HOME EQUITY SECURITIZATION CORP
S-3/A, 1998-02-06
Previous: COAST FEDERAL LITIGATION CONTINGENT PAYMENT RIGHTS TRUST, 8-A12G, 1998-02-06
Next: STANADYNE AUTOMOTIVE CORP, S-4, 1998-02-06



<PAGE>
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 6, 1998

                                                Registration No. 333-44409
    

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                               -----------------
   
                            PRE-EFFECTIVE AMENDMENT
                                    NO. 1 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)

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

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

                           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

      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 divivend 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 registration statement for the same
offering.
     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.

<TABLE>
<CAPTION>

                        CALCULATION OF REGISTRATION FEE
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                              <C>                        <C>                            <C>

Title of each class of         Amount to be             Proposed Maximum           Proposed Maximum               Amount of
securities registered          Registered               Aggregate Price Per Unit   Aggregate Offering Price      Registration Fee
- ---------------------------------------------------------------------------------------------------------------------------------

Asset Backed Securities     $1,000,000                    100%                      $1,000,000(1)               $295.00

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


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

<PAGE>

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

                                       2

<PAGE>


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


Item Location in Form S-3
- --------------------------
<S>                                                                            <C>

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

</TABLE>

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


                                       3


<PAGE>



PROSPECTUS

                        HOME EQUITY SECURITIZATION CORP.
                                   (DEPOSITOR)

         Home Equity Securitization Corp. (the "Depositor") may offer from time
to time under this Prospectus and 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").

         As specified in the related Prospectus Supplement, 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, as described herein. As specified in
the related Prospectus Supplement, the Notes of a Series will be issued and
secured pursuant to an Indenture and will represent indebtedness of the related
Trust Fund. The Trust Fund for a Series of Securities will include assets
purchased from the seller or sellers specified in the related Prospectus
Supplement (the "Seller") composed of (a) Primary Assets, which may include one
or more pools of (i) closed-end home equity loans (the "Mortgage Loans"),
secured by mortgages on one- to four-family residential or mixed-use properties,
(ii) home improvement installment sales contracts and installment loan
agreements (the "Home Improvement Contracts") which are either unsecured or
secured by mortgages on one- to four-family residential or mixed-use properties,
or by purchase money security interests in the home improvements financed
thereby (the "Home Improvements") and (iii) securities backed or secured by
Mortgage Loans and/or Home Improvement Contracts, (b) all monies due thereunder
net, if and as provided in the related Prospectus Supplement, of certain amounts
payable to the servicer of the Mortgage Loans and/or Home Improvement Contracts
(collectively, the "Loans"), which servicer may also be the Seller, specified in
the related Prospectus Supplement (the "Servicer"), (c) if specified 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 amount initially
deposited in a pre-funding account for a Series of Securities will not exceed
fifty percent of the aggregate principal amount of such series of Securities.

                         (COVER CONTINUED ON NEXT PAGE)

         NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, 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 SELLER, THE
TRUSTEE, THE SERVICER OR BY ANY OF THEIR RESPECTIVE AFFILIATES OR, UNLESS
OTHERWISE SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, BY ANY OTHER PERSON OR
ENTITY. 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 CERTAIN 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.
                                JANUARY __, 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, 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. If so specified 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 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 specified in the related Prospectus Supplement, an election may be
made to treat certain assets comprising the Trust Fund for a Series as a "real
estate mortgage investment conduit" (a "REMIC") for federal income tax purposes.
See "MATERIAL FEDERAL INCOME TAX CONSEQUENCES" herein.



                                       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 Seller 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) whether a REMIC election
will be made with respect to some or all of the Trust Fund for such Series.

                               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. Unless otherwise specified in the related Prospectus Supplement, such
reports will not be examined and reported on by an independent public
accountant. If so specified in the Prospectus Supplement for a Series of
Securities, such Series or one or more Classes of such Series will be issued in
book-entry form. In such event, (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 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, N.W.,
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>
<CAPTION>
<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.  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.   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.   If  so
                                                     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  or  other   affiliate  of  the
                                                     Depositor,  the  Servicer,  the  Trustee  or  the  Seller  has
                                                     guaranteed  or is  otherwise  obligated  with  respect  to the
                                                     Securities of any Series.  See "THE DEPOSITOR."

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 Loans or Underlying
                                                     Loans relating to the
                                                     Private Securities, as
                                                     applicable and/or as
                                                     prepayments occur with
                                                     respect to such 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




                                       5
<PAGE>


                                                     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."

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 Loans
                                                     or Underlying Loans
                                                     relating to the Private
                                                     Securities, as applicable,
                                                     in the related Trust Fund.
                                                     Unless otherwise specified
                                                     in the related Prospectus
                                                     Supplement, the actual
                                                     final Distribution Date of
                                                     any Security is likely to
                                                     occur earlier and may occur
                                                     substantially earlier or
                                                     may occur later than its
                                                     Final 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
                                                     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
                                                     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  the





                                                         6
<PAGE>


                                                     Depositor's or the
                                                     Servicer's option, at such
                                                     time and under the
                                                     circumstances specified in
                                                     the related Prospectus
                                                     Supplement, at the price
                                                     set forth therein. If so
                                                     specified in the related
                                                     Prospectus Supplement for a
                                                     Series of Securities, the
                                                     Depositor, the Servicer, or
                                                     such other entity that is
                                                     specified in the related
                                                     Prospectus Supplement, may,
                                                     at its option, cause an
                                                     early termination of the
                                                     related Trust Fund by
                                                     repurchasing all of the
                                                     Primary Assets remaining in
                                                     the Trust Fund on or after
                                                     a specified date, or on or
                                                     after such time as the
                                                     aggregate principal balance
                                                     of the Securities of the
                                                     Series or the Primary
                                                     Assets relating to such
                                                     Series, as specified in the
                                                     related Prospectus
                                                     Supplement, is less than
                                                     the amount or percentage
                                                     specified in the related
                                                     Prospectus Supplement. See
                                                     "DESCRIPTION OF THE
                                                     SECURITIES--Optional
                                                     Redemption, Purchase or
                                                     Termination."

                                                     In addition, the Prospectus
                                                     Supplement may provide
                                                     other circumstances under
                                                     which Holders of Securities
                                                     of a Series could be fully
                                                     paid significantly earlier
                                                     than would otherwise be the
                                                     case if payments or
                                                     distributions were solely
                                                     based on the activity of
                                                     the related Primary Assets.

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  purchased  from the Seller or may be purchased
                                                     by  the   Depositor   in  the  open  market  or  in  privately
                                                     negotiated    transactions,    including   transactions   with
                                                     entities affiliated with the Depositor.

         (1)  Loans..................................Primary  Assets  for a  Series  will  consist,  in whole or in
                                                     part,   of   Loans.   Some   Loans   may  be   delinquent   or
                                                     non-performing   as  specified   in  the  related   Prospectus
                                                     Supplement.  Loans may be  originated  by or acquired  from an
                                                     affiliate of the  Depositor  and an affiliate of the Depositor
                                                     may be an obligor  with  respect  to any such Loan.  The Loans
                                                     will be  conventional  contracts or  contracts  insured by the
                                                     Federal   Housing    Administration   ("FHA")   or   partially
                                                     guaranteed  by the Veterans  Administration  ("VA").  See "The
                                                     Trust   Funds--The   Loans"   for   a   discussion   of   such
                                                     guarantees.   To  the   extent   provided   in   the   related
                                                     Prospectus  Supplement,  additional  Loans may be periodically
                                                     added to the Trust Fund,  or may be removed  from time to time
                                                     if certain  asset  value tests are met,  as  described  in the
                                                     related Prospectus Supplement.

                                                     The "Loans" for a Series
                                                     will consist of (i)
                                                     closed-end home equity
                                                     loans (the "Mortgage
                                                     Loans") and (ii) home
                                                     improvement installment
                                                     sales contracts and
                                                     installment loan agreements
                                                     (the "Home Improvement
                                                     Contracts"). The Mortgage
                                                     Loans and the Home
                                                     Improvement Contracts are
                                                     collectively referred to
                                                     herein as the "Loans."
                                                     Loans may, as specified in
                                                     the related Prospectus
                                                     Supplement, have various





                                        7
<PAGE>


                                                     payment characteristics,
                                                     including balloon or other
                                                     irregular payment features,
                                                     and may accrue interest at
                                                     a fixed rate or an
                                                     adjustable rate. As
                                                     specified in the related
                                                     Prospectus Supplement, the
                                                     Mortgage Loans will and the
                                                     Home Improvement Contracts
                                                     may 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,
                                                     as described in the related
                                                     Prospectus Supplement. As
                                                     specified in the related
                                                     Prospectus Supplement, Home
                                                     Improvement Contracts may
                                                     be unsecured or secured by
                                                     purchase money security
                                                     interests in the Home
                                                     Improvements financed
                                                     thereby. The Mortgaged
                                                     Properties and the Home
                                                     Improvements are
                                                     collectively referred to
                                                     herein as the "Properties."
                                                     The related Prospectus
                                                     Supplement will describe
                                                     certain characteristics of
                                                     the Loans for a Series,
                                                     including, without
                                                     limitation, and to the
                                                     extent relevant: (a) the
                                                     aggregate unpaid principal
                                                     balance of the Loans (or
                                                     the aggregate unpaid
                                                     principal balance included
                                                     in the Trust Fund for the
                                                     related Series); (b) the
                                                     range and weighted average
                                                     Loan Rate on the 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 the
                                                     average outstanding
                                                     principal balance of the
                                                     Loans; (d) the weighted
                                                     average original and
                                                     remaining term-to-stated
                                                     maturity of the Loans and
                                                     the range of original and
                                                     remaining terms-to-stated
                                                     maturity, if applicable;
                                                     (e) the range and Combined
                                                     Loan-to-Value Ratios or
                                                     Loan-to-Value Ratios, as
                                                     applicable, of the Loans,
                                                     computed in the manner
                                                     described in the related
                                                     Prospectus Supplement; (f)
                                                     the percentage (by
                                                     principal balance as of the
                                                     Cut-off Date) of Loans that
                                                     accrue interest at
                                                     adjustable or fixed
                                                     interest rates; (g) any
                                                     Credit Enhancement relating
                                                     to the Loans; (h) the
                                                     percentage (by principal
                                                     balance as of the Cut-off
                                                     Date) of Loans that are
                                                     secured by Mortgaged
                                                     Properties, Home
                                                     Improvements or are
                                                     unsecured; (i) the
                                                     geographic distribution of
                                                     any Mortgaged Properties
                                                     securing the Loans; (j) the
                                                     use and type of each
                                                     Mortgaged Property securing
                                                     a Loan; (k) the lien
                                                     priority of the Loans; and
                                                     (l) the delinquency status
                                                     and year of origination of
                                                     the 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 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)  purchased  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 sale  (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





                                        8
<PAGE>



                                                     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." Unless
                                                     otherwise specified in the
                                                     Prospectus Supplement
                                                     relating to a Series of
                                                     Securities, payments on the
                                                     Private Securities will be
                                                     distributed directly to the
                                                     Trustee as registered owner
                                                     of such Private Securities.

                                                     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 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; and (ix) the
                                                     terms on which substitute
                                                     Underlying Loans may be
                                                     delivered to replace those
                                                     initially deposited with
                                                     the PS Trustee. See "THE
                                                     TRUST FUNDS--Additional
                                                     Information" herein.

     B.  Collection and Distribution
         Accounts....................................Unless otherwise provided
                                                     in the related Prospectus
                                                     Supplement, 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. Unless
                                                     otherwise provided in the
                                                     related Prospectus
                                                     Supplement, 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




                                        9
<PAGE>


                                                     Supplement, to the payment
                                                     of certain amounts payable
                                                     to the Servicer under 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. All
                                                     amounts deposited in such
                                                     Distribution Account will
                                                     be available, unless
                                                     otherwise specified in the
                                                     related Prospectus
                                                     Supplement, 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 (an
                                                     "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....................................If specified in the related
                                                     Prospectus Supplement, a
                                                     Trust Fund will include one
                                                     or more segregated trust
                                                     accounts (each, a
                                                     "Pre-Funding Account")
                                                     established and maintained
                                                     with the Trustee for the
                                                     related Series. If so
                                                     specified, 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,
                                                     not to exceed six months,
                                                     specified in the related
                                                     Prospectus Supplement (the
                                                     "Pre-Funding Period"). The
                                                     Primary Assets to be so
                                                     purchased will be required
                                                     to have certain
                                                     characteristics specified
                                                     in the related Prospectus
                                                     Supplement. 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. The
                                                     amount initially deposited
                                                     in a pre-funding account
                                                     for a Series of Securities
                                                     will not exceed fifty
                                                     percent of the aggregate
                                                     principal amount of such
                                                     Series of Securities.

                                                     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) if specified in
                                                     the related Prospectus
                                                     Supplement, 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





                                       10
<PAGE>


                                                     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.

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 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."
                                                     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......................If  stated  in  the  related  Prospectus  Supplement,   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  If  stated  in the  related  Prospectus  Supplement,
                                                     Credit  Enhancement  for a Series may consist of special hazard
                                                     insurance  policies,   bankruptcy  bonds  and  other  types  of
                                                     insurance supporting payments on the Securities.

     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,  as  specified  in  such  Prospectus  Supplement,  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



                                       11
<PAGE>


         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,  as  provided  in  the  related  Prospectus
                                                     Supplement.   See   "CREDIT   ENHANCEMENT--Minimum   Principal
                               Payment Agreement."

     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."

Servicing............................................The Servicer will be responsible  for servicing,  managing and
                                                     making  collections  on the Loans for a Series.  In  addition,
                                                     the  Servicer,  if so  specified  in  the  related  Prospectus
                                                     Supplement,  will act as  custodian  and  will be  responsible
                                                     for   maintaining   custody   of   the   Loans   and   related
                                                     documentation   on  behalf  of  the  Trustee.   Advances  with
                                                     respect to  delinquent  payments of principal or interest on a
                                                     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,
                                                     unless   otherwise   specified   in  the  related   Prospectus
                                                     Supplement,   reimbursable  to  the  Servicer  from  scheduled
                                                     payments of  principal  and  interest,  late  collections,  or
                                                     from the  proceeds  of  liquidation  of the  related  Loans or
                                                     from other  recoveries  relating to such Loans  (including any
                                                     insurance  proceeds or payments  from other  credit  support).
                                                     In  performing  these  functions,  the Servicer  will exercise
                                                     the  same  degree  of  skill  and  care  that  it  customarily
                                                     exercises  with respect to similar  receivables or 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 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"



                                       12
<PAGE>


                                                     ("REMIC Regular
                                                     Securities") or "residual
                                                     interests" ("REMIC Residual
                                                     Securities") in a Trust
                                                     treated as a REMIC (or, in
                                                     certain instances,
                                                     containing one or more
                                                     REMIC's) 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 in a
                                                     Trust treated as a FASIT
                                                     (or, in certain
                                                     circumstances containing
                                                     one or more FASITs under
                                                     Sections 860H through 860L
                                                     of the Code. .

                                                     Investors are advised 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.   See   "ERISA
                                                     CONSIDERATIONS."

Legal Investment ....................................Unless   otherwise   specified   in  the  related   Prospectus
                                                     Supplement,   Securities  of  each  Series   offered  by  this
                                                     Prospectus  and the  related  Prospectus  Supplement  will not
                                                     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."

Use of Proceeds .....................................The  Depositor  will  use the net  proceeds  from  the sale of
                                                     each  Series for one or more of the  following  purposes:  (i)
                                                     to  purchase  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.  If  so   specified   in  the  related
                                                     Prospectus  Supplement,  the  purchase of the  Primary  Assets
                                                     for a Series will be  effected  by an  exchange of  Securities
                                                     with  the  Seller  of  such  Primary   Assets.   See  "USE  OF
                                                     PROCEEDS."

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





                                       13
<PAGE>


                                                     recommendation  to buy,  hold or sell  securities  and does not
                                                     address  the effect  that the rate of  prepayments  on 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."

</TABLE>



                                       14
<PAGE>

                                  RISK FACTORS

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

NO SECONDARY MARKET

         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.

PRIMARY ASSETS ARE ONLY SOURCE OF REPAYMENT

         The Depositor does not have, nor is it expected to have, any
significant assets. 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, unless otherwise stated in
the related Prospectus Supplement, at the times 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. The
Depositor does not have, and is not expected in the future to have, any
significant assets with which to meet any obligation to repurchase Primary
Assets with respect to which there has been a breach of any representation or
warranty. If, for example, the Depositor were required to repurchase a Primary
Asset, its only sources of funds to make such repurchase would be from funds
obtained from the enforcement of a corresponding obligation, if any, on the part
of the originator of the Primary Assets, the Servicer or the Seller, as the case
may be, or from a Reserve Fund established to provide funds for such
repurchases.

LIMITED PROTECTION AGAINST LOSSES

         Although any Credit Enhancement is intended to reduce the risk of
delinquent payments or losses to holders of Securities entitled to the benefit
thereof, the amount of such Credit Enhancement will be limited, as set forth in
the related Prospectus Supplement, 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. See "CREDIT ENHANCEMENT."



                                       15
<PAGE>


YIELD MAY VARY

         The yield to maturity experienced by a Holder of Securities may be
affected by the rate of payment of principal of the 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 Loans or
Underlying Loans relating to the Private Securities, as applicable, which
prepayments may be influenced by a variety of factors; (ii) the manner of
allocating principal payments among the Classes of Securities of a Series as
specified in the related Prospectus Supplement; and (iii) the exercise by the
party entitled thereto of any right of optional termination. See "DESCRIPTION OF
THE SECURITIES--Weighted Average Life of Securities." Prepayments may also
result from repurchases of Loans or Underlying Loans, as applicable, due to
material breaches of the Seller's or the Depositor's warranties.

         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."

PROPERTY VALUES MAY BE INSUFFICIENT

         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 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.

         There are several factors that could adversely affect the value of
Properties such that the outstanding balance of the related Loan, together with
any senior financing on the Properties, would equal or exceed the value of the
Properties. Among the factors that could adversely affect the value of the
Properties are an overall decline in the residential real estate market in the
areas in which the Properties are located or a decline in the general condition
of the Properties as a result of failure of borrowers to maintain adequately the
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 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.

PRE-FUNDING MAY ADVERSELY AFFECT INVESTMENT

         If a Trust Fund includes a Pre-Funding Account and the principal
balance of additional Loans 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 issuance 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.

         The ability of a Trust Fund to invest in subsequent Loans during the
related Pre-Funding Period will be dependant on the ability of the Seller to
originate or acquire Loans that satisfy the requirements for transfer to the
Trust Fund. The ability of the Seller to originate or acquire such Loans will be
affected by a variety of social and



                                       16
<PAGE>


economic factors, including the prevailing level of market interest rates,
unemployment levels and consumer perceptions of general economic conditions.

         Although subsequent Loans must satisfy the characteristics described in
the related Prospectus Supplement, such Loans may have been originated more
recently than the Loans originally transferred to the Trust Fund and may be of a
lesser credit quality. As a result, the addition of subsequent Loans may
adversely affect the performance of the related Securities.

POTENTIAL LIABILITY FOR ENVIRONMENTAL CONDITIONS

         Real property pledged as security to a lender may be subject to certain
environmental risks. Under the laws of certain states, contamination of a
property may give rise to a lien on the 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 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.

CONSUMER PROTECTION LAWS MAY AFFECT 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 Loans. Depending on the provisions
of the applicable law and the specific facts and circumstances involved,
violations of these laws, policies and principles may limit the ability of the
Servicer to collect all or part of the principal of or interest on the Loans,
may entitle the borrower to a refund of amounts previously paid and, in
addition, could subject the owner of the Loan to damages and administrative
enforcement.

         The Loans are also subject to Federal laws, including:

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

         The Home Improvement Contracts are also subject to the Preservation of
Consumers' Claims and Defenses regulations of the Federal Trade Commission and
other similar federal and state statutes and regulations (collectively, the
"Holder in Due Course Rules"), which protect the homeowner from defective
craftsmanship or incomplete work by a contractor. These laws permit the obligor
to withhold payment if the work does not meet the quality and durability
standards agreed to by the homeowner and the contractor. The Holder in Due
Course Rules have the effect of subjecting any assignee of the seller in a
consumer credit transaction to all claims and defenses which the obligor in the
credit sale transaction could assert against the seller of the goods.

         Violations of certain provisions of these Federal laws may limit the
ability of the Servicer to collect all or part of the principal of or interest
on the Loans and in addition could subject the Trust Fund to damages and
administrative enforcement. See "CERTAIN LEGAL ASPECTS OF THE LOANS."



                                       17
<PAGE>


CONTRACTS WILL NOT BE STAMPED

         In order to give notice of the right, title and interest of
Securityholders to the Home Improvement Contracts, the Depositor will cause a
UCC-1 financing statement to be executed by the Depositor or the Seller
identifying the Trustee as the secured party and identifying all Home
Improvement Contracts as collateral. Unless otherwise specified in the related
Prospectus Supplement, the Home Improvement Contracts will not be stamped or
otherwise marked to reflect their assignment to the Trust Fund. Therefore, if,
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Home Improvement Contracts without notice of such
assignment, the interest of Securityholders in the Home Improvement Contracts
could be defeated. See "CERTAIN LEGAL ASPECTS OF THE LOANS--The Home Improvement
Contracts."

RATINGS ARE NOT RECOMMENDATIONS

         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. 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.

                          DESCRIPTION OF THE SECURITIES

GENERAL

         Each Series of Notes will be issued pursuant to an indenture (the
"Indenture") between the related Trust Fund 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
Agreement" or a "Trust Agreement") among the Depositor, the Servicer, if the
Series relates to 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 Seller 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, as described in the related Prospectus Supplement, 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. If specified in the
related Prospectus Supplement, one or more Classes of a Series may be available
in book-entry form only.



                                       18
<PAGE>


         Unless otherwise provided in the related Prospectus Supplement,
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. Unless otherwise provided in the related
Prospectus Supplement, all 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 directly into the Collection Account. If provided in the
related Prospectus Supplement, 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."

VALUATION OF THE PRIMARY ASSETS

         If specified in the related Prospectus Supplement for a Series of
Notes, each Primary Asset included in the related Trust Fund for a Series will
be assigned an initial "Asset Value." Unless otherwise specified in the related
Prospectus Supplement, at any time the Asset Value of the Primary Assets will be
equal to the product of the Asset Value Percentage as set forth in the Indenture
and the lesser of (a) the stream of remaining regularly scheduled payments on
the Primary Assets, net, unless otherwise provided in the related Prospectus
Supplement, of certain amounts payable as expenses, together with income earned
on each such scheduled payment received through the day preceding the next
Distribution Date at the Assumed Reinvestment Rate, if any, discounted to
present value at the highest interest rate on the Notes of such Series over
periods equal to the interval between payments on the Notes, and (b) the then
principal balance of the Primary Assets. Unless otherwise specified in the
related Prospectus Supplement, the initial Asset Value of the Primary Assets
will be at least equal to the principal amount of the Notes of the related
Series at the date of issuance thereof.

         The "Assumed Reinvestment Rate," if any, for a Series will be the
highest rate permitted by the Rating Agency or a rate insured by means of a
surety bond, guaranteed investment contract, Deposit Agreement or other
arrangement satisfactory to the Rating Agency. If the Assumed Reinvestment Rate
is so insured, the related Prospectus Supplement will set forth the terms of
such arrangement.

PAYMENTS OF INTEREST

         The Securities of each Class by their terms entitled to receive
interest will bear interest (calculated, unless otherwise specified in the
related Prospectus Supplement, on the basis of a 360 day year of twelve 30-day
months) 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
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 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.

         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



                                       19
<PAGE>


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, unless otherwise
specified 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

         If so specified in the Prospectus Supplement relating to a Series of
Securities having other than monthly Distribution Dates, one or more Classes of
Securities of such Series 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 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

         The Depositor or the Servicer may, at its option, redeem, in whole or
in part, one or more Classes of Notes or purchase one or more Classes of
Certificates of any Series, on any Distribution Date under the circumstances, if
any, specified in the Prospectus Supplement relating to such Series.
Alternatively, if so specified in the related Prospectus Supplement for a Series
of Certificates, the Depositor, the Servicer, or another entity designated in
the related Prospectus Supplement may, at its option, cause an early termination
of a Trust Fund by repurchasing all of the Primary Assets from such Trust Fund
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
Certificates or Primary Assets, as specified in the related Prospectus
Supplement is less than the amount or percentage specified in the related
Prospectus Supplement. 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



                                       20
<PAGE>


Supplement. If specified 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 constitute a "qualified liquidation" under Section 860F of
the Code.

         In addition, the Prospectus Supplement may provide other circumstances
under which Holders of Securities of a Series could be fully paid significantly
earlier than would otherwise be the case if payments or distributions were
solely based on the activity of the related Primary Assets.

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. Unless otherwise specified in the
related Prospectus Supplement, the weighted average life of the Securities of a
Class will be influenced by the rate at which the amount financed under the
Loans or Underlying Loans relating to the Private Securities, as applicable,
included in the Trust Fund for a Series is paid, which 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 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 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 Loans or
Underlying Loans either from time to time or over the lives of such 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
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 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 Loans or Underlying Loans relating to the Private Securities,
as applicable. If any 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.



                                       21
<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 purchased from the Seller composed of (i) the Primary
Assets, (ii) amounts available from the reinvestment of payments on such Primary
Assets at the Assumed Reinvestment Rate, if any, specified in the related
Prospectus Supplement, (iii) any Credit Enhancement, (iv) any Property that
secured a Loan but which is acquired by foreclosure or deed in lieu of
foreclosure or repossession and (v) the amount, if any, initially deposited in
the Collection Account or Distribution Account for a Series as specified in the
related Prospectus Supplement.

         The Securities will be non-recourse obligations of the related Trust
Fund. The assets of the Trust Fund specified in the related Prospectus
Supplement for a Series of Securities, unless otherwise specified in the related
Prospectus Supplement, will serve as collateral only for that Series of
Securities. 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 sold by the Seller to the
Depositor or purchased by the Depositor in the open market or in privately
negotiated transactions, which may include transactions with affiliates and will
be transferred by the Depositor to the Trust Fund. Loans relating to a Series
will be serviced by the Servicer, which may be the Seller, 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.

         If so specified in the related Prospectus Supplement, 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 Loans and Private Securities, to the extent and as specified
in the related Prospectus Supplement.

THE LOANS

         MORTGAGE LOANS. The Primary Assets for a Series may consist, in whole
or in part, of closed-end home equity loans (the "Mortgage Loans") secured by
mortgages primarily on Single Family Properties which may be subordinated to
other mortgages on the same Mortgaged Property. The Mortgage 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.

         Unless otherwise described in the related Prospectus Supplement, the
full principal amount of a Mortgage Loan is advanced at origination of the loan
and generally is repayable in equal (or substantially equal) installments




                                       22
<PAGE>


of an amount sufficient to fully amortize such loan at its stated maturity. As
more fully described in the related Prospectus Supplement, interest on each
Mortgage Loan is calculated on the basis of the outstanding principal balance of
such loan multiplied by the Loan Rate thereon 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 is the
number of days in the annual period for which interest accrues on such loan.
Unless otherwise described in the related Prospectus Supplement the original
terms to stated maturity of Mortgage Loans will not exceed 360 months.

         The Mortgaged Properties will include Single Family Property (i.e.,
one-to four-family residential housing, including Condominium Units and
Cooperative Dwellings) and mixed-use property. Mixed-use properties will consist
of structures of no more than three stories, which include one to four
residential dwelling units and space used for retail, professional or other
commercial uses. Such uses, which will not involve more than 50% of the space in
the structure, may include doctor, dentist or law offices, real estate agencies,
boutiques, newsstands, convenience stores or other similar types of uses
intended to cater to individual customers as specified in the related Prospectus
Supplement. The properties may be located in suburban or metropolitan districts.
Any such non-residential use will be in compliance with local zoning laws and
regulations. 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 ten years (unless
otherwise provided in the related Prospectus Supplement) greater than the term
of the related Loan. 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.

         Unless otherwise specified in the related Prospectus Supplement,
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 Mortgage Loans secured by Mortgaged
Properties that are owner-occupied will be disclosed in the related Prospectus
Supplement. Unless otherwise specified in the Prospectus Supplement, the sole
basis for a representation that a given percentage of the Mortgage 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 Mortgage 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.

         Unless otherwise specified in the related Prospectus Supplement, the
initial Combined Loan-to-Value Ratio of a Loan is computed in the manner
described in the related Prospectus Supplement, taking into account the amounts
of any related senior mortgage loans.

         HOME IMPROVEMENT CONTRACTS. The Primary Assets for a Series may
consist, in whole or part, of home improvement installment sales contracts and
installment loan agreements (the "Home Improvement Contracts") originated by a
home improvement contractor in the ordinary course of business. As specified in
the related Prospectus Supplement, the Home Improvement Contracts will either be
unsecured or secured by the Mortgages primarily on Single Family Properties
which are generally subordinate to other mortgages on the same Mortgaged
Property or by purchase money security interests in the Home Improvements
financed thereby. Unless otherwise specified in the applicable Prospectus
Supplement, the Home Improvement Contracts will be fully amortizing and 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.

         Unless otherwise specified in the related Prospectus Supplement, the
home improvements (the "Home Improvements") securing the Home Improvement
Contracts include, but are not limited to, replacement windows, house siding,
new roofs, swimming pools, satellite dishes, kitchen and bathroom remodeling
goods and solar heating



                                       23
<PAGE>



panels. The initial Loan-to-Value Ratio of a Home Improvement Contract will be
computed in the manner described in the related Prospectus Supplement.

         ADDITIONAL INFORMATION. The selection criteria which will apply with
respect to the 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 Loans for a Series may include 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. As further described in the
related Prospectus Supplement, the Loans for a Series may include Loans that do
not have a specified stated maturity.

         The Loans will be conventional contracts or contracts insured by the
Federal Housing Administration ("FHA") or partially guaranteed by the Veterans
Administration ("VA"). Loans designated in the related Prospectus Supplement as
insured by the FHA will be insured by the FHA as authorized under the United
States Housing Act of 1937, as amended. Such Loans will be insured under various
FHA programs. These programs generally limit the principal amount and interest
rates of the mortgage loans insured. Loans insured by the FHA generally require
a minimum down payment of approximately 5% of the original principal amount of
the loan. No FHA-insured Loans relating to a Series may have an interest rate or
original principal amount exceeding the applicable FHA limits at the time of
origination of such loan.

         The insurance premiums for Loans insured by the FHA are collected by
lenders approved by the Department of Housing and Urban Development ("HUD") and
are paid to the FHA. The regulations governing FHA single-family mortgage
insurance programs provide that insurance benefits are payable either upon
foreclosure (or other acquisition of possession) and conveyance of the mortgaged
premises to HUD or upon assignment of the defaulted Loan to HUD. With respect to
a defaulted FHA-insured Loan, the Servicer is limited in its ability to initiate
foreclosure proceedings. When it is determined, either by the Servicer or HUD,
that default was caused by circumstances beyond the mortgagor's control, the
Servicer is expected to make an effort to avoid foreclosure by entering, if
feasible, into one of a number of available forms of forbearance plans with the
mortgagor. Such plans may involve the reduction or suspension of regular
mortgage payments for a specified period, with such payments to be made upon or
before the maturity date of the mortgage, or the recasting of payments due under
the mortgage up to or beyond the maturity date. In addition, when a default
caused by such circumstances is accompanied by certain other criteria, HUD may
provide relief by making payments to the Servicer in partial or full
satisfaction of amounts due under the Loan (which payments are to be repaid by
the mortgagor to HUD) or by accepting assignment of the loan from the Servicer.
With certain exceptions, at least three full monthly installments must be due
and unpaid under the Loan and HUD must have rejected any request for relief from
the mortgagor before the Servicer may initiate foreclosure proceedings.

         HUD has the option, in most cases, to pay insurance claims in cash or
in debentures issued by HUD. Currently, claims are being paid in cash, and
claims have not been paid in debentures since 1965. HUD debentures issued in
satisfaction of FHA insurance claims bear interest at the applicable HUD
debenture interest rate. The Servicer of each FHA-insured Loan will be obligated
to purchase any such debenture issued in satisfaction of such Loan upon default
for an amount equal to the principal amount of any such debenture.

         The amount of insurance benefits generally paid by the FHA is equal to
the entire unpaid principal amount of the defaulted Loan adjusted to reimburse
the Servicer for certain costs and expenses and to deduct certain amounts
received or retained by the Servicer after default. When entitlement to
insurance benefits results from foreclosure (or other acquisition of possession)
and conveyance to HUD, the Servicer is compensated for no more than two-thirds
of its foreclosure costs, and is compensated for interest accrued and unpaid
prior to such date but in general only to the extent it was allowed pursuant to
a forbearance plan approved by HUD. When entitlement to insurance benefits
results from assignment of the Loan to HUD, the insurance payment includes full
compensation for interest accrued and unpaid to the assignment date. The
insurance payment itself, upon foreclosure of an FHA-insured Loan, bears
interest from a date 30 days after the mortgagor's first uncorrected failure to
perform any obligation to make any payment due under the Loan and, upon
assignment, from the date of assignment to the date of payment of the claim, in
each case at the same interest rate as the applicable HUD debenture interest
rate as described above.



                                       24
<PAGE>


         Loans designated in the related Prospectus Supplement as guaranteed by
the VA will be partially guaranteed by the VA under the Serviceman's
Readjustment Act of 1944, as amended (a "VA Guaranty"). The Serviceman's
Readjustment Act of 1944, as amended, permits a veteran (or in certain instances
the spouse of a veteran) to obtain a mortgage loan guaranty by the VA covering
mortgage financing of the purchase of a one- to four-family dwelling unit at
interest rates permitted by the VA. The program has no mortgage loan limits,
requires no down payment from the purchaser and permits the guarantee of
mortgage loans of up to 30 years' duration.

         The maximum guaranty that may be issued by the VA under a VA guaranteed
mortgage loan depends upon the original principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a), as amended. The
liability on the guaranty is reduced or increased pro rata with any reduction or
increase in the amount of indebtedness, but in no event will the amount payable
on the guaranty exceed the amount of the original guaranty. The VA may, at its
option and without regard to the guaranty, make full payment to a mortgage
holder of unsatisfied indebtedness on a mortgage upon its assignment to the VA.

         With respect to a defaulted VA guaranteed Loan, the Servicer is, absent
exceptional circumstances, authorized to announce its intention to foreclose
only when the default has continued for three months. Generally, a claim for the
guaranty is submitted after liquidation of the Mortgaged Property.

         The amount payable under the guaranty will be the percentage of the
VA-insured Loan originally guaranteed applied to indebtedness outstanding as of
the applicable date of computation specified in the VA regulations. Payments
under the guaranty will be equal to the unpaid principal amount of the loan,
interest accrued on the unpaid balance of the loan to the appropriate date of
computation and limited expenses of the mortgagee, but in each case only to the
extent that such amounts have not been recovered through liquidation of the
Mortgaged Property. The amount payable under the guaranty may in no event exceed
the amount of the original guaranty.

         The related Prospectus Supplement for each Series will provide
information with respect to the 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 Loans; (b) the range and weighted
average Loan Rate on the 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
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 Loans, as applicable; (f) the percentage (by
outstanding principal balance as of the Cut-off Date) of 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 Loans; (h)
the percentage (by principal balance as of the Cut-off Date) of Loans that are
secured by Mortgaged Properties, Home Improvements or are unsecured; (i) the
geographic distribution of any Mortgaged Properties securing the Loans; (j) the
percentage of Loans (by principal balance as of the Cut-off Date) that are
secured by Single Family Properties, shares relating to Cooperative Dwellings,
Condominium Units, investment property and vacation or second homes; (k) the
lien priority of the Loans; and (l) the delinquency status and year of
origination of the Loans. The related Prospectus Supplement will also specify
any other limitations on the types or characteristics of Loans for a Series.

         If information of the nature described above respecting the Loans 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 additional information 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 after the initial issuance of such 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
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) purchased 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 sale (nor an affiliate thereof at any
time



                                       25
<PAGE>


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. If so specified in the
Prospectus Supplement, 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. Unless otherwise specified in the related Prospectus Supplement,
the PS Sponsor will not have guaranteed any of the assets conveyed to the
related trust or any of the Private Securities issued under the PS Agreement.
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.

         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



                                       26
<PAGE>


guarantees relating to such 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, unless otherwise specified in the related
Prospectus Supplement, income earned thereon. Certain amounts on deposit in such
Collection Account and certain amounts available pursuant to any Credit
Enhancement, as provided in the related Prospectus Supplement, 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.
Unless otherwise specified in the related Prospectus Supplement, the Trustee
will 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.

         If specified in the related Prospectus Supplement, a Trust Fund will
include one or more segregated trust accounts (each, a "Pre-Funding Account")
established and maintained with the Trustee for the related Series. If so
specified, 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"). The Primary Assets to be so
purchased will be required to have certain characteristics specified in the
related Prospectus Supplement. 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 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) if specified in the related Prospectus
Supplement, 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.

                               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



                                       27
<PAGE>



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. If so specified in the
related Prospectus Supplement, any of such 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

         If specified in the related Prospectus Supplement, 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

         If stated in the related Prospectus Supplement, 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. If so specified in the Prospectus Supplement
relating to a Series of Securities, the Depositor will obtain a pool insurance
policy for the Loans in the related Trust Fund. The pool insurance policy will
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 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 Property securing a defaulted or foreclosed 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 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
Property or (ii) upon transfer of such Property to the special hazard insurer,
the unpaid principal balance of such Loan at the time of acquisition of such
Property by foreclosure or deed in lieu of foreclosure, plus accrued interest to
the date of claim settlement and certain expenses incurred by the Servicer with
respect to such Property. If the unpaid principal balance plus accrued interest
and certain expenses is paid by the special hazard insurer, the amount of
further coverage under the special hazard insurance policy will be reduced by
such amount less any net proceeds from the sale of such Property. Any amount
paid as the cost of repair of such 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 Property with the proceeds described under (i) above
is expected to satisfy the condition under any pool insurance policy that such
Property be restored before a claim under such pool insurance policy may be
validly presented with respect to the defaulted Loan secured by such Property.
The payment described under (ii) above will render unnecessary presentation of a
claim in respect of such 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 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.



                                       28
<PAGE>


         BANKRUPTCY BOND. In the event of a bankruptcy of a borrower, the
bankruptcy court may establish the value of the Property securing the related
Loan at an amount less than the then-outstanding principal balance of such Loan.
The amount of the secured debt could be reduced to such value, and the holder of
such Loan thus would become an unsecured creditor to the extent the outstanding
principal balance of such Loan exceeds the value so assigned to the Property by
the bankruptcy court. In addition, certain other modifications of the terms of a
Loan can result from a bankruptcy proceeding. See "CERTAIN LEGAL ASPECTS OF
LOANS." 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
Loan or a reduction by such court of the principal amount of a 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 Loans in the Trust Fund
for such Series. Such amount will be reduced by payments made under such
bankruptcy bond in respect of such Loans, unless otherwise specified in the
related Prospectus Supplement, and will not be restored.

RESERVE FUNDS

         If so specified in the Prospectus Supplement relating to a Series of
Securities, the Depositor will 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") 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

         If specified in a Prospectus Supplement, 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.



                                       29
<PAGE>

                               SERVICING OF LOANS

GENERAL

         Customary servicing functions with respect to 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 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 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 Due Dates for Scheduled Payments on such Loan.

         If specified in the related Prospectus Supplement, the Servicer, to the
extent permitted by law, will establish and maintain escrow or impound accounts
("Escrow Accounts") with respect to Loans in which payments by obligors to pay
taxes, assessments, mortgage and hazard insurance premiums, and other comparable
items will be deposited. 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 Loans. Withdrawals from the 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 property securing the
related 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

         Unless otherwise specified in the related Prospectus Supplement, the
Trustee or the Servicer will establish a separate account (the "Collection
Account") in the name of the Trustee. Unless otherwise indicated in the related
Prospectus Supplement, 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 FDIC or which are secured in a manner meeting
requirements established by each Rating Agency.

         Unless otherwise specified in the related Prospectus Supplement, the
funds held in the Collection Account may be invested, pending remittance to the
Trustee, in Eligible Investments. If so specified in the related Prospectus
Supplement, the Servicer will be entitled to receive as additional compensation
any interest or other income earned on funds in the Collection Account.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer, the Depositor, the Trustee or the Seller, 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, unless
otherwise provided in the related Prospectus Supplement, 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



                                       30
<PAGE>


         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
         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 Seller pursuant to
         the related Agreement.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer is 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
         Loans (including, for this purpose, Liquidation Proceeds and amounts
         representing proceeds of insurance policies covering the related
         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 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 Loan, together with
         accrued and unpaid interest thereon to the Due Date for such 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 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 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;




                                       31
<PAGE>


                  (vi) to pay to the applicable person with respect to each
         Primary Asset or REO Property acquired in respect thereof that has been
         repurchased or removed from the Trust Fund by the Depositor, the
         Servicer or the Seller 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 Loans. If specified in the related Prospectus Supplement, 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 Loans which represent late
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 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. Except as otherwise
specified in the related Prospectus Supplement, the Servicer will be required to
maintain or to cause the obligor on each 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 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 Loans. In general, the standard form of fire and extended
coverage policy will cover physical damage to or destruction of, the related
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 Loans will be underwritten by different hazard insurers and will
cover 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 Property securing a 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 Property, to the extent
available.

         The standard hazard insurance policies covering Properties securing
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 Property,
including the improvements on any 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 Property,



                                       32
<PAGE>


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
Property and improvements. Since the amount of hazard insurance to be maintained
on the improvements securing the Loans declines as the principal balances owing
thereon decrease, and since the value of the 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 Property.

         Unless otherwise specified in the related Prospectus Supplement,
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 Loan. Unless
otherwise specified in the related Prospectus Supplement, the Servicer will also
maintain on REO Property that secured a defaulted 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 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
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 against hazard
losses on all of the 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 LOANS

         The Servicer will use its reasonable best efforts to foreclose upon,
repossess or otherwise comparably convert the ownership of the Properties
securing the related 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
Property unless it determines that (i) such restoration or foreclosure will
increase the Liquidation Proceeds in respect of the related 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 Property acquired through foreclosure within two
years after the acquisition of the beneficial ownership of such Property. While
the holder of a 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 Loan a
modification of such 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

         Unless otherwise specified in the related Prospectus Supplement for a
Series, when any Property is about to be conveyed by the obligor, the Servicer
will, 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 Loan under the applicable "due-on-sale"
clause, if any, unless it reasonably believes that such clause is not




                                       33
<PAGE>


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 property has been or is about to be
conveyed, pursuant to which such person becomes liable under the 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 Loan. Any fee
collected in connection with an assumption will be retained by the Servicer as
additional servicing compensation. The terms of a Loan may not be changed in
connection with an assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         Except as otherwise provided in the related Prospectus Supplement, 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, unless otherwise specified in
the related Prospectus Supplement, 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 Property in connection with
defaulted Loans.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer will pay certain expenses incurred in connection with the servicing of
the 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 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 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.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer will be entitled to reimbursement for certain expenses incurred by it
in connection with the liquidation of defaulted 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 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 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.

         Unless otherwise specified in the related Prospectus Supplement, 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, are not subordinate to the
rights of Holders of such Series.

EVIDENCE AS TO COMPLIANCE

         If so specified in the related Prospectus Supplement, 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 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.



                                       34
<PAGE>


         If so specified in the related Prospectus Supplement, 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 occurs under either a Servicing Agreement or a
Pooling and Servicing Agreement, the Servicer may be replaced by the Trustee or
a successor Servicer. Unless otherwise specified in the related Prospectus
Supplement, 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.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer does not have the right to assign its rights and delegate its duties
and obligations under the related Agreement for each Series unless 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.


                                       35
<PAGE>


                                 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
Depositor will transfer, convey and assign to the Trust Fund all right, title
and interest of the Depositor 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
Retained Interests). The Trustee will, concurrently with such assignment,
execute and deliver the Securities.

         ASSIGNMENT OF LOANS. Unless otherwise specified in the related
Prospectus Supplement, the Depositor will, as to each 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, if so specified in the related
Prospectus Supplement, the Custodian, will hold such documents in trust for the
benefit of the Holders.

         Unless otherwise specified in the related Prospectus Supplement, the
Depositor will as to each Home Improvement Contract deliver or cause to be
delivered to the Trustee (or the Custodian) the original Home Improvement
Contract and copies of documents and instruments related to each Home
Improvement Contract and, other than in the case of unsecured Home Improvement
Contracts, the security interest in the property securing such Home Improvement
Contract. In order to give notice of the right, title and interest of
Securityholders to the Home Improvement Contracts, the Depositor will cause a
UCC-1 financing statement to be executed by the Depositor or the Seller
identifying the Trustee as the secured party and identifying all Home
Improvement Contracts as collateral. Unless otherwise specified in the related
Prospectus Supplement, the Home Improvement Contracts will not be stamped or
otherwise marked to reflect their assignment to the Trust. Therefore, if,
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Home Improvement Contracts without notice of such
assignment, the interest of Securityholders in the Home Improvement Contracts
could be defeated. See "CERTAIN LEGAL ASPECTS OF THE LOANS--The Home Improvement
Contracts."

         With respect to Loans secured by Mortgages, if so specified 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 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 Loans. If specified in the related Prospectus Supplement, 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, as specified in the related Prospectus
Supplement, require the Depositor to repurchase from the Trustee any 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. Unless otherwise provided in the related Prospectus Supplement,
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 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 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 Loan is an adjustable rate Loan, the Lifetime Rate Cap, if
any, and the current index.


                                       36
<PAGE>


         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. Unless otherwise specified in
the related Prospectus Supplement, the Trustee will not 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. Unless
otherwise provided in the related Prospectus Supplement, if any document in the
file relating to the Primary Assets delivered by the Depositor to the Trustee
(or Custodian) is found by the Trustee within 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 Seller does not cure such defect within 90
days, or within such other period specified in the related Prospectus
Supplement, the Depositor or Seller will, not later than 90 days or within such
other period specified in the related Prospectus Supplement, after the Trustee's
notice to the Depositor or the Seller, 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 equal to, unless otherwise specified in the related
Prospectus Supplement, (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.

         If provided in the related Prospectus Supplement, the Depositor or
Seller, 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 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.

         Unless otherwise specified in the related Prospectus Supplement, 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 (and not more than 2% greater than) the
interest rate of the Deleted Primary Asset, (iii) a remaining term-to-stated
maturity not greater than (and not more than two years less 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.

         Unless otherwise provided in the related Prospectus Supplement, 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



                                       37
<PAGE>


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 Seller of such Primary Assets. See
"SPECIAL CONSIDERATIONS--Limited Assets."

         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;

                  (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, unless otherwise specified in the related Prospectus
Supplement, 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




                                       38
<PAGE>


independent public accountants with respect to the Servicer's servicing of the
Loans. See "SERVICING OF LOANS--Evidence as to Compliance" herein.

         If so specified in the Prospectus Supplement for a Series of
Securities, such Series or one or more Classes of such Series will 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. Unless otherwise
specified in the related Prospectus Supplement, Events of Default under the
Pooling and Servicing Agreement for each Series of Certificates relating to
Loans 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.

         So long as an Event of Default remains unremedied under the applicable
Agreement for a Series of Securities relating to the servicing of Loans, unless
otherwise specified in the related Prospectus Supplement, the Trustee for such
Series or Holders of Securities of such Series evidencing not less than 51% of
the aggregate voting rights of the Securities for such Series may terminate all
of the rights and obligations of the Servicer as servicer under the applicable
Agreement (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.

         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, unless
otherwise specified in the related Prospectus Supplement, 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.



                                       39
<PAGE>


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

         Unless otherwise specified in the related Prospectus Supplement, 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




                                       40
<PAGE>


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.

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

         Unless otherwise specified in the Prospectus Supplement, the Agreement
for each Series of Securities may be amended by the Depositor, the Servicer
(with respect to a Series relating to Loans), and the Trustee with respect



                                       41
<PAGE>


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 Seller, 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. Unless otherwise specified in the
Prospectus Supplement, 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.

BOOK-ENTRY SECURITIES

         If specified in the Prospectus Supplement for a Series of Securities,
such Series or one or more Classes of such Series may be issued in book-entry
form. In such event, beneficial owners of such Securities will not be considered
"Holders" under the Agreements and may exercise the rights of Holders only
indirectly through the participants in the applicable book-entry system.

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




                                       42
<PAGE>


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 or (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. The
Agreement for each Series permits, but does 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, unless
otherwise specified in the related Prospectus Supplement, 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 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. 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. If so provided in
the related Prospectus Supplement for a Series, 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 LOANS

         The following discussion contains summaries of certain legal aspects of
mortgage loans, home improvement installment sales contracts and home
improvement installment loan agreements 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 Loans are situated.



                                       43
<PAGE>


MORTGAGES

         The Loans for a Series will, and certain Home Improvement Contracts for
a Series may, be secured by either mortgages or deeds of trust or deeds to
secure debt (such Mortgage Loans and Home Improvement Contracts are hereinafter
referred to in this section as "mortgage loans"), depending upon the prevailing
practice in the state in which the property subject to a mortgage 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 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 mortgage 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 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 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 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 property and sent to
all parties having an interest of record in the property. The trustor, borrower,
or any person having a junior encumbrance on the real estate, may, during a
reinstatement period, cure the default by paying the entire amount in arrears
plus the costs and expenses incurred in enforcing the obligation. Generally,
state law controls the amount of foreclosure expenses and costs, including
attorney's fees, which may be recovered by a lender. If the deed of trust is not
reinstated, a notice of sale must be posted in a public place and, in most
states, published for a 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 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



                                       44
<PAGE>


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 property may have deteriorated during the foreclosure
proceedings, it is uncommon for a third party to purchase the property at a
foreclosure sale. Rather, it is common for the lender to purchase the 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 property suitable for sale. The
lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the lender's investment in the property. Any loss may be reduced by the
receipt of any mortgage 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 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 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 property and pay the expenses of
ownership until the redemption period has run. In some states, there is no right
to redeem property after a trustee's sale under a deed of trust.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES

         The mortgage 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 property securing the mortgage loan to be sold upon default of the
mortgagor, thereby extinguishing the junior




                                       45
<PAGE>



mortgagee's lien unless the junior mortgagee asserts its subordinate interest in
the 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 property are damaged or destroyed by fire or other
casualty, or in the event the 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 property and, when due, all
encumbrances, charges and liens on the property which appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee 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.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Certain states have imposed statutory prohibitions which limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some states, statutes limit the right of the beneficiary or mortgagee to
obtain a deficiency judgment against the borrower following foreclosure or sale
under a deed of trust. A deficiency judgment is a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender 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 security. Consequently, the
practical effect of the election requirement, when applicable, is that lenders
will usually proceed first against the security rather than bringing a personal
action against the borrower. Finally, other statutory provisions limit any
deficiency judgment against the former borrower following a foreclosure sale to
the excess of the outstanding debt over the fair market value of the property at
the time of the public sale. The purpose of these statutes is generally to
prevent a beneficiary or a mortgagee from obtaining a large deficiency judgment
against the former borrower as a result of low or no bids at the foreclosure
sale.

         In addition to laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including the federal bankruptcy laws, the
Federal Soldiers' and Sailors' Relief Act and state laws affording relief to
debtors, may interfere with or affect the ability of the secured lender to
realize upon collateral and/or enforce a deficiency judgment. For example, with
respect to federal bankruptcy law, the filing of a petition acts as a stay
against the enforcement of remedies for collection of a debt. Moreover, a court
with federal bankruptcy jurisdiction may permit a debtor through a Chapter 13
Bankruptcy Code rehabilitative plan to cure a monetary default with respect to 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 the lender has taken all steps to realize upon his
security (provided no sale of the property has yet occurred) prior to the filing
of the debtor's Chapter 13 petition. Some courts with federal bankruptcy
jurisdiction have approved plans, based on the particular



                                       46
<PAGE>


facts of the reorganization case, that effected the curing of a loan default by
permitting the obligor to pay arrearages over a number of years.

         Courts with federal bankruptcy jurisdiction have also indicated that
the terms of a mortgage loan may be modified if the borrower has filed a
petition under Chapter 13. These courts have suggested that such modifications
may include reducing the amount of each monthly payment, changing the rate of
interest, altering the repayment schedule and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Federal bankruptcy law and limited case law
indicate that the foregoing modifications could not be applied to the terms of a
loan secured by property that is the principal residence of the debtor. In all
cases, the secured creditor is entitled to the value of its security plus
post-petition interest, attorney's fees and costs to the extent the value of the
security exceeds the debt.

         In a Chapter 11 case under the Bankruptcy Code, the lender is precluded
from foreclosing without authorization from the bankruptcy court. The lender's
lien may be transferred to other collateral and/or be limited in amount to the
value of the lender's interest in the collateral as of the date of the
bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the priority of the loan may be subordinated to bankruptcy
court-approved financing. The bankruptcy court can, in effect, invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.

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

DUE-ON-SALE CLAUSES IN MORTGAGE 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 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 mortgage 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. 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.



                                       47
<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 property or the borrower's
execution of secondary financing affecting the property. Finally, some courts
have been faced with the issue of whether or not federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under 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 mortgage 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 mortgage loans having higher mortgage rates, may
increase the likelihood of refinancing or other early retirements of such
mortgage 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 mortgage
loans originated by certain lenders after March 31, 1980. Similar federal
statutes were in effect with respect to mortgage 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 mortgage loans covered by Title V.

THE HOME IMPROVEMENT CONTRACTS

         GENERAL. The Home Improvement Contracts, other than those Home
Improvement Contracts that are unsecured or secured by mortgages on real estate
(such Home Improvement Contracts are hereinafter referred to in this section as
"contracts") generally are "chattel paper" or constitute "purchase money
security interests" each as defined in the Uniform Commercial Code (the "UCC").
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the related Agreement,
the Depositor will transfer physical possession of the contracts to the Trustee
or a designated custodian or may retain possession of the



                                       48
<PAGE>



contracts as custodian for the Trustee. In addition, the Depositor will make an
appropriate filing of a UCC-1 financing statement in the appropriate states to
give notice of the Trustee's ownership of the contracts. Unless otherwise
specified in the related Prospectus Supplement, the contracts will not be
stamped or otherwise marked to reflect their assignment from the Depositor to
the Trustee. Therefore, if through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the contracts without notice
of such assignment, the Trustee's interest in the contracts could be defeated.

         SECURITY INTERESTS IN HOME IMPROVEMENTS. The contracts that are secured
by the Home Improvements financed thereby grant to the originator of such
contracts a purchase money security interest in such Home Improvements to secure
all or part of the purchase price of such Home Improvements and related
services. 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 Home Improvement must generally be
perfected by a timely fixture filing. In general, under the UCC, a security
interest does not exist under the UCC in ordinary building material incorporated
into an improvement on land. Home Improvement Contracts that finance lumber,
bricks, other types of ordinary building material or other 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 Home Improvement being financed.

         ENFORCEMENT OF SECURITY INTEREST IN HOME IMPROVEMENTS. So long as the
Home Improvement has not become subject to the real estate law, a creditor can
repossess a Home Improvement 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.

         APPLICABILITY OF USURY LAWS. Title V provides that, subject to the
following conditions, state usury limitations shall not apply to any contract
which is secured by a first lien on certain kinds of consumer goods. The


                                       49
<PAGE>



contracts would be covered if they satisfy certain conditions, among other
things, governing the terms of any prepayments, late charges and deferral fees
and requiring a 30-day notice period prior to instituting any action leading to
repossession of the related unit.

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

INSTALLMENT SALES CONTRACTS

         The Loans may also consist of installment sales contracts. Under an
installment sales contract ("Installment Sales Contract") the seller
(hereinafter referred to in this section as the "lender") retains legal title to
the property and enters into an agreement with the purchaser (hereinafter
referred to in this section as the "borrower") for the payment of the purchase
price, plus interest, over the term of such contract. Only after full
performance by the borrower of the contract is the lender obligated to convey
title to the property to the purchaser. As with mortgage or deed of trust
financing, during the effective period of the Installment Sales Contract, the
borrower is generally responsible for maintaining the property in good condition
and for paying real estate taxes, assessments and hazard insurance premiums
associated with the property.

         The method of enforcing the rights of the lender under an Installment
Sales Contract varies on a state-by-state basis depending upon the extent to
which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to the terms. The terms of Installment Sales
Contracts generally provide that upon a default by the borrower, the borrower
loses his or her right to occupy the property, the entire indebtedness is
accelerated, and the buyer's equitable interest in the property is forfeited.
The lender in such a situation does not have to foreclose in order to obtain
title to the property, although in some cases a quiet title action is in order
if the borrower has filed the Installment Sales Contract in local land records
and an ejectment action may be necessary to recover possession. In a few states,
particularly in cases of borrower default during the early years of an
Installment Sales Contract, the courts will permit ejectment of the buyer and a
forfeiture of his or her interest in the property. However, most state
legislatures have enacted provisions by analogy to mortgage law protecting
borrowers under Installment Sales Contracts from the harsh consequences of
forfeiture. Under such statutes, a judicial or nonjudicial foreclosure may be
required, the lender may be required to give notice of default and the borrower
may be granted some grace period during which the Installment Sales Contract may
be reinstated upon full payment of the default amount and the borrower may have
a post-foreclosure statutory redemption right. In other states, courts in equity
may permit a borrower with significant investment in the property under an
Installment Sales Contract for the sale of real estate to share in the proceeds
of sale of the property after the indebtedness is repaid or may otherwise refuse
to enforce the forfeiture clause. Nevertheless, generally speaking, the lender's
procedures for obtaining possession and clear title under an Installment Sales
Contract in a given state are simpler and less time-consuming and costly than
are the procedures for foreclosing and obtaining clear title to a property
subject to one or more liens.

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 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 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. Unless otherwise specified in the related
Prospectus Supplement, any shortfalls in interest collections on Loans or



                                       50
<PAGE>


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 to each Class of Securities
of such Series that is entitled to receive interest in respect of such Loans or
Underlying Loans in proportion to the interest that each such Class of
Securities would have otherwise been entitled to receive in respect of such
Loans or Underlying Loans had such interest shortfall not occurred.

                                  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 Depositor will apply all or substantially all of the net proceeds
from the sale of each Series of Securities for one or more of the following
purposes: (i) to purchase 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. If so specified in the related
Prospectus Supplement, the purchase of the Primary Assets for a Series may be
effected by an exchange of Securities with the Seller 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 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 Securities. For purposes of this
discussion, references to a "Securityholder" or a "Holder" are to the beneficial
owner of a Security.



                                       51
<PAGE>


         The following discussion addresses securities of three 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); (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"); and
(iii) securities ("Debt Securities") that are intended to be treated for federal
income tax purposes as indebtedness secured by the underlying Loans. This
Prospectus does not address the tax treatment of partnership interests or
interests in a FASIT. Such a discussion will be set forth in the related
Prospectus Supplement for any Trust issuing Securities characterized as
partnership interests or interests in a FASIT. 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 "ownership
interest" in the FASIT. Pursuant to the Small Business Job Protection Act of
1996, a FASIT election can be made on or after September 1, 1997.

         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 (unless otherwise limited in the related Prospectus Supplement)
the related Grantor Trust will be classified as a grantor trust and not as a
partnership or an association taxable as a corporation. Accordingly, each Holder
of a Grantor Trust Security will generally be treated as the owner of an
interest in the 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
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 Loans constituting the related
Grantor Trust and interest paid to the Holders of Grantor Trust Fractional
Interest Securities issued with respect to such Grantor Trust will be referred
to as a "Grantor Trust Strip Security."

Special Tax Attributes
         Unless otherwise disclosed in a related Prospectus Supplement, Dewey
Ballantine LLP, special tax counsel to the Company, will deliver its opinion to
the Company that (a) Grantor Trust Fractional Interest Securities will represent
interests in (i) "loans . . . secured by an interest in real property" within
the meaning of section 7701(a)(19)(C)(v) of the Code; and (ii) "obligations
(including any participation or certificate of beneficial ownership therein)
which . . . are principally secured by an interest in real property" within the
meaning of section 860G(a)(3)(A) of the Code; and (b) interest on Grantor Trust
Fractional Interest Securities will be considered "interest on obligations
secured by mortgages on real property or on interests in real property" within
the meaning of section 856(c)(3)(B) of the Code. In addition, the Grantor Trust
Strip Securities will be "obligations (including any participation or
certificate of beneficial ownership therein) . . . principally secured by an
interest in real property" within the meaning of section 860G(a)(3)(A) of the
Code.

Taxation of Holders of Grantor Trust Securities
         Holders 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 Loans (including amounts used to pay reasonable
servicing fees and other expenses but excluding amounts payable to Holders 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 Holder 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 Interest Security may differ from the amount of interest
distributable thereon. See "Discount and



                                       52
<PAGE>


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 Holder's miscellaneous itemized deductions exceeds 2%
of such Holder's adjusted gross income. Further, Holders (other than
corporations) subject to the alternative minimum tax may not deduct
miscellaneous itemized deductions in determining alternative minimum taxable
income.

         Holders 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 Holder 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 Holder's income as
it accrues (regardless of the Holder'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 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 seller (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 Holder 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 Loans and to interest
thereon at the related Pass-Through 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 Holder during such year such
customary factual information as the Master Servicer deems necessary or
desirable to enable Holders 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 (unless
otherwise limited in the related Prospectus Supplement), 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).

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



                                       53
<PAGE>


         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
Mortgage Loans, payments on the Mortgage 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 Holders 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. Holders 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 Holders of REMIC Residual Securities
         DAILY PORTIONS. Except as indicated below, a Holder 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 Holder 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 Holders (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 Holder by virtue of this paragraph will be treated as ordinary income
or loss.

         The requirement that each Holder 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
Holder 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 Holders 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 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




                                       54
<PAGE>


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 Holder 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 Mortgage 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 Mortgage Loan expressed
as a percentage of the outstanding principal amount of that Mortgage Loan, will
remain constant over time.

         BASIS RULES AND DISTRIBUTIONS. A Holder 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 Holder 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 Holder is not included in gross income to the extent it does not
exceed such Holder'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 Holder 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 Holder'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
Holder of a REMIC Residual Security, the excess inclusion for any 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 Holder. The daily accruals



                                       55
<PAGE>



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, Holders of REMIC Residual Securities with excess inclusion
income cannot offset such income by losses from other activities. For Holders
that are subject to tax only on unrelated business taxable income (as defined in
section 511 of the Code), an excess inclusion of such Holder 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 Holder 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 Holder 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 Holder only to the extent that such fees, along with
certain of such Holder's other miscellaneous itemized deductions exceed 2% of
such Holder's adjusted gross income. In addition, a Holder of a REMIC Residual
Security may not be able to deduct any portion of such fees in computing such
Holder's alternative minimum tax liability. A Holder'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 Holders 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 Mortgage 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.

         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



                                       56
<PAGE>



the startup day, (ii) made to a qualified reserve fund by a Holder 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 Holders 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 Holder 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 Holder's income. In addition,
gain recognized on such a sale by a Holder 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 Holder, reduced by any market
discount includible in income under the rules described below under "--Discount
and Premium."

         If a Holder 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 Holder 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.

         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



                                       57
<PAGE>


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 Holders 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 Holders 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 Trustee will
furnish to each Holder 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 Holders 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



                                       58
<PAGE>


Holder of a REMIC Residual Security or in a fiduciary capacity. Each Holder 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 Holder 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 Holder 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. Unless otherwise specified in the related
Prospectus Supplement, the Trustee does not intend to register any REMIC Trust
as a tax shelter pursuant to section 6111 of the Code.

Termination
         In general, no special tax consequences will apply to a Holder of a
REMIC Regular Security upon the termination of a REMIC Trust by virtue of the
final payment or liquidation of the last Mortgage Loan remaining in the Trust
Estate. If a Holder 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 Holder in liquidation of its interest, although the matter
is not entirely free from doubt, it would appear that the Holder 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
(unless otherwise limited in the related Prospectus Supplement) the Securities
will be classified as debt of the Company secured by the related Loans.
Consequently, the Debt Securities will not be treated as ownership interests in
the Loans or the Trust. Holders 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, Grantor Trust Securities will possess certain
special tax attributes by virtue of their being ownership interests in the
underlying Mortgage Loans. Similarly, REMIC Securities will possess similar
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 Holder of a Debt Security sells or exchanges such Security, the
Holder will recognize gain or loss equal to the difference, if any, between the
amount received and the Holder'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.

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



                                       59
<PAGE>


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 Holder's income as it accrues
(regardless of the Holder's regular method of accounting) using a constant yield
method; (ii) market discount is treated as ordinary income and must be included
in a Holder's income as principal payments are made on the Security (or upon a
sale of a Security); and (iii) if a Holder 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.

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 Mortgage 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 Sponsor anticipates that the Prepayment Assumption
for each series of Securities will be consistent with this standard. The Sponsor
makes no representation, however, that the Mortgage 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 Securityholder 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 Holder, 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
Securityholders, brokers and middlemen information with respect to the original
issue discount accruing on the Securities. Unless otherwise disclosed in the
related Prospectus Supplement, the Trustee will report original issue discount
based on accrual periods of one month, each beginning




                                       60
<PAGE>


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.

         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 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. Holders 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 Holder 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 Holder
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 Holders 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




                                       61
<PAGE>


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 Holder makes such an election, the
amount of any interest payment that must be included in such Holder's income for
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. The legislative history of the Tax Reform Act of 1986 states that such
premium amortization should be made under principles analogous to those
governing the accrual of market discount (as discussed above under "--Market
Discount"). If such election is made by the Holder, the election will also apply
to all bonds the interest on which is not excludible from gross income ("fully
taxable bonds") held by the Holder 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 Holder 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 Holder 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 Holders 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 Holder 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 Holder 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.

FOREIGN INVESTORS

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 Holder 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



                                       62
<PAGE>


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 Holder 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 Holder signs a statement under penalties
of perjury that certifies that such Holder is not a U.S. Person, and provides
the name and address of such Holder, and (c) the last U.S. Person in the chain
of payment to the Holder receives such statement from such Holder or a financial
institution holding on its behalf and does not have actual knowledge that such
statement is false. Holders should be aware that the IRS might take the position
that this exemption does not apply to a Holder that also owns 10% or more of the
REMIC Residual Securities of any REMIC trust, or to a Holder that is a
"controlled foreign corporation" described in section 881(c)(3)(C) of the Code.

REMIC Residual Securities
         Amounts distributed to a Holder 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 to a Holder 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 Trust that issued the REMIC Residual
Security (e.g., Loans or regular interests in another REMIC) were issued after
July 18, 1984. In no case will any portion of REMIC 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
Holders of REMIC Residual Securities--Excess Inclusions."

                            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




                                       63
<PAGE>


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:

         (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.




                                       64
<PAGE>


         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) 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 Sponsor, the
Underwriters, the Trustee, the Master Servicer, any other servicer, any obligor
with respect to Mortgage 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



                                       65
<PAGE>


         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

         Unless otherwise specified in the related Prospectus Supplement, the
Securities will not 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 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

         Unless otherwise specified in the related Prospectus Supplement,
certain legal matters in connection with the Securities will be passed upon for
the Depositor by Dewey Ballantine LLP, New York, New York.




                                       66
<PAGE>


                                GLOSSARY OF TERMS

         The following are abbreviated definitions of certain capitalized terms
used in this Prospectus. Unless otherwise provided in a "supplemental Glossary"
in the Prospectus Supplement for a Series, such definitions shall apply to
capitalized terms used in such Prospectus Supplement. 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 Loan, and for any other purposes
specified in the related Prospectus Supplement.

         "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 Loan, the
lesser of the appraised value determined in an appraisal obtained at origination
of the 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.



                                       67
<PAGE>


         "Combined Loan-to-Value Ratio" means, with respect to a Loan, the ratio
determined as set forth in the related Prospectus Supplement taking into account
the amounts of any related senior mortgage 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 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 Loan during a specified period over the
amount of interest required to be paid by an obligor on such 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.


                                       68
<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 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
Improvement Contract.

         "Home Improvement Contract" means any home improvement installment
sales contracts and installment loan agreement which may be unsecured or secured
by purchase money security interest in the Home Improvement financed thereby.

         "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 Loans.



                                       69
<PAGE>


         "Insurance Proceeds" means amount paid by the insurer under any of the
Insurance Policies covering any 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.

         "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 Loan.

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

         "Loan Rate" means, unless otherwise indicated herein or in the
Prospectus Supplement, the interest rate borne by a Loan.

         "Loans" mean Mortgage Loans and/or Home Improvement Contracts,
collectively. A Loan refers to a specific Mortgage Loan or Home Improvement
Contract, as the context requires.

         "Loan-to-Value Ratio" means, with respect to a 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 Loan.

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

         "Mortgage Loan" means a closed-end home equity loan secured by a
Mortgaged Property.

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


                                       70
<PAGE>


         "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.

         "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 Loans) and the Trustee.

         "Primary Assets" means the Private Securities and/or 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 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.

         "Property" means either a Home Improvement or a Mortgaged Property
securing a Loan, as the context requires.

         "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.



                                       71
<PAGE>


         "REO Property" means real property which secured a defaulted 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.

         "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.

         "Seller" means the seller 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 Loans, the
Person if any, designated in the related Prospectus Supplement to service Loans
for that Series, or the successors or assigns of such Person.

         "Single Family Property" means property securing a 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.



                                       72
<PAGE>


         "UCC" means the Uniform Commercial Code.

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

         "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.






                                       73
<PAGE>



                                TABLE OF CONTENTS


                                                   Page



<PAGE>


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
   NO SECONDARY MARKET.............................15
   PRIMARY ASSETS ARE ONLY SOURCE OF REPAYMENT.....15
   LIMITED PROTECTION AGAINST LOSSES...............15
   YIELD MAY VARY..................................16
   PROPERTY VALUES MAY BE INSUFFICIENT.............16
   PRE-FUNDING MAY ADVERSELY AFFECT INVESTMENT.....16
   POTENTIAL LIABILITY FOR ENVIRONMENTAL
   CONDITIONS......................................17
   CONSUMER PROTECTION LAWS MAY AFFECT LOANS.......17
   CONTRACTS WILL NOT BE STAMPED...................18
   RATINGS ARE NOT RECOMMENDATIONS.................18
DESCRIPTION OF THE SECURITIES......................18
   GENERAL.........................................18
   VALUATION OF THE PRIMARY ASSETS.................19
   PAYMENTS OF INTEREST............................19
   PAYMENTS OF PRINCIPAL...........................20
   FINAL SCHEDULED DISTRIBUTION DATE...............20
   SPECIAL REDEMPTION..............................20
   OPTIONAL REDEMPTION, PURCHASE OR TERMINATION....20
   WEIGHTED AVERAGE LIFE OF THE SECURITIES.........21
THE TRUST FUNDS....................................22
   GENERAL.........................................22
   THE LOANS.......................................22
   PRIVATE SECURITIES..............................25
   COLLECTION AND DISTRIBUTION ACCOUNTS............27
CREDIT ENHANCEMENT.................................27
   SUBORDINATE SECURITIES..........................28
   INSURANCE.......................................28
   RESERVE FUNDS...................................29
   MINIMUM PRINCIPAL PAYMENT AGREEMENT.............29
   DEPOSIT AGREEMENT...............................29
SERVICING OF LOANS.................................30
   GENERAL.........................................30
   COLLECTION PROCEDURES; ESCROW ACCOUNTS..........30
   DEPOSITS TO AND WITHDRAWALS FROM THE
   COLLECTION ACCOUNT .............................30
   ADVANCES AND LIMITATIONS THEREON................32
   MAINTENANCE OF INSURANCE POLICIES AND
   OTHER SERVICING PROCEDURES .....................32
   REALIZATION UPON DEFAULTED LOANS................33
   ENFORCEMENT OF DUE-ON-SALE CLAUSES..............33
   SERVICING COMPENSATION AND PAYMENT OF EXPENSES..34
   EVIDENCE AS TO COMPLIANCE.......................34
   CERTAIN MATTERS REGARDING THE SERVICER..........35
THE AGREEMENTS.....................................36
   ASSIGNMENT OF PRIMARY ASSETS....................36
   REPORTS TO HOLDERS..............................38
   EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT.39
   THE TRUSTEE.....................................41
   DUTIES OF THE TRUSTEE...........................41
   RESIGNATION OF TRUSTEE..........................41
   AMENDMENT OF AGREEMENT..........................41
   VOTING RIGHTS...................................42
   LIST OF HOLDERS.................................42
   BOOK-ENTRY SECURITIES...........................42
   REMIC ADMINISTRATOR.............................42
   TERMINATION.....................................42
CERTAIN LEGAL ASPECTS OF LOANS.....................43
   MORTGAGES.......................................44
   FORECLOSURE ON MORTGAGES........................44
   RIGHTS OF REDEMPTION............................45
   JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES....45
   ANTI-DEFICIENCY LEGISLATION AND OTHER
   LIMITATIONS ON LENDERS .........................46
   DUE-ON-SALE CLAUSES IN MORTGAGE LOANS...........47
   ENFORCEABILITY OF PREPAYMENT AND LATE
   PAYMENT FEES ...................................48
   EQUITABLE LIMITATIONS ON REMEDIES...............48
   APPLICABILITY OF USURY LAWS.....................48
   THE HOME IMPROVEMENT CONTRACTS..................48
   INSTALLMENT SALES CONTRACTS.....................50
   SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF
   1940............................................50
THE DEPOSITOR......................................51
   GENERAL.........................................51
USE OF PROCEEDS....................................51
MATERIAL FEDERAL INCOME TAX CONSEQUENCES...........51
   GENERAL.........................................51
   GRANTOR TRUST SECURITIES........................52
   REMIC SECURITIES................................53
   SPECIAL TAX ATTRIBUTES..........................54
   DEBT SECURITIES.................................59
   DISCOUNT AND PREMIUM............................59
   BACKUP WITHHOLDING..............................62
   FOREIGN INVESTORS...............................62
STATE TAX CONSIDERATIONS...........................63
ERISA CONSIDERATIONS...............................63



                                       i



<PAGE>


LEGAL INVESTMENT...................................66
PLAN OF DISTRIBUTION...............................66
LEGAL MATTERS......................................66
GLOSSARY OF TERMS..................................67



                                       ii


<PAGE>


                                    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:

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

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

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

</TABLE>



ITEM 15. INDEMNFICATION 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


                                       4
<PAGE>

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 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 Underwiter named therein, relating to the distribution
            of the Securities*
3.1         Articles 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 Certificates being issued*
5.2         Opinion of Dewey Ballantine LLP as to the Legality of Notes being
            issued (Contained in Exhibit 5.1).
8.1         Opinion of Dewey Ballantine LLP with respect to tax matters
            (Contained in Exhibit 5.1)
23.3        Consent of Dewey Ballantine LLP (Contained in Exhibit 5.1).
    
24.1        Power of Attorney (included on signature page
            of Registration Statement)
   
99.1        Form of Prospectus Supplement*
99.2        Form of Prospectus Supplement*
    

*     Filed herewith
**    To come in a subsequent 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:

                                       5
<PAGE>




                    (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 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.




                                       6

<PAGE>


      (d) The undersigned registrant hereby undertakes that:


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

          (2)    For the purpose of determining any liability under the
                 Securities Act of 1933, each post-effective amendment that
                 contains a form of prospectus shall be deemed to be a new
                 registration statement relating to the securities offered
                 therein, and the offering of such securities at that time shall
                 be deemed to be the initial bona fide offering thereof.

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



                                       7

<PAGE>


                                   SIGNATURES
   
   Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this
Pre-effective Amendment No. 1 to the Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Charlotte,
North Carolina, on the 3rd day of February, 1998.
    




                                   HOME EQUITY SECURITIZATION CORP.

                                   By: /s/ Wallace Saunders
                                     -------------------------------
                                     NAME: Wallace Saunders
                                     TITLE: Assistant Vice President
   
   KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Wallace Saunders his true and lawful
attorney-in-fact and agent, acting alone, with full power of substitution and
resubstitution, for him and his name, place and stead, in any and all
capacities, to sign any or all amendments to this Registration Statement,
including post-effective amendments, and to file the same, with all exhibits
thereto, and other documents in connection therewith, with the Securities and
Exchange Commission, granting unto said attorney-in-fact and agent, full power
and authority to do and perform each and every act and thing requisite and
necessary to be done in and about the premises, as fully to all intents and
purposes as he might or could do in person, and hereby ratifies and confirms all
his said attorney-in-fact and agent, acting alone, or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

    Pursuant to the requirements of the Securities Act of 1933, this
Pre-effective Amendment No. 1 to the Registration Statement has been signed by
the following persons in the capacity indicated on February 3, 1998.
    

              SIGNATURE                      TITLE

By: /s/ Brian E. Simpson                     Chairman and President
   ---------------------------
   NAME: Brian E. Simpson

By: /s/ Carolyn Eskridge                     Senior Vice President
   ---------------------------
   NAME: Carolyn Eskridge

By: /s/ Peter H. Sorensen                    Independent Director
   ---------------------------
   NAME: Peter H. Sorensen


                                       8


   
                                 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         Articles 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 Certificates being issued*
5.2         Opinion of Dewey Ballantine LLP as to the Legality of Notes being
            issued (Contained in Exhibit 5.1).
8.1         Opinion of Dewey Ballantine LLP with respect to tax matters
            (Contained in Exhibit 5.1).
23.3        Consent of Dewey Ballantine LLP (Contained in Exhibit 5.1).
24.1        Power of Attorney (included on signature page of this Pre-Effective
            Amendment No. 1 to the Registration Statement)
99.1        Form of Prospectus Supplement*
99.2        Form of Prospectus Supplement*

*     Filed herewith
**    To come in a subsequent filing
    




                       __________________________________
                        ________________ TRUST __________
                  HOME LOAN ASSET BACKED NOTES, SERIES _______
                  Class A-1, Class A-2, Class A-3, Class A-4,
                     Class M-1, Class M-2 and Class B Notes


                             UNDERWRITING AGREEMENT


                                                     ___________________________


_______________________________
As Underwriter
_______________________________

_______________________________


Dear Sirs:

Home  Equity   Securitization   Corp.  (the   "Depositor"),   a  North  Carolina
corporation,  has  authorized  the  issuance and sale of  _______________  Trust
___________________,  Home Loan Asset Backed Notes in the series and classes, in
the respective original principal amounts and with the designations set forth in
Schedule A hereto (the Class A-1,  Class A-2,  Class A-3,  Class A-4, Class M-1,
Class M-2 and Class B Notes, collectively, the  "Notes")._______________________
(the  "Underwriter")  is purchasing  all of the Notes at the prices set forth on
Schedule A hereto.  The Notes will be issued  pursuant  to an  indenture,  to be
dated  as  of  ___________  (the  "Indenture"),  between  _______________  Trust
________________ (the "Trust") and ______________________________,  as indenture
trustee (the "Indenture  Trustee").  The Depositor has also entered into a trust
agreement,  dated as of ___________________  (the "Trust Agreement"),  among the
Depositor, as depositor, ________________),  _______________________________, as
owner  trustee  (the  "Owner  Trustee"),  and  ____________________________,  as
co-owner  trustee  (the  "Co-Owner  Trustee").  The Notes will be secured by the
assets of the Trust  pursuant to the  Indenture.  The Notes are  described  more
fully in Schedule A hereto and in a  prospectus  supplement  furnished to you by
the  Depositor.  The assets of the Trust will  initially  include,  among  other
things,  home loans to be  transferred  on the Closing Date (as defined  herein)
(the "Initial Loans") in an amount of approximately  $_______________  as of the
close of business on _____________________ (the "Cut-Off Date")


<PAGE>

(the actual aggregate  unpaid  principal  balance of the Initial Loans as of the
Cut-Off Date, the "Original Pool Principal Balance") [and such amounts as may be
held by the  Indenture  Trustee in the  Pre-Funding  Account  (the  "Pre-Funding
Account"),   the  Capitalized   Interest  Account  (the  "Capitalized   Interest
Account")] and any other accounts held by the Indenture  Trustee for the benefit
of the Noteholders,  all pursuant to a sale and servicing agreement, dated as of
________________________  (the "Sale and Servicing  Agreement") among the Trust,
as  issuer,  the  Depositor,  as  depositor,  ______________,  ("Servicer"),  as
servicer,       the      Depositor,       and       ___________________________,
________________________,  as indenture  trustee and co-owner  trustee.  [On the
Closing Date, approximately $______________________ (as adjusted pursuant to the
immediately  following sentence,  the "Original Pre-Funded Account Amount") will
be deposited in the name of the Indenture Trustee in the Pre-Funding Account. 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  $________________.  It is
intended that  additional  home loans  satisfying the criteria  specified in the
Sale and Servicing  Agreement (the "Subsequent  Loans") will be purchased by the
Trust   for   inclusion   in  the   Trust   from  time  to  time  on  or  before
_______________________  from funds on deposit in the Pre-Funding Account at the
time of execution and delivery of each subsequent  transfer  agreement  (each, a
"Subsequent Transfer Agreement"). Funds in the Capitalized Interest Account will
be applied by the Indenture  Trustee and Co-Owner Trustee to cover shortfalls in
interest during the Pre-Funding Period.] Forms of the Indenture and the Sale and
Servicing  Agreement have been filed as exhibits to the  Registration  Statement
(as hereinafter defined).

     The Notes are more fully described in the Registration  Statement which the
Depositor  has  furnished  to the  Underwriter.  Capitalized  terms used but not
defined  herein shall have the meanings  given to them in the Sale and Servicing
Agreement.

     Pursuant  to a loan sale  agreement,  dated as of  __________________  (the
"Loan Sale Agreement") by and between Servicer, as seller and servicer,  and the
Depositor,  Servicer will  transfer to the  Depositor  all of Servicer's  right,
title and interest in and to the unpaid principal  balances of the Initial Loans
as of the Cut-Off Date and the collateral  securing each Initial Loan.  Pursuant
to the Sale and Servicing  Agreement,  the Depositor  will transfer to the Trust
all such right,  title and interest in and to the unpaid  principal  balances of
the  Initial  Loans as of the  Cut-Off  Date and the  collateral  securing  each
Initial Loan.

SECTION 1.  Representations  and  Warranties  of the  Depositor.  The  Depositor
represents and warrants to, and agrees with you that:


                                       2
<PAGE>


     (a) A Registration Statement on Form S-3 (No.  ______________________)  has
(i) been prepared by the Depositor in conformity  with the  requirements  of the
Securities  Act of 1933, as amended (the  "Securities  Act"),  and the rules and
regulations (the "Rules and  Regulations")  of the United States  Securities and
Exchange  Commission  (the  "Commission")  thereunder,  (ii) bee filed  with the
Commission  under  the  Securities  Act and  (iii)  become  effective  under the
Securities Act. Copies of such Registration Statement have been delivered by the
Depositor to the Underwriter. As used in this Agreement,  "Effective Time" means
the  date  and the time as of which  such  Registration  Statement,  or the most
recent  post-effective  amendment thereto, if any, was declared effective by the
Commission; "Effective Date" means the date of the Effective Time; "Registration
Statement" means such registration  statement,  at the Effective Time, including
any  documents  incorporated  by  reference  therein at such time;  "Preliminary
Prospectus" means each prospectus  included in such Registration  Statement,  or
amendments  thereof,  including a preliminary  prospectus  supplement  which, as
completed,  is proposed to be used in connection  with the sale of the Notes and
any  prospectus  filed with the  Commission by the Depositor with the consent of
the  Underwriter  pursuant  to Rule  424(a) of the Rules  and  Regulations;  and
"Prospectus" means the final prospectus dated  ______________________,  as first
supplemented by a prospectus  supplement (the "Prospectus  Supplement") relating
to the Notes, to be filed with the Commission pursuant to paragraphs (2), (3) or
(5) of Rule 424(b) of the Rules and  Regulations.  Reference  made herein to the
Prospectus shall be deemed to refer to and include any documents incorporated by
reference therein pursuant to Item 12 of Form S-3 under the Securities Act as of
the date of the  Prospectus  and any reference to any amendment or supplement to
the Prospectus  shall be deemed to refer to and include any document filed under
the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), after the
date of such Preliminary  Prospectus or the Prospectus,  as the case may be, and
incorporated by reference in such Preliminary  Prospectus or the Prospectus,  as
the  case  may be,  and  any  reference  to and  amendment  to the  Registration
Statement  shall be deemed to include any report of the Depositor filed with the
Commission  pursuant  to Section  13(a) or 15(d) of the  Exchange  Act after the
Effective Time that is incorporated by reference in the Registration  Statement.
The Commission has not issued any order  preventing or suspending the use of the
Preliminary Prospectus or Prospectus. There are no contracts or documents of the
Depositor  which  are  required  to be filed  as  exhibits  to the  Registration
Statement pursuant to the Securities Act or the Rules and Regulations which have
not  been so filed  or  incorporated  by  reference  therein  on or prior to the
Effective  Date of the  Registration  Statement  other  than such  documents  or
materials,  if any, as the  Underwriter  delivers to the  Depositor  pursuant to
Section  8(d)  hereof  for filing on an  Additional  Materials  8-K (as  defined
below). The conditions


                                       3

<PAGE>

for use of Form S-3, as set forth in the General Instructions thereto, have been
satisfied.

     (b) The Registration Statement conforms, and the Prospectus and any further
amendments or supplements to the Registration  Statement or the Prospectus will,
when they become effective or are filed with the Commission, as the case may be,
conform in all respects to the  requirements of the Securities Act and the Rules
and Regulations.  The Registration  Statement,  as of the Effective Date thereof
and of any amendment thereto,  did not contain an untrue statement of a material
fact or omit to state a material fact required to be stated therein or necessary
to make the statements  therein not  misleading.  The Prospectus as of its date,
and as amended or  supplemented  as of the Closing  Date,  does not and will not
contain any untrue statement of a material fact or omit to state a material fact
necessary  in order to make the  statements  therein not  misleading;  provided,
however,  that no representation or warranty is made as to information contained
in or omitted from the Registration Statement or the Prospectus in reliance upon
and in conformity with written information furnished to the Depositor in writing
by the Underwriter  expressly for use therein. The only information furnished by
the  Underwriter or on behalf of the  Underwriter for use in connection with the
preparation  of the  Registration  Statement or the  Prospectus  is described in
Section 8(i) hereof.

     (c) The documents  incorporated by reference in the  Prospectus,  when they
became  effective  or were  filed  with  the  Commission,  as the  case  may be,
conformed in all material  respects to the requirements of the Securities Act or
the Exchange Act, as applicable, and the rules and regulations of the Commission
thereunder,  and none of such  documents  contained  an  untrue  statement  of a
material fact or omitted to state a material fact required to be stated  therein
or  necessary to make the  statements  therein not  misleading;  and any further
documents so filed and  incorporated by reference in the  Prospectus,  when such
documents become effective or are filed with the Commission, as the case may be,
will conform in all material  respects to the requirements of the Securities Act
or the  Exchange  Act,  as  applicable,  and the  rules and  regulations  of the
Commission  thereunder  and will not contain an untrue  statement  of a material
fact or omit to state a material fact required to be stated therein or necessary
to make the  statements  therein  not  misleading;  provided,  however,  that no
representation is made as to Computational Materials, Structural Term Sheets and
Collateral  Term Sheets (each as defined  herein) deemed to be  incorporated  by
reference in the Prospectus as the result of filing an Additional  Materials 8-K
(as  defined  below)  pursuant  to the terms  hereof  except to the extent  such
Computational  Materials,  Structural  Term  Sheets and  Collateral  Term Sheets
reflect information furnished by the Depositor to the Underwriter.



                                       4
<PAGE>

     (d)  Since the  respective  dates as of which  information  is given in the
Prospectus,  there  has not been any  material  adverse  change  in the  general
affairs,  management,  financial  condition,  or  results of  operations  of the
Depositor,  otherwise  than as set forth or  contemplated  in the  Prospectus as
supplemented or amended as of the Closing Date.

     (e) The Depositor has been duly  incorporated  and is validly existing as a
corporation in good standing under the laws of the State of North  Carolina,  is
duly  qualified to do business and is in good standing as a foreign  corporation
in each  jurisdiction in which its ownership or lease of property or the conduct
of its business  requires  such  qualification,  and has all power and authority
necessary to own or hold its properties,  to conduct the business in which it is
engaged and to enter into and perform its obligations under this Agreement,  the
Loan  Purchase  Agreement,  the  Sale  and  Servicing  Agreement  and the  Trust
Agreement  or any  Subsequent  Transfer  Agreement  and to cause the Notes to be
issued.

     (f)  There are no  actions,  proceedings  or  investigations  pending  with
respect to which the  Depositor  has  received  service of  process  before,  or
threatened by, any court,  administrative  agency or other tribunal to which the
Depositor is a party or of which any of its  properties is the subject (a) which
if determined adversely to the Depositor would have a material adverse effect on
the  business or  financial  condition  of the  Depositor,  (b) which assert the
invalidity of this Agreement,  the Loan Sale  Agreement,  the Sale and Servicing
Agreement,   the  Trust  Agreement,  the  Notes,  [or  any  Subsequent  Transfer
Agreement,]  (c)  which  seek  to  prevent  the  issuance  of the  Notes  or the
consummation  by the Depositor of any of the  transactions  contemplated  by the
Sale and Servicing Agreement, the Loan Sale Agreement, the Trust Agreement, this
Agreement [or any  Subsequent  Transfer  Agreement,]  as the case may be, or (d)
which might  materially and adversely affect the performance by the Depositor of
its  obligations  under,  or the  validity  or  enforceability  of, the Sale and
Servicing  Agreement,  the  Loan  Sale  Agreement,  this  Agreement,  the  Trust
Agreement, the Notes [or any Subsequent Transfer Agreement.]

     (g) This Agreement has been, and the Sale and Servicing Agreement, the Loan
Sale Agreement,  the Trust Agreement [and each Subsequent  Transfer  Agreement,]
when executed and delivered as contemplated hereby and thereby,  will have been,
duly  authorized,  executed and delivered by the  Depositor,  and this Agreement
constitutes,  and the Sale and Servicing Agreement, the Loan Sale Agreement, the
Trust  Agreement  [and each  Subsequent  Transfer  Agreement]  when executed and
delivered as contemplated  herein,  will  constitute,  legal,  valid and binding
instruments   enforceable   against  the  Depositor  in  accordance  with  their
respective terms,  subject as to  enforceability  to (x) applicable  bankruptcy,
reorganization, insolvency, moratorium or other similar laws



                                       5
<PAGE>

affecting  creditors'  rights  generally,   (y)  general  principles  of  equity
(regardless  of whether  enforcement  is sought in a proceeding  in equity or at
law),  and (z) with  respect  to  rights  of  indemnity  under  this  Agreement,
limitations of public policy under applicable securities laws.

     (h) The execution, delivery and performance of this Agreement, the Sale and
Servicing  Agreement,  the Loan Sale  Agreement,  the Trust  Agreement  [and any
Subsequent  Transfer  Agreement] by the Depositor  and the  consummation  of the
transactions  contemplated hereby and thereby,  and the issuance and delivery of
the Notes do not and will not  conflict  with or result in a breach or violation
of any of the  terms or  provisions  of, or  constitute  a  default  under,  any
indenture,  mortgage,  deed of  trust,  loan  agreement  or other  agreement  or
instrument to which the Depositor is a party, by which the Depositor is bound or
to  which  any of the  properties  or  assets  of  the  Depositor  or any of its
subsidiaries is subject, which breach or violation would have a material adverse
effect on the business,  operations or financial condition of the Depositor, nor
will such actions result in any violation of the  provisions of the  certificate
of incorporation  or by-laws of the Depositor or any statute or any order,  rule
or regulation of any court of  governmental  agency or body having  jurisdiction
over the Depositor or any of its properties or assets, which breach or violation
would have a material  adverse  effect on the business,  operations or financial
condition of the Depositor.
   
     (i) The Depositor has no reason to believe that ____________________ are
not independent  public accountants with respect to the Depositor as required by
the Securities Act and the Rules and Regulations.
    
     (j) As of the  Closing  Date,  the  Notes,  the  Indenture  and  the  Trust
Agreement will conform in all material  respects to the respective  descriptions
thereof  contained in the Prospectus.  As of the Closing Date, the Notes will be
duly and validly  authorized and, when duly and validly executed,  authenticated
and delivered in  accordance  with the  Indenture,  and delivered to you against
payment  therefor  as  provided  herein,  will be duly and  validly  issued  and
outstanding  and entitled to the benefits of the Sale and  Servicing  Agreement.
The Notes will not be "mortgage related  securities," as such term is defined in
the singular in the Exchange Act.

     (k)  No  consent,   approval,   authorization,   order,   registration   or
qualification of or with any court or governmental  agency or body of the United
States  is  required  for  the  issuance  and  the  sale  of  the  Notes  to the
Underwriter,  or the  consummation  by the  Depositor of the other  transactions
contemplated by this Agreement,  the Sale and Servicing Agreement, the Loan Sale
Agreement,  the Trust Agreement [and any Subsequent Transfer  Agreement,] except
such consents,


                                       6
<PAGE>

approvals,  authorizations,  registrations or  qualifications as may be required
under state  securities  or blue sky laws in  connection  with the  purchase and
distribution of the Notes by the Underwriter or as have been obtained.

     (l)  The   Depositor   possesses  all  material   licenses,   certificates,
authorities  or  permits  issued by the  appropriate  state,  federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as described in the Prospectus, and the Depositor has not received notice
of any  proceedings  relating  to the  revocation  or  modification  of any such
license,  certificate,  authority  or permit  which if decided  adversely to the
Depositor would, singly or in the aggregate, materially and adversely affect the
conduct of its business, operations or financial condition.

     (m) At the  time of  execution  and  delivery  of the  Sale  and  Servicing
Agreement,  the Depositor will: (i) be the sole beneficial  owner of the Initial
Loans,  free and  clear of any  lien,  mortgage,  pledge,  charge,  encumbrance,
adverse claim or other security interest (collectively,  "Liens"); (ii) not have
assigned  to any Person any of its right or title in the Initial  Loans,  in the
Sale and  Servicing  Agreement  or in the Notes  being  issued  pursuant  to the
Indenture;  and (iii) have the power and  authority  to sell its interest in the
Initial  Loans to the  Trust  and to sell the  Notes  to the  Underwriter.  Upon
execution  and delivery of the Sale and  Servicing  Agreement by the Trust,  the
Trust will have acquired  beneficial  ownership of all of the Depositor's right,
title and interest in and to the Loans.  Upon delivery to the Underwriter of the
Notes, the Underwriter will have good title to the Notes,  free and clear of any
Liens.

     (n) [At the time of  execution  and  delivery  of any  Subsequent  Transfer
Agreement,  the  Depositor  will:  (i)  be  the  sole  beneficial  owner  of the
Subsequent  Loans,  free and clear of any Liens;  (ii) not have  assigned to any
Person  any of its  right  or  title in the  Subsequent  Loans,  in the Sale and
Servicing Agreement or in the Subsequent Transfer Agreement;  and (iii) have the
power and authority to sell the  Subsequent  Loans to the Trust.  Upon execution
and delivery of each Subsequent  Transfer Agreement by the Trust, the Trust will
have acquired  beneficial  ownership of all of the Depositor's  right, title and
interest in and to the related Subsequent Loans.]


     (o) As of the  Cut-Off  Date,  each of the  Initial  Loans  will  meet  the
eligibility  criteria  described  in the  Prospectus  and  will  conform  in all
material respects to the descriptions thereof contained in the Prospectus.

     (p) [As of any Subsequent  Transfer Date, each of the Subsequent Loans will
meet the eligibility criteria described


                                       7
<PAGE>

in the Prospectus and will conform in all material  respects to the descriptions
thereof contained in the Prospectus.]

     (q) Neither the Depositor  nor the Trust created by the Trust  Agreement is
an  "investment  company"  within the meaning of such term under the  Investment
Company  Act of 1940 (the  "1940  Act") and the  rules  and  regulations  of the
Commission thereunder

     (r) At the Closing Date,  the Notes,  the Sale and Servicing  Agreement and
the Indenture will conform in all material respects to the descriptions  thereof
contained in the Prospectus.

     (s) At the  Closing  Date,  each of the  Senior  Notes will have been rated
"[AAA]" by [Standard & Poor's Ratings  Services,  a division of The  McGraw-Hill
Companies,  Inc. ("S&P")],  and [Fitch Investors Service,  L.P. ("Fitch")],  and
"[Aaa]" by [Moody's Investor Service ("Moody's")]; the Class M-1 Notes "[AA]" by
[S&P] and  [Fitch]  and "[A]" by  [Moody's];  the Class M-2 Notes rated "[A]" by
[S&P] and  [Fitch]  and  "[A2]"  by  [Moody's];  and the  Class [B] Notes  rated
"[BBB+]" by [S&P] and [Fitch] and "[Baa2]" by [Moody's].

     (t) Any taxes, fees and other  governmental  charges in connection with the
execution,  delivery  and  issuance of this  Agreement,  the Sale and  Servicing
Agreement,  the Loan Sale Agreement, the Trust Agreement and the Notes have been
paid or will be paid at or prior to the Closing Date.

     (u) At the Closing Date, each of the  representations and warranties of the
Depositor  set  forth in the  Sale and  Servicing  Agreement  and the Loan  Sale
Agreement will be true and correct in all material respects.

     Any certificate  signed by an officer of the Depositor and delivered to the
Underwriter or counsel for the Underwriter in connection with an offering of the
Notes  shall be deemed to be a  representation  and  warranty  as to the matters
covered  thereby to each person to whom the  representations  and  warranties in
this Section 1 are made.

     SECTION 1. Purchase and Sale. The commitment of the Underwriter to purchase
the Notes  pursuant to this  Agreement  shall be deemed to have been made on the
basis of the  representations  and  warranties  herein  contained  and  shall be
subject to the terms and conditions  herein set forth.  The Depositor  agrees to
instruct  the  Indenture  Trustee  to issue the Notes and  agrees to sell to the
Underwriter,  and the  Underwriter  agrees (except as provided in Section 10) to
purchase from the Depositor  the  aggregate  principal  amount of the Class A-1,
Class A-2,  Class A-3,  Class A-4, Class M-1, Class M-2 and Class B Notes at the
purchase price or prices set forth in Schedule A. The  Underwriter may offer the
Notes to certain dealers at such prices less a concession not in excess of



                                       8
<PAGE>


the respective  amounts set forth in Schedule A. The  Underwriter  may allow and
such  dealer,  may  re-allow a discount to certain  dealers not in excess of the
respective amounts set forth in Schedule A.

     SECTION 3.  Delivery and Payment.  Delivery of and payment for the Notes to
be purchased by the Underwriter shall be made at the offices of ___________or at
such other place as shall be agreed upon by the Underwriter and the Depositor at
10:00 a.m.  ______ time on ___________ or at such other time or date as shall be
agreed upon in writing by the  Underwriter  and the  Depositor  (such date being
referred to as the "Closing  Date").  Payment  shall be made to the Depositor by
wire  transfer  of same day  funds  payable  to the  account  of the  Depositor.
Delivery of the Notes shall be made to the  Underwriter  for the accounts of the
Underwriter against payment of the purchase price thereof. The Notes shall be in
such  authorized  denominations  and registered in such names as the Underwriter
may request in writing at least two business days prior to the Closing Date. The
Notes will be made available for  examination  by the  Underwriter no later than
2:00 p.m. _______ time on the first business day prior to the Closing Date.

     SECTION 4. Offering by the Underwriter.  It is understood that,  subject to
the terms and conditions hereof, the Underwriter proposes to offer the Notes for
sale to the public as set forth in the Prospectus.
         

     SECTION 5. Covenants of the Depositor. The Depositor agrees as follows:

          (a) To prepare the  Prospectus in a form  approved by the  Underwriter
     and to file such  Prospectus  pursuant to Rule 424(b) under the  Securities
     Act not  later  than the  Commission's  close  of  business  on the  second
     business  day  following  the   availability   of  the  Prospectus  to  the
     Underwriter  and to make no  further  amendment  or any  supplement  to the
     Registration  Statement  or to the  Prospectus  prior to the  Closing  Date
     except as permitted  herein;  to advise the Underwriter,  promptly after it
     receives notice thereof, of the time when any amendment to the Registration
     Statement has been filed or becomes  effective prior to the Closing Date or
     any supplement to the  Prospectus or any amended  Prospectus has been filed
     prior to the  Closing  Date and to  furnish  the  Underwriter  with  copies
     thereof;  to  file  promptly  all  reports  and  any  definitive  proxy  or
     information  statements  required  to be  filed by the  Depositor  with the
     Commission  pursuant to Section 13(a),  13(c),  14 or 15(d) of the Exchange
     Act  subsequent  to the  date  of the  Prospectus  and,  for so long as the
     delivery of a  prospectus  is required in  connection  with the offering or
     sale of the Notes to advise  the  Underwriter  promptly  of its  receipt of
     notice of the issuance by the  Commission  of any stop order or of: (i) any
     order preventing or suspending the use of any Preliminary Prospectus or the

                                       9
<PAGE>

     Prospectus;  (ii) the  suspension  of the  qualification  of the  Notes for
     offering or sale in any jurisdiction;  (iii) the initiation of or threat of
     any proceeding for any such purpose; (iv) any request by the Commission for
     the  amending  or  supplementing  of  the  Registration  Statement  or  the
     Prospectus or for additional  information.  In the event of the issuance of
     any stop  order or of any order  preventing  or  suspending  the use of any
     Preliminary   Prospectus  or  the   Prospectus   or  suspending   any  such
     qualification,  the Depositor promptly shall use its best efforts to obtain
     the withdrawal of such order by the Commission.

          (b) To furnish  promptly  to the  Underwriter  and to counsel  for the
     Underwriter a signed copy of the Registration Statement as originally filed
     with  the  Commission,  and  of  each  amendment  thereto  filed  with  the
     Commission, including all consents and exhibits filed therewith.

          (c)  To  deliver  promptly  to  the  Underwriter  such  number  of the
     following  documents  as the  Underwriter  shall  reasonably  request:  (i)
     conformed copies of the Registration Statement as originally filed with the
     Commission  and each amendment  thereto (in each case including  exhibits);
     (ii)  each  Preliminary  Prospectus,  the  Prospectus  and any  amended  or
     supplemented  Prospectus;  and (iii) any document incorporated by reference
     in the  Prospectus  (including  exhibits  thereto).  If the  delivery  of a
     prospectus is required at any time in connection  with the offering or sale
     of the Notes,  and if at such time any  events  shall  have  occurred  as a
     result  of which the  Prospectus  as then  amended  or  supplemented  would
     include  any  untrue  statement  of a  material  fact or omit to state  any
     material fact  necessary in order to make the  statements  therein,  in the
     light of the circumstances  under which they were made when such Prospectus
     is  delivered,  not  misleading,  or, if for any  other  reason it shall be
     necessary  during such same period to amend or supplement the Prospectus or
     to file under the Exchange Act any  document  incorporated  by reference in
     the  Prospectus in order to comply with the  Securities Act or the Exchange
     Act, the Depositor shall notify the Underwriter and, upon the Underwriter's
     request, shall file such document and prepare and furnish without charge to
     the  Underwriter  and to any  dealer in  securities  as many  copies as the
     Underwriter  may  from  time  to  time  reasonably  request  of an  amended
     Prospectus or a supplement to the Prospectus which corrected such statement
     or omission or effects such compliance.

          (d)  To  file  promptly  with  the  Commission  any  amendment  to the
     Registration   Statement  or  the  Prospectus  or  any  supplement  to  the
     Prospectus  that may, in the judgment of the Depositor or the  Underwriter,
     be required by the Securities Act or requested by the Commission.


                                       10
<PAGE>

          (e) The Depositor  will (i) cause any  Computational  Materials or any
     Structural  Term Sheet  (each as  defined  below in this  subsection)  with
     respect to the Class A-1, Class A-2, Class A-3, Class A-1, Class M-1, Class
     M-2  and  Class B Notes  which  are  delivered  by the  Underwriter  to the
     Depositor to be filed with the  Commission on Additional  Materials 8-K (as
     defined below) at or before the time of filing of the  Prospectus  pursuant
     to Rule 424(b) under the Securities Act and (ii) cause any Collateral  Term
     Sheet (ac defined below in this  subsection) with respect to the Class A-1,
     Class A-2,  Class A-3,  Class A-4,  Class M-1,  Class M-2 and Class B Notes
     which are  delivered by the  Underwriter  to the Depositor to be filed with
     the  Commission  on an  Additional  Materials  8-K within two business days
     after the date on which the  Underwriter  advises the  Depositor  that such
     Collateral Term Sheet was first used; provided, however, that the Depositor
     shall have no  obligation to file any materials  which,  in the  reasonable
     determination of the Depositor after consultation with the Underwriter, (x)
     are not required to be filed  pursuant to the Kidder Letters and/or the PSA
     Letter (each as defined below) or (y) contain any erroneous  information or
     untrue  statement  of a  material  fact or omit to  state a  material  fact
     required to be stated therein or necessary to make the  statements  therein
     not misleading; it being understood, however, that the Depositor shall have
     no  obligation  to review or pass upon the  accuracy or adequacy  of, or to
     correct, any Computational Materials,  Structural Term Sheets or Collateral
     Term Sheets provided by the Underwriter to the Depositor as aforesaid.  For
     purposes of this  subsection  (e), (1) the term  "Computational  Materials"
     shall mean those  materials  delivered by the  Underwriter to the Depositor
     within the meaning of the no-action letter dated May 20, 1994 issued by the
     Division  of  Corporation  Finance of the  Commission  to  Kidder,  Peabody
     Acceptance  Corporation I and certain  affiliates and the no-action  letter
     dated May 27, 1994 issued by the  Division  of  Corporation  Finance of the
     Commission  to the Public  Securities  Association  (together,  the "Kidder
     Letters")  for which the  filing of such  material  is a  condition  of the
     relief granted in such letters,  (2) the terms  "Structural Term Sheet" and
     "Collateral  Term  Sheet"  shall  mean  those  materials  delivered  by the
     Underwriter  to the Depositor  within the meaning of the  no-action  letter
     dated  February 13, 1995 issued by the Division of  Corporation  Finance of
     the Commission to the Public Securities  Association (the "PSA Letter") for
     which the  filing of such  material  on an  Additional  Materials  8-K is a
     condition of the relief granted in such letter and (3) the term "Additional
     Materials  8-K"  shall  mean a  Current  Report  on Form  8-K  used to file
     Computational  Materials,  Structural  Term Sheets and/or  Collateral  Term
     Sheets.

          (f) To furnish the Underwriter and counsel for the Underwriter,  prior
     to filing with the Commission, and to obtain the consent of the Underwriter
     for the filing of the 


                                       11
<PAGE>

     following documents relating to the Notes: any (i) Preliminary  Prospectus,
     (ii)  amendment  to  the  Registration   Statement  or  supplement  to  the
     Prospectus,  or document  incorporated by reference in the  Prospectus,  or
     (iii) Prospectus pursuant to Rule 424 of the Rules and Regulations.

          (g) To make  generally  available  to  holders of the Notes as soon as
     practicable,  but in any event not later  than  ninety  (90) days after the
     close of the period covered  thereby,  a statement of earnings of the Trust
     (which need not be audited)  complying with Section 11(a) of the Securities
     Act  and  the  Rules  and  Regulations  (including,  at the  option  of the
     Depositor,  Rule 158) and covering a period of at least twelve  consecutive
     months  beginning not later than the first day of the first fiscal  quarter
     following the Closing Date.

          (h) To use its best efforts,  in cooperation with the Underwriter,  to
     qualify the Notes for  offering  and sale under the  applicable  securities
     laws of such  states  and  other  jurisdictions  of the  United  States  or
     elsewhere as the  Underwriter  may  designate,  and maintain or cause to be
     maintained such qualifications in effect for as long as may be required for
     the  distribution  of the  Notes;  provided,  however,  that in  connection
     therewith,  the  Depositor  shall not be  required  to qualify as a foreign
     corporation  or to file a general  consent  to  service  of  process in any
     jurisdiction.  The  Depositor  will  file  or  cause  the  filing  of  such
     statements and reports as may be required by the laws of each  jurisdiction
     in which the Notes have been so qualified.

          (i) Unless the  Underwriter  shall  otherwise  have given its  written
     consent, no notes or pass-through  certificates backed by home equity loans
     or other similar  securities  representing  interest in or secured by other
     mortgage-related  assets  originated  or  owned  by  the  Depositor  or the
     Servicer  shall be publicly  offered or sold nor shall the Depositor or the
     Servicer  enter into any  contractual  arrangements  that  contemplate  the
     public  offering  or sale of such  securities  for a period  of  seven  (7)
     business days  following the  commencement  of the offering of the Notes to
     the public.

          (j) So long as the Notes  shall be  outstanding  the  Depositor  shall
     furnish,  or  cause  to be  furnished  to the  Underwriter  as soon as such
     statements are furnished to the Depositor;  (i) the annual  statement as to
     compliance  delivered by the Servicer to the Depositor  pursuant to Section
     7.4 of the Sale and  Servicing  Agreement;  (ii) the annual  statement of a
     firm of independent public accountants  furnished to the Depositor pursuant
     to Section 7.5 of the Sale and Servicing  Agreement;  and (iii) the monthly
     statements  furnished by the Indenture  Trustee  pursuant to Section 6.1 of
     the Sale and Servicing Agreement.


                                       12
<PAGE>

          (k) To apply the net proceeds from the sale of the Notes in the manner
     set forth in the Prospectus.

     SECTION 6. Conditions to the Underwriter's Obligations.  The obligations of
the Underwriter to purchase the Notes pursuant to this Agreement are subject to:
(i)  the  accuracy  on and as of the  Closing  Date of the  representations  and
warranties on the part of the Depositor herein  contained;  (ii) the performance
by the Depositor of all of its  obligations  hereunder;  and (iii) the following
conditions as of the Closing Date:

          (a)  The   Underwriter   shall  have  received   confirmation  of  the
     effectiveness of the Registration  Statement.  No stop order suspending the
     effectiveness of the Registration  Statement or any part thereof shall have
     been issued and no proceeding for that purpose shall have been initiated or
     threatened by the  Commission.  Any request of the Commission for inclusion
     of additional  information in the Registration  Statement or the Prospectus
     shall have been complied with.

          (b) The  Underwriter  shall not have  discovered  and disclosed to the
     Depositor on or prior to the Closing Date that the  Registration  Statement
     or the Prospectus or any amendment or supplement thereto contains an untrue
     statement  of a fact or omits to state a fact which,  in the opinion of the
     Underwriter  and its  counsel,  is  material  and is  required to be stated
     therein or is necessary to make the statements therein not misleading.

          (c) All corporate  proceedings and other legal matters relating to the
     authorization,  form and validity of this Agreement, the Sale and Servicing
     Agreement,  the Loan Sale Agreement,  the Trust  Agreement,  the Notes, the
     Registration  Statement  and the  Prospectus,  and all other legal  matters
     relating to this Agreement and the transactions  contemplated  hereby shall
     be satisfactory in all respects to the Underwriter and its counsel, and the
     Depositor  shall have  furnished  to the  Underwriter  and its  counsel all
     documents and information  that they may reasonably  request to enable them
     to pass upon such matters.

          (d) You shall have received from in-house  counsel of the Depositor or
     an affiliate of the Depositor, a favorable opinion, dated the Closing Date,
     in form and substance satisfactory to the Underwriter, to the effect that:

               (i) The  Depositor  has been  duly  incorporated  and is  validly
          existing as a corporation in good standing under the laws of the State
          of North Carolina. and has all corporate power and authority necessary
          to own or hold its  properties and to conduct the business in which it
          is engaged and to enter into and perform  its  obligations  under this
          Agreement,  the Loan Sale 


                                       13
<PAGE>

          Agreement,  the Sale and Servicing  Agreement and the Trust Agreement,
          and to cause the Notes to be issued.

               (ii) The  Depositor  is not in violation  of its  certificate  of
          incorporation or by-laws or to such counsel's  knowledge in default in
          the performance or observance of any material  obligation,  agreement,
          covenant or condition contained in any contract, indenture,  mortgage,
          loan agreement, note, lease or other instrument to which the Depositor
          is a party  or by  which  it or its  properties  may be  bound,  which
          default might result in any material  adverse changes in the financial
          condition,  earnings,  affairs or business of the  Depositor  or which
          might materially and adversely affect the properties or assets,  taken
          as a whole, of the Depositor.

               (iii) This Agreement,  the Sale and Servicing Agreement, the Loan
          Sale  Agreement  and the Trust  Agreement  have been duly  authorized,
          executed and delivered by the Depositor  and the  Subsequent  Transfer
          Agreements  have been duly  authorized,  and when  duly  executed  and
          delivered  by the  Depositor  and,  assuming  the  due  authorization,
          execution  and  delivery  of  such  agreement,  by the  other  parties
          thereto, such agreements constitute, and in the case of any Subsequent
          Transfer  Agreement will  constitute,  valid and binding  obligations,
          enforceable  against the Depositor in accordance with their respective
          terms,  subject as to  enforceability  to (x) bankruptcy,  insolvency,
          reorganization,  moratorium  or other similar laws now or hereafter in
          effect relating to creditors' rights generally, (y) general principles
          of equity (regardless of whether enforcement is sought in a proceeding
          in equity or at law) and (z) with respect to rights of indemnity under
          this  Agreement,   limitations  of  public  policy  under   applicable
          securities laws.

               (iv) The execution,  delivery and  performance of this Agreement,
          the Loan Sale Agreement,  the Sale and Servicing Agreement,  the Trust
          Agreement and each Subsequent Transfer Agreement by the Depositor, the
          consummation of the transactions  contemplated hereby and thereby, and
          the issuance and delivery of the Notes to such counsel's  knowledge do
          not and will not  conflict  with or result in a breach or violation of
          any of the terms or provisions of, or constitute a default under,  any
          indenture,  mortgage, deed of trust, loan agreement or other agreement
          or  instrument  to which  the  Depositor  is a party  or by which  the
          Depositor  is bound or to which and of the  property  or assets of the
          Depositor  or any of its  subsidiaries  is  subject,  which  breach or
          violation  would  have a  material  adverse  effect  on the  business,
          operations  or  financial  condition of the  Depositor,  nor will such
          actions result in a violation of the provisions of the  certificate of
          incorporation  or  by-laws  of  the  


                                       14
<PAGE>

          Depositor  or to such  counsel's  knowledge  any statute or any order,
          rule or regulation of any court or governmental  agency or body having
          jurisdiction  over the  Depositor or any of its  properties or assets,
          which breach or violation would have a material  adverse effect on the
          business, operations or financial condition of the Depositor.

               (v) The  direction by the  Depositor  to the Owner  Trustee or to
          Co-Owner  Trustee to  execute  and  direct  the  Indenture  Trustee to
          authenticate  and deliver the Notes have been duly  authorized  by the
          Depositor.

               (vi) No consent, approval, authorization,  order, registration or
          qualification  of or with any court or governmental  agency or body of
          the United States is required for the issuance of the Notes,  the sale
          of the Notes to the Underwriter,  or the consummation by the Depositor
          of the other  transactions  contemplated by thi3  Agreement,  the Loan
          Sale  Agreement,  the  Sale  and  Servicing  Agreement  and the  Trust
          Agreement,   except   such   consents,   approvals,    authorizations,
          registrations  or   qualifications   as  may  be  required  under  the
          Securities  Act or state  securities  or "blue sky" laws in connection
          with the purchase and  distribution of the Notes by the Underwriter or
          as have been previously obtained.

               (vii) There are not, to such  counsel's  knowledge,  any actions,
          proceedings  or  investigations  pending  with  respect  to which  the
          Depositor has received service of process before, or threatened by any
          court,  administrative agency or other tribunal to which the Depositor
          is a party or of  which  any of its  properties  is the  subject:  (a)
          which, if determined adversely to the Depositor, would have a material
          adverse  effect on the  business,  results of  operations or financial
          condition of the  Depositor;  (b) which assert the  invalidity  of the
          Sale and  Servicing  Agreement,  the Loan  Sale  Agreement,  the Trust
          Agreement  or the Notes;  (c) seeking to prevent  the  issuance of the
          Notes or the  consummation by the Depositor of any of the transactions
          contemplated  by the  Sale and  Servicing  Agreement,  the  Loan  Sale
          Agreement,  the Trust Agreement or this Agreement, as the case may be;
          or (d) which might  materially and adversely affect the performance by
          the  Depositor  of  its   obligations   under,   or  the  validity  or
          enforceability  of the Sale and  Servicing  Agreement,  the Loan  Sale
          Agreement, the Trust Agreement, this Agreement or the Notes.

               (viii) The statements set forth in the Basic Prospectus under the
          captions "Summary of Terms --


                                       15
<PAGE>

          Depositor" and "The Depositor"  provide a fair and accurate summary of
          the matters addressed therein.

          (e)  __________________  shall have furnished to the Underwriter their
     written  opinion,  as special  counsel to the  Depositor,  addressed to the
     Underwriter and dated the Closing Date, in form and substance  satisfactory
     to the Underwriter, to the effect that:

               (i) The  conditions to the use by the Depositor of a registration
          statement  on Form S-3 under the  Securities  Act, as set forth in the
          General  Instructions to Form S-3, have been satisfied with respect to
          the Registration Statement and the Prospectus.

               (ii) The Registration  Statement and any amendments  thereto have
          become  effective  under  the  Securities  Act;  to the  best  of such
          counsel's knowledge, no stop order suspending the effectiveness of the
          Registration  Statement  has  been  issued  and not  withdrawn  and no
          proceedings  for that purpose have been  instituted or threatened  and
          not terminated;  and the  Registration  Statement,  the Prospectus and
          each amendment or supplement thereto, as of their respective effective
          or issue dates (other than the financial and  statistical  information
          contained therein,  as to which such counsel need express no opinion),
          complied  as to form in all  material  respects  with  the  applicable
          requirements of the Securities Act and the Rules and Regulations.

               (iii)  To the  best of such  counsel's  knowledge,  there  are no
          material  contracts,  indentures  or other  documents  of a  character
          required to be described or referred to in the Registration  Statement
          or the  Prospectus  or to be filed  as  exhibits  to the  Registration
          Statement  other than those  described or referred to therein or filed
          or incorporated by reference as exhibits thereto.

               (iv) The statements set forth in the Basic  Prospectus  under the
          captions  "Description of the Securities" and "The  Agreements" and in
          the  Prospectus  Supplement  under the  captions  "Description  of the
          Notes" to the extent  such  statements  purport to  summarize  certain
          provisions  of the  Notes,  the  Sale  and  Servicing  Agreement,  the
          Indenture,  and the  Trust  Agreement  are  fair and  accurate  in all
          material respects.

               (v) The statements set forth in the Prospectus under the captions
          "ERISA  Considerations"  and  "Certain  Material  Federal  Income  Tax
          Consequences"  and in the  Prospectus  Supplement  under the  captions
          "ERISA  Considerations" and "Certain Federal Income Tax Consequences,"
          to the extent that they constitute


                                       16
<PAGE>

          matters of federal law,  provide a fair and  accurate  summary of such
          law or conclusions.

               (vi) The  Indenture  has been  duly  qualified  under  the  Trust
          Indenture Act of 1939,  as amended,  and neither the Depositor nor the
          Trust is required to be registered under the 1940 Act, as amended.

               (vii)  Neither  the  Depositor  nor the  Trust is an  "investment
          company" or under the  "control"  of an  "investment  company" as such
          terms are defined in the 1940 Act.

               (viii) The Notes,  when executed,  authenticated and delivered in
          accordance with the Trust Agreement and the Indenture, will be validly
          issued,  will be entitled to the  benefits of the  Indenture  and will
          conform to the description thereof contained in the Prospectus.

     Such  counsel  shall  also  have  furnished  to the  Underwriter  a written
statement,  addressed to the Underwriter and dated the Closing Date, in form and
substance satisfactory to the Underwriter, to the effect that no facts have come
to the  attention  of such  counsel  which  lead them to believe  that:  (a) the
Registration   Statement,   at  the  time  such  Registration  Statement  became
effective,  contained an untrue statement of a material fact or omitted to state
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein not misleading  (except as to financial or statistical  data
contained in the Registration Statement);  or (b) the Prospectus, as of its date
and as of the Closing  Date,  contained  or contains  an untrue  statement  of a
material fact or omitted or omits to state a material fact required to be stated
therein or necessary in order to make the statements therein not misleading.

          (f) The Underwriter shall have received the favorable  opinion,  dated
     the Closing Date, of  [______________,]  special  counsel to the Depositor,
     addressed to the Depositor and satisfactory to [Moody's  Investors  Service
     ("Moody's")],   [Fitch   Investors   Service,   L.P.   ("Fitch")]  and  the
     Underwriter,  with respect to certain  matters  relating to the transfer of
     the Initial  Loans,  [together  with amounts on deposit in the  Pre-Funding
     Account and the  Capitalized  Interest  Account,] from the Depositor to the
     Trust,  and such  counsel  shall have  consented  to the  reliance  on such
     opinion by [Moody's],  [Fitch] and the  Underwriter  as though such opinion
     had been addressed to each such party.

          (g)  _________________________,  special  counsel to the Depositor and
     the  Servicer,  shall  have  furnished  to the  Underwriter  their  written
     opinion,  addressed  to the  Underwriter  and the  Depositor  and dated the
     Closing Date, in form and substance satisfactory to the Underwriter, to the
     effect that:


                                       17
<PAGE>

               (i) The  Depositor  has been  duly  incorporated  and is  validly
          existing and in good standing as a  corporation  under the laws of the
          State  of  North   Carolina  and  has  duly   authorized  all  actions
          contemplated hereby to be taken by

               (ii) The  Depositor  has full power and authority to the Loans to
          the Trustee as contemplated in the Sale and Servicing Agreement.

               (iii)  The  Servicer  has  been  duly  chartered  and is  validly
          existing and in good standing as a federal savings bank under the laws
          of the United States and has duly authorized all actions  contemplated
          hereby to be taken by it.

               (iv) The  Servicer  has full power and  authority to transfer the
          Loans to the Depositor as  contemplated in the Loan Sale Agreement and
          to serve in its capacity as servicer of the Loans as  contemplated  in
          the Sale and Servicing Agreement.

               (v) The Sale and Servicing Agreement, the Loan Sale Agreement and
          the Trust Agreement have been duly authorized,  executed and delivered
          by the Depositor or the Servicer, as applicable, and, assuming the due
          authorization,  execution and delivery of such agreements by the other
          parties thereto, constitute the legal, valid and binding agreements of
          the Depositor or the Servicer, as applicable,  enforceable against the
          Depositor or the Servicer,  as  applicable,  in accordance  with their
          terms  respective,  subject as to  enforceability  to (x)  bankruptcy,
          insolvency, reorganization,  moratorium, receivership or other similar
          laws  now  or  hereafter  in  effect  relating  to  creditors'  rights
          generally  and (y) the  qualification  that  the  remedy  of  specific
          performance and injunctive and other forms of equitable  relief may be
          subject to equitable  defenses and to the discretion,  with respect to
          such remedies,  of the court before which any proceedings with respect
          thereto may be brought.

               (vi) No consent, approval, authorization,  order, registration or
          qualification  of or with any  court or  governmental  agency  or body
          having jurisdiction over the Depositor or the Servicer is required for
          the consummation by the Depositor or the Servicer,  as applicable,  of
          the transactions contemplated by the Sale and Servicing Agreement, the
          Loan Sale  Agreement and the Trust  Agreement,  except such  consents,
          approvals,  authorizations,  registrations and  qualifications as have
          been obtained.


                                       18
<PAGE>

               (vii) Neither (A) the  execution,  delivery or performance by the
          Depositor of the Sale and Servicing Agreement, the Loan Sale Agreement
          or the Trust Agreement and the transactions  contemplated therein, nor
          (B) the execution, delivery or performance by the Servicer of the Sale
          and   Servicing   Agreement  or  the  Loan  Sale   Agreement  and  the
          transactions  contemplated  therein,  including  the  transfer  of the
          Initial  Loans by the Servicer to the  Depositor  (1) conflict with or
          result in a breach of, or constitute a default under,  (a) any term or
          provision of the formation documents of the Depositor or the Servicer,
          as  applicable;  (b) any term or provision of any material  agreement,
          deed of  trust,  mortgage  loan  agreement,  contract,  instrument  or
          indenture,  or other agreement to which the Depositor or the Servicer,
          as applicable,  is a party or is bound or to which any of the property
          or assets of the Depositor or the Servicer,  as applicable,  or any of
          its subsidiaries is subject;  (c) to the best of such firm's knowledge
          without   independent   investigation  any  order,   judgment,   writ,
          injunction  or decree of any court or  governmental  authority  having
          jurisdiction over the Depositor or the Servicer, as applicable; or (d)
          any  law,  rule or  regulations  applicable  to the  Depositor  or the
          Servicer,  or  (B)  to the  best  of  such  firm's  knowledge  without
          independent  investigation,  results in the creation or  imposition of
          any lien, charge or encumbrance upon the Trust Estate.

               (viii)  [Each  Subsequent  Transfer  Agreement at the time of its
          execution  and  delivery  will  be  sufficient  to  convey  all of the
          Depositor's  right,  title and interest in the Subsequent Loans to the
          Trust and following the  consummation of the transaction  contemplated
          by each Subsequent Transfer Agreement,  the transfer of the Subsequent
          Loans by the Depositor to the Trust will be a sale thereof.]

               (ix) There are, to the best of such counsel's  knowledge  without
          independent investigation,  no actions,  proceedings or investigations
          pending  with  respect  to which the  Depositor  or the  Servicer,  as
          applicable,  has received  service of process  before,  or  threatened
          against the Depositor or the Servicer,  as applicable,  by any court:,
          administrative agency or other tribunal (a) contesting the validity of
          the Sale and Servicing Agreement,  the Loan Sale Agreement,  the Trust
          Agreement or the Notes, (b) seeking to prevent the consummation of any
          of the transactions  contemplated by the Sale and Servicing  Agreement
          or (c) which would  materially and adversely affect the performance by
          the  Depositor or the  Servicer,  as  applicable,  of its  obligations
          under,  or the validity or  enforceability  of the Sale and  Servicing

                                       19
<PAGE>

          Agreement, the Loan Sale Agreement, or the Trust Agreement.

     Such  counsel  shall  also  have  furnished  to the  Underwriter  a written
statement,  addressed to the Underwriter and dated the Closing Date, in form and
substance satisfactory to the Underwriter, to the effect that facts have come to
the  attention on such counsel  which had thereto  believe that the  information
contained in the Prospectus  Supplement  under the headings  "SUMMARY-Servicer,"
"-Company",  and "[NAME OF  SERVICER",  as of its date and on the Closing  Date,
contained or contains an untrue statement of a material fact or omitted or omits
to state a material fact required to be stated  therein or necessary in order to
make the statements therein not misleading.

          (h) The Underwriter shall have received the favorable  opinion,  dated
     the Closing Date, of _____________________ special counsel to the Depositor
     and the Servicer, addressed to the Depositor and satisfactory to [Moody's],
     [Fitch] and the  Underwriter,  with respect to certain matters  relating to
     (i) the transfer of the Initial  Loans from the  Servicer to the  Depositor
     and (ii) the  transfer  of the  Initial  Loans  from the  Depositor  to the
     Trustee,  [together with amounts on deposit in the Pre-Funding  Account and
     the Capitalized Interest Account,] and such counsel shall have consented to
     the reliance on such opinion by [Moody's],  [Fitch] and the  Underwriter as
     though such opinion had been addressed to each such party.

          (i) The  Underwriter  shall have  received  the  favorable  opinion of
     counsel  to the Trust  and the  Owner  Trustee,  dated  the  Closing  Date,
     addressed  to the  Underwriter  and in form and scope  satisfactory  to the
     Underwriter and counsel to the Underwriter, to the effect that:

               (i) The Owner Trustee is a banking corporation, duly incorporated
          and validly existing under the laws of the State of Delaware.  and has
          the power and authority to enter into, and to take all action required
          of it under, the Trust Agreement and the Indenture.

               (ii)  Each  of  the  Trust  Agreement,  the  Sale  and  Servicing
          Agreement  and the  Indenture  Agreement  has  been  duly  authorized,
          executed  and  delivered  by  the  Trust  or  the  Owner  Trustee,  as
          applicable,  and, assuming due  authorization,  execution and delivery
          thereof by the other parties thereto,  constitutes a valid and binding
          obligation  of the  Trust or the  Owner  Trustee,  as the case may be,
          enforceable  against the Trust or the Owner  Trustee,  as the case may
          be,  in  accordance  with  their  respective  terms,  subject,  as  to
          enforceability, to limitations of bankruptcy,  insolvency, moratorium,
          fraudulent   conveyance  and  other  laws  relating  to  or  affecting
          creditors'  rights generally and court 


                                       20
<PAGE>

          decisions with respect thereto, and to general principles of equity.

               (iii) The Notes have been duly  authorized  and  executed  by the
          Trust,  and when duly  authenticated  pursuant  to the  Indenture  and
          delivered to and paid for by the  purchase as thereof,  will be legal,
          valid and binding  obligations of the Trust,  enforceable  against the
          Trust,  in  accordance  with their terms,  and will be entitled to the
          benefits of the Indenture.

               (iv) The  execution and delivery by the Owner Trustee of the Sale
          and Servicing  Agreement and the  performance  by the Owner Trustee of
          its terms do not conflict with or result in a violation of (A) any law
          or  regulation  of the  United  States  of  America  or the  State  of
          Delaware.  governing the banking or trust powers of the Trustee or (B)
          the charter or by-laws of the Trustee.

               (v) No  approval,  authorization,  or other  action by, or filing
          with,  any  governmental  authority of the United States of America or
          the State of North Carolina  having  jurisdiction  over the banking or
          trust  powers  of the  Trustee  is  required  in  connection  with the
          execution and. delivery by the Owner Trustee of the Sale and Servicing
          Agreement, or the performance by the Owner Trustee of the transactions
          contemplated by the Sale and Servicing Agreement.

          (j) The  Underwriter  shall have  received  the  favorable  opinion of
     counsel to the Indenture  Trustee and Co-Owner  Trustee,  dated the Closing
     Date,  addressed to the Underwriter  and in form and scope  satisfactory to
     the Underwriter and counsel to the Underwriter, to the effect that:

               (i) The  Indenture  Trustee  and  Co-Owner  Trustee is a national
          banking  association  duly  organized,  validly  existing  and in good
          standing under the laws of the United States.

               (ii) The Indenture  Trustee is duly eligible and qualified to act
          as Indenture Trustee under the Indenture and the applicable provisions
          of the Trust Indenture Act of 1934, as amended.

               (iii) The Co-Owner  Trustee is duly eligible and qualified to act
          as Co-Owner Trustee under the Trust Agreement.

               (iv)  Each  of  the  Trust  Agreement,  the  Sale  and  Servicing
          Agreement  and  the  Indenture  has  been  authorized,   executed  and
          delivered  by the  Indenture  Trustee  or  the  Co-Owner  Trustee,  as
          applicable, and


                                       21
<PAGE>

          assuming the due authorization,  execution and delivery thereof by the
          other  parties  thereto,   constitutes  a  legal,  valid  and  binding
          agreement of the Indenture Trustee or Co-Owner Trustee, as applicable,
          enforceable  against the  Indenture  Trustee or Co-Owner  Trustee,  as
          applicable, in accordance with their respective terms.

               (v) The Notes  have been duly and  validly  authenticated  by the
          Indenture Trustee and delivered upon the order of the Trust.

               (vi) Neither the execution and authentication of the Notes by the
          Indenture  Trustee nor the execution,  delivery and performance of the
          Indenture  and the  Sale  and  Servicing  Agreement  by the  Indenture
          Trustee or Co- Owner Trustee,  as applicable,  conflict with or result
          in a violation of (A) any law or  regulation  of the United  States of
          America  giving the banking or trust powers of the  Indenture  Trustee
          and  Co-Owner  Trustee,  or (B) the  articles  of  association  of the
          Indenture and Co-Owner Trustee.

               (vii) No  approval,  authorization  or other action by, or filing
          with,  any  governmental  authority  of the  United  States of America
          having  jurisdiction over the banking or trust powers of the Indenture
          Trustee  and  Co-Owner  Trustee is  required  in  connection  with the
          authentication  and delivery of the Notes by the Indenture Trustee and
          the  execution  and  delivery  by the  Indenture  Trustee or  Co-Owner
          Trustee,  as  applicable,  of the Indenture and the Sale and Servicing
          Agreement  or  the  performance  by the  Indenture  Trustee  or  Owner
          Trustee,  as  applicable,  of  the  transactions  contemplated  by the
          Indenture or the Sale and Servicing Agreement.

          (k) The  Underwriter  shall have  received  the  favorable  opinion or
     opinions,  dated  the  date  of  the  Closing  Date,  of  counsel  for  the
     Underwriter,  with respect to the enforceability of this Agreement and such
     other related matters as the Underwriter may reasonably require.

          (l)  The  Depositor   shall  have  furnished  to  the   Underwriter  a
     certificate,  dated the  Closing  Date and  signed by the  Chairman  of the
     Board,  the President or a Vice President of the  Depositor,  stating as it
     relates to each such entity:

               (i) The representations and warranties made by the Depositor,  as
          applicable,  in this Agreement,  and the Sale and Servicing  Agreement
          (excluding the  representations  and  warranties  relating to the Home
          Loans),  as  applicable,  are true and correct as of the Closing Date;
          and the Depositor has complied with all 


                                       22
<PAGE>

          agreements contained herein which are to have been complied with on or
          prior to the Closing Date.

               (ii)  Nothing  has come to his or her  attention  that would lead
          such  officer  to  believe  that  the  Registration  Statement  or the
          Prospectus  includes any untrue  statement of a material fact or omits
          to state a material fact necessary to make the statements  therein not
          misleading.

               (iii)  There  has  been no  amendment  or  other  document  filed
          affecting the Certificate of  Incorporation or bylaws of the Depositor
          since _________________ and no such amendment has been authorized.  No
          event has occurred since  _______________,  _______ which has affected
          the good  standing  of such  entities  under  the laws of the State of
          ________________.

               (iv) There has not occurred any material  adverse change,  or any
          development  involving a prospective  material adverse change,  in the
          condition,  financial or otherwise,  or in the  earnings,  business or
          operations of such entities from _____________________.

     In addition to the foregoing,  the certificate of the Depositor shall state
that the  representations  and warranties set forth in Sections l(d),  (e), (f),
(g), (h), (l), (m), (p) and (q) hereof are made by the Depositor and are true as
to the Depositor as though such  representations  and warranties  were fully set
forth in such certificate.

          (m) The Owner Trustee and the Indenture  Trustee and Co-Owner Trustee,
     as applicable, shall have furnished to the Underwriter a certificate of the
     Trustee,  signed by one or more duly authorized  officers of such entities,
     dated the Closing Date, as to the due authorization, execution and delivery
     of the Sale and Servicing  Agreement by the Owner Trustee and the Indenture
     Trustee and Co-Owner Trustee and the Indenture by the Indenture Trustee and
     the  acceptance  by the  Owner  Trustee  and  Co-Owner  Trustee  and by the
     Indenture Trustee, as applicable,  of the respective trusts created thereby
     and the  due  authentication  and  delivery  of the  Notes  by the  Trustee
     thereunder  and such other  matters  as the  Underwriter  shall  reasonably
     request.

          (n) The Depositor shall have furnished to the Underwriter such further
     information,  certificates  and documents as the Underwriter may reasonably
     have  requested not less than three full business days prior to the Closing
     Date.

          (o)  Prior to the  Closing  Date,  ________________  shall  have  been
     furnished with such  documents and opinions as they may reasonably  require
     for the purpose of enabling  them to pass upon the issuance and sale of the
     Notes  as  herein  


                                       23
<PAGE>

     contemplated  and related  proceedings or in order to evidence the accuracy
     and  completeness  of any of the  representations  and  warranties,  or the
     fulfillment of any of the conditions, herein contained, and all proceedings
     taken by the  Depositor  in  connection  with the  issuance and sale of the
     Notes as herein contemplated shall be satisfactory in form and substance to
     the Underwriter and counsel for the Underwriter.

          (p) Subsequent to the execution and delivery of this Agreement none of
     the following shall have occurred:  (i) trading in securities  generally on
     the  New  York  Stock   Exchange,   the  American  Stock  Exchange  or  the
     over-the-counter  market shall have been  suspended or minimum prices shall
     have been  established  on either of such  exchanges  or such market by the
     Commission,   by  such  exchange  or  by  any  other   regulatory  body  or
     governmental authority having jurisdiction; (ii) a banking moratorium shall
     have been declared by federal or state authorities; (iii) the United States
     shall  have  become  engaged  in  hostilities,  there  shall  have  been an
     escalation of  hostilities  involving the United States or there shall have
     been a declaration of a national  emergency or war by the United States; or
     (iv) there shall have  occurred such a material  adverse  change in general
     economic, political or financial conditions (or the effect of international
     conditions on the financial  markets of the United States shall be such) as
     to make it in each of the instances  set forth in clauses (i),  (ii,  (iii)
     and (iv) herein, in the reasonable judgment of the Underwriter, impractical
     or inadvisable to proceed with the public offering or delivery of the Notes
     on the terms and in the manner contemplated in the Prospectus.

          (q) The Underwriter  shall have received from [Deloitte & Touche LLP],
     a letter dated the date hereof and  satisfactory  in form and  substance to
     the  Underwriter  and its counsel,  on the effect that they have  performed
     certain  specified  procedures,  all of which  have  been  agreed to by the
     Underwriter,  as a result of which they determined that certain information
     of an  accounting,  financial  or  statistical  nature  set  forth  in  the
     Prospectus  Supplement  agrees  with the records of the  Depositor  and the
     Servicer excluding any questions of legal  interpretation.  The Underwriter
     shall have  received  from  [Deloitte & Touche,  LLP],  a letter  dated the
     Closing Date and  satisfactory in form and substance to the Underwriter and
     its counsel,  confirming as of such date the  information  set forth in the
     letter provided pursuant to this clause (q).

     If any condition  specified in this Section 6 shall not have been fulfilled
when and as required to be  fulfilled,  this  Agreement may be terminated by the
Underwriter  by notice to the  Depositor  at any time at or prior to the Closing
Date, and such termination  shall be without liability of any party to any other
party except as provided in Section 7.


                                       24
<PAGE>

     All  opinions,  letters,  evidence  and  certificates  mentioned  above  or
elsewhere  in this  Agreement  shall  be  deemed  to be in  compliance  with the
provisions hereof only if they are in form and substance reasonably satisfactory
to counsel for the Underwriter.

     SECTION 7. Payment of Expenses.  The Depositor agrees to pay: (a) the costs
incident to the authorization,  issuance, sale and delivery of the Notes and any
taxes  payable  in  connection   therewith;   (b)  the  costs  incident  to  the
preparation,  printing and filing under the Securities  Act of the  Registration
Statement and any amendments and exhibits thereto; (c) the costs of distributing
the Registration  Statement as originally  filed and each amendment  thereto and
any post-effective  amendments thereof (including,  in each case, exhibits), the
Preliminary  Prospectus,  the  Prospectus and any amendment or supplement to the
Prospectus,  or any document  incorporated by reference therein, all as provided
in this Agreement; (d) the costs of reproducing and distributing this Agreement;
(e) the fees and expenses of qualifying the Notes under the  securities  laws of
the several  jurisdictions  as provided in Section 5(h) hereof and of preparing,
printing and  distributing  a Blue Sky  Memorandum  (including  related fees and
expenses  of counsel to the  Underwriter);  (f) any fees  charged by  securities
rating  service,  for  rating the Notes;  and (g) all other  costs and  expenses
incident to the performance of the obligations of the Depositor (including costs
and expenses of your counsel); provided that, except as provided in this Section
7, the Underwriter shall part their own costs and expenses,  including the costs
and expenses of their  counsel,  any transfer  taxes on the Notes which they may
sell and the  expenses  of  advertising  any  offering  of the Notes made by the
Underwriter, and the Underwriter shall pay the cost: of any accountants' comfort
letters  relating  to any  Computational  Materials,  Structural  Term Sheets or
Collateral Term Sheets (each as defined in Section 5(e) hereof).

     If this Agreement is terminated by the  Underwriter in accordance  with the
provisions of Section 6 or Section 10, the Depositor shall cause the Underwriter
to be reimbursed for all reasonable  out-of-pocket expenses,  including fees and
disbursements of ______________________, counsel for the Underwriter.


     SECTION 8.  Indemnification  and Contribution.  (a) The Depositor agrees to
indemnify  and hold  harmless  the  Underwriter  and each  person,  if any,  who
controls the Underwriter  within the meaning of Section 15 of the Securities Act
from and against any and all loss, claim, damage or liability, joint or several,
or any action in  respect  thereof  (including,  but not  limited  to, any loss,
claim,  damage,  liability  or action  relating  to  purchases  and sales of the
Notes),  to which the  Underwriter  or any such  controlling  person  may become
subject,  under the  Securities Act or otherwise,  insofar as such loss,  claim,
damage,  liability  or action  arises out of, or is based  upon,  (i) any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in the
Registration Statement, or any amendment thereof or supplement


                                       25
<PAGE>

thereto,  (ii) the omission or alleged omission to state therein a material fact
required to be stated  therein or necessary to make the  statements  therein not
misleading, (iii) any untrue statement or alleged untrue statement of a material
fact  contained  in the  Prospectus,  or any  amendment  thereof  or  supplement
thereto,  or (iv) the omission or alleged  omission to state  therein a material
fact required to be stated therein or necessary to make the statements  therein,
in the light of the circumstances under which they were made, not misleading and
shall reimburse the Underwriter and each such  controlling  person promptly upon
demand for any legal or other expenses reasonably incurred by the Underwriter or
such  controlling  person in  connection  with  investigating  or  defending  or
preparing to defend against any such loss, claim, damage, liability or action as
such expenses are incurred;  provided,  however, that the Depositor shall not be
liable  in any  such  case to the  extent  that any such  loss,  claim,  damage,
liability  or action  arises out of, or is based upon,  any untrue  statement or
alleged untrue statement or omission or alleged omission made in the Prospectus,
or any amendment thereof or supplement thereto,  or the Registration  Statement,
or any  amendment  thereof  or  supplement  thereto,  in  reliance  upon  and in
conformity with written information  furnished to the Depositor on behalf of the
Underwriter   specifically  for  inclusion  therein.   The  foregoing  indemnity
agreement is in addition to any liability which the Depositor may otherwise have
to the  Underwriter  or any  controlling  person  of the  Underwriter.  The only
information furnished by the Underwriter or on behalf of the Underwriter for use
in  connection  with  the  preparation  of  the  Registration  Statement  or the
Prospectus is described in Section 8(i) hereof.

          (b)  The  Underwriter  agrees  to  indemnify  and  hold  harmless  the
     Depositor,  each of its  directors,  each of its  officers  who  signed the
     Registration Statement, and each person, if any, who controls the Depositor
     within the meaning of Section 15 of the  Securities Act against any and all
     loss,  claim,  damage or liability,  or any action in respect  thereof,  to
     which the Depositor or any such director, officer or controlling person may
     become  subject,  under the  Securities  Act or otherwise,  insofar as such
     loss, claim,  damage,  liability or action arises out of, or is based upon,
     (i) any untrue  statement or alleged  untrue  statement of a material  fact
     contained  in the  Registration  Statement,  or any  amendment  thereof  or
     supplement thereto,  (ii) the omission or alleged omission to state therein
     a material  fact  required to be stated  therein or  necessary  to make the
     statements  therein not misleading,  (iii) any untrue  statement or alleged
     untrue  statement of a material fact  contained in the  Prospectus,  or any
     amendment  thereof or supplement  thereto,  or (iv) the omission or alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein, in the light of the circumstances
     under which they were made,  not  misleading,  but in each case only to the
     extent that the untrue statement or alleged untrue statement or omission or
     alleged  omission was made in reliance


                                       26
<PAGE>

     upon and in conformity with written information  furnished to the Depositor
     by or on behalf of the Underwriter  specifically for inclusion therein, and
     shall reimburse the Depositor and any such director, officer or controlling
     person for any legal or other expenses reasonably incurred by the Depositor
     or  any  director,   officer  or  controlling  person  in  connection  with
     investigating  or defending  or preparing to defend  against any such loss,
     claim,  damage,  liability  or action as such  expenses are  incurred.  The
     foregoing  indemnity  agreement is in addition to any  liability  which the
     Underwriter  may  otherwise  have to the  Depositor  or any such  director,
     officer  or  controlling  person.  The only  information  furnished  by the
     Underwriter or on behalf of the  Underwriter for use in connection with the
     preparation of the Registration Statement or the Prospectus is described in
     Section 8(i) hereof.

          (c) Promptly after receipt by any indemnified party under this Section
     8 of  notice  of  any  claim  or  the  commencement  of  any  action,  such
     indemnified  party  shall,  if a claim  in  respect  thereof  is to be made
     against  any   indemnifying   party  under  this   Section  8,  notify  the
     indemnifying  party in  writing  of the claim or the  commencement  of that
     action; provided, however, that the failure to notify an indemnifying party
     shall  not  relieve  it from any  liability  which it may have  under  this
     Section 8 except to the extent it has been  materially  prejudiced  by such
     failure and, provided further,  that the failure to notify any indemnifying
     party  shall not  relieve  it from any  liability  which it may have to any
     indemnified party otherwise than under this Section 8.

     If any such claim or action shall be brought against an indemnified  party,
and it shall notify the indemnifying party thereof, the indemnifying party shall
be entitled to  participate  therein and, to the extent that it wishes,  jointly
with any other  similarly  notified  indemnifying  party,  to assume the defense
thereof with counsel  reasonably  satisfactory to the indemnified  party.  After
notice from the indemnifying  party to the indemnified  party of its election to
assume the defense of such claim or action, except to the extent provided in the
next  following  paragraph,  the  indemnifying  party shall not be liable to the
indemnified  party  under  this  Section  8 for  any  legal  or  other  expenses
subsequently  incurred by the  indemnified  party in connection with the defense
thereof other than reasonable costs of investigation.

     Any indemnified  party shall have the right to employ  separate  counsel in
any such  action and to  participate  in the defense  thereof,  but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless:  (i) the  employment  thereof has been  specifically  authorized  by the
indemnifying  party in  writing;  (ii) such  indemnified  party  shall have been
advised by such counsel that there may be one or more legal  defenses  available
to it  which  are  different  from  or  additional  to  those  available  to the
indemnifying  party  and  in the  reasonable  judgment  


                                       27
<PAGE>

of such counsel it is advisable for such  indemnified  party to employ  separate
counsel;  or (iii) the  indemnifying  party has failed to assume the  defense of
such action and employ counsel reasonably satisfactory to the indemnified party,
in which case, if such  indemnified  party  notifies the  indemnifying  party in
writing  that it  elects  to  employ  separate  counsel  at the  expense  of the
indemnifying  party, the  indemnifying  party shall not have the right to assume
the  defense  of such  action  on  behalf of such  indemnified  party,  it being
understood,  however,  the indemnifying  party shall not, in connection with any
one such action or separate but substantially  similar or related actions in the
same jurisdiction  arising out of the same general allegations or circumstances,
be liable for the reasonable fees and expenses of more than one separate firm of
attorneys  (in addition to one local counsel per  jurisdiction)  at any time for
all such indemnified  parties,  which firm shall be designated in writing by the
Underwriter,  if the  indemnified  parties  under this  Section 8 consist of the
Underwriter  or  any of  its  controlling  persons,  or  the  Depositor,  if the
indemnified  parties under this Section 8 consist of the Depositor or any of the
Depositor's directors, officers or controlling persons.

     Each  indemnified  party,  as  a  condition  of  the  indemnity  agreements
contained in Section 8(a) and (b),  shall use its best efforts to cooperate with
the  indemnifying  party  in the  defense  of  any  such  action  or  claim.  No
indemnifying  party  shall be  liable  for any  settlement  of any  such  action
effected  without its written  consent (which consent shall not be  unreasonably
withheld),  but if  settled  with  its  written  consent  or if there be a final
judgment for the plaintiff in any such action,  the indemnifying party agrees to
indemnify and hold harmless any  indemnified  party from and against any loss or
liability by reason of such settlement or judgment.

     Notwithstanding  the  foregoing  paragraph,  if at any time an  indemnified
party shall have requested an  indemnifying  party to reimburse the  indemnified
party for fees and expenses of counsel,  the  indemnifying  party agrees that it
shall be liable  for any  settlement  of any  proceeding  effected  without  its
written  consent if (i) such  settlement  is entered  into more than thirty (30)
days after receipt by such indemnifying  party of the aforesaid reque3t and (ii)
such  indemnifying  party shall not have  reimbursed  the  indemnified  party in
accordance with such request prior to the date of such settlement.

          (d) The  Underwriter  agrees to provide the  Depositor for filing with
     the  Commission  on an  Additional  Materials 8-K (i) no later than two (2)
     Business  Days  prior  to the day on which  the  Prospectus  Supplement  is
     required to be filed pursuant to Rule 424 with a copy of any  Computational
     Materials  and  Structural  Term  Sheets  (each as defined in Section  5(e)
     hereof)  distribute  by the  Underwriter  and  (ii) no  later  than one (1)
     business day after first use with a copy of any


                                       28
<PAGE>

     Collateral  Term Sheets (as defined in Section 5(e) hereof)  distributed by
     the Underwriter.

          (e)  The   Underwriter   agrees,   assuming   all   Depositor-Provided
     Information  (as defined in Section  8(g)) is accurate  and complete in all
     material  respects,  to indemnify and hold harmless the Depositor,  each of
     the  Depositor's  officers  and  directors  an each person who controls the
     Depositor  within the meaning of Section 15 of the  Securities  Act against
     any and all losses,  claims,  damages or liabilities,  joint or several, to
     which  they may  become  subject  under the  Securities  Act or  otherwise,
     insofar as such  losses,  claims,  damages or  liabilities  (or  actions in
     respect  thereof) arise out of or are based upon any untrue  statement of a
     material fact contained in the  Computational  Materials,  Structural  Term
     Sheets and Collateral Term Sheets provided by the Underwriter and agrees to
     reimburse  each such  indemnified  party  for any  legal or other  expenses
     reasonably  incurred by him, her or it in connection with  investigating or
     defending or preparing to defend any such loss, claim, damage, liability or
     action as such expenses are incurred.  The  obligations of the  Underwriter
     under this  Section  8(e) shall be in addition to any  liability  which the
     Underwriter may otherwise have.

     The  procedures  set forth in Section 8(c) shall be equally  applicable  to
this Section 8(e).

          (f) If the  indemnification  provided  for in this Section 8 shall for
     any  reason  be  unavailable  to  or   insufficient  to  hold  harmless  an
     indemnified  party under Section  8(a),  (b) or (e) in respect of any loss,
     claim, damage or liability,  or any action in respect thereof,  referred to
     therein,  then each indemnifying  party shall, in lieu of indemnifying such
     indemnified  party,  contribute  to the  amount  paid  or  payable  by such
     indemnified party as a result of such loss, claim, damage or liability,  or
     action in respect  thereof,  (i) in such proportion as shall be appropriate
     to reflect the relative  benefits received by the Depositor on the one hand
     and the  Underwriter on the other from the offering of the related Notes or
     (ii) if the  allocation  provided by clause (i) above is not  permitted  by
     applicable  law or if the  indemnified  party  failed  to give  the  notice
     required  under  Section  8(c), in such  proportion  as is  appropriate  to
     reflect not only the relative  benefits referred to in clause (i) above but
     also  the  relative  fault  of  the  Depositor  on the  one  hand  and  the
     Underwriter on the other with respect to the statements or omissions  which
     resulted in such loss,  claim,  damage or  liability,  or action in respect
     thereof, as well as any other relevant equitable considerations.

     The relative  benefits of the Underwriter and the Depositor shall be deemed
to be in such  proportion  as the total net proceeds  from the offering  (before
deducting  expenses)  received by the Depositor  bear to the total  underwriting
discounts and commissions 


                                       29
<PAGE>

received by the related Underwriter from time to time in negotiated sales of the
related Notes.

     The relative fault of the Underwriter and the Depositor shall be determined
by  reference  to whether the untrue or alleged  untrue  statement of a material
fact or  omission  or  alleged  omission  to state a  material  fact  relates to
information  supplied by the Depositor or by the Underwriter,  the intent of the
parties and their relative  knowledge,  access to information and opportunity to
correct  or  prevent   such   statement   or   omission   and  other   equitable
considerations.

     The  Depositor  and the  Underwriter  agree  that it would  not be just and
equitable if  contributions  pursuant to this Section 8(i) were to be determined
by pro rata allocation  (even if the Underwriter  were treated as one entity for
such  purposes)  or by any other method of  allocation  which does not take into
account the  equitable  considerations  referred  to herein.  The amount paid or
payable  by an  indemnified  party as a result  of the  loss,  claim,  damage or
liability, or action in respect thereof,  referred to above in this Section 8(f)
shall be deemed to include,  for  purposes of this  Section  8(f),  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim.

     For  purposes  of this  Section  8, in no case  shall  the  Underwriter  be
responsible  for  any  amount  in  excess  of (x)  the  amount  received  by the
Underwriter in connection  with its resale of the Notes over (y) the amount paid
by the Underwriter to the Depositor for the Notes by the Underwriter  hereunder.
No person guilty of fraudulent  misrepresentation (within the meaning of Section
11(f) of the Securities Act) shall be entitled to  contribution  from any person
who was not guilty of such fraudulent misrepresentation.

          (g)  For  purposes  of  this   Section  8  the  terms   "Computational
     Materials", "Structural Term Sheets" and "Collateral Term Sheets" mean such
     portion,  if any, of the  information  delivered  to the  Depositor  by the
     Underwriter  pursuant to Section 8(d) for filing with the  Commission on an
     Additional Materials 8-K as:

               (i) is  not  contained  in the  Prospectus  without  taking  into
          account  information  incorporated  therein  by  reference  through an
          Additional Materials 8-K; and

               (ii) does not constitute Depositor-Provided Information.

     "Depositor-Provided  Information"  means the information and data set forth
on any computer tape (or other  electronic or printed  medium)  furnished to the
Underwriter by or on behalf of the Depositor  concerning  the assets  comprising
the Trust.


                                       30
<PAGE>

          (h) The Depositor agrees to indemnify each indemnified  party referred
     to in Section 8(a) hereof with respect to Depositor-Provided Information to
     the same extent as the indemnity granted under such section. The procedures
     set forth in Section 8(c) shall be equally applicable to this Section 8(h).

          (i) The  Underwriter  confirms that the  information  set forth in the
     fourth and sixth  paragraphs of page i of the  Prospectus  Supplement,  the
     information  regarding the  Underwriter set forth under the caption "Method
     of  Distribution"  in  the  Prospectus  Supplement  and  the  Computational
     Materials,  Structural Term Sheets and Collateral Term Sheets (excluding in
     each case  Depositor-Provided  Information)  are  correct,  and the parties
     hereto  acknowledge that such information  constitutes the only information
     furnished  in  writing  by or on  behalf  of  the  Underwriter  for  use in
     connection  with  the  preparation  of the  Registration  Statement  or the
     Prospectus.

     SECTION 9. Representations,  Warranties and Agreements to Survive Delivery.
All  representations,  warranties and agreements  contained in this Agreement or
contained in certificates of officers of the Depositor submitted pursuant hereto
shall  remain  operative  and  in  full  force  and  effect,  regardless  of any
investigation  made by or on behalf of the  Underwriter or  controlling  persons
thereof,  or by or on behalf of the Depositor and shall survive  delivery of any
Notes to the Underwriter.

     SECTION 10.  Termination of Agreement.  The  Underwriter may terminate this
Agreement  immediately upon notice to the Depositor,  at any time at or prior to
the Closing Date if any of the events or conditions described in Section 6(r) of
this  Agreement  shall  occur  and be  continuing.  In  the  event  of any  such
termination,  the covenant set forth in Section 5(g),  the provisions of Section
7, the  indemnity  agreement  set  forth in  Section  8, and the  provisions  of
Sections 9 and 15 shall remain in effect.

     SECTION 11.  Notices.  All  statements,  requests,  notices and  agreements
hereunder shall be in writing, and:

     A. if to the  Underwriter,  shall be  delivered  or sent by mail,  telex or
     facsimile       transmission      to       ________________________________
     ________________________________________________________________________,
     Attention:___________________________________________________________ (Fax:
     _____________________);

     B. if to the  Depositor,  shall  be  delivered  or sent by  mail,  telex or
     facsimile   transmission   to  care  of   [ADDRESS  OF   DEPOSITOR]   (Fax:
     _____________________);

     SECTION  12.  Persons  Entitled  to the  Benefit  of this  Agreement.  This
Agreement  shall inure to the benefit of and be 


                                       31
<PAGE>

binding upon the Underwriter and the Depositor and their respective  successors.
This Agreement and the terms and  provisions  hereof are for the sole benefit of
only those persons, except that the representations, warranties, indemnities and
agreements  contained  in this  Agreement  shall  also be  deemed  to be for the
benefit of the person or persons, if any, who control the Underwriter within the
meaning of Section 15 of the Securities Act, and for the benefit of directors of
the  Depositor,  officers  of the  Depositor  who have  signed the  Registration
Statement and any person controlling the Depositor within the meaning of Section
15 of the  Securities  Act.  Nothing in this  Agreement  is intended or shall be
construed to give any person, other than the persons referred to in this Section
12, any legal or  equitable  right,  remedy or claim under or in respect of this
Agreement or any provision contained herein.

     SECTION  13.  Survival.   The  respective   indemnities,   representations,
warranties and agreements of the Depositor and the Underwriter contained in this
Agreement, or made by or on behalf of them, respectively,  pursuant to the shall
survive the delivery of and payment for the Notes and shall remain in full force
and effect,  regardless of any investigation made by or on behalf of any of them
or any person controlling any of them.

     SECTION 14.  Definition of the Term  "Business  Day".  For purposes of this
Agreement,  "Business Day" means any day on which the New York Stock Exchange is
open for trading.

     SECTION 15. Governing Law; Submission to Jurisdiction. This Agreement shall
be governed by and  construed  in  accordance  with the laws of the State of New
York without giving effect to the conflict of law rules thereof.

     The parties hereto hereby submit to the  jurisdiction  of the United States
District Court for the Southern  District of New York and any court in the State
of New York located in the City and County of New York, and appellate court from
any  thereof,  in any  action,  suit  or  proceeding  brought  against  it or in
connection  with  this  Agreement  or  any  of  the  related  documents  or  the
transactions  contemplated  hereunder or for  recognition  or enforcement of any
judgment,  and the parties hereto hereby agree that all claims in respect of any
such action or proceeding may be heard or determined in New York State court or,
to the extent permitted by law, in such federal court.

     SECTION 16.  Counterparts.  This Agreement may be executed in  counterparts
and, if executed in more than one counterpart,  the executed  counterparts shall
each be  deemed  to be an  original  but all such  counterparts  shall  together
constitute one and the same instrument.

     SECTION 17.  Headings.  The headings herein are inserted for convenience of
reference  only and are not  intended to be part of, or to affect the meaning or
interpretation of, this Agreement.


                                       32
<PAGE>


     If the foregoing  correctly sets forth the agreement  between the Depositor
and the  Underwriter,  please indicate your acceptance in the space provided for
the purpose below.

                                             Very truly yours,

                                             ____________________________
                                             ____________________________

                                             By:_________________________

                                             Name:  _____________________
                                             Title: _____________________






CONFIRMED AND ACCEPTED, as
  of the date first above written:


____________________________________
  Acting on its own behalf and
  the Underwriter referred to in
  the foregoing Agreement



By:_________________________
Name:  _____________________
Title: _____________________




                                       33
<PAGE>


                                   SCHEDULE A

                         HOME LOAN ASSET BACKED NOTES,

                              Class A-1 _____% Loan Asset Backed Notes

Principal                     Price to Public              Underwriting Discount
- ---------                     ---------------              ---------------------
$                                              %                              % 

                              Class A-2 _____% Loan Asset Backed Notes          
 

Principal                     Purchase Price              Underwriting Discount
- ---------                     --------------              ---------------------
$                                              %                              % 

                              Class A-3 _____% Loan Asset Backed          


Principal                     Purchase Price              Underwriting Discount
- ---------                     --------------              ---------------------
$                                              %                              % 

                              Class A-_____% Loan Asset Backed Notes            


Principal                     Purchase Price              Underwriting Discount
- ---------                     --------------              ---------------------
$                                              %                              % 

                              Class M-1 _____% Loan Asset Backed Notes          


Principal                     Purchase Price              Underwriting Discount
- ---------                     --------------              ---------------------

$                                              %                              % 

                              Class M-2 _____% Loan Asset Backed Notes    

        
Principal                     Purchase Price              Underwriting Discount
- ---------                     --------------              ---------------------

$                                              %                              % 

                              Class B _____% Loan Asset Backed Notes            

Principal                     Purchase Price              Underwriting Discount
- ---------                     --------------              ---------------------

$                                              %                              % 


Class                                    Selling           Reallowance
                                         Concession        Discount         
                                         ----------        --------         
A-1                                            %                     %          
A-2                                            %                     %          
A-3                                            %                     %          
A-4                                            %                     %          
M-1                                            %                     %
M-2                                            %                     %
B                                              %                     %




                            State of North Carolina
                      Department of the Secretary of State

                           ARTICLES OF INCORPORATION

Pursuant to GS55-2-02 of the General Statutes of North Carolina, the undersigned
does hereby submit these Articles of Incorporation for the purpose of forming a
business corporation.

1.       The name of the corporation is:
         HOME EQUITY SECURITIZATION CORP.
         --------------------------------

2.       The number of shares the corporation is authorized to issue is: 100
                                                                        ------
         These shares shall be: (check either a or b)
         a. [XX] all of one class, designated as common stock or
         b. [  ] divided into classes or series within a class as provided in
                 the attached schedule, with the information required by NCGS
                 SS55-6-01.

3.       The street address and county of the initial registered office of the
         corporation is:
         Number and street:         327 Hillsborough Street
         City, State, Zip Code:     Raleigh, NC 27603
         County:                    Wake

4.       The mailing address if different from the street address is:
         Same

5.       The name of the initial registered agent is:
         Corporation Service Company

6.       Any provisions which the corporation elected to include are attached.

7.       The name and address of the incorporator are as follows:
         Christine J. Gates
         ------------------
         1013 Centre Road
         Wilmington, DE 19805

8.       These articles will be effective upon filing, unless a date and/or time
         is specified: _______________________

This twenty fourth of December, 1997.


                        HOME EQUITY SECURITIZATION CORP.
                        --------------------------------

                                             /s/ CHRISTINE J. GATES
                                             ----------------------
                                             Christine J. Gates
                                             Incorporator

<PAGE>

             ADDITIONAL PROVISIONS TO THE ARTICLES OF INCORPORATION

                                       OF

                        HOME EQUITY SECURITIZATION CORP.

         1. The limited purposes of the corporation are to engage in the
following activities:

         A. To acquire, own, hold, service, sell, transfer, assign, pledge,
finance, refinance, and otherwise deal with and in: (i) loans, installment sale
agreements, credit agreements or similar instruments or agreements secured by
mortgages, deeds of trust or similar instruments creating first or junior
priority liens on, or security interests in, fee leasehold or other interests in
residential real property, whether or not completed or performing or shares
issued by corporations or partnerships formed for the purpose of cooperative
ownership of any such real property, together with all related personal property
(collectively, "Mortgage Loans"); (ii) certificates, participation interests or
other instruments (including Notes and Certificates, as defined below) that
evidence interests in, or that are secured by, Mortgage Loans, Notes or
Certificates (collectively, "MBS"); and (iii) any property or rights in
property, or agreements or rights in agreements, pertaining to or securing
Mortgage Loans or MBS (collectively, together with the Mortgage Loans and MBS,
"Mortgage Assets");

         B. To authorize, offer, issue, sell, transfer or deliver, or
participate in the authorization, offering, issuance, sale, transfer or delivery
of, participation certificates or other evidence of interests in, among other
assets, Mortgage Assets ("Certificates");

         C. To authorize, offer, issue, sell, transfer or deliver, bonds, notes
or other evidence of indebtedness secured by Mortgage Assets ("Notes"),
provided, however, that the corporation shall have no liability on any Notes
except to the extent of the Mortgage Assets securing such Notes and any
customary indemnification and repurchase obligations;

         D. To hold, and enjoy all of the rights and privileges as a holder of,
any of the Notes of Certificates;

         E. To negotiate, authorize, execute, deliver, assume the obligation
under, and perform, any agreement or instrument or document relating to the
activities set forth in paragraphs A through D above, including, but not limited
to, any trust agreement, sales and servicing agreement, pooling and servicing
agreement, indenture, reimbursement agreement, credit support agreement,
mortgage loan purchase agreement, indemnification agreement, placement agreement
or underwriting agreement; and

         F. To engage in any activity and to exercise any powers permitted to
corporations under the laws of the State of North Carolina that are related or
incidental to the foregoing and necessary, suitable or convenient to accomplish
the foregoing.

<PAGE>

         2. The corporation shall at all times have a least one (1) director
(the "Independent Director") who is not (i) a director, officer or employee of
any affiliate of the corporation other than a special purpose affiliate; (ii) a
person related to any director, officer or employee of any affiliate of the
corporation other than a special purpose affiliate; (iii) a holder (directly or
indirectly) of more than 5% of any voting securities of any affiliate of the
corporation; or (iv) a person related to a holder (directly or indirectly) of
more than 5% of any voting securities of any affiliate of the corporation.

         For the purposes of these articles of incorporation, including
particularly this provision, the following terms shall have the meanings given
below.

                  (i) An "affiliate" of a specified person shall mean that
directly, or indirectly through one or more intermediaries, controls, or is
controlled by, or is under common control with, the specified person.

                  (ii) The term "control" (including the terms "controlling,"
"controlled by" and "under common control with") shall mean the possession,
direct or indirect, of the power to direct or cause the direction of the
management and policies of a person, whether through the ownership of voting
securities, by contract, or otherwise; provided, however, that a person shall
not be deemed to control another person solely because he or she is a director
of such other person.

                  (iii) The term "person" shall mean any individual,
partnership, firm, corporation, limited liability company, association, trust,
unincorporated organization or other entity, as well as any syndicate or group
deemed to be a person pursuant to Section 13(d)(3) of the Securities Exchange
Act of 1934, as amended.

                  (iv) The term "special purpose affiliate" shall mean an
affiliate of the corporation (a) that does not control the corporation, (b) that
is organized pursuant to a certificate of incorporation or comparable instrument
(the "charter") that requires there to be at least one director or comparable
member of the governing body of such affiliate who meets a test for
independence set forth in the charter and without whose affirmative vote certain
specified actions may not be undertaken by such affiliate and (c) that is
authorized to engage in only a limited range of activities.

         3. Without the unanimous vote of the members of the board of directors
of the corporation, the corporation shall not (i) dissolve or liquidate, in
whole or in part, or institute proceedings to be adjudicated bankrupt or
insolvent; (ii) consent to the institution of bankruptcy or insolvency
proceedings against it; (iii) file a petition seeking or consent to
reorganization relief under any applicable federal or state law relating to
bankruptcy; (iv) consent to the appointment of a receiver, liquidator, assignee,
trustee, sequestrator (or other similar official) of the corporation or a
substantial part of its property; (v) admit in writing its inability to pay its
debts generally as they become due; or (vi) take any corporate action in


<PAGE>


furtherance of the notions set forth in clauses (i) through (v) of this
provision.

         4. These articles of incorporation or any provisions hereof may be
amended, altered or repealed in any particular only pursuant to a unanimous vote
of the full board of directors and the Independent Director must specifically
approve and authorize such amendment, alteration or repeal.

         5. The corporation shall be operated observing the following
principles:

         A. The corporation's assets will not be commingled with those of any
affiliate of the corporation;

         B. The corporation will maintain separate corporate records and books
of account from those of any affiliate of the corporation;

         C. The corporation has provided and will provide for its operating
expenses and liabilities from its own funds; and

         D. The corporation will engage in transactions with affiliates only on
terms and conditions comparable to transactions as they would be undertaken on
an arm's length basis with unaffiliated persons.

         6. The corporation shall not issue, assume, pledge or guarantee any
liability, other than administrative expenses of the corporation, unless such
liability is approved in writing by the nationally recognized statistical rating
agencies that have rated any outstanding Notes or Certificates.

         7. The personal liability of each director of the corporation is
eliminated to the fullest extent permitted by the provisions of the Business
Corporation Act of the State of North Carolina, as presently in effect or as the
same may hereafter from time to time be in effect. No amendment, modification or
repeal of this provision shall adversely affect any right or protection of a
director that exists at the time of such amendment, modification or repeal.

       




                                   BY-LAWS OF
                        HOME EQUITY SECURITIZATION CORP.

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

                                   ARTICLE I.
                                     OFFICES


         Section 1. Principal office. The principal office of the corporation
shall be located at Charlotte in Mecklenburg County, North Carolina.

         Section 2. Registered office. The registered office of the corporation
required by law to be maintained in the State of North Carolina may be, but need
not be, identical with the principal office.

         Section 3. Other offices. The corporation may have offices at such
other places, either within or without the State of North Carolina, as the Board
of Directors may designate or as the affairs of the corporation may require from
time to time.

                                   ARTICLE II.
                            MEETINGS OF SHAREHOLDERS

         Section 1. Place of meetings. All meetings of shareholders shall be
held at the principal office of the corporation, or at such other place, either
within or without the State of North Carolina, as shall be designated on the
notice of the meeting or agreed upon by a majority of the shareholders entitled
to vote thereat.

         Section 2. Annual meetings. The annual meeting of shareholders shall be
held on the third Tuesday in April of each year for the purpose of electing
directors of the corporation and for the transaction of such other business as
may be properly brought before the meeting. If the day fixed for the annual
meeting shall be a legal holiday, such meeting shall be held on the next
succeeding business day.

         Section 3. Substitute annual meeting. If the annual meeting shall not
be held on the day designated by these by-laws, a substitute annual meeting may
be called in accordance with the provisions of Section 4 of this Article II. A
meeting so called shall be designated and treated for all purposes as the annual
meeting.

         Section 4. Special meetings. Special meetings of the shareholders may
be called at any time by the President, Secretary, or Board of Directors of the
corporation, or by the written request of the holders of not less than one-tenth
of all the shares entitled to vote at the meeting.

         Section 5. Notice of meetings. Written or printed notice stating the
time and place of the meeting shall be delivered not less than ten nor more than
fifty days before the date of any shareholders' meeting, either personally or by
mail, by or at the direction of the President, the



<PAGE>



Secretary, or other person or persons calling the meeting, to each shareholder
of record entitled to vote at such meeting; provided that such notice must be
given not less than twenty days before the date of any meeting at which a merger
or consolidation is to be considered. If mailed, such notice shall be deemed to
be delivered when deposited in the United States mail, addressed to the
shareholder at his address as it appears on the record of shareholders of the
corporation, with postage thereon prepaid.

         In the case of a special meeting, the notice of meeting shall
specifically state the purpose or purposes for which the meeting is called; but,
in the case of an annual or substitute annual meeting, the notice of meeting
need not specifically state the business to be transacted thereat unless such a
statement is required by the provisions of the North Carolina Business
Corporation Act.

         When a meeting is adjourned for thirty days or more, notice of the
adjourned meeting shall be given as in the case of an original meeting. When a
meeting is adjourned for less than thirty days in any one adjournment, it is not
necessary to give any notice of the adjourned meeting other than by announcement
at the meeting at which the adjournment is taken.

         Section 6. Quorum. A majority of the outstanding shares of the
corporation entitled to vote, represented in person or by proxy, shall
constitute a quorum at a meeting of shareholders, except that at a substitute
annual meeting of shareholders the number of shares there represented either in
person or by proxy, even though less than a majority, shall constitute a quorum
for the purpose of such meeting.

         The shareholders present at a duly organized meeting may continue to
transact business until adjournment, notwithstanding the withdrawal of enough
shareholders to leave less than a quorum.

         In the absence of a quorum at the opening of any meeting of
shareholders, such meeting may be adjourned from time to time by a vote of the
majority of the shares voting on the motion to adjourn; and at any adjourned
meeting at which a quorum is present, any business may be transacted which might
have been transacted at the original meeting.

         Section 7. Proxies. Shares may be voted either in person or by one or
more agents authorized by a written proxy executed by the shareholder or by his
duly authorized attorney in fact. A proxy is not valid after the expiration of
eleven months from the date of its execution, unless the person executing it
specifies therein the length of time for which it is to continue in force, or
limits its use to a particular meeting, but no proxy shall be valid after ten
years from the date of its execution.

         Section 8. Voting of shares. Subject to the provisions of Section 4 of
Article III, each outstanding share entitled to vote shall be entitled to one
vote on each matter submitted to a vote at a meeting of shareholders.

         Except in the election of directors as governed by the provisions of
Section 3 of Article III, the vote of a majority of the shares voted on any
matter at a meeting of shareholders at which



                                        2

<PAGE>




a quorum is present shall be the act of the shareholders on that matter, unless
the vote of a greater number is required by law or by the charter or by-laws of
the corporation.

         Shares of its own stock owned by the corporation, directly or
indirectly, through a subsidiary corporation or otherwise, shall not be voted
and shall not be counted in determining the total number of shares entitled to
vote, except that shares held in a fiduciary capacity may be voted and shall be
counted to the extent provided by law.

         Section 9. Informal action by shareholders. Any action which may be
taken at a meeting of the shareholders may be taken without a meeting if a
consent in writing, setting forth the action so taken, shall be signed by all of
the persons who would be entitled to vote upon such action at a meeting, and
filed with the Secretary of the corporation to be kept as part of the corporate
records.

                                  ARTICLE III.
                               BOARD OF DIRECTORS

         Section 1. General powers. The business and affairs of the corporation
shall be managed by its Board of Directors.

         Section 2. Number, term and qualification. The number of directors
constituting the Board of Directors shall not be less than one (1) nor more than
seven (7) as may be fixed from time to time by resolution duly adopted by the
shareholders or by the Board of Directors of the corporation. Each director
shall hold office until his death, resignation, retirement, removal,
disqualification, or his successor shall have been elected and qualified.
Directors need not be residents of the State of North Carolina or shareholders
of the corporation.

         The corporation shall at all times have at least one (1) director (the
"Independent Director") who is not (i) a director, officer or employee of any
affiliate of the corporation other than a special purpose affiliate; (ii) a
person related to any director, officer or employee of any affiliate of the
corporation other than a special purpose affiliate; (iii) a holder (directly or
indirectly) of more than 5% of any voting securities of any affiliate of the
corporation; or (iv) a person related to a holder (directly or indirectly) of
more than 5% of any voting securities of any affiliate of the corporation.

         For the purposes of this Section 2 of this Article III, the terms
"affiliate", "control", "person" and "special purpose affiliate" shall have the
meanings ascribed to them in Article 4 of the charter of the corporation.

         Section 3. Election of directors. Except as provided in Section 6 of
this Article III, the directors shall be elected at the annual meeting of
shareholders; and those persons who receive the highest number of votes shall be
deemed to have been elected. If any shareholder so demands, the election of
directors shall be by ballot.

         Section 4. Cumulative voting. Every shareholder entitled to vote at an
election of directors shall have the right to vote the number of shares standing
of record in his name for as

                                        3

<PAGE>


many persons as there are directors to be elected and for whose election he has
a right to vote, or to cumulate his votes by giving one candidate as many votes
as the number of such directors multiplied by the number of his shares shall
equal, or by distributing such votes on the same principle among any number of
such candidates. This right of cumulative voting shall not be exercised unless
some shareholder or proxyholder announces in open meeting, before the voting for
the directors starts, his intention so to vote cumulatively; and if such
announcement is made, the chair shall declare that all shares entitled to vote
have the right to vote cumulatively and shall thereupon grant a recess of not
less than one nor more than four hours, as he shall determine, or of such other
period of time as is unanimously then agreed upon.

         Section 5. Removal. Any director may be removed at any time with or
without cause by a vote of the shareholders holding a majority of the
outstanding shares entitled to vote at an election of directors. However, unless
the entire Board is removed, an individual director shall not be removed when
the number of shares voting against the proposal for removal would be sufficient
to elect a director is such shares could be voted cumulatively at an annual
election. If any directors are so removed, new directors may be elected at the
same meeting.

         Section 6. Vacancies. Any vacancy occurring in the Board of Directors
may be filled by the affirmative vote of a majority of the remaining directors
even though less than a quorum, or by the sole remaining director. A director
elected to fill a vacancy shall be elected for the unexpired term of his
predecessor in office. Any directorship to be filled by reason of an increase in
the authorized number of directors shall be filled only by election at an annual
meeting or at a special meeting of shareholders called for that purpose.

         Section 7. Chairperson of board. There may be a chairperson of the
Board of Directors elected by the directors from their number at any meeting of
the Board. The chairperson shall preside at all meetings of the Board of
Directors and perform such other duties as may be directed by the Board.

         Section 8. Compensation. The Board of Directors may compensate
directors for their services as such and may provide for the payment of any or
all expenses incurred by directors in attending regular and special meetings of
the Board.

                                   ARTICLE IV.
                              MEETINGS OF DIRECTORS

         Section 1. Regular meetings. A regular meeting of the Board of
Directors shall be held immediately after, and at the same place as, the annual
meeting of shareholders. In addition, the Board of Directors may provide, by
resolution, the time and place, either within or without the State of North
Carolina, for the holding of additional regular meetings. Any one or more
members of the Board of Directors may participate in a meeting of the Board by
means of a conference telephone or similar communications equipment allowing all
persons participating in the meeting to hear each other at the same time, and
participation by such means shall constitute presence in person at such meeting.

         Section 2. Special meetings. Special meetings of the Board of Directors
may be called

                                        4

<PAGE>


by or at the request of the President or any two directors. Such a meeting may
be held either within or without the State of North Carolina, as fixed by the
person or persons calling the meeting.

         Section 3. Notice of meetings. Regular meetings of the Board of
Directors may be held without notice. The person or persons calling a special
meeting of the Board of Directors shall, at least two days before the meeting,
give notice thereof by any usual means of communication. Such notice need not
specify the purpose for which the meeting is called.

         Section 4. Waiver of notice. Any director may waive notice of any
meeting. The attendance by a director at a meeting shall constitute a waiver of
notice of such meeting, except where a director attends a meeting for the
express purpose of objecting to the transaction of any business because the
meeting is not lawfully called or convened.

         Section 5. Quorum. A majority of the number of directors in office
shall constitute a quorum for the transaction of business at any meeting of the
Board of Directors.

         Section 6. Manner of acting. Except as otherwise provided in these
fixed by these by-laws, the act of the majority of the directors present at a
meeting at which a quorum is present shall be the act of the Board of Directors.

         Section 7. Presumption of assent. A director of the corporation who is
present at a meeting of the Board of Directors at which action on any corporate
matter is taken shall be presumed to have assented to the action taken unless
his contrary vote is recorded or his dissent is otherwise entered in the minutes
of the meeting or unless he shall file his written dissent to such action with
the person acting as the secretary of the meeting before the adjournment thereof
or shall forward such dissent by registered mail to the Secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to a director who voted in favor of such action.

         Section 8. Informal action by directors. Action taken by a majority of
the directors without a meeting is nevertheless Board action if written consent
to the action in question is signed by all the directors and filed with the
minutes of the proceedings of the Board, whether done before or after the action
so taken.

                                   ARTICLE V.
                                    OFFICERS

         Section 1. Officers of the corporation. The officers of the corporation
shall consist of a President, a Secretary, a Treasurer and such Vice-Presidents,
Assistant Secretaries, Assistant Treasurers, and other officers as the Board of
Directors may from time to time elect. Any two or more offices may be held by
the same person, but no officer may act in more than one capacity where action
of two or more officers is required.

         Section 2. Election and term. The officers of the corporation shall be
elected by the Board of Directors or in such other manner as may be approved by
the Board of Directors, and

                                       5

<PAGE>


each officer shall hold office until his death, resignation, retirement,
removal, or disqualification or until his successor shall have been elected and
qualified.

         Section 3. Compensation of officers. The compensation of all officers
of the corporation shall be fixed by the Board of Directors or in such other
manner as may be approved by the Board of Directors and no officer shall serve
the corporation in any other capacity and receive compensation therefor unless
such additional compensation is authorized by the Board of Directors.

         Section 4. Removal. Any officer or agent elected or appointed by the
Board of Directors may be removed with or without cause or for any reason
whatsoever.

         Section 5. Bonds. The corporation may require any officer, agent, or
employee of the corporation to give bond to the corporation, with sufficient
sureties, conditioned on the faithful performance of the duties of his
respective office or position, and to comply with such other conditions as may
from time to time be required by the corporation.

         Section 6. Officers acting as Assistant Secretaries. Notwithstanding
anything contained in these by-laws, any Vice President (including any Senior
Vice President or any Assistant Vice President) shall have, by virtue of his
office, and by authority of these by-laws, the authority, from time to time, to
act as an Assistant Secretary of the corporation, and to such extent, said
officers are appointed to the office of Assistant Secretary.

                                   ARTICLE VI.
                   CERTIFICATES FOR SHARES AND THEIR TRANSFER

         Section 1. Certificates for shares. Certificates representing shares of
the corporation shall be in such form as shall be determined by the Board of
Directors. The corporation shall issue and deliver to each shareholder a
certificate or certificates representing all fully paid shares owned by him.
Certificates shall be signed by the President or a Vice President and by the
Secretary or Treasurer or an Assistant Secretary or an Assistant Treasurer and
may be sealed with the seal of the corporation or a facsimile thereof. The
signatures of the officers upon a certificate may be facsimiles if the
certificate is countersigned by a transfer agent or registered by a registrar
other than the corporation itself or its employee. In case any officer who has
signed or whose facsimile signature has been placed upon a certificate shall
have ceased to be such officer before such certificate is issued, it may be
issued by the corporation with the same effect as if he were such officer at the
date of issue. All certificates for shares shall be consecutively numbered or
otherwise identified. The name and address of the person to whom the shares
represented thereby are issued, with the number and class of shares and the date
of issue, shall be entered on the stock transfer books of the corporation.

         Section 2. Transfer of shares. Transfer of shares of the corporation
shall be made only on the stock transfer books of the corporation by the holder
of record thereof or by his legal representative, who shall furnish proper
evidence of authority to transfer, or by his attorney thereunto authorized by
power of attorney duly executed and filed with the Secretary, and on surrender
for cancellation of the certificate for such shares with proper endorsement on
the

                                       6

<PAGE>


certificate or on a separate accompanying document together with such evidence
of the payment of transfer taxes and compliance with such other provisions of
law as the corporation or its transfer agent may require.

         Section 3. Lost certificate. The Board of Directors may direct a new
certificate to be issued in place of any certificate theretofore issued by the
corporation claimed to have been lost or destroyed, upon receipt of an affidavit
of such fact from the person claiming the certificate of stock to have been lost
or destroyed. When authorizing such issue of a new certificate, the Board of
Directors shall require that the owner of such lost or destroyed certificate, or
his legal representative, give the corporation a bond in such sum as the Board
may direct as indemnity against any claim that may be made against the
corporation with respect to the certificate claimed to have been lost or
destroyed, except where the Board of Directors by resolution finds that in the
judgment of the directors the circumstances justify omission of a bond.

         Section 4. Closing transfer books and fixing record date. For the
purpose of determining shareholders entitled to notice of or to vote at any
meeting of shareholders or any adjournment thereof, or entitled to receive
payment of any dividend, or in order to make a determination of shareholders for
any other proper purpose, the Board of Directors may provide that the stock
transfer books shall be closed for a stated period but not to exceed, in any
case, fifty days. If the stock transfer books shall be closed for the purpose of
determining shareholders entitled to notice of or to vote at a meeting of
shareholders, such books shall be closed for at least ten days immediately
preceding such meeting.

         In lieu of closing the stock transfer books, the Board of Directors may
fix in advance a date as the record date for any such determination of
shareholders, such record date in any case to be not more than fifty days, and
in case of a meeting of shareholders, not less than ten days, immediately
preceding the date on which the particular action, requiring such determination
of shareholders is to be taken.

         If the stock transfer books are not closed and no record date is fixed
for the determination of shareholders entitled to notice of or to vote at a
meeting of shareholders, or shareholders entitled to receive payment of a
dividend, the date on which notice of the meeting is mailed or the date on which
the resolution of the Board of Directors declaring such dividend is adopted, as
the case may be, shall be the record date for such determination of
shareholders.

         When a determination of shareholders entitled to vote at any meeting of
shareholders has been made as provided in this section, such determination shall
apply to any adjournment thereof, except where the determination has been made
through the closing of the stock transfer books and the stated period of closing
has expired.

         Section 5. Holder of record. The corporation may treat as absolute
owner of shares the person in whose name the shares stand of record on its books
just as if that person had full competency, capacity and authority to exercise
all rights of ownership irrespective of any knowledge or notice to the contrary
or any description indicating a representative, pledge or other fiduciary
relation or any reference to any other instrument or to the rights of any other
person appearing upon its record or upon the share certificate except that any
person furnishing to the

                                       7

<PAGE>

corporation proof of his appointment as a fiduciary shall be treated as if he
were a holder of record of the shares evidenced by such certificate.

                                  ARTICLE VII.
                               GENERAL PROVISIONS

         Section 1. Dividends. The Board of Directors may from time to time
declare, and the corporation may pay, dividends on its outstanding shares in
cash, property, or its own shares pursuant to law and subject to the provisions
of its charter.

         Section 2. Seal. The corporate seal of the corporation shall consist of
two concentric circles between which is the name of the corporation and in the
center of which is inscribed SEAL; and such seal is hereby adopted as the
corporate seal of the corporation.

         Section 3. Waiver of notice. Whenever any notice is required to be
given to any shareholder or director by law, by the charter or by these by-laws,
a waiver thereof in writing signed by the person or persons entitled to such
notice, whether before or after the time stated therein, shall be equivalent to
the giving of such notice.

         Section 4. Fiscal Year. The fiscal year of the corporation shall be
fixed by the Board of Directors, and in the absence of any action on the matter,
the fiscal year shall be the calendar year.

         Section 5. Amendments. Except as otherwise provided herein, these
by-laws may be amended or repealed and new bylaws may be adopted by the
affirmative vote of a majority of the directors then holding office at any
regular or special meeting of the Board of Directors.

         The Board of Directors shall have no power to adopt a by-law: (1)
prescribing quorum or voting requirements for action by shareholders or
directors different from those prescribed by law; or (2) classifying and
staggering the election of directors.

         No by-law adopted or amended by the shareholders shall be amended or
repealed by the Board of Directors, except to the extent that such by-law
expressly authorizes its amendment or repeal by the Board of Directors.

                                        8

<PAGE>

                        HOME EQUITY SECURITIZATION CORP.
   
    
CORPORATE SEAL
   
    
<PAGE>




                                                                     EXHIBIT 4.1

                                         FORM OF POOLING AND SERVICING AGREEMENT




<PAGE>


                         POOLING AND SERVICING AGREEMENT


                         Dated as of ___________________


                                  by and among


                        Home Equity Securitization Corp.
                                   (Depositor)


                                       and


                                -----------------
                                   (Servicer)


                                       and


                                ----------------
                                    (Trustee)


                         ___________________ Trust _____


                       Mortgage Pass-Through Certificates,


                                  Series _____


               Class A and Class R and the Additional Certificate



<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                            <C>                                                                               <C>
ARTICLE I DEFINITIONS.............................................................................................2

         Section 1.1           Certain Defined Terms..............................................................2
         Section 1.2           Provisions of General Application.................................................41

ARTICLE II ESTABLISHMENT OF THE TRUST SALE AND CONVEYANCE OF THE TRUST FUND......................................43

         Section 2.1           Sale and Conveyance of Trust Fund; Priority and Subordination of
                               Ownership Interests; Establishment of the Trust...................................43
         Section 2.2           Possession of Mortgage Files; Access to Mortgage Files............................43
         Section 2.3           Delivery of Mortgage Loan Documents...............................................44
         Section 2.4           Acceptance by Trustee of the Trust Fund; Certain Substitutions;
                               Certification by Trustee..........................................................47
         Section 2.5           Designations under REMIC Provisions; Designation of Startup Date..................50
         Section 2.6           Execution of Certificates.........................................................50
         Section 2.7           Application of Principal and Interest.............................................50
         Section 2.8           Grant of Security Interest........................................................51
         Section 2.9           Further Assurances; Powers of Attorney............................................51
         Section 2.10          Conveyance of the Subsequent Mortgage Loans.......................................52

ARTICLE III REPRESENTATIONS AND WARRANTIES.......................................................................57

         Section 3.1           Representations of the Servicer...................................................57
         Section 3.2           Representations, Warranties and Covenants of the Depositor........................59
         Section 3.3           Purchase and Substitution.........................................................60
         Section 3.4           Servicer Covenants................................................................62

ARTICLE IV THE CERTIFICATES......................................................................................63

         Section 4.1           The Certificates..................................................................63
         Section 4.2           Registration of Transfer and Exchange of Certificates.............................63
         Section 4.3           Mutilated, Destroyed, Lost or Stolen Certificates.................................71
         Section 4.4           Persons Deemed Owners.............................................................71

ARTICLE V ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS.....................................................72

         Section 5.1           Appointment of the Servicer.......................................................72
         Section 5.2           Subservicing Agreements Between the Servicer and Subservicers.....................75
         Section 5.3           Collection of Certain Mortgage Loan Payments; Collection Account..................76
         Section 5.4           Permitted Withdrawals from the Collection Account and Trustee Collection
                               Account...........................................................................78
         Section 5.5           Payment of Taxes, Insurance and Other Charges.....................................80
         Section 5.6           Maintenance of Casualty Insurance.................................................81
         Section 5.7           Servicer Account..................................................................82
         Section 5.8           Fidelity Bond; Errors and Omissions Policy........................................82
         Section 5.9           Collection of Taxes, Assessments and Other Items..................................83
</TABLE>

                                       i

<PAGE>

<TABLE>
<S>                            <C>                                                                               <C>
         Section 5.10          Periodic Filings with the Securities and Exchange Commission; Additional
                               Information.......................................................................83
         Section 5.11          Enforcement of Due-on-Sale Clauses; Assumption Agreements.........................84
         Section 5.12          Realization upon Defaulted Mortgage Loans.........................................85
         Section 5.13          Trustee to Cooperate; Release of Mortgage Files...................................87
         Section 5.14          Servicing Fee; Servicing Compensation.............................................88
         Section 5.15          Reports to the Trustee; Collection Account Statements.............................89
         Section 5.16          Annual Statement as to Compliance.................................................89
         Section 5.17          Annual Independent Public Accountants' Servicing Report...........................90
         Section 5.18          Reports to be Provided by the Servicer............................................90
         Section 5.19          Adjustment of Servicing Compensation in Respect of Prepaid Mortgage Loans.........91
         Section 5.20          Periodic Advances.................................................................91
         Section 5.21          Indemnification; Third Party Claims...............................................92
         Section 5.22          Maintenance of Corporate Existence and Licenses; Merger or Consolidation
                               of the Servicer...................................................................93
         Section 5.23          Assignment of Agreement by Servicer; Servicer Not to Resign.......................93
         Section 5.24          Servicer Purchase of Certain Mortgage Loans.......................................94

ARTICLE VI DISTRIBUTIONS AND PAYMENTS............................................................................95

         Section 6.1           Establishment of Certificate Account, Additional Certificate Account,
                               Capitalized Interest Account and Pre-Funding Account; Deposits to the
                               Certificate Account, the Additional Certificate Account, Capitalized
                               Interest Account and the Pre-Funding Account......................................95
         Section 6.2           Permitted Withdrawals From the Certificate Account and The Additional
                               Certificate Account...............................................................97
         Section 6.3           Collection of Money...............................................................98
         Section 6.4           The Reserve Account and the Certificate Insurance Policies........................98
         Section 6.5           Distributions....................................................................101
         Section 6.6           Investment of Accounts...........................................................104
         Section 6.7           Reports by Trustee...............................................................105
         Section 6.8           Additional Reports by Trustee and by Servicer....................................108
         Section 6.9           Compensating Interest............................................................108
         Section 6.10          Effect of Payments by the Certificate Insurer; Subrogation.......................108
         Section 6.11          Pre-Funding Account..............................................................109
         Section 6.12          Capitalized Interest Account.....................................................109

ARTICLE VII DEFAULT.............................................................................................111

         Section 7.1           Events of Default................................................................111
         Section 7.2           Trustee to Act; Appointment of Successor.........................................112
         Section 7.3           Waiver of Defaults...............................................................115
         Section 7.4           Mortgage Loans, Trust Fund and Accounts Held for Benefit of the
                               Certificate Insurer..............................................................115

ARTICLE VIII TERMINATION........................................................................................116
</TABLE>

                                       ii

<PAGE>

<TABLE>
<S>                            <C>                                                                               <C>
         Section 8.1           Termination......................................................................116
         Section 8.2           Additional Termination Requirements..............................................118
         Section 8.3           Accounting Upon Termination of Servicer..........................................119

ARTICLE IX THE TRUSTEE..........................................................................................120

         Section 9.1           Duties of Trustee................................................................120
         Section 9.2           Certain Matters Affecting the Trustee............................................125
         Section 9.3           Not Liable for Certificates or Mortgage Loans....................................127
         Section 9.4           Trustee May Own Certificates.....................................................127
         Section 9.5           Trustee's Fees and Expenses; Indemnity...........................................127
         Section 9.6           Eligibility Requirements for Trustee.............................................128
         Section 9.7           Resignation and Removal of the Trustee...........................................128
         Section 9.8           Successor Trustee................................................................129
         Section 9.9           Merger or Consolidation of Trustee...............................................130
         Section 9.10          Appointment of Co-Trustee or Separate Trustee....................................130
         Section 9.11          Tax Returns; Old Interest Reporting..............................................132
         Section 9.12          Retirement of Certificates.......................................................132

ARTICLE X MISCELLANEOUS PROVISIONS..............................................................................133

         Section 10.1          Limitation on Liability of the Depositor and the Servicer........................133
         Section 10.2          Acts of Certificateholders; Certificateholders' Rights...........................133
         Section 10.3          Amendment or Supplement..........................................................134
         Section 10.4          Recordation of Agreement.........................................................135
         Section 10.5          Duration of Agreement............................................................135
         Section 10.6          Notices..........................................................................135
         Section 10.7          Severability of Provisions.......................................................135
         Section 10.8          No Partnership...................................................................136
         Section 10.9          Counterparts.....................................................................136
         Section 10.10         Successors and Assigns...........................................................136
         Section 10.11         Headings.........................................................................136
         Section 10.12         The Certificate Insurer Default..................................................136
         Section 10.13         Third Party Beneficiary..........................................................136
         Section 10.14         Intent of the Parties............................................................136
         Section 10.15         Appointment of Tax Matters Person................................................137
         Section 10.16         GOVERNING LAW CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL......................137
</TABLE>


                                      iii

<PAGE>

                                    EXHIBITS

EXHIBIT A-1    Specimen Class A-1 Certificate Insurance Policy

EXHIBIT A-2    Specimen Group II Certificate Insurance Policy

EXHIBIT B-1    Specimen Class A-1 Certificate

EXHIBIT B-2    Specimen Class A-2 Certificate

EXHIBIT B-3    Specimen Class A-3 Certificate

EXHIBIT B-4    Specimen Class A-4 Certificate

EXHIBIT B-5    Specimen Class R Certificate

EXHIBIT B-6    Specimen Additional Certificate

EXHIBIT C      Contents of Mortgage File

EXHIBIT D      Mortgage Loan Schedule

EXHIBIT E      Trustee's Certificate as to Mortgage Files

EXHIBIT F      Form of Initial Certification of Trustee

EXHIBIT G      Form of Final Certification of Trustee

EXHIBIT H      Form of Request for Release of Mortgage Files

EXHIBIT I      Form of Transfer Affidavit and Agreement

EXHIBIT J      Form of Transferor's Certificate

EXHIBIT K      Form of ERISA Investment Representation Letter

EXHIBIT L      Delinquency Collection Policies and Procedures

EXHIBIT M      Form of Officer's Certificate of the Seller: Prepaid Loans

EXHIBIT N      Form of Transferee's Letter

EXHIBIT O      Form of Subsequent Transfer Agreement

EXHIBIT P      Specimen Letters of Credit

EXHIBIT Q      Instructions Regarding Letters of Credit


                                       iv

<PAGE>


     This Pooling and Servicing Agreement, relating to ___________________ Trust
_____, dated as of ___________________ by and among Home Equity Securitization
Corp., a North Carolina corporation, in its capacity as depositor of the Trust
(the "Depositor"), _________________, a ___________ corporation, in its capacity
as servicer (the "Servicer"), and ________________, a banking corporation
organized under the laws of the State of ________________, in its capacity as
trustee (the "Trustee").

                              W I T N E S S E T H:

     WHEREAS, the Depositor wishes to establish a trust which provides for the
allocation and sale of the beneficial interests therein and the maintenance and
distribution of the trust estate;

     WHEREAS, the Depositor also wishes to provide for the issuance from time to
time of a separate certificate (the "Additional Certificate") representing
interests in Additional Balances (as herein defined), the rights with respect to
which will be determined pursuant to this Agreement;

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

     WHEREAS, ________________ is willing to serve in the capacity of Trustee
hereunder; and

     WHEREAS, ________________ (the "Certificate Insurer") is intended to be a
third-party beneficiary of this Agreement and is hereby recognized by the
parties hereto to be a third-party beneficiary of this Agreement.

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

                                    ARTICLE I

                                   Definitions

     Section 1.1 Certain Defined Terms. Whenever used herein the following words
and phrases, unless the context otherwise requires, shall have the following
meanings.

     "Accepted Servicing Practices" shall mean the Servicer's normal servicing
practices in servicing and administering mortgage loans for its own account,
which in general will conform to the mortgage servicing practices of prudent
mortgage lending institutions which service for their own account mortgage loans
of the same type as the Mortgage Loans in the jurisdictions in which the related
Mortgaged Properties are located and will give due consideration to the
Certificate



<PAGE>

Insurer's and the Certificateholders' reliance on the Servicer; provided,
further, that with respect to any Mortgage Loan for which the related Monthly
Payment has not been received by the related Due Date, Accepted Servicing
Practices shall also include the policies and procedures set forth in the
Delinquency Collection Policies and Procedures.

     "Account" shall mean any Eligible Account established hereunder.

     "Accrual Period" shall mean (i) with respect to the Class A-1 Certificates
and any Remittance Date, the period commencing on the 15th day of the month
immediately preceding the month in which such Remittance Date occurs or, in the
case of the first Remittance Date, the Closing Date, and ending on the 14th day
of the month in which such Remittance Date occurs and (ii) with respect to the
Group II Certificates and any Remittance Date, the period commencing on the 1st
day of the month immediately preceding the month in which such Remittance Date
occurs and ending on the last day of the month immediately preceding the month
in which such Remittance Date occurs.

     "Addition Notice" shall mean, with respect to the transfer of Subsequent
Mortgage Loans to the Trust pursuant to Section 2.10 of this Agreement, notice,
which shall be given not later than five Business days prior to the related
Subsequent Transfer Date, of the Depositor's designation of Subsequent Mortgage
Loans to be sold to the Trust and (stating separately for the HELOCs and the
HELs) the aggregate principal balance and the weighted average Mortgage Interest
Rate and Gross Margin, if any, of such Subsequent Mortgage Loans. Such Addition
Notice shall include an electronic data file in a form agreeable to the Trustee
and the Certificate Insurer.

     "Additional Balance" shall mean any amounts added, from time to time, to
the principal balance of a HELOC after the Cut-Off Date as a result of the
Mortgagor on the related Mortgage Note exercising the right to borrow additional
amounts under such Mortgage Loan.

     "Additional Balance Factor" shall mean, as of any date of determination,
and for any HELOC, the quotient of the Additional Balance of such HELOC and the
Principal Balance of such HELOC.

     "Additional Certificate" shall mean the certificate in the form of Exhibit
B-6 issued hereunder representing an undivided interest in the Trust Fund in an
amount equal to the Additional Balances of the HELOCs. The identification of
such Additional Balances shall be indicated, from time to time, on one or more
amended Mortgage Loan Schedules delivered from time to time that shall specify
that the interest in such Additional Balances has been assigned to the
Additional Certificate.



                                       2

<PAGE>

     "Additional Certificate Account" shall mean the Additional Certificate
Account(s) established in accordance with Section 6.1(b) hereof and maintained
by the Trustee.

     "Additional Certificate Allocation" shall mean with respect to any payment
on, or monies collected in respect of, a HELOC, the sum of (a) Interest
Collections less the REMIC Daily Interest, plus (b) with respect to the
Principal Collections other than Liquidation Proceeds, zero, until the Trust
Balance of the related Mortgage Loan is reduced to zero, and thereafter, all
Principal Collections with respect to such Mortgage Loan, plus (c) with respect
to Liquidation Proceeds the product of such Liquidation Proceeds and the
Additional Balance Factor applicable to such HELOC plus (d) with respect to
daily interest or investment earnings on proceeds, collections, recoveries or
other amounts received in respect of a particular Mortgage Loan and on deposit
in the Collection Account or Trustee Collection Account, the product of such
day's interest or investment earnings and the Additional Balance Factor for such
HELOC.

     "Additional Certificateholders" shall include any Holder of an Additional
Certificate.

     "Additional Loan Group" shall mean the segregated pool of Additional
Balances. The Additional Loan Group shall be a sub-trust of the Trust. The
Additional Loan Group shall not be part of the _____ REMIC.

     "Administrative Costs" shall mean with respect to any Remittance Date, the
sum of the Trustee Fee, the applicable Certificate Insurance Premium Amount and
the Servicing Fee for such Remittance Date.

     "Adverse REMIC Event" shall have the meaning set forth in Section 5.1(c).

     "Affiliate" shall mean, with respect to any Person, any other Person
directly or indirectly controlling, controlled by, or under direct or indirect
common control with such specified Person. For the purposes of this definition,
"control" when used with respect to any specified Person means the power to
direct the management and policies of such Person, directly or indirectly,
whether through the ownership of voting securities, by contract or otherwise;
and the terms "controlling" and "controlled" have meanings correlative to the
foregoing.

     "Agreement" shall mean this Pooling and Servicing Agreement, including the
Exhibits hereto, as amended or supplemented from time to time in accordance
herewith.

     "Aggregate Trust Balance" shall mean the aggregated sum of the Trust
Balances of each of the Mortgage Loans as of any date of determination.



                                       3

<PAGE>

     "Aggregate HEL Trust Balance" shall mean the aggregated sum of the Trust
Balances of each of the HELs as of any date of determination.

     "Aggregate HELOC Trust Balance" shall mean the aggregated sum of the Trust
Balance of each of the HELOCs as of any date of determination.

     "Appraised Value" shall mean the appraised value of any Mortgaged Property,
based upon the appraisal made at the time the related Mortgage Loan is
originated.

     "Assignment of Mortgage" shall mean, with respect to each Mortgage Loan, an
assignment of the Mortgage, notice of transfer or equivalent instrument
sufficient under the laws of the jurisdiction wherein the related Mortgaged
Property is located to reflect of record the sale of the Mortgage to the Trustee
for the benefit of the Certificateholders, the Certificate Insurer and the
Additional Certificateholder.

     "Authorized Denominations" shall mean, in the case of the Class A
Certificates, $_____ or integral multiples of $_____ in excess thereof;
provided, however, that one Class A-1 Certificate, one Class A-2 Certificate,
one Class A-3 Certificate and one Class A-4 Certificate each is issuable in a
denomination equal to an amount less than $_____ such that the aggregate
denomination of all Class A-1 Certificates, Class A-2 Certificates, Class A-3
Certificates or Class A-4 Certificates, as the case may be, shall be equal to
the applicable Original Class A-1 Principal Balance, Original Class A-2
Principal Balance, Original Class A-3 Principal Balance or Original Class A-4
Principal Balance and, in the case of Additional Certificate, in any
denomination necessary to reflect the then outstanding Additional Balances.

     "Available Amount" shall mean each of the Group I Available Amount and the
Group II Available Amount.

     "Available Funds Excess" shall have the meaning ascribed thereto in Section
6.5.

     "Business Day" shall mean any day other than (a) a Saturday or Sunday, or
(b) a day on which banking institutions in the States of or ________________ are
authorized or obligated by law or executive order to be closed.

     "Capitalized Interest Account" shall mean the Account created pursuant to
Section 6.1(c) hereof.

     "Capitalized Interest Deposit Amount" shall mean for any Remittance Date
the sum of (i) the amount by which the product of (a) the sum of the Class A-1
Pass-Through Rate, the Class A-1 Premium Percentage and the rate at which the
Trustee Fee is calculated and (b) the Group I Pre-Funded Amount as of the


                                       4

<PAGE>

first day of the related Remittance Period exceeds investment earnings, if any
on the Group I Pre-Funded Amount and (ii) the amount by which the product of (a)
the sum of the Weighted Average Group II Pass-Through Rate, the Group II Premium
Percentage and the rate at which the Trustee Fee is calculated and (b) the Group
II Pre-Funded Amount as of the first day of the related Remittance Period
exceeds investment earnings, if any on the Group II Pre-Funded Amount; provided,
that such amount shall not exceed the difference between (i) the amount
necessary to make the allocations, disbursements and transfers required under
Sections 6.5(a)(i) - (vi) and (ii) the amount on deposit in the Certificate
Account on such Remittance Date.

     "Capitalized Interest Requirement" shall mean the sum of the Group I
Capitalized Interest Requirement and the Group II Capitalized Interest
Requirement.

     "CERCLA" shall mean the Comprehensive Environmental Response, Compensation
and Liability Act of 1980.

     "Certificate" shall mean any Series _____ Class A Certificate or Series
_____ Class R Certificate executed by the Trustee on behalf of the Trust Fund
and authenticated by the Trustee.

     "Certificate Account" shall mean the Certificate Account established in
accordance with Section 6.1(a) hereof and maintained by the Trustee.

     "Certificateholder" shall mean, except as provided in Article X, each
Person in whose name a Certificate is registered in the Certificate Register,
except that, solely for the purposes of giving any consent (except any consent
required to be obtained pursuant to Section 10.2), waiver, request or demand
pursuant to this Agreement, any Certificate registered in the name of the
Servicer or any Subservicer or the Seller, or any Affiliate of any of them,
shall be deemed not to be outstanding and the undivided interest in the related
REMIC evidenced thereby shall not be taken into account in determining whether
the requisite percentage of Certificates necessary to effect any such consent,
waiver, request or demand has been obtained. For purposes of any consent,
waiver, request or demand of Certificateholders pursuant to this Agreement, upon
the Trustee's request, the Servicer and the Seller shall provide to the Trustee
a notice identifying any of their respective Affiliates or the Affiliates of any
Subservicer that is a Certificateholder as of the date(s) specified by the
Trustee in such request. Any Certificates on which payments are made under
either Certificate Insurance Policy shall be deemed to be outstanding and held
by the Certificate Insurer to the extent of such payment.

     "Certificate Insurance Agreement" shall mean that certain agreement between
the Certificate Insurer, the Depositor and the parties named therein.

                                       5

<PAGE>

     "Certificate Insurance Policy" shall mean each of the Class A-1 Certificate
Insurance Policy and the Group II Certificate Insurance Policy.

     "Certificate Insurance Premium Amount" shall mean each of the Class A-1
Certificate Insurance Premium Amount and the Group II Certificate Insurance
Premium Amount.

     "Certificate Insurer" shall be ________________, a stock insurance company
organized and created under the laws of the State of ________________, and any
successors thereto.

     "Certificate Insurer Default" shall mean the failure, and continuance of
such failure, by the Certificate Insurer to make a payment required under the
Certificate Insurance Policy in accordance with its terms.

     "Certificate Register" shall have the meaning described in Section 4.2(a).

     "Civil Relief Act" shall mean the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended.

     "Class" shall mean any designated Class of Certificates of this Series or
of any new Series issued hereunder.

     "Class A Certificate" shall mean any Class A-1 Certificate, any Class A-2
Certificate, any Class A-3 Certificate or any Class A-4 Certificate.

     "Class A-1 Certificate" shall mean any Certificate designated as a "Class
A-1 Certificate" on the face thereof, in the form of Exhibit B-1 hereto, and
authenticated by the Trustee in accordance with the procedures set forth herein.

     "Class A-1 Certificateholder" shall mean a Holder of a Class A-1
Certificate.

     "Class A-1 Certificate Insurance Policy" shall mean the certificate
guaranty insurance policy no., and all endorsements thereto dated the Closing
Date, issued by the Certificate Insurer for the benefit of the Class A-1
Certificateholders, a copy of which is attached hereto as Exhibit A-1. The
Certificate Insurance Policy shall not benefit the Additional Certificate.

     "Class A-1 Certificate Insurance Premium Amount" shall mean, the product of
the Class A-1 Premium Percentage and the Class A-1 Principal Balance for the
related Remittance Date.

     "Class A-1 Credit Enhancement Distribution Amount" shall mean the excess,
if any, of the Class A-1 Formula Distribution Amount over the Group I Available
Amount.

                                       6

<PAGE>

     "Class A-1 Distribution Amount" shall mean, with respect to the Class A-1
Certificates for any Remittance Date, the amount distributed to the Holders of
the Class A-1 Certificates on such Remittance Date pursuant to Sections
6.5(a)(iii) and (iv) hereof, which amount shall be the lesser of (a) the Class
A-1 Formula Distribution Amount for such Remittance Date and (b) the amount
(including any applicable portion of any Insured Payment) available for
distribution on account of the Class A-1 Certificates for such Remittance Date.

     "Class A-1 Final Scheduled Maturity Date" shall mean the _____________
Remittance Date.

     "Class A-1 Formula Distribution Amount" shall mean, with respect to the
Class A-1 Certificates for any Remittance Date, the sum of (a) the Class A-1
Interest Distribution Amount for such Remittance Date plus (b) the amount
described in clause (b) of the definition of Class A-1 Principal Distribution
Amount for such Remittance Date plus (c) any Class A-1 Formula Distribution
Amount remaining unpaid from any prior Remittance Date.

     "Class A-1 Insured Payment" shall mean, the sum of (i) with respect to any
Remittance Date, the related Deficiency Amount plus (ii) any unpaid Preference
Amount.

     "Class A-1 Interest Distribution Amount" shall mean, with respect to the
Class A-1 Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-1 Pass-Through Rate during the Accrual Period
on the Class A-1 Principal Balance excluding (i) any Mortgage Loan Interest
Shortfall and (ii) any reductions in interest resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-1 Pass-Through Rate" shall be equal to _____%, in the case of the
first Remittance Date, and with respect to each Remittance Date thereafter,
shall be equal to a per annum rate (calculated on the basis of actual days
elapsed divided by 360) equal to the lesser of (a) the sum of (i) LIBOR on the
Interest Determination Date plus (ii)_____%, and (b) the Weighted Average Rate
Cap.

     "Class A-1 Premium Percentage" shall have the meaning assigned thereto in
the Certificate Insurance Agreement.

     "Class A-1 Principal Balance" shall mean, as of any date of determination,
the Original Class A-1 Principal Balance less any amount distributed with
respect to principal on the Class A-1 Certificates on all prior Remittance
Dates.

     "Class A-1 Principal Distribution Amount" shall mean, with respect to the
Class A-1 Certificates for any Remittance Date, the lesser of:

                                       7

<PAGE>

          (a) the excess of the Group I Available Amount, plus any Class A-1
     Insured Payment over the Class A-1 Interest Distribution Amount; and

          (b) the sum, without duplication, of:

               (1) that portion of all scheduled installments of principal in
          respect of the HELOCs allocable to the Trust Balances of such HELOCs
          which is received (or advanced) during the related Due Period together
          with all unscheduled recoveries of principal (including Prepayments,
          Curtailments and Deficient Valuations) allocable to the Trust Balances
          of such HELOCs actually collected by the Servicer during the prior
          calendar month,

               (2) the Trust Balance of each HELOC that either was, effective on
          such Remittance Date, repurchased by the Seller or by the Depositor or
          purchased by the Servicer during the preceding Due Period, but only to
          the extent the amount equal to such Trust Balance is actually received
          by the Trustee,

               (3) any Substitution Adjustment amounts delivered by the
          Depositor on the related Remittance Date in connection with a
          substitution of a HELOC, to the extent such Substitution Adjustments
          are actually received by the Trustee,

               (4) with respect to each HELOC that became a Liquidated Mortgage
          Loan during the prior calendar month, the Trust Balance of such HELOC
          immediately prior to the time when such HELOC became a Liquidated
          Mortgage Loan,

               (5) any amount allocated to Group I remaining on deposit in the
          Pre-Funding Account at the end of the Pre-Funding Period, and

               (6) the proceeds received by the Trust Fund following any
          termination of the _____ REMIC carried out in accordance with a plan
          of complete liquidation pursuant to Section 8.2 hereof or pursuant to
          the optional termination of any of the Trust Fund, the _____ REMIC or
          Group I by either the Servicer or Certificate Insurer in accordance
          with Section 8.1 hereof, up to the then outstanding Class A-1
          Principal Balance.

     "Class A-2 Certificate" shall mean any Certificate designated as a "Class
A-2 Certificate" on the face thereof, in the form of Exhibit B-2 hereto, and
authenticated by the Trustee in accordance with the procedures set forth herein.

     "Class A-2 Certificateholder" shall mean a Holder of a Class A-2
Certificate.

     "Class A-2 Distribution Amount" shall mean, with respect to the Class A-2
Certificates for any Remittance Date, the amount distributed to the Holders of
the Class A-2 


                                       8
<PAGE>


Certificates on such Remittance Date pursuant to Sections 6.5(a)(iii) and (iv)
hereof, which amount shall be the lesser of (a) the portion of the Group II
Formula Distribution Amount allocable to the Class A-2 Certificates for such
Remittance Date and (b) the amount (including any applicable portion of any
Insured Payment) available for distribution on account of the Class A-2
Certificates for such Remittance Date.

     "Class A-2 Final Scheduled Maturity Date" shall mean the ______________
Remittance Date.

     "Class A-2 Interest Distribution Amount" shall mean, with respect to the
Class A-2 Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-2 Pass-Through Rate during the Accrual Period
on the Class A-2 Principal Balance excluding (i) any Mortgage Loan Interest
Shortfall and (ii) any reductions in interest resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-2 Pass-Through Rate" with respect to any Remittance Date, will be
equal to a _____% per annum rate (calculated on the basis of an assumed month of
30 days and an assumed year of 360 days).

     "Class A-2 Principal Balance" shall mean, as of any date of determination,
the Original Class A-2 Principal Balance less any Group II Principal
Distribution Amount distributed with respect to principal on the Class A-2
Certificates on all prior Remittance Dates.

     "Class A-3 Certificate" shall mean any Certificate designated as a "Class
A-3 Certificate" on the face thereof, in the form of Exhibit B-3 hereto, and
authenticated by the Trustee in accordance with the procedures set forth herein.

     "Class A-3 Certificateholder" shall mean a Holder of a Class A-3
Certificate.

     "Class A-3 Distribution Amount" shall mean, with respect to the Class A-3
Certificates for any Remittance Date, the amount distributed to the Holders of
the Class A-3 Certificates on such Remittance Date pursuant to Sections
6.5(a)(iii) and (iv) hereof, which amount shall be the lesser of (a) the portion
of the Group II Formula Distribution Amount allocable to the Class A-3
Certificates for such Remittance Date and (b) the amount (including any
applicable portion of any Insured Payment) available for distribution on account
of the Class A-3 Certificates for such Remittance Date.

     "Class A-3 Final Scheduled Maturity Date" shall mean the _____________
Remittance Date.


                                       9

<PAGE>

     "Class A-3 Interest Distribution Amount" shall mean, with respect to the
Class A-3 Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-3 Pass-Through Rate during the Accrual Period
on the Class A-3 Principal Balance excluding (i) any Mortgage Loan Interest
Shortfall and (ii) any reductions in interest resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-3 Pass-Through Rate" with respect to any Remittance Date, will be
equal to a _____% per annum rate (calculated on the basis of an assumed month of
30 days and an assumed year of 360 days).

     "Class A-3 Principal Balance" shall mean, as of any date of determination,
the Original Class A-3 Principal Balance less any Group II Principal
Distribution Amounts distributed with respect to principal on the Class A-3
Certificates on all prior Remittance Dates.

     "Class A-4 Certificate" shall mean any Certificate designated as a "Class
A-4 Certificate" on the face thereof, in the form of Exhibit B-4 hereto, and
authenticated by the Trustee in accordance with the procedures set forth herein.

     "Class A-4 Certificateholder" shall mean a Holder of a Class A-4
Certificate.

     "Class A-4 Distribution Amount" shall mean, with respect to the Class A-4
Certificates for any Remittance Date, the amount distributed to the Holders of
the Class A-4 Certificates on such Remittance Date pursuant to Sections
6.5(a)(iii) and (iv) hereof, which amount shall be the lesser of (a) the portion
of the Group II Formula Distribution Amount allocable to the Class A-4
Certificates for such Remittance Date and (b) the amount (including any
applicable portion of any Insured Payment) available for distribution on account
of the Class A-4 Certificates for such Remittance Date.

     "Class A-4 Final Scheduled Maturity Date" shall mean the ________________
Remittance Date.

     "Class A-4 Interest Distribution Amount" shall mean, with respect to the
Class A-4 Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-4 Pass-Through Rate during the Accrual Period
on the Class A-4 Principal Balance excluding (i) any Mortgage Loan Interest
Shortfall and (ii) any reductions in interest resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-4 Pass-Through Rate", with respect to any Remittance Date prior to
the date on which the sum of the Class A-2 Principal Balance, the Class A-3
Principal Balance and the


                                       10

<PAGE>

Class A-4 Principal Balance is less than _____% of the sum of (i) the aggregate
Trust Balances of the Mortgage Loans in Group II as of the Cut-Off Date and (ii)
the Original Group II Prefunded Amount, will be equal to a _____% per annum
rate, and with respect to any Remittance Date after the next succeeding
Remittance Date , will be equal to a _____% per annum rate (each rate calculated
on the basis of an assumed month of 30 days and an assumed year of 360 days).

     "Class A-4 Principal Balance" shall mean, as of any date of determination,
the Original Class A-4 Principal Balance less any Group II Principal
Distribution Amounts distributed with respect to principal on the Class A-4
Certificates on all prior Remittance Dates.

     "Class R Certificate" shall mean any Certificate denominated as a Class R
Certificate and subordinate to the Class A Certificates in right of payment to
the extent set forth herein, which Certificate shall be in the form of Exhibit
B-3 hereto.

     "Class R Certificateholder" shall mean a Holder of a Class R Certificate.

     "Closing Date" shall mean _________________.

     "Code" shall mean the Internal Revenue Code of 1986, as amended.

     "Collection Account" shall mean the Eligible Account established and
maintained by the Servicer for the benefit of the Certificateholders, the Holder
of the Additional Certificate and the Certificate Insurer pursuant to Section
5.3(a) hereof.

     "Combined Loan-to-Value Ratio" shall mean, (i) the sum of (x) any
outstanding first mortgage balance as of the date of origination of the related
Mortgage Loan plus (y) the maximum available credit under the HELOC or the Trust
Balance of the HEL, as applicable as of the Cut-Off Date, divided by (ii) the
Appraised Value of such Mortgaged Property.

     "Commission" shall mean the Securities and Exchange Commission.

     "Compensating Interest" shall have the meaning defined in Section 6.9
hereof.

     "Curtailment" shall mean, with respect to a Mortgage Loan, any payment of
principal received during a Due Period as part of a payment that is in excess of
the amount of the Monthly Payment due for such Due Period and which is neither
intended to satisfy the Mortgage Loan in full, intended as an advance payment of
an amount due in a subsequent Due Period, nor intended to cure a delinquency.


                                       11

<PAGE>

     "Custodian" shall have the meaning defined in Section 2.2(c).

     "Cut-Off Date" shall mean with respect to the Mortgage Loans transferred to
the Trust on the Closing Date, the close of business on ____________ and, with
respect to Subsequent Mortgage Loans transferred to the Trust on any Subsequent
Transfer Date, the last day of the calendar month preceding such Subsequent
Transfer Date.

     "Debt Service Reduction" shall mean, with respect to any Mortgage Loan, a
reduction by a court of competent jurisdiction of the Monthly Payment due on
such Mortgage Loan in a proceeding under the Bankruptcy Code, except such a
reduction that constitutes a Deficient Valuation or a permanent forgiveness of
principal.

     "Deficiency Amount" shall mean, for any Remittance Date, (i) with respect
to the Class A-1 Certificates and the Class A-1 Insured Payment, the excess of
the Class A-1 Credit Enhancement Distribution Amount over the amount then on
deposit in and available to be withdrawn from the Reserve Account (including
amounts available to be drawn under any Eligible Letter of Credit) on such
Remittance Date and (ii) with respect to the Class A-2 Certificates, the Class
A-3 Certificates, the Class A-4 Certificates and the Group II Insured Payment,
the excess of the Group II Credit Enhancement Distribution Amount over the
amount then on deposit in and available to be withdrawn from the Reserve Account
(including amounts available to be drawn under any Eligible Letter of Credit) on
such Remittance Date.

     "Deficient Valuation" shall mean, with respect to any Mortgage Loan, a
valuation of the related Mortgaged Property by a court of competent jurisdiction
in an amount less than the then outstanding principal balance of the Mortgage
Loan, which valuation results from a proceeding initiated under the United
States Bankruptcy Code.

     "Deleted Mortgage Loan" shall mean a Mortgage Loan replaced by a Qualified
Substitute Mortgage Loan or repurchased pursuant to Sections 2.4(b) or 3.3
hereof.

     "Delinquency Calculation Amount" means, for any Remittance Date, the sum of
(i) the product of 0.25 and the aggregate Principal Balance of all Mortgage
Loans which are between 30 and 59 days delinquent, (ii) the product of 0.50 and
the aggregate Principal Balance of all Mortgage Loans which are between 60 and
89 days delinquent, and (iii) the aggregate Principal Balance of all Mortgage
Loans which are more than 89 days delinquent.

     "Delinquency Collection Policies and Procedures" shall mean the servicing
policies of the Servicer pertaining to delinquent mortgage loans attached hereto
as Exhibit L.

                                       12

<PAGE>

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

     "Depositor" shall mean Home Equity Securitization Corp., a North Carolina
corporation, and any successor thereto.

     "Depository" shall mean the Depository Trust Company, ________________,
________________ and any successor Depository hereafter named.

     "Determination Date" shall mean the fourth Business Day prior to the
Remittance Date.

     "Direct Participant" shall mean any broker-dealer, bank or other financial
institution for which the Depository holds Class A Certificates from time to
time as a securities depositary.

     "Due Date" shall mean the fifteenth day of each calendar month.

     "Due Period" shall mean, with respect to each Remittance Date, the period
beginning on the opening of business on the first day of the calendar month
preceding the calendar month in which such Remittance Date occurs, and ending at
the close of business on the last day of the calendar month preceding the
calendar month in which such Remittance Date occurs.

     "Eligible Account" shall mean either (A) a segregated trust account or
accounts maintained with a depositary institution which is acceptable to the
Certificate Insurer and to each Rating Agency and such trust account shall be
held in (i) the corporate trust account department of such depositary
institution or (ii) an institution with capital and surplus of not less than
$_____, and a minimum unsecured debt rating of BBB by S&P or Baa3 by Moody's or
(B) an account or accounts maintained with an institution acceptable to the
Certificate Insurer and whose deposits are insured by the FDIC, the unsecured
and uncollateralized debt obligations of which institution shall be rated AA or
better by S&P and Aa2 or better by Moody's and the highest short-term rating by
S&P and Moody's, and which is (i) a federal savings and loan association duly
organized, validly existing and in good standing under the federal banking laws,
(ii) an institution (including the Trustee) duly organized, validly existing and
in good standing under the applicable


                                       13

<PAGE>

banking laws of any state, (iii) a national banking association duly organized,
validly existing and in good standing under the federal banking laws, (iv) a
principal subsidiary of a bank holding company, or (v) approved in writing by
the Certificate Insurer, S&P and Moody's, having capital and surplus of not less
than $_____, acting in its fiduciary capacity. ________________ and any of its
Affiliates will be prohibited from holding any Eligible Account hereunder.

     "Eligible Letter of Credit" shall mean a letter of credit in form,
substance and amount and from a provider acceptable to the Certificate Insurer.

     "ERISA" shall have the meaning defined in Section 4.2(i)(x) hereof.

     "Event of Default" shall have the meaning described in Section 7.1.

     "FDIC" shall mean the Federal Deposit Insurance Corporation and any
successor thereto.

     "FHLMC" shall mean the Federal Home Loan Mortgage Corporation and any
successor thereto.

     "Final Subsequent Transfer Date" shall mean with respect to Group I or
Group II the earliest to occur of (i) _____________, (ii) the occurrence of an
Event of Default and (iii) the date upon which the amount on deposit in the
Pre-Funding Account allocated to such Group is less than $_____.

     "Fiscal Agent shall mean _________________________.

     "FNMA" shall mean the Federal National Mortgage Association and any
successor thereto.

     "Foreclosure Profits" shall mean, as to any Remittance Date, the excess, if
any, of (i) Net Liquidation Proceeds in respect of each Mortgage Loan that
became a Liquidated Mortgage Loan during the month immediately preceding the
month of such Remittance Date over (ii) the sum of the unpaid principal balance
of each such Liquidated Mortgage Loan plus accrued and unpaid interest at the
applicable Mortgage Interest Rate on the unpaid principal balance thereof from
the Due Date to which interest was last paid by the Mortgagor (or, in the case
of a Liquidated Mortgage Loan that had been an REO Mortgage Loan, from the Due
Date to which interest was last deemed to have been paid pursuant to Section
5.12) to the first day of the month following the month in which such Mortgage
Loan became a Liquidated Mortgage Loan.

     "Gross Margin" shall mean, as to each HELOC, the fixed percentage set forth
in the related Mortgage Note and indicated in the Mortgage Loan Schedule as the
"Gross Margin," which


                                       14

<PAGE>

percentage is added to the applicable prime rate on each Interest Adjustment
Date to determine (subject to rounding, any applicable statutory maximum
interest rate, the Lifetime Floor and the Lifetime Cap) the Mortgage Interest
Rate on such HELOC until the next Interest Adjustment Date.

     "Group" shall mean each of Group I and Group II.

     "Group I" shall mean the segregated pool of Mortgage Loans within the Trust
and the _____ REMIC consisting of the HELOCs. Group I shall be a sub-trust of
the Trust.

     "Group I Available Amount" shall mean for any Remittance Date the sum of
(i) the Servicer Remittance Amount for Group I and such Remittance Date plus
(ii) any portion of the Servicer Remittance Amount for Group II not required to
pay the Group II Formula Distribution Amount, the Trustee Fee for Group II or
the Group II Certificate Insurance Premium Amount minus (iii) the Trustee Fee
for Group I and the Class A-1 Certificate Insurance Premium Amount.

     "Group I Capitalized Interest Requirement" shall mean, for any Remittance
Date, the product of (i) the Class A-1 Pass Through Rate for the first
Remittance Date plus the Class A-1 Premium Percentage plus the rate at which the
Trustee Fee is calculated minus _____% (ii) the Group I Pre-Funded Amount and
(iii) the quotient of the number of days from such Remittance Date to the
Remittance Date in ____________ and 360.

     "Group I Net Available Funds Excess" shall have the meaning assigned in the
Certificate Insurance Agreement.

     "Group I Pre-Funded Amount" shall mean the Original Group I Pre-Funded
Amount minus all amounts withdrawn from the Pre-Funding Account or transferred
to the Reserve Account in connection with the transfer of HELOCs to the Trust
Fund on any Subsequent Transfer Date.

     "Group II" shall mean the segregated pool of the Mortgage Loans within the
Trust and the _____ REMIC consisting of the HELs. Group II shall be a sub-trust
of the Trust.

     "Group II Available Amount" shall mean for any Remittance Date the sum of
(i) the Servicer Remittance Amount for Group II and such Remittance Date plus
(ii) any portion of the Servicer Remittance Amount for Group I not required to
pay the Class A-1 Formula Distribution Amount, the Trustee Fee for Group I or
the Class A-1 Certificate Insurance Premium Amount minus (iii) the Trustee Fee
for Group II and the Group II Certificate Insurance Premium Amount.

     "Group II Capitalized Interest Requirement" shall mean, for any Remittance
Date, the product of (i) the Weighted Average Group II Pass-Through Rate plus
the Group II Premium Percentage


                                       15

<PAGE>

plus the rate at which the Trustee Fee is calculated minus _____%, (ii) the
Group II Pre-Funded Amount and (iii) the quotient of the number of Remittance
Dates from such Remittance Date to the Remittance Date in ______________ and 12.

     "Group II Certificate Insurance Policy" shall mean the certificate guaranty
insurance policy no. ______, and all endorsements thereto dated the Closing
Date, issued by the Certificate Insurer for the benefit of the Class A-2
Certificateholders, of the Class A-3 Certificateholders and the Class A-4
Certificateholders, a copy of which is attached hereto as Exhibit A-2. The Group
II Certificate Insurance Policy shall not benefit the Additional Certificate.

     "Group II Certificate Insurance Premium Amount" shall mean, the product of
(i) the Group II Premium Percentage and (ii) the sum of the Class A-2 Principal
Balance, Class A-3 Principal Balance and the Class A-4 Principal Balance for the
related Remittance Date.

     "Group II Certificates" shall mean each of the Class A-2 Certificates, the
Class A-3 Certificates and the Class A-4 Certificates.

     "Group II Credit Enhancement Distribution Amount" shall mean the excess, if
any, of the Group II Formula Distribution Amount over the Group II Available
Amount.

     "Group II Formula Distribution Amount" shall mean, with respect to the
Class A-2 Certificates, the Class A-3 Certificates and the Class A-4
Certificates for any Remittance Date, the sum of (a) the Class A-2 Interest
Distribution Amount for such Remittance Date plus (b) the Class A-3 Interest
Distribution Amount for such Remittance Date plus (c) the Class A-4 Interest
Distribution Amount for such Remittance Date plus the amount described in clause
(b) of the definition of Group II Principal Distribution Amount for such
Remittance Date plus (d) any Group II Formula Distribution Amount remaining
unpaid from any prior Remittance Date.

     "Group II Insured Payment" shall mean, the sum of (i) with respect to any
Remittance Date, the related Deficiency Amount plus (ii) any unpaid Preference
Amount.

     "Group II Net Available Funds Excess" shall have the meaning assigned in
the Certificate Insurance Agreement.

     "Group II Pre-Funded Amount" shall mean the Original Group II Pre-Funded
Amount minus all amounts withdrawn from the Pre-Funding Account or transferred
to the Reserve Account in connection with the transfer of HELs to the Trust Fund
on any Subsequent Transfer Date.



                                       16
<PAGE>

     "Group II Premium Percentage" shall have the meaning assigned thereto in
the Certificate Insurance Agreement.

     "Group II Principal Distribution Amount" shall mean, with respect to the
Class A-2 Certificates or after the Class A-2 Principal Balance has been reduced
to zero, the Class A-3 Certificates, or after the Class A-3 Principal Balance
has been reduced to zero, the Class A-4 Certificates for any Remittance Date,
the lesser of:

          (a) the excess of the Group II Available Amount, plus any Group II
     Insured Payment over the sum of the Class A-2 Interest Distribution Amount,
     the Class A-3 Interest Distribution Amount and the Class A-4 Interest
     Distribution Amount; and 

          (b) the sum, without duplication, of:

               (1) that portion of all scheduled installments of principal in
          respect of the HELs allocable to the Trust Balances of such HELs which
          is received (or advanced) during the related Due Period together with
          all unscheduled recoveries of principal (including Prepayments,
          Curtailments and Deficient Valuations) allocable to the Trust Balances
          of such HELs actually collected by the Servicer during the prior
          calendar month,

               (2) the Trust Balance of each HEL that either was, effective on
          such Remittance Date, repurchased by the Seller or by the Depositor or
          purchased by the Servicer during the preceding Due Period, but only to
          the extent the amount equal to such Trust Balance is actually received
          by the Trustee,

               (3) any Substitution Adjustment amounts delivered by the
          Depositor on the related Remittance Date in connection with a
          substitution of a HEL, to the extent such Substitution Adjustments are
          actually received by the Trustee,

               (4) with respect to each HEL that became a Liquidated Mortgage
          Loan during the prior calendar month, the Trust Balance of such HEL
          immediately prior to the time when such HEL became a Liquidated
          Mortgage Loan,

               (5) any amount allocated to Group II remaining on deposit in the
          Pre-Funding Account at the end of the Pre-Funding Period, and

               (6) the proceeds received by the Trust Fund following any
          termination of the _____ REMIC carried out in accordance with a plan
          of complete liquidation pursuant to Section 8.02 hereof or pursuant to
          the optional termination of any of the Trust Fund, the _____ REMIC or
          Group II by either the Servicer or Certificate Insurer in accordance
          with Section 8.1 hereof, up to the sum of the then outstanding Class
          A-2 Principal Balance, Class A-3 Principal Balance and Class A-4
          Principal Balance.



                                       17
<PAGE>

     "Hazardous Materials" shall mean any dangerous, toxic or hazardous
pollutants, chemical wastes or substances, including, without limitation, those
identified pursuant to CERCLA or any other federal, state or local environmental
related laws now existing or hereafter enacted.

     "HEL" shall mean (i) each fixed rate closed end home equity loan identified
on the Mortgage Loan Schedule on the Closing Date, (ii) any additional such
fixed rate home equity closed end loans identified on the Mortgage Loan Schedule
after the Closing Date, as such schedule is amended and supplemented from time
to time to reflect the transfer of the Subsequent Mortgage Loans which are HELs,
the deletion of the Deleted Mortgage Loans which are HELs and the substitution
of Qualified Substitute Mortgage Loans which are HELs for Deleted Mortgage Loans
(iii) each Mortgage Note evidencing any loan referred to in (i) or (ii) above,
including all amounts now or hereafter due under such Mortgage Notes whether
relating to such loans or other loans which may be made from time to time and
(iv) the related Mortgage.

     "HELOC" shall mean (i) each adjustable rate home equity revolving credit
line loan identified on the Mortgage Loan Schedule on the Closing Date, (ii) any
additional such home equity revolving credit line loans identified on the
Mortgage Loan Schedule after the Closing Date, as such schedule is amended and
supplemented from time to time to reflect the transfer of the Subsequent
Mortgage Loans which are HELOCs, the deletions of Deleted Mortgage Loans which
are HELOCs and the substitution of Qualified Substitute Mortgage Loans which are
HELOCs for Deleted Mortgage Loans (iii) each Mortgage Note evidencing any credit
line loan referred to in (i), (ii) or (iii) above, including all amounts now or
hereafter due under such Mortgage Notes whether relating to such credit line
loans or other loans which may be made from time to time and (iv) the related
Mortgage.

                  "Holder" shall mean each Person in whose name a Certificate,
or an Additional Certificate is registered in the Certificate Register, except
that solely for the purposes of giving any consent (except any consent required
to be obtained pursuant to Section 10.2), waiver, request or demand pursuant to
this Agreement, any Certificate, or Additional Certificate registered in the
name of the Servicer or any Subservicer or the Seller, or any Affiliate of any
of them, shall be deemed not to be outstanding and in the case of any
Certificate, the undivided interest in the Trust Fund evidenced thereby shall
not be taken into account in determining whether the requisite percentage of
Certificates necessary to effect any such consent, waiver, request or demand has
been obtained. For purposes of any consent, waiver, request or demand of the
Holders of the Additional Certificate pursuant to this Agreement, upon the
Trustee's request, the Servicer and the Seller shall provide to the Trustee a
notice identifying any of their respective Affiliates or the Affiliates of any
Subservicer that is a Holder


                                       18
<PAGE>

of an Additional Certificate as of the date(s) specified by the Trustee in such
request.

     "Indirect Participant" shall mean any financial institution for whom any
Direct Participant holds an interest in a Class A Certificate.

     "Insured Payment" shall mean each of any Class A-1 Insured Payment and any
Group II Insured Payment.

     "Insurance Proceeds" shall mean proceeds paid by any insurer pursuant to
any insurance policy covering a Mortgage Loan to the extent such proceeds are
not applied to the restoration of the related Mortgaged Property or released to
the related Mortgagor in accordance with Accepted Servicing Practices.
"Insurance Proceeds" do not include "Insured Payments."

     "Interest Adjustment Date" shall mean with respect to a HELOC, the date on
which the Mortgage Interest Rate is or may be adjusted with respect to such
HELOC.

     "Interest Collections" shall mean all amounts (including, without
limitation, Monthly Payments (or Periodic Advances in respect thereof) and
Liquidation Proceeds) collected on any Mortgage Loan allocable to interest
pursuant to the terms of the related Mortgage Note, or if no provision for
allocation is made therein, pursuant to the terms hereof.

     "Interest Determination Date" shall mean, with respect to any Accrual
Period applicable to the Class A-1 Certificates, the second London Business Day
preceding the first day of such Accrual Period.

     "Late Payment Rate" shall have the meaning assigned thereto in the
Certificate Insurance Agreement.

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

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

          (ii) If on such Interest Determination Date fewer than two Reference
     Banks provide such offered quotations, LIBOR


                                       19
<PAGE>

     for the related Due Period shall be the higher of (i) LIBOR as determined
     on the previous Interest Determination Date and (ii) the Reserve Interest
     Rate.

     "Lifetime Cap" shall mean, as to any HELOC, the maximum Mortgage Interest
Rate set forth in the related Mortgage Note and indicated in the Mortgage Loan
Schedule.

     "Lifetime Floor" shall mean, as to any HELOC, the minimum Mortgage Interest
Rate set forth in the related Mortgage Note and indicated in the Mortgage Loan
Schedule.

     "Liquidated Mortgage Loan" shall mean a Mortgage Loan (i) with respect to
which the related Mortgaged Property has been acquired, liquidated and/or
foreclosed upon by the Servicer or (ii) which the Servicer has elected to write
down the outstanding Principal Balance of such Mortgage Loan that has been
delinquent for a period equal to or greater than 180 days to zero and, in either
case, with respect to which the Servicer determines that all Liquidation
Proceeds which it expects to recover have been recovered.

     "Liquidated Loan Loss" shall mean, with respect to any Remittance Date and
Group, the aggregate of the amount of losses with respect to each HELOC in the
case of Group I and each HEL in the case of Group II which became a Liquidated
Mortgage Loan in the Due Period prior to such Remittance Date, equal to the
excess of (i) the unpaid principal balance of each such Liquidated Mortgage
Loan, plus accrued interest thereon in accordance with the amortization schedule
at the time applicable thereto at the applicable Mortgage Interest Rate from the
Due Date as to which interest was last paid with respect thereto through the
last day of the month in which such Mortgage Loan became a Liquidated Mortgage
Loan, over (ii) Net Liquidation Proceeds with respect to such Liquidated
Mortgage Loan.

     "Liquidation Expenses" shall mean expenses incurred by the Servicer in
connection with the liquidation of any defaulted Mortgage Loan, REO Mortgage
Loan or REO Property (including, without limitation, legal fees and expenses,
committee or referee fees, and, if applicable, brokerage commissions and
conveyance taxes), any unreimbursed amount expended by the Servicer pursuant to
Sections 5.5, 5.6 and 5.12 respecting the related Mortgage Loan and any
unreimbursed expenditures for real property taxes or for property restoration or
preservation of the related Mortgaged Property. Liquidation Expenses shall not
include any previously incurred expenses in respect of an REO Mortgage Loan
which have been netted against related REO Proceeds.

     "Liquidation Proceeds" shall mean amounts received (or in the case of
Liquidated Mortgage Loans written-down by the Servicer, amounts deposited) by
the Servicer (including Insurance Proceeds) in connection with the liquidation
of defaulted or written-down Mortgage Loans or property acquired in respect


                                       20
<PAGE>

thereof, whether through foreclosure, sale or otherwise, including payments in
connection with such Mortgage Loans received from the Mortgagor, other than
amounts required to be paid to the Mortgagor pursuant to the terms of the
applicable Mortgage or to be applied otherwise pursuant to law.

     "Loan Repurchase Price" shall have the meaning defined in Section 2.4(b).

     "Loan-to-Value Ratio" or "LTV" shall mean, with respect to any Mortgage
Loan, the fraction, expressed as a percentage, the numerator of which in the
case of a HEL is _____% of the Trust Balance of such Mortgage Loan and in the
case of a HELOC is the maximum available credit with respect to such Mortgage
Loan, in either case, as of the Cut-Off Date, and the denominator of which is
the Appraised Value of the related Mortgaged Property, reduced by the value of
any lien superior to the lien of the Mortgage Loan.

     "Local Collection Account" shall mean a Collection Account other than the
Trustee Collection Account.

     "London Business Day" shall mean any day in which banks in the City of
London are open and conducting transactions in U.S. dollars.

     "Majority Certificateholders" shall mean, with respect to the _____ REMIC,
the Holder or Holders of Class A Certificates evidencing an undivided beneficial
ownership interest in the REMIC in excess of _____% in the aggregate.

     "Maturity Date" shall mean the latest possible maturity date as defined in
Section 1.860G-1(a)(4)(iii) of the proposed Treasury regulations, by which the
Certificates representing a regular interest in the _____ REMIC would be reduced
to zero as determined under a hypothetical scenario that assumes, among other
things, that (a) scheduled interest and principal payments on the Mortgage Loans
are received in a timely manner, with no delinquencies or losses, (b) there are
no principal prepayments on the Mortgage Loans, (c) the Seller and the Servicer
will not repurchase any Mortgage Loan and neither the Seller, the Servicer nor
the Certificate Insurer will exercise its option to purchase the Mortgage Loans
and thereby cause a termination of the _____ REMIC, and (d) the HELOCs have an
original term to maturity of 240 months and, on a latest maturing loan basis, a
remaining term to maturity of 240 months and the HELs have an original term of
maturity of 120 months and, on a latest maturing loan basis, a remaining term to
maturity of 120 months.

     "Monthly Payment" shall mean, as to any Mortgage Loan (including any REO
Mortgage Loan) and any Due Date, the scheduled payment of principal and interest
due thereon by such Due Date (after adjustment for any Curtailments and
Deficient Valuations occurring prior to such Due Date but before any adjustment
to


                                       21
<PAGE>

such amortization schedule by reason of any bankruptcy, other than Deficient
Valuations or similar proceeding or any moratorium or similar waiver or grace
period). With respect to any Monthly Payment made by or on behalf of a Mortgagor
and received by the Servicer, _____% of the principal payment portion of such
Monthly Payment shall be applied to the outstanding Trust Balance until such
Trust Balance shall be reduced to zero; the interest payment portion of such
Monthly Payment shall be appropriately allocated to the Trust Balance and the
Additional Balance of such Mortgage Loan as provided for herein.

     "Moody's" shall mean Moody's Investors Service, Inc., a corporation
organized and existing under Delaware law, or any successor thereto and if such
corporation no longer for any reason performs the services of a securities
rating agency, "Moody's" shall be deemed to refer to any other nationally
recognized rating agency designated by the Certificate Insurer.

     "Mortgage" shall mean the mortgage, deed of trust or other instrument
creating a lien on the Mortgaged Property to secure the Mortgage Loan.

     "Mortgage File" shall include the Mortgage Loan documents described in
Section 2.3 hereof and such documents as are applicable from those listed on
Exhibit C attached hereto.

     "Mortgage Interest Rate" shall mean, as to any Mortgage Loan, the per annum
rate at which interest accrues on the unpaid principal balance thereof, as
adjusted from time to time, in the case of a HELOC, in accordance with the
provisions of the related Mortgage Note.

     "Mortgage Loan" shall mean each HELOC and each HEL. Unless otherwise
clearly indicated by the context, Mortgage Loan shall be deemed to refer to the
related REO Mortgage Loan and REO Property.

     "Mortgage Loan Interest Shortfall" shall mean, with respect to any
Remittance Date, as to any Mortgage Loan, any Prepayment Interest Shortfall for
which no payment of Compensating Interest is paid. "Mortgage Loan Sale
Agreement" shall mean the Mortgage Loan Sale Agreement dated as of
___________________, between ________________, as seller thereunder, and
________________, as purchaser thereunder, as such agreement may be amended,
modified or supplemented from time to time.

     "Mortgage  Loan  Schedule"  shall  mean  the  list  of the  Mortgage  Loans
transferred  to the  Trustee on the  Closing  Date as part of the Trust Fund and
attached hereto as Exhibit D (and also provided to the  Certificate  Insurer and
the Trustee on a computer  readable  magnetic  tape or disk) and any  Subsequent
Mortgage Loans transferred to the Trustee pursuant to any Subsequent Transfer


                                       22
<PAGE>

Agreement and attached to such Subsequent Transfer Agreement as an Exhibit (and
also provided to the Certificate Insurer and the Trustee on a computer readable
magnetic tape or disk). The identification of such Mortgage Loans shall be
amended, from time to time, in order to specify the interest in, and allocation
of the Principal Balance of a Mortgage Loan between the Trust Balance of such
Mortgage Loan and any Additional Balance assigned to the Additional
Certificates. The Mortgage Loan Schedule shall set forth at a minimum the
following information as to each Mortgage Loan:

          (i) the Mortgage Loan identifying number;

          (ii) whether such Mortgage Loan is a HEL or a HELOC;

          (iii) the Principal Balance of the Mortgage Loan and the allocation of
     such Principal Balance between the Trust Balance and any Additional Balance
     for such Mortgage Loan:

          (iv) the city, state and zip code of the Mortgaged Property;

          (v) the type of property;

          (vi) the current Monthly Payment as of the related Cut-Off Date;

          (vii) the original number of months to maturity;

          (viii) the scheduled maturity date;

          (ix) the Trust Balance of such Mortgage Loan as of the related Cut-Off
     Date;

          (x) the Loan-to-Value Ratio at origination and the Combined
     Loan-to-Value Ratio as of the Cut-Off Date;

          (xi) the Mortgage Interest Rate as of the Cut-Off Date;

          (xii) with respect to HELOCs, the Gross Margin;

          (xiii) with respect to HELOCs, the first possible Interest Adjustment
     Date after the Cut-Off Date;

          (xiv) with respect to HELOCs, the Lifetime Cap;

          (xv) with respect to HELOCs, the Lifetime Floor;

          (xvi) the Appraised Value;



                                       23
<PAGE>

          (xvii) the documentation type (as described in the Underwriting
     Guidelines);

          (xviii) the loan classification (as described in the Underwriting
     Guidelines); and

          (xix) the lien priority of each Mortgage Loan.

Such "Mortgage Loan Schedule" may consist of multiple reports that collectively
set forth all of the information required, including the aggregate number of
Mortgage Loans and the Aggregate Trust Balance as of the Cut-Off Date. In
addition, a summary of the information regarding the Mortgage Loans shall be
included as a part of the Mortgage Loan Schedule which summary shall include
such consolidated and aggregated information as may be requested by the Trustee
or the Certificate Insurer from time to time.

     "Mortgage Note" shall mean the original, executed note or other evidence of
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

     "Mortgaged Property" shall mean the underlying property securing a Mortgage
Loan, consisting of a fee simple estate in a single parcel of land improved by a
Residential Dwelling.

     "Mortgaged Property State" shall mean any state in which any Mortgaged
Property is located.

     "Mortgagor" shall mean the obligor on a Mortgage Note.

     "Net Available Funds Excess" shall mean, as of any Remittance Date, the
excess, if any, of (x) the Available Funds Excess for such Remittance Date over
(y) the Reimbursement Amount for such Remittance Date, but in no event less than
zero.

     "Net Foreclosure Profits" shall mean, as to any Remittance Date and Group,
the excess, if any, of (i) the aggregate Foreclosure Profits with respect to
HELOCs in the case of Group I and HELs in the case of Group II and for such
Remittance Date over (ii) the Liquidated Loan Loss with respect to HELOCs in the
case of Group I and HELs in the case of Group II and for such Remittance Date.

     "Net Liquidation Proceeds" shall mean, as to any Liquidated Mortgage Loan,
Liquidation Proceeds net of Liquidation Expenses and net of any unreimbursed
Periodic Advances made by the Servicer. For all purposes of this Agreement, Net
Liquidation Proceeds shall be allocated first to accrued and unpaid interest on
the related Mortgage Loan and then to the unpaid principal balance thereof. Such
Net Liquidation Proceeds shall be applied on a pro rata basis to the outstanding
Trust Balance and the Additional Balance of such Mortgage Loan as provided for
herein.



                                       24
<PAGE>

     "Net Mortgage Interest Rate" shall mean, with respect to each Mortgage Loan
at any time of determination, a rate equal to (i) the Mortgage Interest Rate on
such Mortgage Loan minus (ii) the sum of the rates (computed on an annualized
basis) used to determine the related Administrative Costs. Any regular monthly
computation of interest at such rate shall be based upon annual interest at such
rate on the applicable amount divided by twelve.

     "Net REO Proceeds" shall mean, as to any REO Mortgage Loan, REO Proceeds
net of any related expenses of the Servicer.

     "_____ REMIC" shall mean segregated pool of assets in Group I and Group II,
consisting of: (a) the Trust Balances of such Mortgage Loans as from time to
time are subject to this Agreement, together with the Mortgage Files relating
thereto and all collections thereon and proceeds thereof, (b) such assets as
from time to time are identified as REO Property of the _____ REMIC and
collections thereon and proceeds thereof, (c) assets deposited in the
Certificate Account and assets deposited in the Reserve Account, including any
such amounts on deposit in the Certificate Account or the Reserve Account
invested in Permitted Investments or available to be drawn under an Eligible
Letter of Credit, (d) the Trustee's rights with respect to the Mortgage Loans
under all insurance policies (other than the Certificate Insurance Policy)
required to be maintained pursuant to this Agreement and any Insurance Proceeds,
(e) with respect to each Mortgage Loan that becomes a Liquidated Mortgage Loan
and the Trust Balance of which has been assigned to the _____ REMIC, Liquidation
Proceeds allocable to such Trust Balance and (f) with respect to each Mortgage
Loan the Trust Balance of which has been assigned to the _____ REMIC, Released
Mortgaged Property Proceeds allocable to such Trust Balance.

     "Nonrecoverable Advance" shall mean, with respect to any Mortgage Loan, (a)
any Periodic Advance previously made and not reimbursed from late collections
pursuant to Section 5.4(b), or (b) a Periodic Advance proposed to be made in
respect of a Mortgage Loan or REO Property either of which, in the good faith
business judgment of the Servicer, as evidenced by an Officer's Certificate
delivered to the Certificate Insurer and the Trustee no later than the Business
Day following such determination, would not be ultimately recoverable pursuant
to Section 5.4.

     "Officer's Certificate" shall mean a certificate signed by the Chairman of
the Board, the President or a Vice President and the Treasurer, the Secretary or
one of the Assistant Treasurers or Assistant Secretaries of the Seller and/or
the Servicer, or the Depositor, as required by this Agreement.

     "Opinion of Counsel" shall mean a written opinion of counsel, who may,
without limitation, be counsel for the Seller, the Servicer, the Trustee, a
Certificateholder or a Certificateholder's prospective transferee or the
Certificate


                                       25
<PAGE>

Insurer (including except as otherwise provided herein, in-house counsel)
reasonably acceptable to each addressee of such opinion and experienced in
matters relating to the subject of such opinion; except that any opinion of
counsel relating to (a) the qualification of the _____ REMIC as a REMIC or (b)
compliance with the REMIC Provisions must be an opinion of counsel who (i) is in
fact independent of the Seller, the Servicer and the Trustee, (ii) does not have
any direct financial interest or any material indirect financial interest in the
Seller or the Servicer or the Trustee or in an Affiliate thereof, (iii) is not
connected with the Seller or the Servicer or the Trustee as an officer,
employee, director or person performing similar functions and (iv) is reasonably
acceptable to the Certificate Insurer. The Certificate Insurer shall be an
addressee on each Opinion of Counsel relating to, or otherwise affecting, the
Series _____ Certificates.

     "Original Class A-1 Principal Balance" shall mean, as of the Startup Date
and as to the Class A-1 Certificates, the aggregate principal balance of the
HELOCs as of the Cut-Off Date together with the Original Group I Pre-Funded
Amount equal to $_____.

     "Original Class A-2 Principal Balance" shall mean, as of the Startup Date
and as to the Class A-2 Certificates $_____.

     "Original Class A-3 Principal Balance" shall mean, as of the Startup Date
and as to the Class A-3 Certificates $______.

     "Original Class A-4 Principal Balance" shall mean, as of the Startup Date
and as to the Class A-4 Certificates $_____.

     "Original Group I Pre-Funded Amount" shall mean $______.

     "Original Group II Pre-Funded Amount" shall mean $______.

     "Outstanding Mortgage Loan" shall mean, as to any Due Date, a Mortgage Loan
(including an REO Mortgage Loan) which has not been prepaid in full prior to
such Due Date, which did not become a Liquidated Mortgage Loan prior to such Due
Date and which was not repurchased by the Seller prior to such Due Date pursuant
to Section 2.4.

     "Ownership Interest" shall mean, as to any Certificate, any ownership or
security interest in such Certificate, including any interest in such
Certificate as the Holder thereof and any other interest therein, whether direct
or indirect, legal or beneficial, as owner or as pledgee.

     "Owner-Occupied Mortgaged Property" shall mean a Residential Dwelling as to
which (a) the related Mortgagor represented an intent to occupy as such
Mortgagor's primary,


                                       26
<PAGE>

secondary or vacation residence at the origination of the Mortgage Loan, and (b)
the Seller has no actual knowledge that such Residential Dwelling is not so
occupied.

     "Percentage Interest" shall mean, with respect to a Class A-1 Certificate,
Class A-2 Certificate, Class A-3 Certificate or Class A-4 Certificate, the
portion of the total beneficial ownership interest in the related Group
evidenced by such Certificate, expressed as a percentage rounded to four decimal
places, equal to a fraction the numerator of which is the original denomination
of such Certificate and the denominator of which is the Original Class A-1
Principal Balance, the Original Class A-2 Principal Balance, the Original Class
A-3 Principal Balance or the Original Class A-4 Principal Balance as applicable.
With respect to a Class R Certificate, the portion evidenced thereby as stated
on the face of such Certificate. With respect to an Additional Certificate, the
portion of the total beneficial ownership interest in the Additional Balances on
the HELOCs held by the Trust as stated on the face of such Additional
Certificate.

     "Periodic Advance" shall mean the aggregate of the advances required to be
made by the Servicer on any Servicer Remittance Date pursuant to Section 5.20
hereof, the amount of any such advances being equal to the sum of: (i) all
Monthly Payments (net of the related Servicing Fee and any amount excluded from
the Servicer Remittance Amount pursuant to clauses (a)-(i) of the definition of
"Servicer Remittance Amount") on the Mortgage Loans that are not received by the
Servicer as of the close of business on the day preceding the related
Determination Date and have not been determined by the Servicer to be
Nonrecoverable Advances, plus (ii) with respect to each REO Property which was
acquired during or prior to the related Due Period and as to which an REO
Disposition did not occur during the related Due Period, an amount equal to the
excess, if any, of (a) interest on the Trust Balance of the related REO Mortgage
Loan at the related Mortgage Interest Rate, net of the Servicing Fee, for the
most recently ended Due Period for the related Mortgage Loan over (b) the net
income from the REO Property transferred to the Certificate Account for such
Remittance Date.

     "Permitted Investments" shall mean, as used herein, Permitted Investments
shall include the following:

          (a) direct general obligations of, or obligations fully and
     unconditionally guaranteed as to the timely payment of principal and
     interest by, the United States or any agency or instrumentality thereof,
     provided such obligations are backed by the full faith and credit of the
     United States and any obligation of, or guaranties by, FHLMC or FNMA (other
     than senior debt obligations and mortgage pass-through certificates
     guaranteed by FHLMC or FNMA) shall be a Permitted Investment; provided,
     that at the time of such investment, such investment is acceptable to the
     Certificate Insurer, but excluding any of such securities whose


                                       27
<PAGE>

     terms do not provide for payment of a fixed dollar amount upon maturity or
     call for redemption;

          (b) federal funds and certificates of deposit, time and demand
     deposits and banker's acceptances issued by any bank or trust company
     incorporated under the laws of the United States or any state thereof and
     subject to supervision and examination by federal or state banking
     authorities, provided that at the time of such investment or contractual
     commitment providing for such investment the short-term debt obligations of
     such bank or trust company at the date of acquisition thereof have been
     rated A-1 + by S&P and P-1 by Moody's;

          (c) commercial paper (having original maturities of not more than 180
     days) rated A-1 + by S&P and P-1 by Moody's;

          (d) investments in money market funds rated "AAAm" or "AAAm-G" by S&P
     and "Aaa" by Moody's; and

          (e) investments approved by S&P, Moody's and the Certificate Insurer
     in writing delivered to the Trustee;

provided, that each such Permitted Investment shall be a "permitted investment"
within the meaning of Section 860G(a)(5) of the Code and that no instrument
described hereunder shall evidence either the right to receive (x) only interest
with respect to the obligations underlying such instrument or (y) 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 _____% of the yield to maturity at par of
the underlying obligations; and provided, further, that no instrument described
hereunder 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.

     "Permitted Transferee" shall mean any Person other than (a) the United
States, any State or political subdivision thereof, or any agency or
instrumentality of any of the foregoing, (b) a foreign government, International
Organization or any agency or instrumentality of either of the foregoing, (c) an
organization (except certain farmers' cooperatives described in Section 521 of
the Code) which is exempt from tax imposed by Chapter I of the Code (including
the tax imposed by Section 511 of the Code on unrelated business taxable income)
on any excess inclusions (as defined in Section 860E(c)(1) of the Code) with
respect to any Class R Certificate, (d) rural electric and telephone
cooperatives described in Section 1381(a)(2)(C) of the Code and (e) any other
Person so designated by the Trustee based upon an Opinion of Counsel to the
Trustee and the Certificate Insurer that the transfer of an Ownership Interest
in a Class R Certificate to such Person may cause either (i) the _____ REMIC to
fail to qualify as a REMIC at any time that the Class A Certificates are
outstanding or (ii) the _____ REMIC of the Trust


                                       28
<PAGE>

Fund or any Person having an Ownership Interest in any Class of Certificates,
other than such Person, to incur a liability for any federal tax imposed under
the Code that would not otherwise be imposed but for the Transfer of an
Ownership Interest in a Class R Certificate to such Person. The terms "United
States," "State" and "International Organization" shall have the meanings set
forth in Section 7701 of the Code or successor provisions. A corporation will
not be treated as an instrumentality of the United States or of any State or
political subdivision thereof for these purposes if all of its activities are
subject to tax and, with the exception of FHLMC, a majority of its board of
directors is not selected by such governmental unit.

     "Person" shall mean any individual, corporation, partnership, joint
venture, association, joint-stock company, trust, national banking association,
unincorporated organization or government or any agency or political subdivision
thereof.

     "Plan" shall have the meaning defined in Section 4.2(i)(x).

     "Preference Amount" shall mean any amount previously distributed to a Class
A Certificateholder that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy pursuant to the U.S. Bankruptcy Code as
amended from time to time, in accordance with a final nonappealable order of a
court having competent jurisdiction.

     "Preference Claim" shall have the meaning defined in Section 6.4(g).

     "Pre-Funding Account" shall mean the account established pursuant to
Section 6.1(c) hereof.

     "Pre-Funding Period" shall mean the period from the Closing Date until,
with respect to Group I or Group II, as applicable, the earliest of (i) the date
on which the amount on deposit in the Pre-Funding Account is less than $_____,
(ii) the date on which an Event of Default occurs or (iii) ______________.

     "Prepayment Assumption" shall mean a constant prepayment rate of _____%,
used solely for determining the accrual of original issue discount and market
discount on the Certificates for federal income tax purposes.

     "Prepayment Interest Shortfall" shall mean, with respect to any Remittance
Date, for each Mortgage Loan that was the subject during the related Due Period
of a Principal Prepayment or Curtailment, an amount equal to the excess, if any,
of (a) 30 days' interest on the Trust Balance of such Mortgage Loan at a per
annum rate equal to the Mortgage Interest Rate (or at such lower rate as may be
in effect for such Mortgage Loan pursuant to application of the Civil Relief
Act, any Deficient Valuation and/or any Debt Service Reduction) minus the rate
at


                                       29
<PAGE>

which the Servicing Fee is calculated over (b) the amount of interest
actually remitted by the Mortgagor in connection with such Principal Prepayment
or Curtailment less any portion of such interest allocable to any Additional
Balance outstanding on such Mortgage Loan.

     "Principal Balance" shall mean, as to any Mortgage Loan and Remittance
Date, the outstanding principal balance of such Mortgage Loan as of the last day
of the Due Period related to such Remittance Date after giving effect to
Principal Prepayments received and payments of principal collected during such
Due Period, Additional Balances drawn in such Due Period, Deficient Valuations
incurred prior to the Due Date in such Due Period and any Curtailments applied
by the Servicer in reduction of the unpaid principal balance of such Mortgage
Loan as of such Due Date.

     "Principal Collections" shall mean all amounts collected with respect to a
Mortgage Loan, including, without limitation, Monthly Payments (or Periodic
Advances made in respect thereof), any Loan Repurchase Price and Substitution
Adjustments allocable to principal pursuant to the terms of the related Mortgage
Note, or, if no provision for allocation is made therein, in accordance with the
terms hereof.

     "Principal Prepayment" shall mean any payment or other recovery of
principal on a Mortgage Loan equal to the outstanding Principal Balance thereof,
received in advance of the final scheduled Due Date which is not intended as an
advance payment of a Scheduled Monthly Payment. With respect to any Principal
Prepayment made by or on behalf of a Mortgagor and received by the Servicer,
_____% of the principal payment portion of such Principal Prepayment shall be
applied to the outstanding Trust Balance until such Trust Balance shall be
reduced to zero and thereafter to the Additional Balance of such Mortgage Loan
as provided for herein.

     "Prospectus Supplement" shall mean the Prospectus Supplement dated
___________, as amended and supplemented, relating to the Class A Certificates
and filed with the Commission in connection with the Registration Statement
heretofore filed or to be filed with the Commission pursuant to Rule 424(b)(2)
or 424(b)(5).

     "Purchase and Sale Agreement" shall mean the Purchase and Sale Agreement,
dated as of the date hereof, between the Seller and the Depositor and relating
to the sale of the Mortgage Loans to the Depositor.

     "Qualified Appraiser" shall mean an appraiser, duly appointed by the
Servicer, who had no interest, direct or indirect, in the Mortgaged Property or
in any loan made on the security thereof, and whose compensation is not affected
by the approval or disapproval of the Mortgage Loan, and such appraiser


                                       30

<PAGE>

 and the
appraisal made by such appraiser both satisfy the requirements of Title XI of
the Federal Institutions Reform, Recovery and Enforcement Act of 1989 and the
regulations promulgated thereunder, all as in effect on the date the Mortgage
Loan was originated.

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

     "Qualified Substitute Mortgage Loan" shall mean a mortgage loan or mortgage
loans which (a) if a home equity line of credit loan, uses or use the prime rate
as its base interest rate and has or have a margin over such base interest rate
and, where applicable, maximum interest rate, at least equal to those applicable
to the Deleted Mortgage Loan for which it is to be substituted, (b) if a closed
end home equity loan, has an interest rate at least equal to the Deleted
Mortgage Loan for which it is to be substituted (c) relates or relate to a
detached one-family residence or to the same type of Residential Dwelling as the
Deleted Mortgage Loan for which it is to be substituted and in each case has or
have the same or a better lien priority as the Deleted Mortgage Loan for which
it is to be substituted and has or have the same occupancy status or is an
Owner-Occupied Mortgaged Property, (d) matures or mature no later than (and not
more than one year earlier than) the Deleted Mortgage Loan for which it is to be
substituted, (e) has or have a Combined Loan-to-Value Ratio or Combined
Loan-to-Value Ratios at the time of such substitution no higher than the
Combined Loan-to-Value Ratio of the Deleted Mortgage Loan for which it is to be
substituted, (f) has or have a principal balance or principal balances (after
application of all payments received on or prior to the date of substitution)
not substantially less and not more than the Trust Balance of the Deleted
Mortgage Loan for which it is to be substituted as of such date, (g) satisfies
or satisfy the criteria set forth from time to time in the definition of
"qualified replacement mortgage" at Section 860G(a)(4) of the Code (or any
successor statute thereto), (h) has or have an applicable borrower or borrowers
with the same or better traditionally ranked credit status as the borrower or
borrowers under the Deleted Mortgage Loan for which it is to be substituted, and
(i) complies or comply as of the date of substitution with each representation
and warranty set forth in Sections 3.1 and 3.2 of the Purchase and Sale
Agreement.

     "Rating Agency" shall mean S&P or Moody's.

     "Record Date" shall mean, with respect to any Remittance Date, the close of
business on the last day of the calendar month immediately preceding the month
in which such Remittance Date occurs. The Record Date for the first Distribution
Date shall be the Closing Date.



                                       31

<PAGE>

     "Reference Banks" shall mean Bankers Trust Company, Barclay's Bank PLC, The
Bank of Tokyo and National Westminster Bank PLC; provided that if any of the
foregoing banks are not suitable to serve as a Reference Bank, then any leading
banks selected by the Trustee which are engaged in transactions in Eurodollar
deposits in the international Eurocurrency market (i) with an established place
of business in London, (ii) not controlling, under the control of or under
common control with the Depositor or any affiliate thereof, (iii) whose
quotations appear on the Reuters Screen LIBO Page on the relevant Interest
Determination Date and (iv) which have been designated as such by the Trustee.

     "Reimbursement Amount" shall mean, as of any Remittance Date, the sum of
(i) all Insured Payments previously paid by the Certificate Insurer and in each
case not previously repaid to the Certificate Insurer pursuant to Section
6.5(a)(v) hereof plus (ii) interest accrued on such Insured Payments not
previously repaid calculated at the Late Payment Rate from the date such Insured
Payment was paid, plus (iii) any amounts then due and owing to the Certificate
Insurer under the Certificate Insurance Agreement, as certified to the Trustee
by the Certificate Insurer, plus (iv) interest on such amounts at the Late
Payment Rate. The Certificate Insurer shall notify the Trustee and the Depositor
of the amount of any Reimbursement Amount.

     "Released Mortgaged Property Proceeds" shall mean, as to any Mortgage Loan,
proceeds received by the Servicer in connection with (a) a taking of an entire
Mortgaged Property by exercise of the power of eminent domain or condemnation or
(b) any release of part of the Mortgaged Property from the lien of the related
Mortgage, whether by partial condemnation, sale or otherwise; which are not
released to the Mortgagor in accordance with applicable law, Accepted Servicing
Practices and this Agreement.

     "REMIC" shall mean a "real estate mortgage investment conduit" within the
meaning of Section 860D of the Code.

     "REMIC Change of Law" shall mean any proposed, temporary or final
regulation, revenue ruling, revenue procedure or other official announcement or
interpretation relating to the REMIC and the REMIC Provisions issued after the
Closing Date.

     "REMIC Daily Interest" shall mean, with respect to any payment on a
Mortgage Loan made by or on behalf of the related Mortgagor, the portion of such
payment equal to the aggregate sum of the daily product (calculated for each day
in the Due Period) of (x) the outstanding Trust Balance of such Mortgage Loan on
such day and (y) the Mortgage Interest Rate applicable to such Mortgage Loan.

     "REMIC Provisions" shall mean provisions of the federal income tax law
relating to real estate mortgage investment


                                       32
<PAGE>

conduits, which appear at Sections 860A through 860G of Subchapter M of Chapter
I of the Code, and related provisions, and temporary and final regulations
promulgated thereunder and published rulings, notices and announcements, as the
foregoing may be in effect from time to time.

     "Remittance Date" shall mean the 15th day of any month or if such 15th day
is not a Business Day, the first Business Day immediately following, commencing
on ______________.

     "REO Disposition" shall mean the final sale by the Servicer of a Mortgaged
Property acquired by the Servicer in foreclosure or by deed in lieu of
foreclosure.

     "REO Mortgage Loan" shall mean any Mortgage Loan which is not a Liquidated
Mortgage Loan and as to which the indebtedness evidenced by the related Mortgage
Note is discharged and the related Mortgaged Property is held as part of the
Trust Fund.

     "REO Proceeds" shall mean proceeds received in respect of any REO Mortgage
Loan (including, without limitation, proceeds from the rental of the related
Mortgaged Property).

     "REO Property" shall have the meaning described in Section 5.12.

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

     "Request for Release" shall mean a request for release in substantially the
form attached as Exhibit H hereto.

     "Required Reserve Account Level" shall be determined in accordance with the
Certificate Insurance Agreement.

     "Reserve Account" shall mean that Eligible Account more fully described in
Section 6.4 established by the Servicer for the benefit of the Trust, the
Certificateholders and the Certificate Insurer, from which withdrawals will be
made for the payment of the Class A-1 Credit Enhancement Distribution Amounts,
Group II Credit Enhancement Distribution Amounts and Reimbursement Amounts. The
Reserve Account shall not benefit any Additional Certificate.

     "Reserve Interest Rate" shall mean, with respect to any Interest
Determination Date, the rate per annum that the Trustee determines to be either
(i) the arithmetic mean (rounded upwards if necessary to the nearest whole
multiple of _____%) of the one-month U.S. dollar lending rates which
________________ City banks selected by the Trustee are quoting on the relevant
Interest Determination Date to the principal London offices of


                                       33
<PAGE>

leading banks in the London interbank market or (ii) in the event that the
Trustee can determine no such arithmetic mean, the lowest one-month U.S. dollar
lending rate which ________________ City banks selected by the Trustee are
quoting on such Interest Determination Date to leading European banks.

     "Residential Dwelling" shall mean a one -to four-family dwelling, a unit in
a planned unit development, a unit in a condominium development, a townhouse or
a manufactured housing unit which is non-mobile.

     "Responsible Officer" shall mean, when used with respect to the Trustee,
any officer assigned to the Corporate Trust Division (or any successor thereto),
including any Vice President, Senior Trust Officer, Trust Officer, Assistant
Trust Officer, any Assistant Secretary, any trust officer or any other officer
of the Trustee customarily performing functions similar to those performed by
any of the above designated officers and to whom, with respect to a particular
matter, such matter is referred because of such officer's knowledge of and
familiarity with the particular subject. When used with respect to the Seller or
the Servicer, the President or any Vice President, Assistant Vice President, or
any Secretary or Assistant Secretary.

     "S&P" shall mean Standard & Poor's Ratings Services, Inc. or any successor
thereto and if such corporation no longer for any reason performs the services
of a securities rating agency, "S&P" shall be deemed to refer to any other
nationally recognized statistical rating organization designated by the
Certificate Insurer.

     "Seller" shall mean _____________., a _______corporation.

     "Series" shall mean any designated Series of certificates issued hereunder
and governed by this Agreement. When used herein, "this Series" shall refer to
the Mortgage Pass-Through Certificates, Series _____.

     "Servicer" shall mean _________________, a ___________ corporation, or any
successor appointed as herein provided.

     "Servicer Employees" shall have the meaning as defined in Section 5.8
hereof.

     "Servicer Remittance Amount" shall mean, with respect to any Servicer
Remittance Date and a Group, an amount equal to the sum of (i) all unscheduled
collections of principal and interest on the HELOCs in the case of Group I and
the HELs in the case of Group II (including Principal Prepayments, Curtailments,
Net REO Proceeds and Net Liquidation Proceeds, if any, and any amounts deposited
in the Collection Account or Trustee Collection Account in connection with a
repurchase of the HELOCs in the case


                                       34
<PAGE>

of Group I and the HELs in the case of Group II) collected by the Servicer
during the Due Period and all scheduled Monthly Payments due on the Due Date and
received by the Servicer on or prior to the Business Day preceding the related
Determination Date, plus (ii) all Periodic Advances made by the Servicer with
respect to payments due to be received on the HELOCs in the case of Group I and
HELs in the case of Group II on the related Due Date plus (iii) the amount of
Compensating Interest due with respect to HELOCs in the case of Group I and the
HELs in the case of Group II with respect to the related Due Period, plus (iv)
either (A) for each Remittance Date prior to the Final Subsequent Transfer Date,
the amount transferred to the Certificate Account with respect to such Group
pursuant to Section 6.11 hereof, or (B) for the Remittance Date immediately
following the Final Subsequent Transfer Date, any amount remaining on deposit in
the Pre-Funding Account, plus (v) any other amounts required to be placed in the
Collection Account with respect to HELOCs in the case of Group I and the HELs in
the case of Group II by the Servicer pursuant to this Pooling and Servicing
Agreement but excluding, without duplication, the following:

          (a) amounts received on particular HELOCs in the case of Group I and
     HELs in the case of Group II as late payments of principal or interest and
     respecting which the Servicer has previously made an unreimbursed Periodic
     Advance;

          (b) the portion of Liquidation Proceeds used to reimburse any
     unreimbursed Periodic Advances by the Servicer with respect to HELOCs in
     the case of Group I and the HELs in the case of Group II;

          (c) those portions of each payment of interest on a particular HELOC
     in the case of Group I and the HEL in the case of Group II which represent
     the Servicing Fee;

          (d) that portion of Liquidation Proceeds and REO Proceeds with respect
     to HELOCs in the case of Group I and the HELs in the case of Group II which
     represents any unpaid Servicing Fee;

          (e) all income from Permitted Investments that is held in the
     Collection Account for the account of the Servicer;

          (f) all amounts in respect of late fees, assumption fees, prepayment
     fees and similar fees;

          (g) all other amounts which are explicitly reimbursable to the
     Servicer hereunder with respect to HELOCs in the case of Group I and the
     HELs in the case of Group II, including (i) as provided in Section 5.4
     hereof; and (ii) any unreimbursed and accrued Liquidation Expenses;
     provided that the exclusion of any such amounts pursuant to this subsection
     (g) on a particular Remittance Date shall not thereby create a claim for an
     Insured Payment;

                                       35

<PAGE>

          (h) the portion of Net Foreclosure Profits with respect to HELOCs in
     the case of Group I and the HELs in the case of Group II representing any
     unpaid Servicing Fee; and

          (i) All amounts collected with respect to any HELOC allocable to the
     Additional Balance of such HELOC pursuant to the definition of "Additional
     Certificate Allocation" as set forth herein.

     "Servicer Remittance Date" shall mean, with respect to any Remittance Date,
the 14th day of the month in which such Remittance Date occurs, or if such day
is not a Business Day, the first Business Day preceding such 14th day.

     "Servicer Account" shall mean the account created and maintained pursuant
to Section 5.7.

     "Servicing Advances" shall mean all reasonable and customary
"out-of-pocket" costs and expenses incurred in the performance by the Servicer
of its servicing obligations, including, but not limited to, the cost of (a) the
preservation, restoration and protection of the Mortgaged Property, (b) any
enforcement proceedings, including foreclosures, (c) expenditures relating to
the purchase or maintenance of a first or second lien not included in the Trust
Fund on the Mortgaged Property, (d) the management and liquidation of the REO
Property, including reasonable fees paid to any independent contractor in
connection therewith, (e) compliance with the obligations (including
indemnification obligations) under Sections 5.2 (limited solely to the
reasonable and customary out-of-pocket expenses of the Subservicer), 5.5, 5.7,
5.9 or 5.10 (as related to Section 9.5), all of which reasonable and customary
out-of-pocket costs and expenses are reimbursable to the Servicer to the extent
provided in Section 5.4(a) and 5.10.

     "Servicing Compensation" shall mean the Servicing Fee and other amounts to
which the Servicer is entitled pursuant to Section 5.14.

     "Servicing Fee" shall mean, as to each Mortgage Loan, the annual fee
payable to the Servicer, which is calculated as an amount equal to the product
of (a) _____% per annum, or up to _____% in the event that _________________ is
succeeded by the Trustee or any other successor servicer appointed as herein
provided, and (b) the Principal Balance thereof. Such fee shall be calculated
and payable monthly only on amounts actually received in respect of interest on
such Mortgage Loan and shall be computed on the basis of the same principal
amount and for the period respecting which any related interest payment on a
Mortgage Loan is computed. The Servicing Fee includes any servicing fees owed or
payable to any Subservicer.

     "Servicing Officer" shall mean any officer of the Servicer involved in, or
responsible for, the administration and


                                       36
<PAGE>

servicing of the Mortgage Loans whose name and specimen signature appear on a
list of servicing officers furnished to the Trustee and the Certificate Insurer
by the Servicer, as such list may from time to time be amended.

     "Startup Date" shall mean the day designated as such pursuant to Section
2.5 hereof.

     "Subsequent Mortgage Loans" shall mean those fixed rate closed end home
equity loans and adjustable rate home equity line of credit loans transferred to
the Trust Fund after the Closing Date as contemplated by Section 2.10 hereof.

     "Subsequent Transfer Agreement" shall mean each Subsequent Transfer
Agreement dated as of a Subsequent Transfer Date executed by the Trustee and the
Depositor substantially in the form of Exhibit O hereto, by which Subsequent
Mortgage Loans are sold and assigned to the Trust.

     "Subsequent Transfer Date" shall mean any date on which Subsequent Mortgage
Loans are transferred to the Trust pursuant to Section 2.10 hereof.

     "Subservicer" shall mean any Person with whom the Servicer has entered into
a Subservicing Agreement and who satisfies the requirements set forth in Section
5.2(a) hereof in respect of the qualification of a Subservicer.

     "Subservicing Agreement" shall mean any agreement between the Servicer and
any Subservicer relating to subservicing and/or administration of certain
Mortgage Loans as provided in Section 5.2(b), a copy of which shall be
delivered, along with any modifications thereto, to the Trustee and the
Certificate Insurer.

     "Substitution Adjustment" shall mean, as to any date on which a
substitution occurs pursuant to Section 2.4 or 3.3, the amount (if any) by which
the aggregate principal balances (after application of principal payments
received on or before the date of substitution of any Qualified Substitute
Mortgage Loans as of the date of substitution) are less than the aggregate of
the Trust Balances of the related Deleted Mortgage Loans together with 30 days'
interest thereon at the Mortgage Interest Rate.

     "Tax Matters Person" shall mean the Person or Persons appointed pursuant to
Section 10.15 from time to time to act as the "tax matters person" (within the
meaning of the REMIC Provisions) of the _____ REMIC.

     "Tax Return" shall mean the federal income tax return on Internal Revenue
Service Form 1066, "U.S. Real Estate Mortgage Investment Conduit Income Tax
Return," including Schedule Q thereto, Quarterly Notice to Residual Interest
Holders of REMIC Taxable Income or Net Loss Allocation, or any successor forms,
to


                                       37
<PAGE>

be filed on behalf of the Trust Fund due to its classification as a REMIC under
the REMIC Provisions, together with any and all other information reports or
returns that may be required to be furnished to the Certificateholders or filed
with the Internal Revenue Service or any other governmental taxing authority
under any applicable provision of federal, state or local tax laws.

     "Total Expected Losses" shall mean, for any Remittance Date, the sum of the
Liquidated Loan Loss and the Delinquency Calculation Amount.

     "Transfer" shall mean any direct or indirect transfer, sale, pledge,
hypothecation or other form of assignment of any Ownership Interest in a
Certificate.

     "Transfer Affidavit and Agreement" shall have the meaning as defined in
Section 4.2(i)(ii).

     "Transferee" shall mean any Person who is acquiring by Transfer any
Ownership Interest in a Certificate.

     "Transferor" shall mean any Person who is disposing by Transfer any
Ownership Interest in a Certificate.

     "Trust" shall mean ___________________ Trust _____, the trust created
hereunder.

     "Trust Balance" shall mean, with respect to any Mortgage Loan, (i) its
original Trust Balance as shown on the Mortgage Loan Schedule on the Cut-Off
Date minus all payments of or in respect of principal allocated to the Trust
Balance of such Mortgage Loan, or (ii) from and after the date of substitution
of a Qualified Substitute Mortgage Loan for a Deleted Mortgage Loan, the
Principal Balance of the Qualified Substitute Mortgage Loan on the date of such
substitution minus all payments of or in respect of principal allocated to the
Trust Balance of such Mortgage Loan after the date of substitution. On and after
the date upon which a Mortgage Loan becomes a Liquidated Mortgage Loan, the
Trust Balance for such Mortgage Loan shall equal zero.

     "Trust Fund" shall mean (a) each Mortgage Loan, including each Subsequent
Mortgage Loan, transferred to the Trust pursuant to the provisions hereof, (b)
all rights of or assigned to the Depositor under the Purchase and Sale Agreement
(and exclusive of any of its obligations), (c) such assets as from time to time
are identified as REO Property and collections thereon and proceeds thereof, (d)
all assets deposited in the Accounts, including any amounts on deposit in the
Collection Account, the Trustee Collection Account, the Additional Certificate
Account, the Certificate Account and the Reserve Account and all amounts in the
Accounts invested in Permitted Investments, (e) the Trustee's rights with
respect to the Mortgage Loans under all insurance policies (other than the
Certificate Insurance Policy) required to be maintained pursuant


                                       38
<PAGE>

to this Agreement and any Insurance Proceeds, (f) all Liquidation Proceeds and
(g) all Released Mortgaged Property Proceeds and (h) all rights against the
Seller arising under the Purchase and Sale Agreement.

     "Trustee" shall mean ________________, or its successor in interest, or any
successor trustee appointed as herein provided.

     "Trustee Collection Account" shall mean the Eligible Account established
and maintained by the Trustee for the benefit of the Certificateholders and the
Holders of the Additional Certificate pursuant to Section 5.3(a) hereof.

     "Trustee Fee" shall mean, as to any Remittance Date, the fee payable to the
Trustee in respect of its services as Trustee that accrues at a monthly rate
equal to 1/12 of _____% of the Trust Balance of each Mortgage Loan as of the
immediately preceding Due Date.

     "Trustee's Mortgage File" shall mean the documents delivered to the Trustee
or its designated agent pursuant to Section 2.3.

     "Trustee's Remittance Report" shall have the meaning as defined in Section
6.7.

     "Underwriter" shall mean __________________.

     "Underwriting Guidelines" shall mean the underwriting guidelines of the
Seller, ________________ and of the Servicer, a copy of which is attached as an
exhibit to the Purchase and Sale Agreement.

     "United States Person" shall mean a citizen or resident of the United
States, a corporation, partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate or trust whose income from sources without the United States is
includible in gross income for United States federal income tax purposes
regardless of its connection with the conduct of a trade or business within the
United States.

     "Unpaid REO Amortization" shall mean, as to any REO Mortgage Loan and any
month, the aggregate of the installments of principal and accrued interest
deemed to be due in such month and in any prior months that remain unpaid,
calculated in accordance with Section 5.12.

     "Weighted Average Rate Cap" shall mean with respect to the HELOC's and the
Class A-1 Certificates, on any Remittance Date, that maximum interest rate
computed to equal one-twelfth the weighted average Mortgage Interest Rate for
the HELOC's, net of (i) the Class A-1 Premium Percentage, (ii) the rates at
which


                                       39
<PAGE>

the Servicing Fee and the Trustee's Fee are calculated and (iii) beginning
on the thirteenth Remittance Date, _____%.

     "Weighted Average Group II Pass Through Rate" shall mean the sum of (i) the
Class A-2 Pass Through Rate times the Class A-2 Principal Balance divided by the
sum of the Class A-2 Principal Balance, the Class A-3 Principal Balance and the
Class A-4 Principal Balance, (ii) the Class A-3 Pass Through Rate times the
Class A-3 Principal Balance divided by the sum of the Class A-2 Principal
Balance, the Class A-3 Principal Balance and the Class A-4 Principal Balance and
(iii) the Class A-4 Pass Through Rate times the Class A-4 Principal Balance
divided by the sum of the Class A-2 Principal Balance, the Class A-3 Principal
Balance and the Class A-4 Principal Balance.

     Section 1.2 Provisions of General Application. (a) All accounting terms not
specifically defined herein shall be construed in accordance with GAAP.

     (b) The terms defined in this Article include the plural as well as the
singular.

     (a) The words "herein," "hereof" and "hereunder" and other words of similar
import refer to this Agreement as a whole. All references to Articles and
Sections shall be deemed to refer to Articles and Sections of this Agreement.

     (b) Reference to statutes are to be construed as including all statutory
provisions consolidating, amending or replacing the statute to which reference
is made and all regulations promulgated pursuant to such statutes.

     (c) All calculations of interest relating to the Class A-1 Certificates
(other than with respect to the Mortgage Loans, or as otherwise specifically set
forth herein) provided for herein shall be made on the basis of actual days
elapsed divided by a year comprised of 360 days. All calculations of interest
relating to the Group II Certificates (other than with respect to the Mortgage
Loans, or as otherwise specifically set forth herein) provided for herein, shall
be made on the of an assumed year of 360 days consisting of twelve 30 day
months. All calculations of interest with respect to any Mortgage Loan provided
for herein shall be made in accordance with the terms of the related Mortgage
Note and Mortgage or, if such documents do not specify the basis upon which
interest accrues thereon, on the basis of dividing actual days elapsed by a 365
day year.

     (d) Any Mortgage Loan payment is deemed to be received on the date such
payment is actually received by the Servicer; provided, however, that for
purposes of calculating distributions on the Certificates prepayments with
respect to any Mortgage Loan are deemed to be received on the date they are
applied in accordance with customary servicing practices consistent with the
terms of the related Mortgage Note and Mortgage to reduce the


                                       40
<PAGE>

outstanding principal balance of such Mortgage Loan on which interest accrues.

     [Remainder of this page intentionally left blank]























                                       41
<PAGE>

                                   ARTICLE II

                           Establishment of the Trust
                      Sale and Conveyance of the Trust Fund

     Section 2.1 Sale and Conveyance of Trust Fund; Priority and Subordination
of Ownership Interests; Establishment of the Trust. (a) The Depositor does
hereby sell, transfer, assign, set over and convey to the Trust for the benefit
of the Certificateholders and the Additional Certificateholder as their
respective interests may, from time to time appear and the Certificate Insurer
without recourse but subject to the provisions in this Section 2.1 and the other
terms and provisions of this Agreement, all of the right, title and interest of
the Depositor in and to the Trust Fund, exclusive of the obligations of the
Depositor, Seller or any other party with respect to the Mortgage Loans. In
connection with such transfer and assignment, and pursuant to Section 2.6 of the
Purchase and Sale Agreement, the Depositor does hereby also irrevocably
transfer, assign, set over and otherwise convey to the Trustee all of its rights
(exclusive of its obligations) under the Purchase and Sale Agreement, including,
without limitation, its right to exercise the remedies created by Sections 2.5
and 3.4 of the Purchase and Sale Agreement for breaches of representations and
warranties, agreements and covenants of the Seller contained in Sections 3.1 and
3.2 of the Purchase and Sale Agreement.

     (b) The rights of the Certificateholders and the Additional
Certificateholder to receive payments with respect to the Mortgage Loans in
respect of the Certificates and the Additional Certificates and all ownership
interests of the Certificateholders, shall be as set forth in this Agreement. In
this regard, all rights of the Class R Certificateholders to receive payments in
respect of the Class R Certificates, are subject and subordinate to the
preferential rights of the Class A Certificateholders to receive payments in
respect of the Class A Certificates and to the Certificate Insurer's rights to
receive the Reimbursement Amount. In accordance with the foregoing, the
ownership interest of the Class R Certificateholders in amounts deposited in the
Certificate Account or the Reserve Account from time to time shall not vest
unless and until such amounts are distributed in respect of the Class R
Certificates in accordance with the terms of this Agreement.

     (a) The Depositor does hereby establish, pursuant to the further provisions
of this Agreement and the laws of the State of ________________, an express
trust to be known, for convenience, as "___________________ Trust _____" and
does hereby appoint ________________ as Trustee in accordance with the
provisions of this Agreement.

     Section 2.2 Possession of Mortgage Files; Access to Mortgage Files. (a)
Upon the issuance of the Certificates and any Additional Certificates, the
ownership of each Mortgage Note,


                                       42
<PAGE>

the Mortgage and the contents of the related Mortgage File related to each
Mortgage Loan is vested in the Trustee for the benefit of the Certificateholders
and the Additional Certificateholders and the Certificate Insurer, as their
respective interests may, from time to time, appear.

     (b) Pursuant to Section 2.4 of the Purchase and Sale Agreement, the
Depositor has delivered or caused to be delivered the Trustee's Mortgage File
related to each Mortgage Loan to the Trustee.

     (a) The Trustee may enter into a custodial agreement pursuant to which the
Trustee will appoint a custodian (a "Custodian") to hold the Mortgage Files in
trust for the benefit of the Trustee; provided, however, that the custodian so
appointed shall in no event be the Depositor or the Servicer or any Person known
to a Responsible Officer of the Trustee to be an Affiliate of any of them.

     (b) The Custodian shall afford the Depositor, the Certificate Insurer and
the Servicer reasonable access to all records and documentation regarding the
Mortgage Loans relating to this Agreement, such access being afforded at
customary charges, upon reasonable request and during normal business hours at
the offices of the Custodian.

     Section 2.3 Delivery of Mortgage Loan Documents. (a) In connection with
each conveyance pursuant to Section 2.1, 2.2 or 2.10 hereof, the Depositor has
delivered or does hereby agree to deliver or cause to be delivered to the
Trustee the Certificate Insurance Policy and each of the following documents for
each Mortgage Loan sold by the Seller to the Depositor and sold by the Depositor
to the Trust Fund:

          (i) The original Mortgage Note, endorsed by the holder of record
     without recourse in the following form: "Pay to the order of ___________,
     without recourse" and signed in the name of an authorized officer of the
     holder of record, ________________, and if by the Seller, by an authorized
     officer;

          (ii) The original Mortgage with evidence of recording indicated
     thereon; provided, however, that if such Mortgage has not been returned
     from the applicable recording office, then such recorded Mortgage shall be
     delivered when so returned;

          (iii) An assignment of the original Mortgage, in suitable form for
     recordation in the jurisdiction in which the related Mortgaged Property is
     located, in the name of the holder of record of the Mortgage Loan by an
     authorized officer (with evidence of submission for recordation of such
     assignment in the appropriate real estate recording office for such
     Mortgaged Property to be received by the Trustee


                                       43
<PAGE>

     within 45 days of the Closing Date or, with respect to Subsequent Mortgage
     Loans, the Subsequent Transfer Date); provided, however, that Assignments
     of Mortgages shall not be required to be submitted for recording with
     respect to any Mortgage Loan which relates to the Trustee's Mortgage File
     if the Trustee, each of the Rating Agencies and the Certificate Insurer
     shall have received an opinion of counsel satisfactory to the Trustee, each
     of the Rating Agencies and the Certificate Insurer stating that, in such
     counsel's opinion, the failure to record such Assignment of Mortgage shall
     not have a materially adverse effect on the security interest of the
     Trustee in the Mortgage; provided, further, that any Assignment of Mortgage
     for which an opinion has been delivered shall be recorded upon the earlier
     to occur of (i) receipt by the Trustee of the Certificate Insurer's written
     direction to record such Mortgage, (ii) the occurrence of any Event of
     Default, as such term is defined in this Pooling and Servicing Agreement,
     or (iii) a bankruptcy or insolvency proceeding involving the Mortgagor is
     initiated or foreclosure proceedings are initiated against the Mortgaged
     Property as a consequence of an event of default under the Mortgage Loan;
     provided, further, that if the related Mortgage has not been returned from
     the applicable recording office, then such assignment shall be delivered
     when so returned (and a blanket assignment with respect to each unrecorded
     Mortgage shall be delivered on the Closing Date or, with respect to
     Subsequent Mortgage Loans, the Subsequent Transfer Date);

          (iv) Any intervening Assignments of the Mortgage with evidence of
     recording thereon;

          (v) Any assumption, modification, consolidation or extension
     agreements; and

          (vi) (1) The policy of title insurance (or a commitment for title
     insurance, if the policy is being held by the title insurance company
     pending recordation of the Mortgage) and the certificate of primary
     mortgage guaranty insurance, if any, issued with respect to any Mortgage
     Loan with a credit limit or Principal Balance in excess of $______ and with
     respect to any Mortgage Loan which is in a first lien position;

          (2) The limited liability title assurance with respect to any Mortgage
     Loan in a second lien position with a credit limit or Principal Balance
     between $_____ and $______ and which has a second mortgage ratio greater
     than _____% and with respect to any Mortgage Loan with a credit limit or
     Principal Balance between $_____ and $______; provided, however, that in
     the case of any Mortgage Loans which have been prepaid in full after the
     Cut-Off Date and prior to the date of the execution of this Agreement, the
     Depositor, in lieu of delivering the above documents, hereby


                                       44
<PAGE>

     delivers to the Trustee a certification of an officer of the Seller of the
     nature set forth in Exhibit M attached hereto; and provided, further,
     however, that as to certain Mortgages or assignments thereof which have
     been delivered or are being delivered to recording offices for recording
     and have not been returned to the Seller in time to permit their delivery
     hereunder at the time of such transfer, in lieu of delivering such original
     documents, the Depositor is delivering to the Trustee a true copy thereof
     with a certification by the Seller on the face of such copy substantially
     as follows: "certified true and correct copy of original which has been
     transmitted for recordation." The Seller has agreed pursuant to the
     Purchase and Sale Agreement, that it will deliver such original documents,
     together with any related policy of title insurance not previously
     delivered, on behalf of the Depositor to the Trustee promptly after they
     are received, and no later than 120 days after the Closing Date; provided,
     however, that in those instances where the public recording office retains
     the original Mortgage or Assignment of Mortgage after it has been recorded
     or such original document has been lost by the recording office, the Seller
     shall be deemed to have satisfied its obligations hereunder if it shall
     have delivered to the Trustee a copy of such original Mortgage or
     Assignment of Mortgage certified by the public recording office to be a
     true copy of the recorded original thereof. The Seller has agreed pursuant
     to the Purchase and Sale Agreement, at its own expense, to record (or to
     provide the Trustee with evidence of recordation thereof) each assignment
     within 45 days of the Closing Date or, with respect to Subsequent Mortgage
     Loans, the Subsequent Transfer Date, in the appropriate public office for
     real property records, provided that such assignments are redelivered by
     the Trustee to the Seller upon the Seller's written request and at the
     Seller's expense, unless the Seller (at its expense) furnishes to the
     Trustee, the Certificate Insurer and the Rating Agencies an unqualified
     Opinion of Counsel reasonably acceptable to the Trustee to the effect that
     recordation of such assignment is not necessary under applicable state law
     to preserve the Trustee's interest in the related Mortgage Loan against the
     claim of any subsequent transferee of such Mortgage Loan or any successor
     to, or creditor of, the Seller.

     On or prior to the Closing Date, or, with respect to Subsequent Mortgage
Loans, the Subsequent Transfer Date, the Servicer, at its own expense shall
complete the endorsement of each Mortgage Note such that the final endorsement
appears in the following form:

                         "Pay to the order of _________, without recourse,
                    ________________.



                                       45
<PAGE>

     The Servicer, at its own expense shall also complete each Assignment of
Mortgage such that the final Assignment of Mortgage appears in the following
form:

                         "________________, as Trustee for ___________________
                    Trust _____ formed pursuant to the Pooling and Servicing
                    Agreement dated as of ___________________, between Home
                    Equity Securitization Corp. as Depositor, _________________
                    as Servicer and ________________, as Trustee"

     (b) Without diminution of the requirements of Sections 2.2(c) and this
Section 2.3, all original documents relating to the Mortgage Loans that are not
delivered to the Trustee are and shall be delivered to the Servicer by the
Seller on behalf of the Depositor pursuant to the Purchase and Sale Agreement,
and shall be held by the Servicer in trust for the benefit of the Trustee on
behalf of the Certificateholders and the Certificate Insurer. In the event that
any such original document is required pursuant to the terms of this Section 2.3
to be a part of a Mortgage File, the Servicer shall promptly deliver such
original document to the Trustee. In acting as custodian of any such original
document, the Servicer agrees further that it does not and will not have or
assert any beneficial ownership interest in the Mortgage Loans or the Mortgage
Files. Promptly upon the Depositor's and the Trust's acquisition thereof and the
Servicer's receipt thereof, the Servicer on behalf of the Trust shall mark
conspicuously each original document not delivered to the Trustee, and the
Seller's master data processing records evidencing each Mortgage Loan with a
legend, acceptable to the Trustee and the Certificate Insurer, evidencing that
the Trust has purchased the Mortgage Loans and all right and title thereto and
interest therein pursuant to the Purchase and Sale Agreement and this Agreement.

     (c) In the event that any Mortgage Note required to be delivered pursuant
to this Section 2.3 is conclusively determined by any of the Seller, the
Servicer, the Custodian or the Trustee to be lost, stolen or destroyed the
Seller shall deliver a photostatic copy of such Mortgage Note and, within 14
days of the Closing Date or the later date upon which such Mortgage Note has
been conclusively determined to be lost, deliver to the Trustee a "lost note
affidavit" in form and substance acceptable to the Trustee, and shall further
agree to hold the Trustee and the Certificate Insurer harmless from any loss or
damage resulting from any action taken in reliance on the delivery and
possession by the Trustee of such lost note affidavit. Delivery by the Seller of
such lost note affidavit shall not affect the obligations of the Seller under
the Purchase and Sale Agreement with respect to the related Mortgage Loan.

     Section 2.4 Acceptance by Trustee of the Trust Fund; Certain Substitutions;
Certification by Trustee. (a) The Trustee agrees to execute and deliver to the
Depositor, the


                                       46
<PAGE>

Certificate Insurer, the Servicer and the Seller on or prior to the Closing Date
an acknowledgment of receipt of the Certificate Insurance Policies and, with
respect to each initial Mortgage Loan, the original Mortgage Note (with any
exceptions noted), in the form attached as Exhibit E hereto and declares that it
will hold such documents and any amendments, replacements or supplements
thereto, as well as any other assets included in the definition of Trust Fund
and delivered to the Trustee, as Trustee in trust upon and subject to the
conditions set forth herein for the benefit of the Certificateholders and the
Certificate Insurer. The Trustee agrees to execute and deliver to the Depositor,
the Certificate Insurer, the Servicer and the Seller on or prior to any
Subsequent Transfer Date an acknowledgement of receipt of original Mortgage Note
with respect to each Subsequent Mortgage Loan, in the form attached as Exhibit E
hereto and declares that it will hold such documents and any amendments,
replacements or supplements thereto, as well as any other assets included in the
definition of Trust Fund and delivered to the Trustee, as Trustee in trust and
subject to the conditions set forth herein for the benefit of the
Certificateholders and the Certificate Insurer.

     The Trustee agrees, for the benefit of the Certificateholders and the
Certificate Insurer, to review (or cause to be reviewed) each Trustee's Mortgage
File within 45 Business Days after the Closing Date or, with respect to
Subsequent Mortgage Loans, the Subsequent Transfer Date and to deliver to the
Seller, the Servicer, the Depositor and the Certificate Insurer a certification
in the form attached hereto as Exhibit F to the effect that, as to each Mortgage
Loan listed in the related Mortgage Loan Schedule (other than any Mortgage Loan
paid in full or any Mortgage Loan specifically identified in such certification
as not covered by such certification), (i) all documents required to be
delivered to it pursuant to Section 2.3 hereof and the Purchase and Sale
Agreement are in its possession, (ii) each such document has been reviewed by
it, has been, to the extent required, executed and has not been mutilated,
damaged, torn or otherwise physically altered (handwritten additions, changes or
corrections shall not constitute physical alteration if initialed by the
Mortgagor), appears regular on its face and relates to such Mortgage Loan. The
Trustee shall be under no duty or obligation to inspect, review or examine any
such documents, instruments, certificates or other papers to determine that they
are genuine, enforceable, or appropriate for the represented purpose or that
they are other than what they purport to be on their face.

     On or prior to the first anniversary of the Closing Date, the Trustee shall
deliver (or cause to be delivered) to the Servicer, the Seller, the Depositor
and the Certificate Insurer a final certification in the form attached hereto as
Exhibit G to the effect that, as to each Mortgage Loan and Subsequent Mortgage
Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in
full or any Mortgage Loan specifically


                                       47
<PAGE>

identified in such certification as not covered by such certification), and as
to any document noted in an exception included in the Trustee's initial
certification, (i) all documents required to be delivered to it pursuant to
Section 2.3 hereof and the Purchase and Sale Agreement are in its possession,
(ii) each such document has been reviewed by it, has been, to the extent
required, executed and has not been mutilated, damaged, torn or otherwise
physically altered (handwritten additions, changes or corrections shall not
constitute physical alteration if initialed by the Mortgagor), appears regular
on its face and relates to such Mortgage Loan.

     (b) If the Certificate Insurer or the Trustee during the process of
reviewing the Trustee's Mortgage Files finds any document constituting a part of
a Trustee's Mortgage File which is not executed, has not been received, is
unrelated to the Mortgage Loan identified in the related Mortgage Loan Schedule,
or does not conform to the requirements of Section 2.3 or the description
thereof as set forth in the related Mortgage Loan Schedule, the Trustee or the
Certificate Insurer, as applicable, shall promptly so notify the Servicer, the
Seller, the Certificate Insurer and the Trustee. In performing any such review,
the Trustee may conclusively rely on the Seller as to the purported genuineness
of any such document and any signature thereon. It is understood that the scope
of the Trustee's review of the Mortgage Files is limited solely to confirming
that the documents listed in Section 2.3 have been executed and received and
relate to the Mortgage Files identified in the related Mortgage Loan Schedule.
Pursuant to the Purchase and Sale Agreement, the Seller has agreed to use
reasonable efforts to cause to be remedied a material defect in a document
constituting part of a Mortgage File of which it is so notified by the Trustee.
If, however, within 60 days after the Trustee's notice to it respecting such
defect the Seller has not caused to be remedied the defect and the defect
materially and adversely affects the interest of the Certificateholders in the
related Mortgage Loan or the interests of the Certificate Insurer (in either
case in the reasonable determination of the Certificate Insurer), the Trustee
shall enforce the Seller's obligation pursuant to the Purchase and Sale
Agreement to either (i) substitute in lieu of such Mortgage Loan a Qualified
Substitute Mortgage Loan in the manner and subject to the conditions set forth
in Section 3.3 hereof or (ii) purchase such Mortgage Loan at a purchase price
equal to the outstanding Principal Balance of such Mortgage Loan as of the date
of purchase, plus the greater of (x) all accrued and unpaid interest thereon and
(y) 30 days' interest thereon, computed at the related Mortgage Interest Rate,
plus the amount of any unreimbursed Servicing Advances made by the Servicer with
respect to such Mortgage Loan, which purchase price shall be deposited in the
Trustee Collection Account prior to the next succeeding Servicer Remittance
Date, after deducting therefrom any amounts received in respect of such
repurchased Mortgage Loan or Loans and being held in the Collection Account or
Trustee Collection Account for future distribution to the


                                       48
<PAGE>

extent such amounts have not yet been applied to principal or interest on such
Mortgage Loan (the "Loan Repurchase Price"); provided, however, that the Seller
may not, pursuant to clause (ii) preceding, purchase the Principal Balance of
any Mortgage Loan that is not in default or as to which no default is imminent
unless the Seller has theretofore delivered an Opinion of Counsel knowledgeable
in federal income tax matters which states that such a purchase would not
constitute a prohibited transaction under the Code.

     (c) Upon receipt by the Trustee of a certification of a Servicing Officer
of such substitution or purchase and, in the case of a substitution, upon
receipt of the related Trustee's Mortgage File, and the deposit of the amounts
described above into the Trustee Collection Account (which certification shall
be in the form of Exhibit H hereto), the Trustee shall release to the Servicer
for release to the Seller the related Trustee's Mortgage File and shall execute,
without recourse, and deliver such instruments of transfer furnished by the
Seller as may be necessary to transfer such Mortgage Loan to the Seller. The
Trustee shall notify the Certificate Insurer if the Seller fails to repurchase
or substitute for a Mortgage Loan in accordance with the foregoing.

     Section 2.5 Designations under REMIC Provisions; Designation of Startup
Date. (a) The Class A Certificates are hereby designated as the "regular
interests", and the Class R Certificates are designated the single class of
"residual interests" in the _____ REMIC for the purposes of the REMIC
Provisions. The _____ REMIC shall be designated as the "___________________
Trust _____ REMIC."

     The Closing Date will be the "startup day" of the _____ REMIC within the
meaning of Section 860G(a)(9) of the Code (the "Startup Date").

     Section 2.6 Execution of Certificates. The Trustee acknowledges the
assignment to it of the Mortgage Loans and the delivery to it of the Trustee's
Mortgage Files relating thereto and, concurrently with such delivery, has
executed, authenticated and delivered to or upon the order of the Depositor, in
exchange for the Mortgage Loans, the Trustee's Mortgage Files and the other
assets included in the definition of Trust Fund, Certificates and the Additional
Certificate duly authenticated by the Trustee, and, in the case of the Class A
Certificates, in Authorized Denominations, evidencing the entire beneficial
ownership interest in the Trust Fund.

     Section 2.7 Application of Principal and Interest. In the event that Net
Liquidation Proceeds on a Liquidated Mortgage Loan are less than the outstanding
Principal Balance of the related Mortgage Loan plus accrued interest thereon, or
any Mortgagor makes a partial payment of any Monthly Payment due on a Mortgage
Loan, such Net Liquidation Proceeds or partial payment


                                       49
<PAGE>

shall be applied to payment of the related Mortgage Note as provided therein,
and if not so provided, first to interest accrued at the Mortgage Interest Rate,
then to the principal owed on such Mortgage Loan.

     Section 2.8 Grant of Security Interest. (a) It is the intention of the
parties hereto that the conveyance by the Depositor of the Trust Fund to the
Trustee on behalf of the Trust shall constitute a purchase and sale of such
Trust Fund and not a loan. In the event, however, that a court of competent
jurisdiction were to hold that the transaction evidenced hereby constitutes a
loan and not a purchase and sale, it is the intention of the parties hereto that
this Agreement shall constitute a security agreement under applicable law, and
that the Depositor shall be deemed to have granted and hereby grants to the
Trustee, on behalf of the Trust, a first priority perfected security interest in
all of the Depositor's right, title and interest in, to and under the Trust Fund
to secure a loan in an amount equal to the purchase price of the Mortgage Loans.
The conveyance by the Depositor of the Trust Fund to the Trustee on behalf of
the Trust shall not constitute and are not intended to result in an assumption
by the Trustee, the Certificate Insurer or any Certificateholder or the Holder
of the Additional Certificate of any obligation of the Seller or any other
Person in connection with the Trust Fund, including, but not limited to, the
obligation to advance additional amounts pursuant to the terms of the Mortgage
Note.

     (b) The Depositor and the Servicer shall take no action inconsistent with
the Trust's ownership of the Trust Fund and shall indicate or shall cause to be
indicated in its records and records held on its behalf that ownership of each
Mortgage Loan and the assets in the Trust Fund are held by the Trustee on behalf
of the Trust. In addition, the Depositor and the Servicer shall respond to any
inquiries from third parties with respect to ownership of a Mortgage Loan or any
other asset in the Trust Fund by stating that it is not the owner of such asset
and that ownership of such Mortgage Loan or other Trust Fund asset is held by
the Trustee on behalf of the Trust.

     Section 2.9 Further Assurances; Powers of Attorney. (a) The Servicer agrees
that, from time to time, at its expense, it shall cause the Seller and
________________ (and the Depositor also agrees that it shall), promptly to
execute and deliver all further instruments and documents, and take all further
action, that may be necessary or appropriate, or that the Servicer or the
Trustee may reasonably request, in order to perfect, protect or more fully
evidence the transfer of ownership of the Trust Fund or to enable the Trustee to
exercise or enforce any of its rights hereunder. Without limiting the generality
of the foregoing, the Servicer and the Depositor will, upon the request of the
Servicer or of the Trustee execute and file (or cause to be executed and filed)
such real estate filings, financing or continuation statements, or amendments
thereto or assignments thereof, and


                                       50
<PAGE>

such other instruments or notices, as may be necessary or appropriate.

     (b) The Depositor hereby grants to the Servicer and the Trustee powers of
attorney to execute all documents on its behalf under this Agreement and the
Purchase and Sale Agreement as may be necessary or desirable to effectuate the
foregoing.

     Section 2.10 Conveyance of the Subsequent Mortgage Loans. (a) Subject to
the conditions set forth in Section 2.3 above and paragraph (b) below in
consideration of the Trustee's delivery on the related Subsequent Transfer Dates
to or upon the order of the Depositor of all or a portion of the balance of
funds in the Pre-Funding Account, the Depositor shall on any Subsequent Transfer
Date transfer, assign, set over and otherwise convey without recourse, to the
Trust (i) with respect to Group I, all of its right, title and interest in and
to each Subsequent Mortgage Loan that is a HELOC and with respect to Group II
all of its right, title and interest in and to each Subsequent Mortgage Loan
that is a HEL, in each case listed on the Mortgage Loan Schedule delivered by
the Depositor to the Trustee on such Subsequent Transfer Date, (ii) all its
right, title and interest in and to principal collected and interest accruing on
each such Subsequent Mortgage Loan on and after the related Cut-Off Date; (iii)
all its right, title and interest in and to all Insurance Policies and all items
with respect to such Subsequent Mortgage Loans to be delivered pursuant to
Section 2.3 above and the other items in the related Mortgage Files; and (iv)
all its rights under each Subsequent Transfer Agreement; provided, however, that
the Depositor and/or Seller reserves and retains all its right, title and
interest in and to principal (including Prepayments) collected and interest
accruing on each such Subsequent Mortgage Loan prior to the related Cut-Off
Date. The transfer to the Trust by the Depositor of the Subsequent Mortgage
Loans set forth in the Mortgage Loan Schedule shall be absolute and shall be
intended by the Depositor, the Certificateholders, the Additional
Certificateholder and all parties hereto to constitute and to be treated as a
sale by the Depositor. The related Mortgage File for each Subsequent Mortgage
Loan shall be delivered to the Trustee prior to the Subsequent Transfer Date.

     The amount released from the Pre-Funding Account shall be one-hundred
percent (_____%) of the aggregate Principal Balances of the Subsequent Mortgage
Loans so transferred of which _____% of the aggregate Principal Balances of
Subsequent Mortgage Loan which are HELOCs and _____% of the aggregate Principal
Balance of Subsequent Mortgage Loans which are HELs shall be transferred to the
Reserve Fund unless on or prior to the related Subsequent Transfer Date the
Servicer shall have provided an Eligible Letter of Credit in such amount to the
Trustee.

     (b) The Depositor shall transfer to the Trust the Subsequent Mortgage Loans
and the other property and rights related thereto described in paragraph (a)
above only upon the


                                       51
<PAGE>

satisfaction of each of the following conditions on or prior to the related
Subsequent Transfer Date:

          (i) At least 5 Business Days prior to the Subsequent Transfer Date,
     the Depositor shall have provided the Trustee, the Certificate Insurer,
     Moody's and Standard & Poor's with an Addition Notice and shall have
     provided any information in an electronic data file form as reasonably
     requested by any of the foregoing with respect to the Subsequent Mortgage
     Loans;

          (ii) the Depositor shall have delivered to the Trustee and the
     Custodian a duly executed written assignment (including an acceptance by
     the Trustee) in substantially the form of Exhibit O (the "Subsequent
     Transfer Agreement"), which shall include the Mortgage Loans Schedules,
     listing the Subsequent Mortgage Loans and any other exhibits listed
     thereon;

          (iii) the Depositor shall have deposited in the Collection Account all
     collections in respect of the Subsequent Mortgage Loans received on or
     after the related Cut-Off Date;

          (iv) as of each Subsequent Transfer Date, none of the Seller, the
     Servicer or the Depositor was insolvent nor will any of them have been made
     insolvent by such transfer nor is any of them aware of any pending
     insolvency;

          (v) such addition will not result in a material adverse tax
     consequence to the Trust or the Holders of the Certificates; (vi) the
     Pre-Funding Period shall not have terminated;

          (vii) the Depositor shall have delivered to the Trustee and the
     Certificate Insurer an Officer's Certificate confirming the satisfaction of
     each condition precedent specified in this paragraph (b) and paragraphs (c)
     and (d) below, and in the related Subsequent Funding Transfer Agreement;

          (viii) the Depositor shall have delivered to the Certificate Insurer,
     the Rating Agencies and the Trustee Opinions of Counsel with respect to the
     transfer of the Subsequent Mortgage Loans substantially in the form of the
     Opinions of Counsel delivered to the Certificate Insurer and the Trustee on
     the Startup Date (bankruptcy, corporate and tax opinions); and

          (ix) the Trustee shall have delivered to the Certificate Insurer and
     the Depositor an Opinion of Counsel addressed to the Depositor, the Rating
     Agencies and the 


                                       52
<PAGE>

     Certificate Insurer with respect to the Subsequent Transfer Agreement
     substantially in the form of the Opinion of Counsel delivered to the
     Certificate Insurer and the Depositor on the Closing Date regarding certain
     corporate matters relating to the Trustee.

     (c) (i) the obligation of the Trust to purchase a Subsequent Mortgage Loan
on any Subsequent Transfer Date for assignment to Group I is subject to the
following requirements: (i) such Subsequent Mortgage Loan may not be 59 days or
more contractually Delinquent as of the related Cut-Off Date and not more than
_____%, by aggregate Principal Balance, of all Subsequent Mortgage Loans
purchased by the Trust may be 30 or more days contractually Delinquent as of the
related Cut-Off Date; (ii) each such Subsequent Mortgage Loans shall be interest
only for approximately the first 10 years and then fully amortizing with level
payments over a term to maturity of not less than 10 years and indexed to prime,
(iii) such Subsequent Mortgage Loan will have a Combined Loan-to-Value Ratio of
not more than _____%, (iv) such Subsequent Mortgage Loan shall have a Gross
Margin of at least _____%, (v) will not have any Subsequent Mortgage Loan with a
Principal Balance in excess of $______, (vi) such Subsequent Mortgage Loan will
have a Mortgage Interest Rate of at least _____%; (vii) each Subsequent Mortgage
Loan shall be underwritten in accordance with the Underwriting Guidelines,
(viii) will not have any Subsequent Mortgage Loan with a maximum credit line
limit in excess of $______ and (ix) no such Subsequent Mortgage Loan shall be
associated with the purchase of a home; and following the purchase of such
Subsequent Mortgage Loans by the Trust, the HELOCs (including the Subsequent
Mortgage Loans that are HELOCs) (a) will have a weighted average Gross Margin of
at least _____%, (b) will have a weighted average Mortgage Interest Rate of no
less than _____%, (c) Subsequent Mortgage Loans with classifications of "E" will
represent approximately _____% of the HELOCs and Subsequent Mortgage Loans with
classifications of "G" and "F" will represent approximately _____% and _____% of
the HELOCs respectively, (d) will have a weighted average remaining term to
stated maturity of not more than 238 months, (e) will have a weighted average
second mortgage ratio of no less than _____%, (f) will have a weighted average
Combined Loan-to-Value Ratio of not greater than _____%, (g) no more than _____%
of the HELOCs (including the Subsequent Mortgage Loans that are HELOCs) shall be
secured by Mortgaged Properties located in any one zip code, (h) no more than
_____% of the HELOCs will be secured by Mortgaged Properties that are not Owner
Occupied Mortgaged Properties, (i) the HELOCs (including the Subsequent Mortgage
Loans that are HELOCs) shall have a weighted average Credit Bureau Score of at
least 654 and a weighted average debt-to-income ratio of no more than _____%,
and (j) approximately _____% of the HELOCs shall be secured by single family
residences, approximately _____% of the HELOCs shall be secured by planned unit
developments, approximately _____% of the HELOCs shall be secured by
condominiums and approximately _____% of the HELOCs shall be secured by
multi-family residences.

                                       53
<PAGE>

     (ii) The obligation of the Trust to purchase a Subsequent Mortgage Loan on
any Subsequent Transfer Date for assignment to Group II is subject to the
following requirements: (i) such Subsequent Mortgage Loan may not be more than
59 days contractually Delinquent as of the related Cut-Off Date, and not more
than _____%, by aggregate Principal Balance, of all Subsequent Mortgage Loans
purchased by the Trust may be 30 or more days contractually Delinquent as of the
related Cut-Off Date; (ii) the remaining term to maturity of such Subsequent
Mortgage Loan may not be more than 15 years, (iii) such Subsequent Mortgage Loan
will have a Combined Loan-to-Value Ratio of not more than _____%, (iv) such
Subsequent Mortgage Loan shall have a Mortgage Interest Rate of at least
______%, (v) will not have any Subsequent Mortgage Loan with a Principal Balance
in excess of $________, (vi) each Subsequent Mortgage Loan shall be underwritten
in accordance with the Underwriting Guidelines, and (vii) no such Subsequent
Mortgage Loan shall be associated with the purchase of a home; and following the
purchase of such Subsequent Mortgage loans by the Trust, the HELs (including the
Subsequent Mortgage Loans that are HELs) (a) will have a weighted average
Mortgage Interest Rate of at least _____%, (b) will have a weighted average
remaining term to stated maturity of not more than 135 months, (c) will have a
weighted average Combined Loan-to-Value Ratio of not greater than _____%, (d) no
more than _____% of the HELs (including the Subsequent Mortgage Loans that are
HELs) shall be secured by Mortgaged Properties located in any one zip code, (e)
no more than _____% of the HELs will be secured by Mortgaged Properties that are
not Owner Occupied Mortgaged Properties, (f) the HELs with classifications of
"E" will represent approximately _____% of the HELs and Subsequent Mortgage
Loans with classifications of "G" and "F" will represent approximately _____%
and _____% of the HELs, respectively, (g) the HELs will have a weighted-average
second mortgage ratio of no less than _____%, (h) the HELs (including the
Subsequent Mortgage Loans that are HELs) shall have a weighted average Credit
Bureau Score of at least 656 and a weighted average debt-to-income ratio of no
more than _____% and (i) approximately _____% of the HELs shall be secured by
single family residences, approximately ______% of the HELs shall be secured by
planned unit developments, approximately _____% of the HELs shall be secured by
condominiums and approximately _____% of the HELs shall be secured by
multi-family residences.

     (d) The obligation of the Trust to purchase a Subsequent Mortgage Loan on
any Subsequent Transfer Date is subject to the following additional
requirements, any of which may be waived or modified in any respect by the
Certificate Insurer by a written instrument executed by the Certificate Insurer;



                                       54
<PAGE>

          (1) The obligation of the Trust to purchase a Subsequent Mortgage Loan
     on any Subsequent Transfer Date is subject to the following additional
     requirements: (i) no such Subsequent Mortgage Loan may have a Combined
     Loan-to-Value Ratio greater than _____%; (ii) no such Mortgage Loan is
     secured by a Mortgaged Property which, at the time of the origination of
     such Mortgage Loan, had an Appraised Value greater than $______; (iii) the
     first payment on each such Subsequent Mortgage Loan may be due no later
     than ____________ and (iv) no Subsequent Mortgage Loan that is a HEL may
     have a Mortgage Interest Rate lower than _____%.

          (2) After giving effect to the Trust's purchase of any such Subsequent
     Mortgage Loan (i) the weighted average Gross Margins of all HELOCs shall be
     no less than _____%; (ii) the weighted average Mortgage Interest Rates of
     all HELs shall be no less than _____% (iii) no more than _____% of the
     Mortgage Loans held by the Trust shall be concentrated in any single zip
     code; (iv) the HELOCs and the HELs shall each have a weighted average
     Loan-to-Value Ratio no greater than _____% and _____% respectively; (v) no
     more than _____% of the HELOCs and no more than _____% of the HELs by
     aggregate Principal Balance related to Mortgaged Properties that are not
     Owner Occupied Mortgaged Properties.

     (e) In connection with each Subsequent Transfer Date and on the Payment
Date occurring in _________, ___________ and ____________, the Depositor shall
determine, and the Trustee shall co-operate with the Depositor in determining,
(i) the amount and correct dispositions of the Capitalized Interest Requirements
and the Capitalized Interest Deposit Amounts and the amount then on deposit in
the Pre-Funding Account, and (ii) any other necessary matters in connection with
the administration of the Pre-Funding Account and of the Capitalized Interest
Account. In the event that any amounts are incorrectly released to the Owners of
the Class R Certificates from the Pre-Funding Account or the Capitalized
Interest Account, such Owners or the Depositor shall immediately repay such
amounts to the Trustee.

     (f) Any requirements or conditions set forth in clauses (c) and (d) above
my be waived or modified in writing by the Certificate Insurer; provided that,
as a condition to any such waiver or modification, the Certificate Insurer, in
its sole discretion, may modify the definition of Required Reserve Account Level
without the consent of any party hereto or any Certificateholder or Additional
Certificateholder.

                [Remainder of this page intentionally left blank]





                                       55
<PAGE>

                                  ARTICLE III

                         Representations and Warranties

     Section 3.1 Representations of the Servicer. The Servicer hereby represents
and warrants to the Trustee, the Depositor, the Certificate Insurer and the
Certificateholders as of the Closing Date and during the term of this Agreement:

     (a) The Servicer is a duly organized corporation, validly existing and in
good standing under the laws of the state of its incorporation and has all
licenses necessary to carry on its business as now being conducted and is
licensed, qualified and in good standing in each Mortgaged Property State if the
laws of such state require licensing or qualification in order to conduct
business of the type conducted by the Servicer, and in any event the Servicer is
in compliance with the laws of any such state to the extent necessary to ensure
the enforceability of the related Mortgage Loan and the servicing of such
Mortgage Loan in accordance with the terms of this Agreement; the Servicer has
the full corporate power and authority to execute and deliver this Agreement and
to perform in accordance herewith; the execution, delivery and performance of
this Agreement (including all instruments of transfer to be delivered pursuant
to this Agreement) by the Servicer and the consummation of the transactions
contemplated hereby have been duly and validly authorized; this Agreement
evidences the valid, binding and enforceable obligation of the Servicer; and all
requisite corporate action has been taken by the Servicer to make this Agreement
valid and binding upon the Servicer in accordance with its terms;

     (b) The consummation of the transactions contemplated by this Agreement are
in the ordinary course of business of the Servicer;

     (c) Neither the execution and delivery of this Agreement, nor the
performance of or compliance with the terms and conditions of this Agreement,
will conflict with or result in a breach of any of the terms, conditions or
provisions of the Servicer's charter or by-laws or any legal restriction or any
agreement or instrument to which the Servicer is now a party or by which it is
bound, or constitute a default or result in an acceleration under any of the
foregoing, or result in the violation of any law, rule, regulation, order,
judgment or decree to which the Servicer or its property is subject, or impair
the ability of the Trustee (or the Servicer as the agent of the Trustee) to
realize on the Mortgage Loans, or impair the value of the Mortgage Loans;

     (d) The Servicer does not believe, nor does it have any reason or cause to
believe, that it cannot perform each and every covenant contained in this
Agreement;



                                       56
<PAGE>

     (e) Except as previously disclosed to the Depositor, the Trustee and the
Certificate Insurer, there is no action, suit, proceeding or investigation
pending or, to the knowledge of the Servicer, threatened against the Servicer
which, either in any one instance or in the aggregate, may result in any
material adverse change in the business, operations, financial condition,
properties or assets of the Servicer, or in any material impairment of the right
or ability of the Servicer to carry on its business substantially as now
conducted, or in any material liability on the part of the Servicer, or which
would draw into question the validity of this Agreement or the Mortgage Loans or
of any action taken or to be taken in connection with the obligations of the
Servicer contemplated herein, or which would materially impair the ability of
the Servicer to perform under the terms of this Agreement;

     (f) No consent, approval, authorization or order of any court or
governmental agency or body is required for the execution, delivery and
performance by the Servicer of or compliance by the Servicer with this Agreement
or the sale of the Mortgage Loans to the Depositor in accordance with the
Purchase and Sale Agreement, or the consummation of the transactions
contemplated by this Agreement, except for those consents, approvals or
authorizations which have been obtained prior to the Closing Date;

     (g) Neither this Agreement nor any statement, report or other document
furnished by the Servicer pursuant to this Agreement or in connection with the
transactions contemplated hereby contains any untrue statement of fact regarding
the Servicer or omits to state a fact necessary to make the statements regarding
the Servicer contained herein or therein not misleading;

     (h) The Servicer has delivered to the Depositor unaudited financial
statements as to its last complete fiscal year and any quarter subsequent
thereto ended more than 60 days prior to the execution of this Agreement. All
such financial statements fairly present the pertinent results of operations and
changes in financial position at the end of each such period of the Servicer and
its subsidiaries and have been prepared in accordance with generally accepted
accounting principles ("GAAP") consistently applied throughout the periods
involved, except as set forth in the notes thereto. There has been no change in
the business, operations, financial condition, properties or assets of the
Servicer since the date of the Servicer's financial statements that would have a
material adverse effect on its ability to perform its obligations under this
Agreement; and

     It is understood and agreed that the representations, warranties and
covenants set forth in this Section 3.1 shall survive the delivery of the
respective Mortgage Files to the Trustee or to a custodian, as the case may be,
and inure to the benefit of the Trustee and the Certificate Insurer.



                                       57
<PAGE>

     Section 3.2 Representations, Warranties and Covenants of the Depositor. The
Depositor hereby represents, warrants and covenants to the Trustee that as of
the date of this Agreement or as of such date specifically provided herein:

          (a) The Depositor is a corporation duly organized, validly existing
     and in good standing under the laws of the State of North Carolina;

          (b) The Depositor has the corporate power and authority to convey the
     Mortgage Loans and to execute, deliver and perform, and to enter into and
     consummate transactions contemplated by, this Agreement;

          (c) This Agreement has been duly and validly authorized, executed and
     delivered by the Depositor, all requisite corporate action having been
     taken, and, assuming the due authorization, execution and delivery hereof
     by the Servicer and the Trustee, constitutes or will constitute the legal,
     valid and binding agreement of the Depositor, enforceable against the
     Depositor in accordance with its terms, except as such enforcement may be
     limited by bankruptcy, insolvency, reorganization, moratorium or other
     similar laws relating to or affecting the rights of creditors generally,
     and by general equity principles (regardless of whether such enforcement is
     considered in a proceeding in equity or at law);

          (d) No consent, approval, authorization or order of, or registration
     or filing with, or notice to, any governmental authority or court is
     required for the execution, delivery and performance of or compliance by
     the Depositor with this Agreement or the consummation by the Depositor of
     any of the transactions contemplated hereby, except as have been received
     or obtained on or prior to the Closing Date;

          (e) None of the execution and delivery of this Agreement, the
     consummation of the transactions contemplated hereby or thereby, or the
     fulfillment of or compliance with the terms and conditions of this
     Agreement, (i) conflicts or will conflict with or results or will result in
     a breach of, or constitutes or will constitute a default or results or will
     result in an acceleration under (A) the charter or bylaws of the Depositor,
     or (B) of any term, condition or provision of any material indenture, deed
     of trust, contract or other agreement or instrument to which the Depositor
     or any of its subsidiaries is a party or by which it or any of its
     subsidiaries is bound; (ii) results or will result in a violation of any
     law, rule, regulation, order, judgment or decree applicable to the
     Depositor of any court or governmental authority having jurisdiction over
     the Depositor or its subsidiaries; or (iii) results in the creation or
     imposition of any lien, charge or encumbrance which would have a material
     adverse effect upon the Mortgage Loans or any documents or instruments
     evidencing or securing the Mortgage Loans;

                                       58

<PAGE>

          (f) There are no actions, suits or proceedings before or against or
     investigations of, the Depositor pending, or to the knowledge of the
     Depositor, threatened, before any court, administrative agency or other
     tribunal, and no notice of any such action, which, in the Depositor's
     reasonable judgment, might materially and adversely affect the performance
     by the Depositor of its obligations under this Agreement, or the validity
     or enforceability of this Agreement; and

          (g) The Depositor is not in default with respect to any order or
     decree of any court or any order, regulation or demand of any federal,
     state, municipal or governmental agency that would materially and adversely
     affect its performance hereunder.

     It is understood and agreed that the representations, warranties and
covenants set forth in this Section 3.2 shall survive delivery of the respective
Mortgage Files to the Trustee or to a custodian, as the case may be, and shall
inure to the benefit of the Trustee and the Certificate Insurer.

     Section 3.3 Purchase and Substitution. (a) It is understood and agreed that
the representations and warranties set forth in Sections 3.1 and 3.2 of the
Purchase and Sale Agreement shall survive delivery of the Certificates to the
Certificateholders. Pursuant to the Purchase and Sale Agreement, with respect to
any representation or warranty contained in Sections 3.1 or 3.2 of the Purchase
and Sale Agreement that is made to the best of the Seller's knowledge, if it is
discovered by the Servicer, any Subservicer, the Trustee, the Certificate
Insurer or any Certificateholder that the substance of such representation and
warranty was inaccurate as of the Closing Date and such inaccuracy materially
and adversely affects the value of the related Mortgage Loan, then
notwithstanding the Seller's lack of knowledge with respect to the inaccuracy at
the time the representation or warranty was made, such inaccuracy shall be
deemed a breach of the applicable representation or warranty. Upon discovery by
the Seller, the Servicer, any Subservicer, the Trustee or the Certificate
Insurer of a breach of any of such representations and warranties which
materially and adversely affects the value of the Mortgage Loans or the interest
of the Certificateholders, or which materially and adversely affects the
interests of the Certificate Insurer or the Certificateholders in the related
Mortgage Loan in the case of a representation and warranty relating to a
particular Mortgage Loan (notwithstanding that such representation and warranty
was made to the Seller's best knowledge), the party discovering such breach
shall give prompt written notice to the others. Subject to the last paragraph of
this Section 3.3, within 60 days of the earlier of its discovery or its receipt
of notice of any breach of a representation or warranty, pursuant to the
Purchase and Sale Agreement, the Seller shall be required to (i) promptly cure
such breach in all material respects, (ii) purchase such Mortgage Loan on the
next succeeding Servicer Remittance Date, in the manner


                                       59

<PAGE>

and at the price specified in Section 2.4(b) (in which case the Mortgage Loan
shall become a Deleted Mortgage Loan), (iii) remove such Mortgage Loan from the
Trust Fund (in which case the Mortgage Loan shall become a Deleted Mortgage
Loan) and substitute one or more Qualified Substitute Mortgage Loans; provided,
that, such substitution is effected not later than the date which is two years
after the Startup Date or at such later date, if the Trustee and the Certificate
Insurer receive an Opinion of Counsel to the effect that such substitution will
not constitute a prohibited transaction for the purposes of the REMIC provisions
of the Code or cause the _____ REMIC to fail to qualify as a REMIC at any time
any Certificates are outstanding. Pursuant to the Purchase and Sale Agreement,
any such substitution shall be accompanied by payment by the Seller of the
Substitution Adjustment, if any, to the Servicer to be deposited in the Trustee
Collection Account.

     (b) As to any Deleted Mortgage Loan for which the Seller substitutes a
Qualified Substitute Mortgage Loan or Loans, the Seller shall be required
pursuant to the Purchase and Sale Agreement to effect such substitution by
delivering to the Trustee a certification in the form attached hereto as Exhibit
H, executed by a Servicing Officer and the documents described in Sections
2.3(a)(i)-(vi) for such Qualified Substitute Mortgage Loan or Loans.

     (c) The Servicer shall deposit in the Collection Account all payments
received in connection with such Qualified Substitute Mortgage Loan or Loans
after the date of such substitution. Monthly Payments received with respect to
Qualified Substitute Mortgage Loans on or before the date of substitution will
be retained by the Seller. The Trust Fund will own all payments received on the
Deleted Mortgage Loan on or before the date of substitution, and the Seller
shall thereafter be entitled to retain all amounts subsequently received in
respect of such Deleted Mortgage Loan. The Servicer shall give written notice to
the Trustee and the Certificate Insurer that such substitution has taken place
and shall amend the Mortgage Loan Schedule to reflect the removal of such
Deleted Mortgage Loan from the terms of this Agreement and the substitution of
the Qualified Substitute Mortgage Loan. Upon such substitution, such Qualified
Substitute Mortgage Loan or Loans shall be subject to the terms of this
Agreement in all respects.

     (d) It is understood and agreed that the obligations of the Seller set
forth in Sections 2.5 and 3.4 of the Purchase and Sale Agreement to cure,
purchase, substitute or otherwise pay amounts to the Trust or the Certificate
Insurer for a defective Mortgage Loan as provided in such Sections 2.5 and 3.4
constitute the sole remedies of the Trustee, the Certificate Insurer and the
Certificateholders with respect to a breach of the representations and
warranties of the Seller set forth in Sections 3.1 and 3.2 of the Purchase and
Sale Agreement. The Trustee shall give prompt written notice to the Certificate



                                       60
<PAGE>

Insurer, Moody's and S&P of any repurchase or substitution made pursuant to this
Section 3.3 or Section 2.4(b) hereof.

     (e) Upon discovery by the Servicer, the Trustee, the Certificate Insurer or
any Certificateholder that any Mortgage Loan does not constitute a Qualified
Mortgage, the Person discovering such fact shall promptly (and in any event
within 5 days of the discovery) give written notice thereof to the others of
such Persons. In connection therewith, pursuant to the Purchase and Sale
Agreement, the Seller shall be required to repurchase or substitute a Qualified
Substitute Mortgage Loan for the affected Mortgage Loan within 60 days of the
earlier of such discovery by any of the foregoing parties, or the Trustee's or
the Seller's receipt of notice, in the same manner as it would a Mortgage Loan
for a breach of representation or warranty contained in Section 3.1 or 3.2 of
the Purchase and Sale Agreement. The Trustee shall reconvey to the Seller the
Mortgage Loan to be released pursuant hereto in the same manner, and on the same
terms and conditions, as it would a Mortgage Loan repurchased for breach of a
representation or warranty contained in Section 3.1 or 3.2 of the Purchase and
Sale Agreement.

     Section 3.4 Servicer Covenants. The Servicer hereby covenants to the
Trustee, the Depositor and the Certificate Insurer and the Certificateholders
that as of the Closing Date and during the term of this Agreement:

          (a) The Servicer shall deliver on the Closing Date an opinion from the
     general counsel or the corporate counsel of the Servicer as to general
     corporate matters in form and substance reasonably satisfactory to
     Underwriter's counsel and counsel to the Certificate Insurer.

          (b) The Servicer may in its discretion (i) waive any prepayment
     charge, assumption fee, late payment charge or other charge in connection
     with a Mortgage Loan, and (ii) arrange a schedule, running for no more than
     180 days after the Due Date for payment of any installment on any Mortgage
     Note, for the liquidation of delinquent items; provided, that the Servicer
     shall not agree to the modification or waiver of any provision of a
     Mortgage Loan at a time when such Mortgage Loan is not in default or such
     default is not imminent, if such modification or waiver would be treated as
     a taxable exchange under Code Section 1001, unless such exchange would not
     be considered a "prohibited transaction" under the REMIC Provisions.

     It is understood and agreed that the covenants set forth in this Section
3.4 shall survive the delivery of the respective Mortgage Files to the Trustee
or to a custodian, as the case may be, and inure to the benefit of the Trustee
and the Certificate Insurer.

                [Remainder of this page intentionally left blank]








                                       61
<PAGE>

                                   ARTICLE IV

                                The Certificates

     Section 4.1 The Certificates. The Certificates and the Additional
Certificate shall be substantially in the forms annexed hereto as, in the case
of the Class A-1 Certificate, Exhibit B-1, in the case of the Class A-2
Certificate, Exhibit B-2, in the case of the Class A-3 Certificate, Exhibit B-3,
in the case of the Class A-4 Certificate, Exhibit B-4, in the case of the Class
R Certificate, Exhibit B-5 and in the case of the Additional Certificate,
Exhibit B-6. All Certificates and the Additional Certificate shall be executed
by manual or facsimile signature on behalf of the Trustee by an authorized
officer and authenticated by the manual or facsimile signature of an authorized
officer. Any Certificates and any Additional Certificate bearing the signatures
of individuals who were at the time of the execution thereof the authorized
officers of the Trustee shall bind the Trustee, notwithstanding that such
individuals or any of them have ceased to hold such offices prior to the
delivery of such Certificates or Additional Certificates or did not hold such
offices at the date of such Certificates. All Certificates and the Additional
Certificate issued hereunder shall be dated the date of their authentication.

     Section 4.2 Registration of Transfer and Exchange of Certificates. (a) The
Trustee, as registrar, shall cause to be kept a register (the "Certificate
Register") in which, subject to such reasonable regulations as it may prescribe,
the Trustee shall provide for the registration of Certificates and the
Additional Certificate and the registration of transfer of Certificates and the
Additional Certificate. The Trustee is hereby appointed registrar for the
purpose of registering and transferring Certificates and the Additional
Certificate, as herein provided. The Certificate Insurer and the Servicer shall
be entitled to inspect and copy the Certificate Register and the records of the
Trustee relating to the Certificates and the Additional Certificate during
normal business hours upon reasonable notice.

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

     (c) Every Certificate and Additional Certificate presented or surrendered
for registration of transfer or exchange shall be duly endorsed, or be
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by the Holder or holder thereof or his attorney duly
authorized in



                                       62

<PAGE>

writing. Every Certificate shall include a statement of insurance provided by
the Certificate Insurer.

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

     (e) It is intended that the Class A Certificates be registered so as to
participate in a global book-entry system with the Depository, as set forth
herein. The Class A-1 Certificates shall, except as otherwise provided in the
next paragraph, be initially issued in the form of a single fully registered
Class A-1 Certificate with a denomination equal to the Original Class A-1
Principal Balance. The Class A-2 Certificates shall, except as otherwise
provided in the next paragraph, be initially issued in the form of a single
fully registered Class A-2 Certificate with a denomination equal to the Original
Class A-2 Principal Balance. The Class A-3 Certificates shall, except as
otherwise provided in the next paragraph, be initially issued in the form of a
single fully registered Class A-3 Certificate with a denomination equal to the
Original Class A-3 Principal Balance. The Class A-4 Certificates shall, except
as otherwise provided in the next paragraph, be initially issued in the form of
a single fully registered Class A-4 Certificate with a denomination equal to the
Original Class A-4 Principal Balance. Upon initial issuance, the ownership of
each such Class A Certificate shall be registered in the Certificate Register in
the name of Cede & Co., or any successor thereto, as nominee for the Depository.
The Depositor and the Trustee are hereby authorized to execute and deliver the
Representation Letter with the Depository. With respect to Class A Certificates
registered in the Certificate Register in the name of Cede & Co., as nominee of
the Depository, the Depositor, the Seller, the Servicer, the Trustee and the
Certificate Insurer shall have no responsibility or obligation to Direct or
Indirect Participants or beneficial owners for which the Depository holds Class
A Certificates from time to time as a Depository. Without limiting the
immediately preceding sentence, the Depositor, the Seller, the Servicer, the
Trustee and the Certificate Insurer shall have no responsibility or obligation
with respect to (i) the accuracy of the records of the Depository, Cede & Co.,
or any Direct or Indirect Participant with respect to any Ownership Interest,
(ii) the delivery to any Direct or Indirect Participant or any other Person,
other than a Certificateholder, of any notice with respect to the Class A
Certificates or (iii) the payment to any Direct or Indirect Participant or any
other Person, other than a Certificateholder, of any amount with respect to any
distribution of principal or interest on the Class A Certificates. No Person
other than a Certificateholder shall receive a certificate evidencing such



                                       63
<PAGE>

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

     (f) In the event that (i) the Depository or the Servicer advises the
Trustee in writing that the Depository is no longer willing or able to discharge
properly its responsibilities as nominee and depository with respect to the
Class A Certificates and the Servicer or the Depository is unable to locate a
qualified successor or (ii) the Trustee at its sole option elects to terminate
the book-entry system through the Depository, the Class A Certificates shall no
longer be restricted to being registered in the Certificate Register in the name
of Cede & Co. (or a successor nominee) as nominee of the Depository. At that
time, the Servicer may determine that the Class A Certificates shall be
registered in the name of and deposited with a successor depository operating a
global book-entry system, as may be acceptable to the Servicer, or such
depository's agent or designee but, if the Servicer does not select such
alternative global book-entry system, then the Class A Certificates may be
registered in whatever name or names Certificateholders transferring Class A
Certificates shall designate, in accordance with the provisions hereof;
provided, however, that any such reregistration shall be at the expense of the
Servicer.

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

     (h) No transfer, sale, pledge or other disposition of any Class R
Certificate shall be made unless such disposition is made pursuant to an
effective registration statement under the Securities Act of 1933, as amended
and effective registration or qualification under applicable state securities
laws or "Blue Sky" laws, or is made in a transaction that does not require such
registration or qualification. None of the Servicer, the Depositor, the Seller
or the Trustee is obligated under this Agreement to register the Certificates
under the Securities Act of 1933, as amended or any other securities law or to
take any action not otherwise required under this Agreement to permit the
transfer of the Class R Certificates without such registration or qualification.
Any such Certificateholder desiring to effect such transfer shall, and does
hereby agree to, indemnify the



                                       64

<PAGE>

Trustee, the Depositor, the Seller, the Servicer and the Certificate Insurer
against any liability that may result if the transfer is not exempt or is not
made in accordance with such applicable federal and state laws. Promptly after
receipt by an indemnified party under this paragraph of notice of the
commencement of any action, such indemnified party will, if a claim in respect
thereof is to be made against the indemnifying party under this paragraph,
notify the indemnifying party in writing of the commencement thereof; but the
omission so to notify the indemnifying party will not relieve it from any
liability which it may have to any indemnified party otherwise than under this
paragraph. In case any such action is brought against any indemnified party, and
it notifies the indemnifying party of the commencement thereof, the indemnifying
party will be entitled to appoint counsel reasonably satisfactory to such
indemnified party to represent the indemnified party in such action; provided,
however, that if the defendants in any such action include both the indemnified
party and the indemnifying party and the indemnified party shall have reasonably
concluded that there may be legal defenses available to it and/or other
indemnified parties which are in conflict with or contrary to the interests of
the indemnifying party, the indemnified party or parties shall have the right to
select separate counsel to defend such action on behalf of such indemnified
party or parties. Upon receipt of notice from the indemnifying party to such
indemnified party of its election so to appoint counsel to defend such action
and approval by the indemnified party of such counsel, the indemnifying party
will not be liable to such indemnified party under this paragraph for any legal
or other expenses subsequently incurred by such indemnified party in connection
with the defense thereof unless (i) the indemnified party shall have employed
separate counsel in accordance with the proviso of the next preceding sentence
(it being understood, however, that the indemnifying party shall not be liable
for the expenses of more than one separate counsel for any indemnified party),
(ii) the indemnifying party shall not have employed counsel satisfactory to the
indemnified party to represent the indemnified party within a reasonable time
after notice of commencement of the action or (iii) the indemnifying party has
authorized the employment of counsel for the indemnified party at the expense of
the indemnifying party. Under no circumstances shall the indemnified party enter
into a settlement agreement with respect to any lawsuit, claim or other
proceeding without the prior written consent of the indemnifying party.

     (i) Each Person who has or who acquires any Ownership Interest in a Class R
Certificate shall be deemed by the acceptance or acquisition of such Ownership
Interest to have agreed to be bound by the following provisions and to have
irrevocably appointed the Servicer or its designee as its attorney-in-fact to
negotiate the terms of any mandatory sale under subclause (vii) below and to
execute all instruments of transfer and to do all other things necessary in
connection with any such sale, and the rights of each Person acquiring any



                                       65
<PAGE>

Ownership Interest in a Class R Certificate are expressly subject to the
following provisions:

          (i) Each Person holding or acquiring any Ownership Interest in a Class
     R Certificate shall be a Permitted Transferee and a United States Person
     and shall promptly notify the Trustee of any change or impending change in
     its status as either a United States Person or a Permitted Transferee.

          (ii) In connection with any proposed Transfer of any Ownership
     Interest in a Class R Certificate, the Trustee shall require delivery to
     it, and shall not register the Transfer of any Class R Certificate until
     its receipt of, an affidavit and agreement (a "Transfer Affidavit and
     Agreement") attached hereto as Exhibit I from the proposed Transferee,
     representing and warranting, among other things, that such Transferee is a
     Permitted Transferee, that it is not acquiring its Ownership Interest in
     the Class R Certificate that is the subject of the proposed Transfer as a
     nominee, trustee or agent for any Person that is not a Permitted
     Transferee, that for so long as it retains its Ownership Interest in a
     Class R Certificate, it will endeavor to remain a Permitted Transferee, and
     that it has reviewed the provisions of this Section 4.2(i) and agrees to be
     bound by them.

          (iii) Notwithstanding the delivery of a Transfer Affidavit and
     Agreement by a proposed Transferee under clause (ii) above, if the Trustee
     has actual knowledge that the proposed Transferee is not a Permitted
     Transferee, no Transfer of an Ownership Interest in a Class R Certificate
     to such proposed Transferee shall be effected.

          (iv) Each Person holding or acquiring any Ownership Interest in a
     Class R Certificate shall agree (x) to require a Transfer Affidavit and
     Agreement from any other Person to whom such Person attempts to transfer
     its Ownership Interest in a Class R Certificate and (y) not to transfer its
     Ownership Interest unless it provides a certificate (attached hereto as
     Exhibit J) to the Trustee stating that, among other things, it has no
     actual knowledge that such other Person is not a Permitted Transferee.

          (v) Each Person holding or acquiring an Ownership Interest in a Class
     R Certificate, by purchasing an Ownership Interest in such Certificate,
     agrees to give the Trustee written notice that it is a "pass-through
     interest holder" within the meaning of temporary Treasury Regulation
     Section 1.67-3T(a)(2)(i)(A) immediately upon acquiring an Ownership
     Interest in a Class R Certificate, if it is, or is holding an Ownership
     Interest in a Class R Certificate on behalf of, a "pass-through interest
     holder."



                                       66
<PAGE>

          (vi) The Trustee will register the Transfer of any Class R Certificate
     only if it shall have received the Transfer Affidavit and Agreement. In
     addition, no Transfer of a Class R Certificate shall be made unless the
     Trustee shall have received a representation letter, the form of which is
     attached hereto as Exhibit N from the Transferee of such Certificate to the
     effect that such Transferee is a United States Person and is not a
     "disqualified organization" (as defined in Section 860E(e)(5) of the Code).

          (vii) Any attempted or purported transfer of any Ownership Interest in
     a Class R Certificate in violation of the provisions of this Section 4.2
     shall be absolutely null and void and shall vest no rights in the purported
     transferee. If any purported transferee shall become a Holder of a Class R
     Certificate in violation of the provisions of this Section 4.2, then the
     last preceding Permitted Transferee shall be restored to all rights as
     Holder thereof retroactive to the date of registration of transfer of such
     Class R Certificate. The Trustee shall notify the Servicer upon receipt of
     written notice or discovery by a Responsible Officer that the registration
     of transfer of a Class R Certificate was not in fact permitted by this
     Section 4.2. Knowledge shall not be imputed to the Trustee with respect to
     an impermissible transfer in the absence of such a written notice or
     discovery by a Responsible Officer. The Trustee shall be under no liability
     to any Person for any registration of transfer of a Class R Certificate
     that is in fact not permitted by this Section 4.2 or for making any
     payments due on such Certificate to the Holder thereof or taking any other
     action with respect to such Holder under the provisions of this Agreement
     so long as the transfer was registered after receipt of the related
     Transfer Affidavit and Transfer Certificate. The Trustee shall be entitled,
     but not obligated to recover from any Holder of a Class R Certificate that
     was in fact not a Permitted Transferee at the time it became a Holder or,
     at such subsequent time as it became other than a Permitted Transferee, all
     payments made on such Class R Certificate at and after either such time.
     Any such payments so recovered by the Trustee shall be paid and delivered
     by the Trustee to the last preceding Holder of such Certificate.

          (viii) If any purported transferee shall become a Holder of a Class R
     Certificate in violation of the restrictions in this Section 4.2, then the
     Servicer or its designee shall have the right, without notice to the Holder
     or any prior Holder of such Class R Certificate, to sell such Class R
     Certificate to a purchaser selected by the Servicer or its designee on such
     reasonable terms as the Servicer or its designee may choose. Such purchaser
     may be the Servicer itself or any Affiliate of the Servicer. The


                                       67
<PAGE>

     proceeds of such sale, net of commissions, expenses and taxes due, if any,
     will be remitted by the Servicer to the last preceding purported transferee
     of such Class R Certificate, except that in the event that the Servicer
     determines that the Holder or any prior Holder of such Class R Certificate
     may be liable for any amount due under this Section 4.2 or any other
     provision of this Agreement, the Servicer may withhold a corresponding
     amount from such remittance as security for such claim. The terms and
     conditions of any sale under this subclause (viii) shall be determined in
     the sole discretion of the Servicer or its designee, and it shall not be
     liable to any Person having an Ownership Interest in a Class R Certificate
     as a result of its exercise of such discretion.

          (ix) The provisions of Section 4.2(i) may be modified, added to or
     eliminated, provided that there shall have been delivered to the Trustee
     and the Certificate Insurer an Opinion of Counsel to the effect that such
     modification of, addition to or elimination of such provisions will not
     cause the _____ REMIC to cease to qualify as a REMIC and will not cause (x)
     the _____ REMIC to be subject to an entity-level tax caused by the Transfer
     of any Ownership Interest in a Class R Certificate to a Person that is not
     a Permitted Transferee or (y) a Person other than the prospective
     transferee to be subject to a REMIC-related tax caused by the Transfer of
     an Ownership Interest in a Class R Certificate to a Percentage that is not
     a Permitted Transferee.

          (x) No transfer of a Class R Certificate or any interest therein shall
     be made to any employee benefit plan or other retirement arrangement,
     including individual retirement accounts and annuities, Keogh plans and
     collective investment funds and separate accounts in which such plans,
     accounts or arrangements are invested, that is subject to the Employee
     Retirement Income Security Act of 1974, as amended ("ERISA"), or the Code
     (each, a "Plan"), unless the prospective transferee of such Class R
     Certificate provides the Servicer and the Trustee with a certification of
     facts and, at the prospective transferee's expense, an Opinion of Counsel
     which establish to the satisfaction of the Servicer and the Trustee that
     such transfer will not result in a violation of Section 406 of ERISA or
     Section 4975 of the Code or cause the Servicer or the Trustee to be deemed
     a fiduciary of such Plan or result in the imposition of an excise tax under
     Section 4975 of the Code. In the absence of their having received the
     certification of facts or Opinion of Counsel contemplated by the preceding
     sentence, the Trustee and the Servicer shall require the prospective
     transferee of any Class R Certificate to certify (in the form of Exhibit K
     hereto) that (A) it is neither (i) a Plan nor (ii) a Person who is directly
     or indirectly purchasing a Class R Certificate on 


                                       68
<PAGE>

     behalf of, as named fiduciary of, as trustee of, or with assets, of a Plan
     and (B) all funds used by such transferee to purchase such Certificates
     will be funds held by it in its general account which it reasonably
     believes do not constitute "plan assets" of any Plan.

          (xi) Subject to the restrictions set forth in this Agreement, upon
     surrender for registration of transfer of any Certificate at the office or
     agency of the Trustee located in ________________, ________________, the
     Trustee shall execute, authenticate and deliver in the name of the
     designated transferee or transferees, a new Certificate of the same Class
     and evidencing, in the case of a Class A-1 Certificate, Class A-2
     Certificate, Class A-3 Certificate or Class A-4 Certificate, the same
     Percentage Interest, and in any other case, the equivalent undivided
     beneficial ownership interest in the related REMIC and dated the date of
     authentication by the Trustee. At the option of the Certificateholders,
     Certificates may be exchanged for other Certificates of Authorized
     Denominations of a like aggregate undivided beneficial ownership interest,
     upon surrender of the Certificates to be exchanged at such office. Whenever
     any Certificates are so surrendered for exchange, the Trustee shall
     execute, authenticate and deliver the Certificates which the
     Certificateholder making the exchange is entitled to receive. No service
     charge shall be made for any transfer or exchange of Certificates, but the
     Trustee may require payment of a sum sufficient to cover any tax or
     governmental charge that may be imposed in connection with any transfer or
     exchange of Certificates. All Certificates surrendered for transfer and
     exchange shall be canceled by the Trustee.

     (j) Upon reasonable request of the holder of the Additional Certificate,
not more frequently than twice annually, and with the consent of the Certificate
Insurer and the Rating Agencies, the Trustee shall authenticate and deliver one
or more certificates or other instruments representing the right to receive
distributions in respect of Additional Balances drawn under the HELOCs to the
date of such request or any portion thereof. The rights of any holders of such
certificates or other instruments shall have the same priority, be in lieu of
and in no event exceed the rights of the Holder of the Additional Certificate
immediately prior to such authentication and delivery. Following such
authentication and delivery, rights reserved to the Holder of the Additional
Certificate hereunder, shall be allocated among the holders of such certificates
or other instruments and the Holder of the Additional Certificate hereunder as
determined by an executed written agreement between such parties and the Trustee
approved by the Certificate Insurer. Other than in connection with such a
transfer, the Holder of the Additional Certificate may not transfer its
Ownership Interest or any portion thereof in such Additional Certificate and the
Holder of the Additional Certificate shall retain its obligation under


                                       69
<PAGE>

the HELOCs to advance Additional Balances to the related Mortgagors.

     Section 4.3 Mutilated, Destroyed, Lost or Stolen Certificates. If (a) any
mutilated Certificate is surrendered to the Trustee, or the Trustee receives
evidence to its satisfaction of the destruction, loss or theft of any
Certificate, and (b) there is delivered to the Servicer, the Certificate Insurer
and the Trustee such security or indemnity as may reasonably be required by each
of them to save each of them harmless, then, in the absence of notice to the
Servicer, the Certificate Insurer and the Trustee that such Certificate has been
acquired by a bona fide purchaser, the Trustee shall execute, authenticate and
deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or
stolen Certificate, a new Certificate of like tenor and representing an
equivalent beneficial ownership interest, but bearing a number not
contemporaneously outstanding. Upon the issuance of any new Certificate under
this Section 4.3, the Servicer and the Trustee may require the payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
relation thereto and their fees and expenses connected therewith. Any duplicate
Certificate issued pursuant to this Section 4.3 shall constitute complete and
indefeasible evidence of ownership in the Trust Fund, as if originally issued,
whether or not the mutilated, destroyed, lost or stolen Certificate shall be
found at any time.

     Section 4.4 Persons Deemed Owners. Prior to due presentation of a
Certificate for registration of transfer and subject to the provisions of
Section 4.2 and Article X, the Servicer, the Depositor, the Seller, the
Certificate Insurer and the Trustee may treat the Person in whose name any
Certificate is registered as the owner of such Certificate for the purpose of
receiving remittances pursuant to Section 6.5 and for all other purposes
whatsoever, and the Servicer, the Depositor, the Seller, the Certificate Insurer
and the Trustee shall not be affected by notice to the contrary.

                [Remainder of this page intentionally left blank]






                                       70
<PAGE>

                                   ARTICLE V

               Administration and Servicing of the Mortgage Loans

     Section 5.1 Appointment of the Servicer.

     (a) _________________ agrees to act as the Servicer and to perform all
servicing duties under this Agreement subject to the terms hereof.

     (b) The Servicer shall service and administer the Mortgage Loans on behalf
of the Trustee and the Certificate Insurer and shall have full power and
authority, acting alone or through one or more Subservicers, to do any and all
things in connection with such servicing and administration which it may deem
necessary or desirable. Without limiting the generality of the foregoing, the
Servicer, in its own name or the name of a Subservicer, may, and is hereby
authorized and empowered by the Trustee to, execute and deliver, on behalf of
itself, the Certificateholders and the Trustee or any of them, any and all
instruments of satisfaction or cancellation, or of partial or full release or
discharge and all other comparable instruments, with respect to the Mortgage
Loans, the insurance policies and accounts related thereto and the properties
subject to the Mortgages. Upon the execution and delivery of this Agreement, and
from time to time as may be required thereafter, the Trustee shall furnish the
Servicer or its Subservicers with any powers of attorney and such other
documents as may be necessary or appropriate to enable the Servicer to carry out
its servicing and administrative duties hereunder.

     In servicing and administering the Mortgage Loans, the Servicer shall
employ procedures consistent with Accepted Servicing Practices and in a manner
consistent with recovery under any insurance policy required to be maintained by
the Servicer pursuant to this Agreement.

     The Servicer shall make any Mortgage Interest Rate adjustments on each
Interest Adjustment Date in compliance with applicable regulatory adjustable
mortgage loan requirements and the Mortgage Notes. The Servicer shall establish
procedures to monitor the Interest Adjustment Dates in order to assure that it
uses a published interest rate in determining an interest rate change, and it
will comply with those procedures. In the event a published interest rate is no
longer available, the Servicer shall choose a new comparable published interest
rate in accordance with the provisions hereof, of the applicable Mortgage Note
and of Accepted Servicing Practices, and shall provide the Mortgagor, the
Trustee and the Certificate Insurer with notice of the new published interest
rate sufficient under law and the Mortgage Note. The Servicer shall execute and
deliver all appropriate notices required by the applicable adjustable mortgage
loan laws and regulations and the Mortgage Loan Documents regarding such
Mortgage Interest Rate adjustments.



                                       71
<PAGE>

     If the Servicer fails to make a timely Mortgage Interest Rate adjustment in
accordance with the terms of the related Mortgage Notes, the Servicer shall use
its own funds to satisfy any shortage in the Mortgagor's remittance so long as
such shortage shall continue; any such amount paid by the Servicer shall be
reimbursable to it from any subsequent amounts collected on account of the
related Mortgage Loan with respect to such adjustments.

     Costs incurred by the Servicer in effectuating the timely payment of taxes
and assessments on the property securing a Mortgage Note and foreclosure costs
may be added by the Servicer to the amount owing under such Mortgage Note where
the terms of such Mortgage Note so permit; provided, however, that the addition
of any such cost shall not be taken into account for purposes of calculating the
principal amount of the Mortgage Note and the Mortgage Loan secured by the
Mortgage Note or distributions to be made to Certificateholders. Such costs
shall be recoverable by the Servicer pursuant to Section 5.4. Notwithstanding
any other provision of this Agreement, the Servicer shall at all times service
the Mortgage Loans in a manner consistent with the provisions of Sections 5.1(b)
and 5.1(c).

     (c) It is intended that the _____ REMIC formed hereunder shall constitute,
and that the affairs of the REMIC _____ shall be conducted so as to qualify it
as, a "real estate mortgage investment conduit" ("REMIC") as defined in and in
accordance with the REMIC Provisions. In furtherance of such intentions, the
Servicer covenants and agrees that it shall not take any action or omit to take
any action reasonably within the Servicer's control and the scope of its duties
more specifically set forth herein that would (i) result in a taxable event to
the Holders of the Certificates or endanger the REMIC status of the _____ REMIC
or (ii) result in the imposition on the _____ REMIC or the Trust Fund of a tax
on "prohibited transactions" (either clause (i) or (ii) shall be an "Adverse
REMIC Event.") The Servicer shall not take any action or fail to take any action
(whether or not authorized hereunder) as to which the Trustee has advised it in
writing that it has received an Opinion of Counsel to the effect that an Adverse
REMIC Event could occur with respect to such action, and the Servicer shall have
no liability hereunder for any action taken by it in accordance with the written
instruments of the Trustee. In addition, prior to taking any action with respect
to the Trust Fund that is not expressly permitted under the terms of this
Agreement, the Servicer will consult with the Trustee or its designee and the
Certificate Insurer, in writing, with respect to whether such action could cause
an Adverse REMIC Event to occur. The Trustee may consult with counsel to make
such written advice, and the cost of same shall be borne by the party seeking to
take the action not permitted by this Agreement. At all times as may be required
by the Code, the Servicer shall use its best efforts to ensure that
substantially all of the assets of the Trust will consist of


                                       72
<PAGE>

"qualified mortgages" as defined in Section 860G(a)(3) of the Code and
"permitted investments" as defined in Section 860G(a)(5) of the Code. In the
event any specified time period or other requirement set forth in this Agreement
in respect of compliance with the REMIC Provisions becomes inconsistent with the
REMIC Provisions as the same may be amended, such specified time period or other
requirement shall also be deemed amended to comply with the requirements of this
Section, unless such amended time period or other requirements shall be less
protective of the interests of the Certificateholders and the Certificate
Insurer, in which case, to the extent consistent with the REMIC Provisions, the
former time period or requirement shall continue in force.

     (d) Subject to Section 5.12, the Servicer is hereby authorized and
empowered to execute and deliver on behalf of the Trustee and each
Certificateholder, all instruments of satisfaction or cancellation, or of
partial or full release, discharge and all other comparable instruments, with
respect to the Mortgage Loans and with respect to the Mortgaged Properties. If
reasonably required by the Servicer, each Certificateholder and the Trustee
shall execute any powers of attorney furnished to the Trustee by the Servicer
and other documents necessary or appropriate to enable the Servicer to carry out
its servicing and administrative duties under this Agreement.

     (e) On and after such time as the Trustee receives the resignation of, or
notice of the removal of, the Servicer from its rights and obligations under
this Agreement, and with respect to resignation pursuant to Section 5.23, after
receipt by the Trustee and the Certificate Insurer of the Opinion of Counsel
required pursuant to Section 5.23, the Trustee or its designee approved by the
Certificate Insurer shall assume all of the rights and obligations of the
Servicer, subject to Section 7.2 hereof. The Servicer shall, upon request of the
Trustee but at the expense of the Servicer, deliver to the Trustee all documents
and records relating to the Mortgage Loans and an accounting of amounts
collected and held by the Servicer and otherwise use its best efforts to effect
the orderly and efficient transfer of servicing rights and obligations to the
assuming party.

     (f) The Servicer shall deliver a list of Servicing Officers to the Trustee
and the Certificate Insurer by the Closing Date, which list may, from time to
time, be amended, modified or supplemented by the subsequent delivery to the
Trustee and the Certificate Insurer of any superseding list of Servicing
Officers.


                                       73
<PAGE>

     Section 5.2 Subservicing Agreements Between the Servicer and Subservicers.
(a) The Servicer may, subject to the prior written approval of the Certificate
Insurer (except as between the Servicer and the Trustee, as Subservicer), enter
into Subservicing Agreements with Subservicers for the servicing and
administration of the Mortgage Loans and for the performance of any and all
other activities of the Servicer hereunder. Each Subservicer shall be either (i)
a depository institution the accounts of which are insured by the FDIC or (ii)
another entity that engages in the business of originating, acquiring or
servicing loans, and in either case shall be authorized to transact business in
the state or states where the related Mortgaged Properties it is to service are
situated. In addition, each Subservicer will obtain and preserve its
qualifications to do business as a foreign corporation in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, the Certificates and any of the Mortgage Loans
and to perform or cause to be performed its duties under the related
Subservicing Agreement which shall provide that the Subservicer's rights shall
automatically terminate upon the termination, resignation or other removal of
the Servicer under this Agreement. Each account used by any Subservicer for the
deposit of payments on any of the Mortgage Loans shall be an Eligible Account.

     (b) Notwithstanding any Subservicing Agreement, any of the provisions of
this Agreement relating to agreements or arrangements between the Servicer and a
Subservicer or reference to actions taken through a Subservicer or otherwise,
the Servicer shall remain obligated and primarily liable to the Trustee, the
Certificate Insurer and the Certificateholders for the servicing and
administering of the Mortgage Loans in accordance with the provisions of this
Agreement without diminution of such obligation or liability by virtue of such
Subservicing Agreements or arrangements or by virtue of indemnification from the
Subservicer and to the same extent and under the same terms and conditions as if
the Servicer alone were servicing and administering the Mortgage Loans. For
purposes of this Agreement, the Servicer shall be deemed to have received
payments on Mortgage Loans when the Subservicer has received such payments.

     In the event the Servicer shall for any reason no longer be the Servicer
(including by reason of an Event of Default), the Trustee or its designee may,
with the prior written consent of the Certificate Insurer, or shall, at the
direction of the Certificate Insurer, either (i) assume all of the rights and
obligations of the Servicer under each Subservicing Agreement that the Servicer
may have entered into or (ii) notwithstanding anything to the contrary contained
in each such Subservicing Agreement, terminate the related Subservicer without
being required to pay any fee in connection therewith.



                                       74
<PAGE>

     Section 5.3 Collection of Certain Mortgage Loan Payments; Collection
Account. (a) The Servicer shall use its best efforts to collect all payments
called for under the terms and provisions of the Mortgage Loans, and shall, to
the extent such procedures shall be consistent with this Agreement and any
applicable primary mortgage insurance policy, follow such collection procedures
as shall constitute Accepted Servicing Practices.

     The Servicer shall establish and maintain in the name of the Trustee two
Collection Accounts (collectively, the "Collection Account"), in trust for the
benefit of the Holders of the Certificates, the Additional Certificates and the
Certificate Insurer, one of which shall be established and maintained with the
Trustee (the "Trustee Collection Account"). The Servicer shall promptly provide
notice to the Certificate Insurer, the Trustee and each Rating Agency of any
creation and establishment of a Collection Account hereunder. Each Collection
Account shall be established and maintained as an Eligible Account and one
Collection Account may be maintained at the Bank of the West. The Certificate
Insurer, in its sole discretion, may direct the Servicer to close such
Collection Account and to establish and maintain a replacement Collection
Account that is an Eligible Account. Neither the Collection Account nor the
Trustee Collection Account constitute assets of the _____ REMIC.

     On the Closing Date, the Servicer shall deposit in the Trustee Collection
Account any amounts representing the principal portion of Monthly Payments on
the Mortgage Loans made in respect of the _________ Due Date and received on or
prior to the Cut-Off Date. On the third Business Day prior to the first
Remittance Date, the Servicer shall have deposited into the Trustee Collection
Account all of the following collections and payments received or made by the
Servicer in respect of monies due under the Mortgage Loans (other than in
respect of interest on the Mortgage Loans accrued on or before the Due Date
immediately preceding the Cut-Off Date), and shall, on a daily basis thereafter
(except as otherwise provided herein), deposit such collections and payments
into the Collection Account:

          (i) all payments received after the Cut-Off Date on account of
     principal on the Mortgage Loans and all Principal Prepayments, Curtailments
     and all Net REO Proceeds collected after the Cut-Off Date;

          (ii) all payments received after the Cut-Off Date on account of
     interest on the Mortgage Loans (other than payments of interest that
     accrued on each Mortgage Loan up to and including the Due Date immediately
     preceding the Cut-Off Date);

          (iii) all Net Liquidation Proceeds;

          (iv) all Insurance Proceeds;



                                       75
<PAGE>

          (v) all Released Mortgaged Property Proceeds;

          (vi) any amounts payable in connection with the repurchase of any
     Mortgage Loan and the amount of any Substitution Adjustment pursuant to
     Sections 2.4 and 3.3 hereof; and

          (vii) any amount expressly required to be deposited in the Collection
     Account or Trustee Collection Account in accordance with certain provisions
     of this Agreement, including, without limitation amounts in respect of the
     termination of the Trust Fund (which shall be deposited in the Trustee
     Collection Account), and amounts referenced in Sections 2.4(b), 3.3(a),
     3.3(c), 5.6, and 6.6(d) of this Agreement;

provided, however, that the Servicer shall be entitled, at its election, either
(a) to withhold and to pay to itself the applicable Servicing Fee from any
payment on account of interest or other recovery (including Net REO Proceeds) as
received and prior to deposit of such payments in the Collection Account or (b)
to withdraw the applicable Servicing Fee from the Collection Account after the
entire payment or recovery has been deposited therein; provided, further, that
with respect to any payment of interest received by the Servicer in respect of a
Mortgage Loan (whether paid by the Mortgagor or received as Liquidation
Proceeds, Insurance Proceeds or otherwise) which is less than the full amount of
interest then due with respect to such Mortgage Loan, only that portion of such
payment that bears the same relationship to the total amount of such payment of
interest as the rate used to determine the Servicing Fee bears to the Mortgage
Interest Rate borne by such Mortgage Loan shall be allocated to the Servicing
Fee with respect to such Mortgage Loan. All other amounts shall be deposited in
the Collection Account not later than the Business Day following the day of
receipt and posting by the Servicer. All amounts collected in respect of the
Mortgage Loans and on deposit in each Local Collection Account shall be
transferred on a regular monthly basis into the Trustee Collection Account.
Notwithstanding any regularly scheduled transfer of funds to the Trustee
Collection Account, the Servicer shall, not later than 3 Business Days prior to
each Remittance Date transfer to the Trustee Collection Account all funds in
each Local Collection Account that are to be included in the Servicer Remittance
Amount on the Servicer Remittance Date immediately preceding the Remittance
Date.

     The Servicer shall direct, in writing, the institution maintaining each
Collection Account and the Trustee Collection Account to invest the funds in the
Collection Account or Trustee Collection Account, as the case may be, only in
Permitted Investments. No Permitted Investment shall be sold or disposed of at a
gain prior to maturity unless the Servicer has obtained


                                       76
<PAGE>

an Opinion of Counsel (at the Servicer's expense) that such sale or disposition
will not cause the Trust Fund to be subject to the tax on income from prohibited
transactions imposed by Code Section 860F(a)(1), otherwise subject the Trust
Fund to tax or cause the _____ REMIC to fail to qualify as a REMIC. All income
(other than any gain from a sale or disposition of the type referred to in the
preceding sentence) realized from any such Permitted Investment shall be for the
benefit of the Servicer as additional servicing compensation. The amount of any
losses incurred in respect of any such investments shall be deposited in the
Collection Account by the Servicer out of its own funds immediately as realized.

     The foregoing requirements for deposit in the Collection Account shall be
exclusive, it being understood and agreed that, without limiting the generality
of the foregoing, payments in the nature of those described in the last
paragraph of Section 5.14 and payments in the nature of prepayment charges, late
payment charges or assumption fees need not be deposited by the Servicer in the
Collection Account. Notwithstanding any provision herein to the contrary, the
Servicer shall not deposit in any Collection Account, including the Trustee
Collection Account, any amount other than amounts required to be deposited
therein in accordance with the terms of this Agreement, and the Servicer shall
have the right at all times to transfer funds from the Collection Account to the
Trustee Collection Account. All funds deposited by the Servicer in the
Collection Account and the Trustee Collection Account shall be held therein for
the account of the Trustee in trust for the Certificateholders and the
Certificate Insurer until disbursed in accordance with Section 6.1 or withdrawn
in accordance with Section 5.4.

     (b) Prior to the time of their required deposit in the Collection Account,
all amounts required to be deposited therein may be deposited in an account in
the name of Servicer, provided that such account is an Eligible Account. All
such funds shall be held by the Servicer in trust for the benefit of the
Certificateholders and the Certificate Insurer pursuant to the terms hereof.

     (c) The Collection Account may, upon written notice by the Trustee to the
Certificate Insurer, be transferred to a different depository so long as such
transfer is to an Eligible Account.

     Section 5.4 Permitted Withdrawals from the Collection Account and Trustee
Collection Account. The Servicer is hereby authorized by the Trustee (such
authorization to be revocable by the Trustee at any time), from time to time, to
make withdrawals from the Collection Account or, as applicable, the Trustee
Collection Account but only for the following purposes:

     (a) to reimburse itself from any funds in the Collection Account and the
Trustee Collection Account for any


                                       77
<PAGE>

accrued unpaid Servicing Fees and for unreimbursed Periodic Advances and
Servicing Advances. The Servicer's right to reimbursement for unpaid Servicing
Fees and unreimbursed Servicing Advances shall be limited to late collections on
the related Mortgage Loan, including Liquidation Proceeds, Released Mortgaged
Property Proceeds, Insurance Proceeds and such other amounts on deposit in the
Collection Account as may be collected by the Servicer from the related
Mortgagor or otherwise relating to the Mortgage Loan in respect of which such
unreimbursed amounts are owed. The Servicer's right to reimbursement for
unreimbursed Periodic Advances shall be limited to late collections of interest
on any Mortgage Loan and to Liquidation Proceeds and Insurance Proceeds on
related Mortgage Loans;

     (b) to reimburse itself for any Periodic Advances determined in good faith
to have become Nonrecoverable Advances, such reimbursement to be made from any
funds in the Collection Account and the Trustee Collection Account;

     (c) to withdraw from the Collection Account or the Trustee Collection
Account any Preference Amount received from a Mortgagor;

     (d) to withdraw any funds deposited in the Collection Account or Trustee
Collection Account that were mistakenly deposited therein;

     (e) to withdraw from the Collection Account or the Trustee Collection
Account any funds needed to pay itself Servicing Compensation pursuant to
Section 5.14 hereof to the extent not retained or paid pursuant to Section 5.3,
5.4 or 5.14;

     (f) to withdraw from the Collection Account or the Trustee Collection
Account to pay to the Seller with respect to each Mortgage Loan or property
acquired in respect thereof that has been repurchased or replaced pursuant to
Section 2.4 or 3.3 or to pay to itself with respect to each Mortgage Loan or
property acquired in respect thereof that has been purchased pursuant to Section
8.1 all amounts received thereon and not required to be deposited into the
Collection Account or the Trustee Collection Account as a result of such
repurchase or replacement;

     (g) subject to the provisions of Section 5.20, to reimburse itself from the
Collection Account or the Trustee Collection Account for (i) Nonrecoverable
Advances that are not, with respect to aggregate Servicing Advances on any
single Mortgage Loan or REO Property, in excess of the Trust Balance thereof and
(ii) for amounts to be reimbursed to the Servicer pursuant to Section 5.21;

     (h) to withdraw from the Collection Account or the Trustee Collection
Account to pay to the Seller with respect to each Mortgage Loan the excess, if
any, of (i) interest accrued


                                       78
<PAGE>

and unpaid on such Mortgage Loan on the Cut-Off Date, over (ii) interest on such
Mortgage Loan from the Due Date for such Mortgage Loan immediately preceding the
Cut-Off Date to the Cut-Off Date;

     (i) to transfer funds from the Collection Account into the Trustee
Collection Account and to withdraw funds from the Collection Account and the
Trustee Collection Account necessary to make deposits to the Certificate Account
(which shall include the Trustee Fee) in the amounts and in the manner provided
for in Section 6.1 hereof;

     (j) to pay itself any interest earned on or investment income earned with
respect to funds in the Collection Account or Trustee Collection Account;

     (k) to withdraw from the Collection Account, any amount deposited therein
that is allocable to an Additional Balance and deposit such amount into the
Additional Certificate Account; and

     (l) to clear and terminate the Collection Account and Trustee Collection
Account upon the termination of this Agreement.

     The Servicer shall keep and maintain a separate accounting for each
Mortgage Loan for the purpose of accounting for withdrawals from the Collection
Account pursuant to subclause (a).

     Section 5.5 Payment of Taxes, Insurance and Other Charges. With respect to
each Mortgage Loan, the Servicer shall maintain accurate records reflecting
casualty insurance coverage.

     With respect to each Mortgage Loan as to which the Servicer maintains
escrow accounts, the Servicer shall maintain accurate records reflecting the
status of ground rents, taxes, assessments, water rates and other charges which
are or may become a lien upon the Mortgaged Property and the status of primary
mortgage guaranty insurance premiums, if any, and casualty insurance coverage
and shall obtain, from time to time, all bills for the payment of such charges
(including renewal premiums) and shall effect payment thereof prior to the
applicable penalty or termination date and at a time appropriate for securing
maximum discounts allowable, employing for such purpose deposits of the
Mortgagor in any escrow account which shall have been estimated and accumulated
by the Servicer in amounts sufficient for such purposes, as allowed under the
terms of the Mortgage. To the extent that a Mortgage does not provide for escrow
payments, the Servicer shall, if it has received notice of a default or
deficiency, monitor such payments to determine if they are made by the
Mortgagor.



                                       79
<PAGE>

     Section 5.6 Maintenance of Casualty Insurance. For each Mortgage Loan, the
Servicer shall maintain or cause to be maintained, to the extent required by the
related Mortgage Loan to be maintained by the Mortgagor, fire and casualty
insurance with a standard mortgagee clause and extended coverage in an amount
which is not less than the replacement value of the improvements securing such
Mortgage Loan or the unpaid principal balance of such Mortgage Loan, whichever
is less. If, upon origination of the Mortgage Loan, the Mortgaged Property was
in an area identified in the Federal Register by the Federal Emergency
Management Agency as having special flood hazards (and such flood insurance has
been made available) the Servicer will cause to be maintained, to the extent
required by the related Mortgage Loan to be maintained by the Mortgagor, a flood
insurance policy meeting the requirements of the current guidelines of the
Federal Insurance Administration with a generally acceptable insurance carrier,
in an amount representing coverage not less than the least of (i) the unpaid
principal balance of the Mortgage Loan, (ii) the full insurable value of the
Mortgaged Property or (iii) the maximum amount of insurance available under the
Flood Disaster Protection Act of 1973. With respect to each Mortgage Loan, the
Servicer shall also maintain fire insurance with extended coverage and, if
applicable, flood insurance on REO Property in an amount which is at least equal
to the lesser of (i) the maximum insurable value of the improvements which are a
part of such property and (ii) the principal balance owing on such Mortgage Loan
at the time of such foreclosure or grant of deed in lieu of foreclosure plus
accrued interest and related Liquidation Expenses. It is understood and agreed
that such insurance shall be with insurers approved by the Servicer and that no
earthquake or other additional insurance is to be required of any Mortgagor or
to be maintained on property acquired in respect of a defaulted loan, other than
pursuant to such applicable laws and regulations as shall at any time be in
force and as shall require such additional insurance. Pursuant to Section 5.3,
any amounts collected by the Servicer under any insurance policies maintained
pursuant to this Section 5.6 (other than amounts to be applied to the
restoration or repair of the related Mortgaged Property or released to the
Mortgagor in accordance with Accepted Servicing Practices) shall be deposited
into the Collection Account, subject to withdrawal pursuant to Section 5.4. Any
cost incurred by the Servicer in maintaining any such insurance shall be added
to the amount owing under the Mortgage Loan where the terms of the Mortgage Loan
so permit; provided, however, that the addition of any such cost shall not be
taken into account for purposes of calculating the principal amount of the
Mortgage Note or the Mortgage Loan secured by the Mortgage Note or the
distributions to be made to the Certificateholders. Such costs shall be
recoverable by the Servicer pursuant to Section 5.4. In the event that the
Servicer shall obtain and maintain a blanket policy issued by an insurer that is
acceptable to FNMA or FHLMC, insuring against hazard losses on all of the
Mortgage Loans, it shall conclusively be deemed to have satisfied its obligation
as set forth in the first



                                       80
<PAGE>

sentence of this Section 5.6, it being understood and agreed that such policy
may contain a deductible clause, in which case the Servicer shall, in the event
that there shall not have been maintained on the related mortgaged or acquired
property an insurance policy complying with the first sentence of this Section
5.6 and there shall have been a loss which would have been covered by such a
policy had it been maintained, be required to deposit from its own funds into
the Collection Account the amount not otherwise payable under the blanket policy
because of such deductible clause.

     Section 5.7 Servicer Account. In addition to the Collection Account, the
Servicer shall be permitted to establish and maintain one or more Servicer
Accounts (collectively, the "Servicer Account"), which shall be an Eligible
Account, in which the Servicer may deposit all payments by, and collections
from, the Mortgagors received in connection with the Mortgage Loans prior to the
Servicer's deposit of all such funds required to be deposited into the
Collection Account. Withdrawals may be made out of such collections in the
Servicer Account to reimburse the Servicer for any advances not otherwise
required to be made from the Collection Account or for any refunds made by the
Servicer of any sums determined to be overages, or to pay any interest owed to
Mortgagors on such account to the extent required by law, and in order to
terminate and clear the Servicer Account upon the termination of this Agreement
upon the termination of the Trust Fund.

     Section 5.8 Fidelity Bond; Errors and Omissions Policy. (a) The Servicer
shall maintain with a responsible company, and at its own expense, a blanket
fidelity bond (a "Fidelity Bond") and an errors and omissions insurance policy
(an "Errors and Omissions Policy"), in a minimum amount acceptable to FNMA or
otherwise in an amount as is commercially available at a cost that is not
generally regarded as excessive by industry standards, with broad coverage on
all officers, employees or other persons acting in any capacity requiring such
persons to handle funds, money, documents or papers relating to the Mortgage
Loans ("Servicer Employees"). Any such fidelity bond and errors and omissions
insurance shall protect and insure the Servicer against losses, including losses
resulting from forgery, theft, embezzlement, fraud, errors and omissions and
negligent acts of such Servicer Employees. Such fidelity bond shall also protect
and insure the Servicer against losses in connection with the release or
satisfaction of a Mortgage Loan without having obtained payment in full of the
indebtedness secured thereby. No provision of this Section 5.8 requiring such
fidelity bond and errors and omissions insurance shall diminish or relieve the
Servicer from its duties and obligations as set forth in this Agreement. Upon
the request of the Trustee, the Certificate Insurer or any Certificateholder,
the Servicer shall cause to be delivered to the Trustee, such Certificateholder
or the Certificate Insurer a certified true copy of such fidelity bond and
insurance policy. On the Closing Date, such bond and


                                       81
<PAGE>

insurance is maintained with certain underwriters as may be specified in writing
to the Certificate Insurer and the Trustee, from time to time. Any such fidelity
bond or insurance policy shall not be canceled or modified in a materially
adverse manner without written notice to the Trustee and the Certificate
Insurer.

     (b) The Servicer shall be deemed to have complied with this provision if
one of its respective Affiliates has such a Fidelity Bond and Errors and
Omissions Policy and, by the terms of such fidelity bond and errors and omission
policy, the coverage afforded thereunder extends to the Servicer. The Servicer
shall cause each and every Subservicer for it to maintain a policy of insurance
covering errors and omissions and a fidelity bond which would meet the
requirements of Section 5.8(a) hereof. Any such Fidelity Bond and Errors and
Omissions Policy shall not be canceled or modified in a materially adverse
manner without written notice to the Certificate Insurer.

     Section 5.9 Collection of Taxes, Assessments and Other Items. The Servicer
shall deposit all payments by Mortgagors for taxes, assessments, primary
mortgage or hazard insurance premiums or comparable items in the Collection
Account. Withdrawals from the Collection Account may be made to effect payment
of taxes, assessments, primary mortgage or hazard insurance premiums or
comparable items, to reimburse the Servicer out of related collections for any
advances made in the nature of any of the foregoing, to refund to any Mortgagors
any sums determined to be overages, or to pay any interest owed to Mortgagors on
such account to the extent required by law. The Servicer shall advance the
payments referred to in the first sentence of this Section 5.9 that are not
timely paid by the Mortgagors on the date when the tax, premium or other cost
for which such payment is intended is due, but the Servicer shall be required to
so advance only to the extent that such advances, in the good faith judgment of
the Servicer, will be recoverable by the Servicer pursuant to Section 5.3 out of
Liquidation Proceeds, Insurance Proceeds or otherwise.

     Section 5.10 Periodic Filings with the Securities and Exchange Commission;
Additional Information. The Trustee shall prepare or cause to be prepared for
filing with the Commission (other than the initial Current Report on Form 8-K to
be filed by the Depositor in connection with the issuance of the Certificates)
any and all reports, statements and information respecting the Trust and/or the
Certificates required to be filed (as set forth in written instructions received
from the Depositor within 10 Business Days of the Closing Date), and shall
solicit any and all proxies of the Certificateholders whenever such proxies are
required to be solicited, pursuant to the Securities Exchange Act of 1934, as
amended. The Depositor shall promptly file, and exercise its best efforts to
obtain a favorable response to, no-action requests with, or other appropriate
exemptive relief from, the Commission seeking the usual and


                                       82
<PAGE>

customary exemption from such reporting requirements granted to issuers of
securities similar to the Certificates. Fees and expenses incurred by the
Trustee in connection with the foregoing shall be reimbursed pursuant to Section
9.5 and shall not be paid by the Trust.

     Section 5.11 Enforcement of Due-on-Sale Clauses; Assumption Agreements. In
any case in which a Mortgaged Property is about to be conveyed by the Mortgagor
(whether by absolute conveyance or by contract of sale, and whether or not the
Mortgagor remains liable thereon) and the Servicer has knowledge of such
prospective conveyance, the Servicer shall effect assumptions in accordance with
the terms of any due-on-sale provision contained in the related Mortgage Note or
Mortgage. The Servicer shall enforce any due-on-sale provision contained in such
Mortgage Note or Mortgage to the extent the requirements thereunder for an
assumption of the Mortgage Loan have not been satisfied to the extent permitted
under the terms of the related Mortgage Note, unless such provision is not
exercisable under applicable law and governmental regulations or in the
Servicer's judgment, such exercise is reasonably likely to result in legal
action by the Mortgagor, or such conveyance is in connection with a permitted
assumption of the related Mortgage Loan. Subject to the foregoing, the Servicer
is authorized to take or enter into an assumption agreement from or with the
Person to whom such property is about to be conveyed, pursuant to which such
person becomes liable under the related Mortgage Note and, unless prohibited by
applicable state law, the Mortgagor remains liable thereon, provided that the
Mortgage Interest Rate with respect to such Mortgage Loan shall remain
unchanged. The Servicer is also authorized to release the original Mortgagor
from liability upon the Mortgage Loan and substitute the new Mortgagor as
obligor thereon. In connection with such assumption or substitution, the
Servicer shall apply such underwriting standards and follow such practices and
procedures as shall be normal and usual for mortgage loans similar to the
Mortgage Loans and as it applies to mortgage loans owned solely by it. The
Servicer shall notify the Trustee that any such assumption or substitution
agreement has been completed by forwarding to the Trustee the original copy of
such assumption or substitution agreement, which copy shall be added by the
Trustee to the related Mortgage File and shall, for all purposes, be considered
a part of such Mortgage File to the same extent as all other documents and
instruments constituting a part thereof. In connection with any such assumption
or substitution agreement, the Mortgage Interest Rate of the related Mortgage
Note and the payment terms shall not be changed. Any fee collected by the
Servicer for entering into an assumption or substitution of liability agreement
will be retained by the Servicer as servicing compensation.

     Notwithstanding the foregoing paragraph or any other provision of this
Agreement, the Servicer shall not be deemed to be in default, breach or any
other violation of its obligations hereunder by reason of any conveyance by the
Mortgagor of the


                                       83
<PAGE>

property subject to the Mortgage or any assumption of a Mortgage Loan by
operation of law which the Servicer in good faith determines it may be
restricted by law from preventing, for any reason whatsoever, or if the exercise
of such right would impair or threaten to impair any recovery under any
applicable insurance policy or, in the Servicer's judgment, be reasonably likely
to result in legal action by the Mortgagor.

     Section 5.12 Realization upon Defaulted Mortgage Loans. Except as provided
in the last two paragraphs of this Section 5.12, the Servicer shall, on behalf
of the Trust, foreclose upon or otherwise comparably convert the ownership of
properties securing such of the Mortgage Loans as come into and continue in
default and as to which no satisfactory arrangements can be made for collection
of delinquent payments pursuant to Section 5.3. In connection with such
foreclosure or other conversion, the Servicer shall follow Accepted Servicing
Practices. The foregoing is subject to the proviso that the Servicer shall not
be required to expend its own funds in connection with any foreclosure or to
restore any damaged property unless it shall determine that (i) such foreclosure
and/or restoration will increase the proceeds of liquidation of the Mortgage
Loan to Certificateholders after reimbursement to itself for such expenses and
(ii) such expenses will be recoverable to it through Liquidation Proceeds
(respecting which it shall reimburse itself for such expense prior to the
deposit in the Collection Account of such proceeds). The Servicer shall be
entitled to reimbursement of the Servicing Fee and other amounts due it, if any,
to the extent, but only to the extent, that withdrawals from the Collection
Account and the Trustee Collection Account with respect thereto are permitted
under Section 5.3.

     The Servicer may foreclose against the Mortgaged Property securing a
defaulted Mortgage Loan either by foreclosure, by sale or by strict foreclosure,
and in the event a deficiency judgment is available against the Mortgagor or any
other person, may proceed for the deficiency.

     In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure (an "REO Property"), the deed or
certificate of sale shall be issued to the Trustee, or to the Servicer on behalf
of the Trustee and the Certificateholders. Notwithstanding any such acquisition
of title and cancellation of the related Mortgage Loan, such REO Mortgage Loan
shall be considered to be a Mortgage Loan held in the applicable REMIC of the
Trust Fund until such time as the related Mortgaged Property shall be sold and
such REO Mortgage Loan becomes a Liquidated Mortgage Loan. Consistent with the
foregoing, for purposes of all calculations hereunder, so long as such REO
Mortgage Loan shall be considered to be an Outstanding Mortgage Loan:

          (i) Notwithstanding that the indebtedness evidenced by the related
     Mortgage Note shall have been 



                                       84
<PAGE>

     discharged, such Mortgage Note and the related amortization schedule in
     effect at the time of any such acquisition of title (after giving effect to
     any previous Curtailments and before any adjustment thereto by reason of
     any bankruptcy or similar proceeding or any moratorium or similar waiver or
     grace period) shall be assumed to remain in effect, except that such
     schedule shall be adjusted to reflect the application of Net REO Proceeds
     received in any month pursuant to the succeeding clause.

          (ii) Net REO Proceeds received in any month shall be deemed to have
     been received first in payment of the accrued interest that remained unpaid
     on the date that such Mortgage Loan became an REO Mortgage Loan of the
     applicable REMIC of the Trust Fund, with the excess thereof, if any, being
     deemed to have been received in respect of the delinquent principal
     installments that remained unpaid on such date. Thereafter, Net REO
     Proceeds received in any month shall be applied to the payment of
     installments of principal and accrued interest on such Mortgage Loan deemed
     to be due and payable in accordance with the terms of such Mortgage Note
     and such amortization schedule. If such Net REO Proceeds exceed the then
     Unpaid REO Amortization, the excess shall be treated as a Curtailment
     received in respect of such Mortgage Loan.

          (iii) The Net REO Proceeds allocated to the payment of a related
     Servicing Fee shall be limited to an amount equal to the product of (x) the
     total amount of Net REO Proceeds allocable to interest multiplied by (y)
     the fraction, the numerator of which is the interest rate at which the
     Servicing Fee is determined and the denominator of which is the Mortgage
     Interest Rate borne by such Mortgage Loan.

     In the event that a REMIC of the Trust Fund acquires any Mortgaged Property
as aforesaid or otherwise in connection with a default or imminent default on a
Mortgage Loan, such Mortgaged Property shall be disposed of by or on behalf of
such REMIC within two years after its acquisition thereby unless (a) the
Servicer shall have provided to the Trustee an Opinion of Counsel to the effect
that the holding by such REMIC of the Trust Fund of such Mortgaged Property
subsequent to two years after its acquisition (and specifying the period beyond
such two-year period for which the Mortgaged Property may be held) will not
cause such REMIC to be subject to the tax on prohibited transactions imposed by
Code Section 860F(a)(1), otherwise subject such REMIC or the Trust Fund to tax
or cause the applicable REMIC to fail to qualify as a REMIC at any time that any
Certificates are outstanding, or (b) the Servicer or the Trustee (at the
Servicer's expense) shall have applied for, at


                                       85
<PAGE>

least 60 days prior to the expiration of such two-year period, an extension of
such two-year period in the manner contemplated by Code Section 856(e)(3), in
which case the two-year period shall be extended by the applicable period. The
Servicer shall further ensure that the Mortgaged Property is administered so
that it constitutes "foreclosure property" within the meaning of Code Section
860G(a)(8) at all times, that the sale of such property does not result in the
receipt by the applicable REMIC of the Trust Fund of any income from
non-permitted assets as described in Code Section 860F(a)(2)(B), and that such
REMIC does not derive any "net income from foreclosure property" within the
meaning of Code Section 860G(c)(2) with respect to such property.

     In lieu of foreclosing upon any defaulted Mortgage Loan, the Servicer may,
in its discretion, permit the assumption of such Mortgage Loan if, in the
Servicer's judgment, such default is unlikely to be cured and if the assuming
borrower satisfies the Servicer's underwriting guidelines with respect to
mortgage loans owned by the Servicer. In connection with any such assumption,
the Mortgage Interest Rate of the related Mortgage Note and the payment terms
shall not be changed. Any fee collected by the Servicer for entering into an
assumption agreement will be retained by the Servicer as servicing compensation.
Alternatively, the Servicer may encourage the refinancing of any defaulted
Mortgage Loan by the Mortgagor.

     Notwithstanding the foregoing, prior to instituting foreclosure proceedings
or accepting a deed-in-lieu of foreclosure with respect to any Mortgaged
Property, the Servicer shall make, or cause to be made, inspection of the
Mortgaged Property in accordance with the Accepted Servicing Practices and, with
respect to environmental hazards, such procedures as are required by the
provisions of the FNMA's selling and servicing guide applicable to single-family
homes and in effect on the date hereof. The Servicer shall be entitled to rely
upon the results of any such inspection made by others. In cases where the
inspection reveals that such Mortgaged Property is potentially contaminated with
or affected by hazardous wastes or hazardous substances, the Servicer shall
promptly give written notice of such fact to the Certificate Insurer, the
Trustee and each Class A Certificateholder. The Servicer shall not commence
foreclosure proceedings or accept a deed-in-lieu of foreclosure for such
Mortgaged Property without obtaining the consent of the Certificate Insurer.

     Section 5.13 Trustee to Cooperate; Release of Mortgage Files. Upon the
payment in full of any Mortgage Loan, or the receipt by the Servicer of a
notification that payment in full will be escrowed in a manner customary for
such purposes, the Servicer shall (i) immediately deliver to the Trustee a
notice substantially in the form of the Request for Release attached hereto as
Exhibit H (which request shall include a statement to the effect that all
amounts received in connection with such payment which are required to be
deposited in the applicable


                                       86
<PAGE>

Collection Account pursuant to Section 5.3 have been or shall be so deposited)
and executed by a Servicing Officer and (ii) request delivery to it of the
Mortgage File. Upon receipt of such Request for Release, the Trustee, or the
Custodian on its behalf, shall promptly release the related Mortgage File to the
Servicer. Upon any such payment in full, the Servicer is authorized to give, as
agent for the Trustee and the mortgagee under the Mortgage which secured the
Mortgage Loan, an instrument of satisfaction (or assignment of mortgage without
recourse) regarding the property subject to such Mortgage, which instrument of
satisfaction or assignment, as the case may be, shall be delivered to the Person
or Persons entitled thereto against receipt therefor of such payment, it being
understood and agreed that no expenses incurred in connection with such
instrument of satisfaction or assignment, as the case may be, shall be
chargeable to the Collection Account. In connection therewith, the Trustee shall
execute and return to the Servicer any required power of attorney provided to
the Trustee by the Servicer and other required documentation in accordance with
Section 5.1(d). From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan and in accordance with Accepted Servicing
Practices, the Trustee shall, upon request of the Servicer and delivery to the
Trustee of a Request for Release signed by a Servicing Officer, release, or
cause the Custodian to release, the related Mortgage File to the Servicer and
shall execute such documents as shall be necessary to the prosecution of any
such proceedings. Such Request for Release shall obligate the Servicer to return
the Mortgage File to the Trustee when the need therefor by the Servicer no
longer exists unless the Mortgage Loan shall be liquidated, in which case, upon
receipt of a certificate of a Servicing Officer similar to the Request for
Release hereinabove specified, the Mortgage File shall be delivered by the
Trustee to the Servicer.

     Section 5.14 Servicing Fee; Servicing Compensation. (a) The Servicer shall
be entitled, at its election, either (i) to pay itself the Servicing Fee out of
any Mortgagor payment on account of interest or Net REO Proceeds actually
collected prior to the deposit of such payment in the Collection Account or (ii)
to withdraw from the Collection Account or Trustee Collection Account such
Servicing Fee pursuant to Section 5.4. The Servicer shall also be entitled, at
its election, either (a) to pay itself the Servicing Fee in respect of each
delinquent Mortgage Loan out of Liquidation Proceeds in respect of such Mortgage
Loan or other recoveries with respect thereto to the extent permitted in Section
5.3(a) or (b) to withdraw from the Collection Account the Servicing Fee in
respect of each such Mortgage Loan to the extent of such Liquidation Proceeds or
other recoveries, to the extent permitted by Section 5.4(a).

     The aggregate Servicing Fee is reserved for the administration of the Trust
Fund and, in the event of replacement of the Servicer as servicer of the
Mortgage Loans, for the payment of other expenses related to such replacement.
The


                                       87
<PAGE>

aggregate Servicing Fee shall be offset as provided in Section 5.19. The
Servicer shall be required to pay all expenses incurred by it in connection with
its servicing activities hereunder (including maintenance of the hazard
insurance required by Section 5.5) and shall not be entitled to reimbursement
therefor except as specifically provided herein.

     (b) Servicing compensation in the form of assumption fees, late payment
charges, tax service fees, fees for statement of account or payoff of the
Mortgage Loan (to the extent permitted by applicable law) or otherwise shall be
retained by the Servicer and are not required to be deposited in the Collection
Account.

     Section 5.15 Reports to the Trustee; Collection Account Statements. Not
later than 15 days after each Remittance Date, the Servicer shall provide to the
Trustee and the Certificate Insurer a statement, certified by a Servicing
Officer, setting forth the status of the Collection Account and the Trustee
Collection Account as of the close of business on the related Servicer
Remittance Date, stating that all distributions required by this Agreement to be
made by the Servicer on behalf of the Trustee have been made (or if any required
distribution has not been made by the Servicer, specifying the nature and status
thereof) and showing, for the period covered by such statement, the aggregate of
deposits into and withdrawals from the Collection Account and the Trustee
Collection Account for each category of deposit specified in Section 5.3 and
each category of withdrawal specified in Section 5.4, the allocation of such
amounts between principal and interest collected on the Trust Balances and any
Additional Balances and the aggregate of deposits into the Certificate Account
and the Additional Certificate Account as specified in Sections 6.1(e) and
6.1(f), respectively. Such statement shall also state the aggregate unpaid
principal balance of all the Mortgage Loans as of the close of business on the
last day of the month preceding the month in which such Remittance Date occurs
and the allocation of such aggregated balances between the Trust Balances and
the Additional Balances. Copies of such statement shall be provided by the
Trustee to any Certificateholder upon request.

     Section 5.16 Annual Statement as to Compliance. The Servicer will deliver
to the Trustee, the Certificate Insurer, S&P and Moody's not later than the last
day of the fifth month subsequent to the end of the Servicer's fiscal year, an
Officers' Certificate stating as to each signer thereof, that (i) a review of
the activities of the Servicer during the preceding calendar year and of its
performance under this Agreement has been made under such officer's supervision,
and (ii) to the best of such officer's knowledge, based on such review, the
Servicer has fulfilled all its obligations under this Agreement throughout such
year, or if there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officer and the nature and status
thereof. The first such


                                       88
<PAGE>

Officers' Certificate shall be delivered in _____________. Such Officers'
Certificate shall be accompanied by the statement described in Section 5.17 of
this Agreement. Copies of such statement shall, upon request, be provided to any
Certificateholder by the Servicer, or by the Trustee at the Servicer's expense
if the Servicer shall fail to provide such copies.

     Section 5.17 Annual Independent Public Accountants' Servicing Report. Not
later than the last day of the fifth month subsequent to the end of the
Servicer's fiscal year, the Servicer, at its expense, shall cause a firm of
nationally recognized independent public accountants to furnish a statement to
the Trustee, the Certificate Insurer, S&P and Moody's to the effect that, on the
basis of an examination of certain documents and records relating to the
servicing of the mortgage loans being serviced by the Servicer under pooling and
servicing agreements similar to this Agreement (which agreements shall be
described in a schedule to such statement), conducted substantially in
compliance with the Uniform Single Attestation Program for Mortgage Bankers,
such firm is of the opinion that such servicing has been conducted in compliance
with the Uniform Single Attestation Program for Mortgage Bankers and that such
examination has disclosed no exceptions or errors relating to the servicing
activities of the Servicer (including servicing of Mortgage Loans subject to
this Agreement) that, in the opinion of such firm, are material, except for such
exceptions as shall be set forth in such statement. The first such statement
shall be delivered in _________. Copies of such statement shall, upon request,
be provided to Certificateholders by the Servicer, or by the Trustee at the
Servicer's expense if the Servicer shall fail to provide such copies. For
purposes of such statement, such firm may conclusively presume that any pooling
and servicing agreement which governs mortgage pass-through certificates offered
by the Depositor (or any predecessor or successor thereto) in a registration
statement under the Securities Act of 1933, as amended, is similar to this
Agreement, unless such other pooling and servicing agreement expressly states
otherwise.

     Section 5.18 Reports to be Provided by the Servicer. (a) In connection with
the transfer of the Certificates, the Trustee on behalf of any Certificateholder
may request that the Servicer make available to any prospective
Certificateholder annual unaudited financial statements of the Servicer (or,
upon request, audited annual financial statements of the Servicer's ultimate
parent corporation) for one or more of the most recently completed fiscal years
for which such statements are available, which request shall not be unreasonably
denied or unreasonably delayed. Such annual unaudited financial statements also
shall be made available to the Certificate Insurer upon request.

     (b) The Servicer also agrees to make available on a reasonable basis to the
Certificate Insurer or any prospective Certificateholder a knowledgeable
financial or accounting officer


                                       89
<PAGE>

for the purpose of answering reasonable questions respecting recent developments
affecting the Servicer or the financial statements of the Servicer and to permit
the Certificate Insurer or any prospective Certificateholder to inspect the
Servicer's servicing facilities during normal business hours for the purpose of
satisfying the Certificate Insurer or such prospective Certificateholder that
the Servicer has the ability to service the Mortgage Loans in accordance with
this Agreement.

     Section 5.19 Adjustment of Servicing Compensation in Respect of Prepaid
Mortgage Loans. The aggregate amount of the Servicing Fees that the Servicer
shall be entitled to receive with respect to all of the Mortgage Loans and each
Remittance Date shall be offset on such Remittance Date by an amount equal to
the aggregate Prepayment Interest Shortfall with respect to all Mortgage Loans
which were subjects of Principal Prepayments during the Due Period applicable to
such Remittance Date. The amount of any offset against the aggregate Servicing
Fee with respect to any Remittance Date under this Section 5.19 shall be limited
to the aggregate amount of the Servicing Fees otherwise payable to the Servicer
(without adjustment on account of Prepayment Interest Shortfalls) with respect
to (i) scheduled payments having the Due Date occurring in the Due Period
applicable to such Remittance Date received by the Servicer prior to the
Servicer Remittance Date, and (ii) Principal Prepayments, Curtailments and
Liquidation Proceeds received in the Due Period applicable to such Remittance
Date, and the rights of the Certificateholders to the offset of the aggregate
Prepayment Interest Shortfalls shall not be cumulative.

     Section 5.20 Periodic Advances. If, on any Determination Date, the Servicer
determines that any Monthly Payments due on the Due Date immediately preceding
such Determination Date have not been received as of the close of business on
such Determination Date, the Servicer shall determine the amount of any Periodic
Advance required to be made with respect to such unpaid Monthly Payments on the
related Servicer Remittance Date. The Servicer shall, one Business Day after
such Determination Date, certify and deliver a magnetic tape or diskette to the
Trustee indicating the payment status of each Mortgage Loan as of such
Determination Date and shall cause to be deposited in the Trustee Collection
Account an amount equal to the Periodic Advance for the related Servicer
Remittance Date, which deposit may be made in whole or in part from funds in the
Collection Account being held for future distribution or withdrawal on or in
connection with Remittance Dates in subsequent months. Any funds being held for
future distribution to Certificateholders and so used shall be replaced by the
Servicer from its own funds by deposit into the Trustee Collection Account on or
before the Determination Date corresponding to any such future Servicer
Remittance Date to the extent that funds in the Trustee Collection Account on
such future Determination Date shall otherwise be less than the amount required
to be transferred to the Certificate Account in respect


                                       90
<PAGE>

of payments to Certificateholders required to be made on the Remittance Date
related to such future Determination Date.

     The Servicer shall designate on its records the specific Mortgage Loans and
related installments (or portions thereof) as to which such Periodic Advance
shall be deemed to have been made, such designation, except in cases of manifest
error, being conclusive for purposes of withdrawals from the Collection Account
or Trustee Collection Account pursuant to Section 5.4.

     Section 5.21 Indemnification; Third Party Claims. (a) Each of the Servicer,
the Depositor, and the Seller (solely for the purpose of this Section 5.21, the
"Indemnifying Parties") agrees to indemnify and to hold each of the Servicer,
the Depositor, the Trustee, the Seller, the Certificate Insurer and each
Certificateholder (solely for the purpose of this Section 5.21, the "Indemnified
Parties") harmless against any and all claims, losses, penalties, fines,
forfeitures, legal fees and related costs, judgments, and any other costs, fees
and expenses that the Indemnified Parties may, respectively, sustain in any way
related to the failure of any one or more of the Indemnifying Parties to perform
its respective duties in compliance with the terms of this Agreement. Each
Indemnified Party and the Servicer shall immediately notify the other
Indemnified Parties if a claim is made by a third party with respect to this
Agreement, and the Servicer shall with the consent of the Certificate Insurer,
such consent not to be unreasonably withheld, assume the defense of any such
claim and pay all expenses in connection therewith, including reasonable counsel
fees approved by the Certificate Insurer, and promptly pay, discharge and
satisfy any judgment or decree which may be entered against the Indemnified
Parties in respect of such claim. The Trustee shall, out of the assets of the
Trust Fund, reimburse the Servicer in accordance with Section 5.14 hereof for
all amounts advanced by it pursuant to the preceding sentence except when the
claim relates directly to the failure of the Servicer to service and administer
the Mortgages in compliance with the terms of this Agreement; provided, that the
Servicer's indemnity hereunder shall not be in any manner conditioned on the
availability of funds for such reimbursement.

     (b) The Trustee, at the written request of the Servicer (which the Trustee
may conclusively rely on) may, if necessary, reimburse the Servicer from amounts
otherwise distributable on the Class R Certificates for all amounts advanced by
the Servicer pursuant to Section 4.4(a)(ii) of the Purchase and Sale Agreement,
except when the claim relates directly to the failure of the Servicer, if it is,
or is an Affiliate of, the Seller, to perform its obligations to service and
administer the Mortgages in compliance with the terms of the Purchase and Sale
Agreement, or the failure of the Seller to perform its duties in compliance with
the terms of this Agreement.



                                       91
<PAGE>

     (c) The Trustee, at the written request of the Servicer (which the Trustee
may conclusively rely on) shall reimburse the Seller from amounts otherwise
distributable on the Class R Certificates for all amounts advanced by the Seller
pursuant to the second sentence of Section 4.4(a)(ii) of the Purchase and Sale
Agreement except when the relevant claim relates directly to the failure of the
Seller to perform its duties in compliance with the terms of the Purchase and
Sale Agreement.

     Section 5.22 Maintenance of Corporate Existence and Licenses; Merger or
Consolidation of the Servicer. (a) The Servicer will keep in full effect its
existence, rights and franchises as a corporation, will obtain and preserve its
qualification to do business as a foreign corporation in each jurisdiction
necessary to protect the validity and enforceability of this Agreement or any of
the Mortgage Loans and to perform its duties under this Agreement and will
otherwise operate its business so as to cause the representations and warranties
under Section 3.1 to be true and correct at all times under this Agreement.

     (b) Any Person into which the Servicer may be merged or consolidated, or
any corporation resulting from any merger, conversion or consolidation to which
the Servicer shall be a party, or any Person succeeding to the business of the
Servicer, shall be an established mortgage loan servicing institution acceptable
to the Certificate Insurer that has a net worth of at least $______ and is a
Permitted Transferee, and in all events shall be the successor of the Servicer
without the execution or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding. The
Servicer shall send notice of any such merger or consolidation to the Trustee
and the Certificate Insurer.

     Section 5.23 Assignment of Agreement by Servicer; Servicer Not to Resign.
The Servicer shall not assign this Agreement nor resign from the obligations and
duties hereby imposed on it except by mutual written consent of the Servicer,
the Seller, the Certificate Insurer and the Trustee or upon the determination
that the Servicer's duties hereunder are no longer permissible under applicable
law and that such incapacity cannot be cured by the Servicer without the
incurrence, in the reasonable judgment of the Certificate Insurer, of
unreasonable expense. Any such determination that the Servicer's duties
hereunder are no longer permissible under applicable law permitting the
resignation of the Servicer shall be evidenced by a written Opinion of Counsel
(who may be counsel for the Servicer) to such effect delivered to the Trustee,
the Seller, the Depositor and the Certificate Insurer. No such resignation shall
become effective until the Trustee or a successor appointed in accordance with
the terms of this Agreement has assumed the Servicer's responsibilities and
obligations hereunder in accordance with Section 7.2. The Servicer shall provide
the


                                       92
<PAGE>

Trustee, Moody's and S&P and the Certificate Insurer with 30 days prior written
notice of its intention to resign pursuant to this Section 5.23.

     Section 5.24 Servicer Purchase of Certain Mortgage Loans. On and after the
date upon which the Trust Balance of any HELOC has been reduced to zero (from
payments from sources other than the Servicer or any Affiliate of the Servicer),
the Servicer may purchase the related Mortgage Loan by depositing an amount
equal to the then outstanding Additional Balance with respect to such Mortgage
Loan into the Additional Certificate Account. After the deposit of such amount
the Trustee shall release such Mortgage Loan and the related Mortgage File to or
at the direction of the Servicer.

                [Remainder of this page intentionally left blank]











                                       93
<PAGE>

                                   ARTICLE VI

                           Distributions and Payments

     Section 6.1 Establishment of Certificate Account, Additional Certificate
Account, Capitalized Interest Account and Pre-Funding Account; Deposits to the
Certificate Account, the Additional Certificate Account, Capitalized Interest
Account and the Pre-Funding Account. (a) The Trustee shall establish and
maintain the Certificate Account which shall be titled "Certificate Account,
________________, as trustee for the registered holders of Mortgage Pass-Through
Certificates, Series _____, Class A and Class R" and which shall be an Eligible
Account. Notice of the establishment of the Certificate Account shall be
promptly provided in writing to each of the Servicer, the Rating Agencies and
the Certificate Insurer.

     (b) The Trustee shall establish and maintain the Additional Certificate
Account which shall be titled "Additional Certificate Account, ________________,
as trustee for the registered holders of Mortgage Pass-Through Certificates,
Series _____, Additional Certificates." Notice of the establishment of the
Additional Certificate Account shall be promptly provided in writing to each of
the Servicer, the Certificate Insurer and the Holder of the Additional
Certificate.

     (c) (i) The Trustee shall establish and maintain the Pre-Funding Account
which shall be titled "Pre-Funding Account, ________________, as trustee for the
registered holders of Mortgage Pass-Through Certificates, Series _____, Class A"
and which shall be an Eligible Account. The Trustee shall deposit the Original
Group I Pre-Funded Amount from the proceeds of the sale of the Class A-1
Certificates and the Original Group II Pre-Funded Amount from the proceeds of
the sale of the Group II Certificates into the Pre-Funding Account on the
Closing Date.

     (ii) The Trustee shall establish and maintain the Capitalized Interest
Account which shall be titled "Capitalized Interest Account, ________________,
as trustee for the registered holders of Mortgage Pass-Through Certificates,
Series _____, Class A" and which shall be an Eligible Account. The Trustee shall
deposit the Capitalized Interest Requirement from the proceeds of the sale of
the Class A Certificates into the Capitalized Interest Account on the Closing
Date unless an Eligible Letter of Credit with respect to such amount has been
delivered to the Trustee on the Closing Date.

     (d) The Servicer may direct the Trustee in writing to invest the funds in
the Certificate Account, the Capitalized Interest Account and the Pre-Funding
Account only in Permitted Investments which mature not later than the second
Business Day prior to the Remittance Date and thereafter all such funds shall be
held by the Trustee uninvested. No Permitted Investment shall be sold or
disposed of at a gain prior to maturity unless the


                                       94
<PAGE>

Servicer has delivered to the Trustee an Opinion of Counsel (at the Servicer's
expense) that such sale or disposition will not cause the Trust Fund to be
subject to the tax on income from prohibited transactions imposed by Code
Section 860F(a)(1), otherwise subject the Trust Fund to tax or cause the _____
REMIC to fail to qualify as a REMIC. All income (other than any gain from a sale
or disposition of the type referred to in the preceding sentence or such income
from amounts on deposit in the Pre-Funding Account) realized from any such
Permitted Investment shall be for the benefit of the Servicer as additional
servicing compensation. The amount of any losses incurred in respect of any such
investments shall be deposited in the Certificate Account by the Servicer out of
its own funds immediately as realized.

     (e) On each Servicer Remittance Date, the Servicer shall cause to be
deposited in the Certificate Account (i) from funds on deposit in the Trustee
Collection Account, an amount equal to the Servicer Remittance Amount with
respect to Group I (net of the amount to be deposited pursuant to clause (ii)
below) and the Servicer Remittance Amount with respect to Group II (net of the
amount to be deposited pursuant to clause (ii) below), (ii) from funds on
deposit in the Collection Account or the Trustee Collection Account, the Net
Foreclosure Profits for the related Group, if any with respect to the related
Remittance Date, minus any portion thereof payable to the Servicer pursuant to
Section 5.3, net of the Additional Certificate Allocation, (iii) from funds on
deposit in the Capitalized Interest Account, the Capitalized Interest Deposit
Amount for such Remittance Date and (iv) from funds on deposit in the
Pre-Funding Account, any such amount that constitutes a portion of the Servicer
Remittance Amount.

     (f) On the second Business Day prior to each Remittance Date, the Trustee
shall transfer funds on deposit in the Trustee Collection Account into the
Certificate Account in the amount specified by the Servicer pursuant to Section
6.4(d) hereof. On each of the first three Remittance Dates, to the extent funds
in the Certificate Account are insufficient to pay the amounts required by
Sections 6.5(a)(i) - (vi), the Trustee shall withdraw from the Capitalized
Interest Account (or make a drawing on the Letter of Credit) and deposit in the
Certificate Account the related Capitalized Interest Deposit Amount. On the
Business Day prior to the Remittance Date immediately following the end of the
Pre-Funding Period the Trustee shall transfer all amounts then on deposit in the
Pre-Funding Account to the Certificate Account.

     (g) On the second Business Day prior to each Remittance Date, the Servicer
shall cause to be deposited in the Additional Certificate Account, all amounts
on deposit in the Trustee Collection Account and the Collection Account
allocable to the Additional Certificate in accordance with the definition of
Servicer Remittance Amount and the definition of Additional


                                       95
<PAGE>

Certificate Allocation hereof. All funds herein required to be deposited in the
Additional Certificate Account shall be allocated at the direction of the Holder
of the Additional Certificate.

     Section 6.2 Permitted Withdrawals From the Certificate Account and The
Additional Certificate Account. The Trustee shall, in accordance with the
Servicer's written directions to the Trustee as described in Section 6.5,
withdraw or cause to be withdrawn

     (a) funds from the Certificate Account for the following purposes:

          (i) to effect the distributions described in Section 6.5(a);

          (ii) to pay to or upon the direction of the Seller with respect to
     each Mortgage Loan or property acquired in respect thereof that has been
     repurchased or replaced pursuant to Section 2.4 or 3.3 or to pay to the
     Servicer with respect to each Mortgage Loan or property acquired in respect
     thereof that has been purchased all amounts received thereon deposited in
     the related Certificate Account that do not constitute property of the
     Trust Fund;

          (iii) to pay the Servicer any interest earned on or investment income
     earned with respect to funds in the Certificate Account;

          (iv) to return to the Trustee Collection Account any amount deposited
     in the Certificate Account that was not required to be deposited therein;
     and

          (v) to clear and terminate the related Certificate Account upon
     termination of the Trust Fund or any Group thereof pursuant to Article
     VIII.

     The Trustee shall keep and maintain a separate accounting for withdrawals
from the Certificate Account pursuant to each of subclauses (a)(i) through
(a)(v) listed above.

     (b) funds from the Additional Certificate Account, for the following
purposes:

          (i) to effect the distributions described in Section 6.5(b);

          (ii) to pay to the Servicer any interest earned on or investment
     income earned with respect to funds in the Additional Certificate Account;



                                       96
<PAGE>

          (iii) to return to the Trustee Collection Account or the Collection
     Account any amount deposited in the Additional Certificate Account that was
     not required to be deposited therein; and

          (iv) to clear and terminate the Additional Certificate Account upon
     termination of the Trust Fund pursuant to Article VIII hereof.

     The Trustee shall keep and maintain a separate accounting for withdrawals
from the Additional Certificate Account pursuant to each of subclauses (b)(i)
through (b)(v).

     Section 6.3 Collection of Money. Except as otherwise expressly provided
herein, the Trustee may demand payment or delivery of all money and other
property payable to or receivable by the Trustee pursuant to this Agreement,
including, but not limited to, (a) all payments due on the Mortgage Loans in
accordance with the respective terms and conditions of such Mortgage Loans and
required to be paid over to the Trustee by the Servicer or by any Subservicer
and (b) Insured Payments. The Trustee shall hold all such money and property
received by it, as part of the Trust Fund and shall apply it as provided in this
Agreement.

     Section 6.4 The Reserve Account and the Certificate Insurance Policies. (a)
On the Closing Date, the Trustee shall establish the Reserve Account entitled
"Reserve Account, ________________, as trustee for the registered holders of
Mortgage Pass-Through Certificates, Series _____, Class A and Class R" for the
benefit of the Trust, the Certificateholders and the Certificate Insurer. The
Trustee shall have exclusive control over such Reserve Account and the sole
right of withdrawal from such Account. On the Closing Date, the Depositor shall
make available under an Eligible Letter of Credit or, from the proceeds of the
offering of the Certificates, shall deposit an amount equal to $______ in such
Reserve Account, which represents the sum of _____% of the Aggregate HELOC Trust
Balance of the Cut-Off Date and _____% of the Aggregate HEL Trust Balance as of
the Cut-Off Date. The Trustee shall maintain the Reserve Account at the Required
Reserve Account Level as described in Section 6.5 hereof. If the amount in the
Reserve Account decreases below the Required Reserve Account Level, then on the
next Remittance Date, the Trustee shall, to the extent of the Available Funds
Excess, transfer from the Certificate Account the amount described in Section
6.5(a)(vi) and deposit such amount into the Reserve Account. On any Remittance
Date, any amount in the Reserve Account in excess of the Required Reserve
Account Level after the required distributions described in Sections
6.5(a)(i)-(vi) shall be withdrawn from the Reserve Account and paid to the
Holders of the Class R Certificates pro rata in proportion to their undivided
beneficial ownership interest in the _____ REMIC. Funds held in the Reserve
Account shall be invested in Permitted Investments at the written direction of
the



                                       97
<PAGE>

Holders of the Class R Certificates that mature prior to the Business Day prior
to the next Servicer Remittance Date. No Permitted Investment shall be sold
prior to its maturity. The Holders of the Class R Certificates shall be liable
for any losses occurring with respect to the Permitted Investments held in the
Reserve Account.

     (b) Not later than two Business Days prior to the Servicer Remittance Date,
the Trustee, based on the information provided to it by the Servicer pursuant to
Section 6.5 hereof, shall determine with respect to the immediately following
Remittance Date the amount to be on deposit in the Certificate Account (such
amount the result of the Servicer's remittance of the Servicer Remittance Amount
for Group I and the Servicer Remittance Amount for Group II) reduced by (x) the
sum of the amounts described in clauses (i) and (ii) of Section 6.5(a) for the
related Remittance Date, and further not including (y) any Insured Payment.

     (c) (i) Not later than 12:00 noon ________________ City time on the second
Business Day preceding each Remittance Date, the Trustee shall, if the Trustee
determines that the Group I Available Amount plus any amount available to be
transferred to the Certificate Account from the Reserve Account (or drawn under
an Eligible Letter of Credit) for the related Remittance Date is less than the
Class A-1 Formula Distribution Amount for such Remittance Date, complete a
Notice in the form of Exhibit A to the Class A-1 Certificate Insurance Policy
and submit such notice to the Certificate Insurer and such notice shall serve as
a claim for an Insured Payment in an amount equal to the Insured Payment due
with respect to the Class A-1 Certificates for and on such Remittance Date.
Unless the Class A-1 Credit Enhancement Distribution Amount is transferred to
the Certificate Account prior to the related Remittance Date, the Insured
Payment shall be deposited directly into the Certificate Account in accordance
with the Notice and the Class A-1 Certificate Insurance Policy.

     (ii) Not later than 12:00 noon ________________ City time on the second
Business Day preceding each Remittance Date, the Trustee shall, if the Trustee
determines that the Group II Available Amount plus any amount available to be
transferred to the Certificate Account from the Reserve Account (or drawn under
an Eligible Letter of Credit) for the related Remittance Date is less than the
Group II Formula Distribution Amount for such Remittance Date, complete a Notice
in the form of Exhibit A to the Group II Certificate Insurance Policy and submit
such notice to the Certificate Insurer and such notice shall serve as a claim
for an Insured Payment in an amount equal to the Insured Payment due with
respect to the Group II Certificates for and on such Remittance Date. Unless the
Group II Credit Enhancement Distribution Amount is transferred to the
Certificate Account prior to the related Remittance Date, the Insured Payment
shall be deposited


                                       98
<PAGE>

directly into the Certificate Account in accordance with the Notice and the
Group II Certificate Insurance Policy.

     (d) On the Business Day prior to each Remittance Date, (i) for which an
Insured Payment is required, the Trustee shall withdraw all funds on deposit in
the Reserve Account and draw all amounts available to be drawn under the
Eligible Letter of Credit in accordance with the letter of instructions
addressed to the Trustee dated as of the Closing Date attached hereto as Exhibit
Q and deposit such amount in the Certificate Account and (ii) for which no
Insured Payment is required, the Trustee shall withdraw from the Reserve Account
and if the amounts on deposits in the Reserve Account are insufficient shall
draw upon the Eligible Letter of Credit in accordance with the letter of
instructions addressed to the Trustee dated as of the Closing Date attached
hereto as Exhibit Q, in an aggregate amount equal to the Class A-1 Credit
Enhancement Distribution Amount and the Group II Credit Enhancement Distribution
Amount and deposit such amount in the Certificate Account to be used to make
distributions to the related Certificateholders on the related Remittance Date.

     (e) The Trustee shall keep a complete and accurate record of the amount of
interest and principal paid in respect of any Certificate from moneys received
under either Certificate Insurance Policy. The Certificate Insurer shall have
the right to inspect such records at reasonable times during normal business
hours upon one Business Day's prior notice to the Trustee.

     (f) In the event that the Trustee has received a certified copy of an order
of the appropriate court that any amount distributed on the Class A
Certificates, including any amounts represented by an Insured Payment, has been
voided in whole or in part as a preference payment under applicable bankruptcy
law, the Trustee shall so notify the Certificate Insurer, shall comply with the
provisions of the related Certificate Insurance Policy to obtain payment by the
Certificate Insurer of such voided amount distributed, and shall, at the time it
provides notice to the Certificate Insurer, notify, by mail to
Certificateholders of the affected Certificates that, in the event any
Certificateholder's amount distributed is so recovered, such Certificateholder
will be entitled to payment pursuant to the related Certificate Insurance
Policy, a copy of which shall be made available through the Trustee, the
Certificate Insurer or the Certificate Insurer's fiscal agent, if any, and the
Trustee shall furnish to the Certificate Insurer or its fiscal agent, if any,
its records evidencing the payments which have been made by the Trustee and
subsequently recovered from Certificateholders, and dates on which such payments
were made.

     (g) The  Trustee  shall  promptly  notify  the  Certificate  Insurer of any
proceeding or the institution of any action,  of which a Responsible  Officer of
the  Trustee  has actual  knowledge,  seeking the  avoidance  as a  preferential
transfer under applicable


                                       99
<PAGE>

bankruptcy, insolvency, receivership or similar law (a "Preference Claim") of
any distribution made with respect to the Certificates. Each Certificateholder,
by its purchase of Certificates, the Servicer and the Trustee agree that, the
Certificate Insurer (so long as no Certificate Insurer Default exists) may at
any time during the continuation of any proceeding relating to a Preference
Claim direct all matters relating to such Preference Claim, including, without
limitation, (i) the direction of any appeal of any order relating to such
Preference Claim and (ii) the posting of any surety, supersedeas or performance
bond pending any such appeal. In addition and without limitation of the
foregoing, the Certificate Insurer shall be subrogated to, and each
Certificateholder, the Servicer and the Trustee hereby delegate and assign to
the Certificate Insurer, to the fullest extent permitted by law, the rights of
the Servicer, the Trustee and each Certificateholder in the conduct of any such
Preference Claim, including, without limitation, all rights of any party to any
adversary proceeding or action with respect to any court order issued in
connection with any such Preference Claim.

     Section 6.5 Distributions. No later than 12:00 noon California time on the
Determination Date, the Servicer shall deliver to the Trustee and to the
Certificate Insurer a report in computer-readable form specifying (x) the
outstanding Trust Balances and Additional Balances, if any, of each of the
Mortgage Loans as of the last day of the calendar month immediately preceding
the Due Period applicable to such Servicer Remittance Date, (y) such of the
information included in Section 6.7(c) as to the Mortgage Loans as the Trustee
may reasonably require or the Certificate Insurer may reasonably request and (z)
such information as to each Mortgage Loan as of the Record Date immediately
preceding such Servicer Remittance Date and such other information as the
Trustee shall reasonably require or the Certificate Insurer may reasonably
request. The Servicer shall include written direction to the Trustee (with a
copy delivered to the Certificate Insurer) specifying the following information
(which need not be in computer-readable form): (A) each amount to be transferred
by the Trustee from the Trustee Collection Account and/or the Collection Account
(i) to the Certificate Account, including (a) the Servicer Remittance Amount for
Group I and the Servicer Remittance Amount for Group II, (b) the Net Foreclosure
Profits for Group I (net of any portion payable to the Servicer and net of the
Additional Certificate Allocation portion thereof) and the Net Foreclosure
Profits for Group II (net of any portion payable to the Servicer) and (c) the
Periodic Advances for such Remittance Date; and (ii) to the Additional
Certificate Account(s), pursuant to Section 6.1(g); (B) instructions to the
Trustee regarding the amounts to be withdrawn from the Reserve Account and
deposited into the Certificate Account pursuant to Section 6.4(d) hereof; (C)
instructions to the Trustee regarding amounts to be drawn under the Eligible
Letter of Credit and (D) instructions to the Trustee specifying the amounts to
be withdrawn from the Certificate Account pursuant to Section 6.2(a)



                                      100
<PAGE>

(including therein an itemization of the amounts to be distributed pursuant to
Section 6.2(a)(i) as specified in Section 6.5(a)(i)-(vii) and the amounts to be
withdrawn from the Additional Certificate Account(s) pursuant to Section 6.2(b)
(including therein an itemization of the amounts to be distributed pursuant to
Section 6.5(b)(i)-(ii)). The information with respect to the Remittance Date
provided by the Servicer to the Trustee and the Certificate Insurer on the
Determination Date shall also include the Class A-1 Formula Distribution Amount,
the Group II Formula Distribution Amount, the Class A-1 Pass-Through Rate, the
Weighted Average Rate Cap, the Weighted Average Group II Pass-Through Rate the
Class A-1 Premium Percentage and the Group II Premium Percentage, the aggregate
Class A-1 Principal Balance, the aggregate Class A-2 Principal Balance, the
aggregate Class A-3 Principal Balance, the aggregate Class A-4 Principal Balance
the Aggregate HELOC Trust Balance, the Aggregate HEL Trust Balance, the Class
A-1 Credit Enhancement Distribution Amount, the Group II Credit Enhancement
Distribution Amount and the Required Reserve Account Level. The Servicer shall
also calculate and provide the Group I Available Amount, the Group II Available
Amount, the Available Funds Excess, the Group I Net Available Funds Excess, the
Group II Net Available Funds Excess, if any, the amount of any Deficiency Amount
with respect to the Class A-1 Certificates, the amount of any Deficiency Amount
with respect to the Group II Certificates and any Insured Payment with respect
to the Class A-1 Certificates and any Insured Payment with respect to the Group
II Certificates and the amount required to be deposited into the Reserve Account
to bring the amount remaining on deposit in the Reserve Account together with
the amount available to be drawn under any Eligible Letter of Credit (after any
withdrawal by the Trustee, and subsequent transfer to the Certificate Account)
equal to the Required Reserve Account Level. Simultaneous with the delivery of
the foregoing information to the Trustee, the Servicer shall provide the Trustee
and the Certificate Insurer with a report including information specified in
each of Sections 6.7(a)(i)-(xi) and in Section 6.7(c)(i)-(vii).

     (a) With respect to the Certificate Account (including, if deposited into
such Certificate Account, any withdrawals from the Reserve Account or any
Insured Payments), on each Remittance Date, the Trustee shall make the following
allocations, disbursements and transfers in the following order of priority, in
accordance with the information received pursuant to the immediately preceding
paragraph and each such allocation, transfer and disbursement shall be treated
as having occurred only after all preceding allocations, transfers and
disbursements have occurred:

          (i) to the Certificate Insurer, the Certificate Insurance Premium
     Amount;

          (ii) to the Trustee, an amount equal to the Trustee Fees then due to
     it;



                                      101
<PAGE>

          (iii) to the Class A-1 Certificateholders from the Group I Available
     Amount an amount equal to the Class A-1 Interest Distribution Amount, to
     the Class A-2 Certificateholders from the Group II Available Amount an
     amount equal to the Class A-2 Interest Distribution Amount, to the Class
     A-3 Certificateholders from the Group II Available Amount an amount equal
     to the Class A-3 Interest Distribution Amount and to the Class A-4
     Certificateholders from the Group II Available Amount an amount equal to
     the Class A-4 Interest Distribution Amount;

          (iv) from the Group I Available Amount to the Class A-1
     Certificateholders an amount equal to the Class A-1 Principal Distribution
     Amount until the Class A-1 Principal Balance has been reduced to zero and
     from the Group II Available Amount to the Class A-2 Certificateholders an
     amount equal to the Group II Principal Distribution Amount until the Class
     A-2 Principal Balance has been reduced to zero and from the Group II
     Available Amount after the Class A-2 Principal Balance has been reduced to
     zero to the Class A-3 Certificateholders an amount equal to the Group II
     Principal Distribution Amount until the Class A-3 Principal Balance has
     been reduced to zero, and from the Group II Available Amount after the
     Class A-3 Principal Balance has been reduced to zero to the Class A-4
     Certificateholders an amount equal to the Group II Principal Distribution
     Amount until the Class A-4 Principal Balance has been reduced to zero;

          (v) to the Certificate Insurer the lesser of (x) the excess of (i) the
     amount in the Certificate Account (excluding Insured Payments) over (ii)
     the amount of Insured Payments for such Remittance Date and (y) the
     outstanding Reimbursement Amount, if any, as of such Remittance Date;

          (vi) to the Reserve Account, an amount equal to the lesser of (x) any
     amount then remaining in the Certificate Account after the applications
     described in clauses (i) through (v) above (the "Available Funds Excess")
     and (y) the amount necessary to bring the amount on deposit in the Reserve
     Account together with the amount available to be drawn under any Eligible
     Letter of Credit to the Required Reserve Account Level; and

          (vii) to the Holders of the Class R Certificates, the amount remaining
     in the Certificate Account on such Remittance Date, if any.

     (b) With respect to the Additional Certificate Account, on each Remittance
Date, the Trustee shall make the following disbursements and transfers in the
following order of priority, in accordance with the information received
pursuant to the first paragraph of this Section 6.5 and each such


                                      102
<PAGE>

disbursement or transfer shall be treated as having occurred only after all
preceding disbursements and transfers have occurred:

          (i) to the Servicer, any amounts representing interest earned on or
     investment income earned with respect to funds on deposit in the Additional
     Certificate Account; and

          (ii) to or upon the direction of the Holder(s) of the Additional
     Certificate(s) and the Additional Certificate(s), the corresponding
     Percentage Interest of each such certificate of the amount remaining on
     deposit on such Remittance Date in the Additional Certificate Account after
     each of the foregoing distributions have occurred.

Notwithstanding the foregoing, the aggregate amounts distributed on all
Remittance Dates to the Holders of the Class A-1 Certificates, the Holders of
the Class A-2 Certificates, the Holders of the Class A-3 Certificates, the
Holders of the Class A-4 Certificates on account of principal shall not exceed
the Original Class A-1 Principal Balance, Original Class A-2 Principal Balance,
Original Class A-3 Principal Balance or Original Class A-4 Principal Balance, as
applicable.

     Section 6.6 Investment of Accounts. (a) So long as no Event of Default
shall have occurred and be continuing, and consistent with any requirements of
the Code, all or a portion of any Account (other than the Reserve Account) held
by the Trustee shall be invested and reinvested by the Trustee, as directed in
writing by the Servicer, in one or more Permitted Investments bearing interest
or sold at a discount and maturing not later than the second Business Day prior
to the next Remittance Date. If an Event of Default shall have occurred and be
continuing or if the Servicer does not provide investment directions, the
Trustee shall invest all Accounts in Permitted Investments described in
paragraph (d) of the definition of Permitted Investments and maturing not later
than the second Business Day prior to the next Remittance Date. Notwithstanding
anything to the contrary in this Section 6.6(a), all amounts received under the
Certificate Insurance Policies shall remain uninvested.

     (b) If any amounts are needed for disbursement from any Account (other than
the Reserve Account) held by the Trustee and sufficient uninvested funds are not
available to make such disbursement, the Trustee shall cause to be sold or
otherwise converted to cash a sufficient amount of the investments in such
Account. The Trustee shall not be liable for any investment loss or other charge
resulting therefrom unless the Trustee's failure to perform in accordance with
this Section 6.6 is the cause of such loss or charge or the Trustee is the
obligor of the related investment.

     (c) Subject to Section 9.1 hereof, the Trustee shall not in any way be held
liable by reason of any insufficiency in


                                      103
<PAGE>

any Account held by the Trustee resulting from any investment loss on any
Permitted Investment included therein (except as provided in subsection (b) of
this Section 6.6). 

     (d) So long as no Event of Default shall have occurred and be continuing,
all net income and gain realized from investment of, and all earnings on, funds
deposited in any Account (excluding the Reserve Account) shall be for the
benefit of the Servicer as servicing compensation (in addition to the Servicing
Fee). The Servicer shall deposit in the related Account the amount of any loss
incurred in respect of any Permitted Investment held therein which is in excess
of the income and gain thereon immediately upon realization of such loss,
without any right to reimbursement therefor from its own funds.

     Section 6.7 Reports by Trustee. (a) On each Remittance Date the Trustee
shall, provide a report delivered to it by the Servicer on the Determination
Date, as described in Section 6.5 hereof, to each Holder, to the Certificate
Insurer, to the Underwriter, to the Depositor, to the Servicer, to S&P and to
Moody's (the "Trustee Remittance Report"). Such report shall set forth the
following information:

          (i) the amount of the distributions made on such Remittance Date with
     respect to the Class A-1 Certificates, the Class A-2 Certificates, the
     Class A-3 Certificates, the Class A-4 Certificates, the Class R
     Certificates, and the Additional Certificates, including whether such
     distributions were made to the holder of the corresponding certificate, or
     to an account held by the Trust for the benefit of such corresponding
     certificate;

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

          (iii) the amount of such distributions allocable to interest and the
     calculation thereof;

          (iv) the amount of any Net Liquidation Proceeds included in such
     distributions and the calculation thereof:

          (v) the principal amount of the Class A-1 Certificates (based on a
     Certificate in an original principal amount of $_____), the principal
     amount of the Class A-2 Certificates (based on a Certificate in an original
     principal amount of $_____), the principal amount of the Class A-3
     Certificates (based on a Certificate in an original principal amount of
     $_____) then outstanding, the principal amount of the Class A-4
     Certificates (based on a Certificate in an original principal amount of
     $_____) then outstanding, and the outstanding amount of the Trust


                                      104
<PAGE>

     Balances (stated separately for HELs and HELOCs) and the Additional
     Balances, in each case after giving effect to any principal payments made
     on such Remittance Date:

          (vi) the amount of any Insured Payment included in the amounts
     distributed to the related Class of Class A Certificateholders on such
     Remittance Date;

          (vii) the amount of any Available Funds Excess and any Deficiency
     Amount with respect to the Class A-1 Certificates and any Deficiency Amount
     with respect to the Group II Certificates on such Remittance Date:

          (viii) the amount of any Class A-1 Credit Enhancement Distribution
     Amount or Group II Credit Enhancement Distribution Amount withdrawn from
     the Reserve Account on such Remittance Date;

          (ix) the amount then on deposit in the Reserve Account together with
     the current Required Reserve Account Level (indicating the calculation for
     each in such report), the amount then on deposit in the Pre-Funding
     Account, the amount then on deposit in the Capitalized Interest Account and
     the amount available to be drawn under all Eligible Letters of Credit on
     such Remittance Date;

          (x) the total of any Substitution Adjustments and any Loan Repurchase
     Price amounts included in each such distribution; and

          (xi) the amounts, if any, of any related Liquidation Loan Losses for
     the related Due Period.

     Items (i), (ii) and (iii) above shall, with respect to the Class A
Certificates, be presented on the basis of a Certificate having a $_____
denomination. In addition, by ____________ of each calendar year following any
year during which the Certificates are outstanding, the Trustee shall furnish a
report to each Holder of record if so requested in writing at any time during
each calendar year as to the aggregate of amounts reported pursuant to (i), (ii)
and (iii) with respect to the Certificates for such calendar year.

     (b) All distributions made to the Certificateholders according to Class or
type of Certificate on each Remittance Date will be made on a pro rata basis
among the Certificateholders as of the next preceding Record Date based on the
proportional beneficial ownership interest in the _____ REMIC as are represented
by their respective Certificates, and shall be made by wire transfer of
immediately available funds to the account of such Certificateholder at a bank
or other entity having appropriate facilities therefor, if, in the case of a
Class A Certificateholder, such Certificateholder shall own of record
Certificates of the same Class which have denominations



                                      105
<PAGE>

aggregating at least $_____ appearing in the Certificate Register and shall have
provided complete wiring instructions at least five Business Days prior to the
Record Date, and otherwise by check mailed to the address of such
Certificateholder appearing in the Certificate Register.

     (c) In addition, on each Remittance Date the Trustee will distribute to
each Holder, to the Certificate Insurer, to the Underwriter, to the Depositor,
to S&P and to Moody's, together with the information described in subsection (a)
preceding, the following information with respect to the Mortgage Loans as of
the close of business on the last Business Day of the prior calendar month
(except as otherwise provided in clause (v) below), which is hereby required to
be prepared by the Servicer and furnished to the Trustee for such purpose on or
prior to the related Servicer Remittance Date:

          (i) the total number of HELOCs and HELs and the aggregate Trust
     Balances and Additional Balances, if any, thereof, together with the
     number, aggregate principal balances of such HELOCs and HELs and the
     percentage (based on the aggregate Trust Balances of the Mortgage Loans) of
     the aggregate Trust Balances of such Mortgage Loans to the aggregate Trust
     Balance of all Mortgage Loans in the related Group (A) 30-59 days
     Delinquent, (B) 60-89 days Delinquent and (C) 90 or more days Delinquent;

          (ii) the number, aggregate Trust Balances of all HELOCs and HELs and
     percentage (based on the aggregate Trust Balances of the HELOCs or HELs) of
     the aggregate Trust Balances of such Mortgage Loans to the aggregate Trust
     Balance of all Mortgage Loans in the related Group in foreclosure
     proceedings and the number, aggregate Trust Balances of all HELOCs and HELs
     and percentage (based on the aggregate Trust Balances of the Mortgage
     Loans) of any such HELOCs and HELs also included in any of the statistics
     described in the foregoing clause (i);

          (iii) the number, aggregate Trust Balances of all HELOCs and HELs and
     percentage (based on the aggregate Trust Balances of the HELOCs and HELs)
     of the aggregate Trust Balances of such Mortgage Loans to the aggregate
     Trust Balance of all Mortgage Loans in the related Group relating to
     Mortgagors in bankruptcy proceedings and the number, aggregate Trust
     Balances of all HELOCs and HELs and percentage (based on the aggregate
     Trust Balances of the HELOCs and HELs) of any such Mortgage Loans are also
     included in any of the statistics described in the foregoing clause (i);

          (iv) the number, aggregate Trust Balances of all HELOCs and HELs and
     percentage (based on the aggregate Trust Balances of the HELOCs and HELs)
     of the aggregate Trust Balances of such Mortgage Loans to the aggregate
     Trust


                                      106
<PAGE>

     Balance of all Mortgage Loans in the related Group relating to REO Mortgage
     Loans and the number, aggregate Trust Balances of all HELOCs and HELs and
     percentage (based on the aggregate Trust Balances of the HELOCs and HELs)
     of any such Mortgage Loans that are also included in any of the statistics
     described in the foregoing clause (i);

          (v) the weighted average of (i) the Mortgage Interest Rate for the
     HELOCs and for the HELs and (ii) the Net Mortgage Interest Rate for the
     HELOCs and for the HELs on the Due Date occurring in the Due Period related
     to such Remittance Date;

          (vi) the weighted average remaining term to stated maturity of (a) all
     HELOCs and (b) all HELs; and

          (vii) the book value of any REO Property.

     Section 6.8 Additional Reports by Trustee and by Servicer. (a) The Trustee
shall report to the Depositor, the Servicer and the Certificate Insurer with
respect to the amount then held in each Account (including investment earnings
accrued or scheduled to accrue) held by the Trustee and the identity of the
investments included therein, as the Depositor, the Servicer or the Certificate
Insurer may from time to time request in writing.

     (b) From time to time, at the request of the Certificate Insurer, the
Trustee shall report to the Certificate Insurer with respect to its actual
knowledge, without independent investigation, of any breach of any of the
representations or warranties relating to individual Mortgage Loans set forth in
the Purchase and Sale Agreement, the Mortgage Loan Sale Agreement or in Section
3.1 or 3.2 hereof.

     Section 6.9 Compensating Interest. Not later than the close of business on
the third Business Day prior to the Remittance Date, the Servicer shall remit to
the Trustee (without right or reimbursement therefor) for deposit into the
Certificate Account an amount equal to the lesser of (a) the aggregate of the
Prepayment Interest Shortfalls for the related Remittance Date resulting from
Principal Prepayments during the related Due Period and (b) its aggregate
Servicing Fees received in the related Due Period (the "Compensating Interest").

     Section 6.10 Effect of Payments by the Certificate Insurer; Subrogation.
Anything herein to the contrary notwithstanding, any payment with respect to
principal of or interest on the Certificates which is made with moneys received
pursuant to the terms of the Certificate Insurance Policies shall not be
considered payment of the Certificates from the Trust. The Depositor, the
Servicer and the Trustee acknowledge, and each Holder by its acceptance of a
Certificate agrees, that without the need for any further action on the part of
the Certificate


                                      107
<PAGE>

Insurer, the Depositor, the Servicer, the Trustee or the Certificate Registrar
(i) to the extent the Certificate Insurer makes payments, directly or
indirectly, on account of principal of or interest on the Certificates to the
Holders of such Certificates, the Certificate Insurer will be fully subrogated
to, and each Certificateholder, the Servicer and the Trustee hereby delegate and
assign to the Certificate Insurer, to the fullest extent permitted by law, the
rights of such Holders to receive such principal and interest from the Trust
Fund, including, without limitation, any amounts due to the Certificateholders
in respect of securities law violations arising from the offer and sale of the
Certificates, and (ii) the Certificate Insurer shall be paid such amounts but
only from the sources and in the manner provided herein for the payment of such
amounts. The Trustee and the Servicer shall cooperate in all respects with any
reasonable request by the Certificate Insurer for action to preserve or enforce
the Certificate Insurer's rights or interests under this Agreement without
limiting the rights or affecting the interests of the Holders as otherwise set
forth herein.

     Section 6.11 Pre-Funding Account.

     (a) Funds deposited in the Pre-Funding Account shall be held in trust by
the Trustee for the Certificateholders and the Certificate Insurer for the uses
and purposes set forth herein. All income and gain realized from investment of
funds deposited in the Pre-Funding Account shall be transferred to the
Certificate Account on the Business Day immediately preceding each Remittance
Date. The Servicer shall deposit in the Pre-Funding Account the amount of any
net loss incurred in respect of any Permitted Investment immediately upon
realization of such loss, without any right of reimbursement.

     (b) Amounts on deposit in the Pre-Funding Account shall be withdrawn by the
Trustee as follows:

          (i) On any Subsequent Transfer Date, the Trustee, upon written
     direction of the Depositor, shall release and apply amounts from the
     Pre-Funding Account in accordance with Section 2.10(a) hereof upon
     satisfaction of the conditions set forth in Sections 2.3 and 2.10 hereof;
     and

          (ii) On the Final Subsequent Transfer Date, the Trustee shall deposit
     into the Certificate Account all amounts remaining in the Pre-Funding
     Account.

     Section 6.12 Capitalized Interest Account.

     (a) Funds deposited in the Capitalized Interest Account shall be held in
trust by the Trustee for the Certificateholders and the Certificate Insurer for
the uses and purposes set forth herein. The Servicer shall deposit in the



                                      108
<PAGE>

Capitalized Interest Account the amount of any net loss incurred in respect of
Permitted Investments immediately upon realization of such loss, without any
right of reimbursement.

     (b) On each of the first three Remittance Dates, to the extent funds in the
Certificate Account are insufficient to pay the amounts required by Sections
6.5(a)(i) - (vi), the Trustee shall withdraw from the Capitalized Interest
Account (or make a drawing on the Letter of Credit) and deposit in the
Certificate Account the related Capitalized Interest Deposit Amount.

     (c) On the Remittance Date following the Final Subsequent Transfer Date,
any amount remaining on deposit in the Capitalized Interest Account after
distributions pursuant to clause (b) above shall be withdrawn by the Trustee and
paid to the Depositor.




                [Remainder of this page intentionally left blank]








                                      109
<PAGE>

                                  ARTICLE VII

                                     Default

     Section 7.1 Events of Default. (a) In case one or more of the following
Events of Default by the Servicer shall occur and be continuing, that is to say:

          (i) any failure by the Servicer to remit to the Trustee any payment
     required to be made by the Servicer under the terms of this Agreement or to
     deliver the report required by Section 6.5 of this Agreement;

          (ii) the failure by the Servicer to make any required Servicing
     Advance or Periodic Advance;

          (iii) any failure on the part of the Servicer duly to observe or
     perform in any material respect any other of the covenants or agreements on
     the part of the Servicer contained in this Agreement, or the breach of any
     representation and warranty made pursuant to Section 3.1 to be true and
     correct which continues unremedied for a period of 30 days after the date
     on which written notice of such failure or breach, requiring the same to be
     remedied, shall have been given to the Servicer, as the case may be, by the
     Depositor or the Trustee or to the Servicer and the Trustee by any
     Certificateholder or the Certificate Insurer;

          (iv) a decree or order of a court or agency or supervisory authority
     having jurisdiction in an involuntary case under any present or future
     federal or state bankruptcy, insolvency or similar law or for the
     appointment of a conservator or receiver or liquidator in any insolvency,
     readjustment of debt, marshalling of assets and liabilities or similar
     proceedings, or for the winding-up or liquidation of its affairs, shall
     have been entered against the Servicer and such decree or order shall have
     remained in force, undischarged or unstayed for a period of 60 days;

          (v) the Servicer shall consent to the appointment of a conservator or
     receiver or liquidator in any insolvency, readjustment of debt, marshalling
     of assets and liabilities or similar proceedings of or relating to the
     Servicer or of or relating to all or substantially all of the Servicer's
     property;

          (vi) the Servicer shall admit in writing its inability to pay its
     debts as they become due, file a petition to take advantage of any
     applicable insolvency or reorganization statute, make an assignment for the
     benefit of its creditors, or voluntarily suspend payment of its
     obligations;

                                      110

<PAGE>

          (vii) as of any Remittance Date prior to the 60th Remittance Date,
     Total Expected Losses exceed _____% of the aggregate Principal Balance of
     the Mortgage Loans;

          (viii) as of any Remittance Date following the 60th Remittance Date
     but prior to the 120th Remittance Date, Total Expected Losses exceed
     __________% of the aggregate Principal Balance of the Mortgage Loans;

     (b) then, and in each and every such case, so long as an Event of Default
shall not have been remedied with respect to (i) - (ix) above, the Trustee
shall, but only at the direction of the Certificate Insurer or the Majority
Certificateholders with the consent of the Certificate Insurer, by notice in
writing to the Servicer and a Responsible Officer of the Trustee, (x) remove the
Servicer, and in the case of any removal at the direction of the Majority
Certificateholders, and in addition to whatever rights such Certificateholders
may have at law or equity to damages, including injunctive relief and specific
performance, (y) terminate all the rights and obligations of the Servicer under
this Agreement and in and to the Mortgage Loans and the proceeds thereof, as
servicer; and (z) with respect to clauses (vii) through (ix) above, the Trustee
shall, but only at the direction of the Certificate Insurer, after notice in
writing to the Servicer and a Responsible Officer of the Trustee, terminate all
the rights and obligations of the Servicer under this Agreement and in and to
the Mortgage Loans and the proceeds thereof, as Servicer. Upon receipt by the
Servicer of such written notice, all authority and power of the Servicer under
this Agreement, whether with respect to the Mortgage Loans or otherwise, shall,
subject to Section 7.2, pass to and be vested in the Trustee or its designee
approved by the Certificate Insurer and the Trustee is hereby authorized and
empowered to execute and deliver, on behalf of the Servicer, as attorney-in-fact
or otherwise, at the expense of the Servicer, any and all documents and other
instruments and do or cause to be done all other acts or things necessary or
appropriate to effect the purposes of such notice of termination, including, but
not limited to, the transfer and endorsement or assignment of the Mortgage Loans
and related documents. The Servicer agrees to cooperate (and pay any related
costs and expenses) with the Trustee in effecting the termination of the
Servicer's responsibilities and rights hereunder, including, without limitation,
the transfer to the Trustee or its designee for administration by it of all
amounts which shall at the time be credited by the Servicer to the Collection
Account or thereafter received with respect to the Mortgage Loans. The Trustee
shall promptly notify the Certificate Insurer, Moody's and S&P upon receiving
notice of, or its discovery of, the occurrence of an Event of Default.

     Section 7.2 Trustee to Act; Appointment of Successor. (a) On and after the
time the Servicer receives a notice of termination pursuant to Section 7.1, or
the Trustee and the


                                      111
<PAGE>

Certificate Insurer receive the resignation of the Servicer evidenced by an
Opinion of Counsel pursuant to Section 5.23, or the Servicer is removed as
Servicer pursuant to Article VII, in which event the Trustee shall promptly
notify the Certificate Insurer and Moody's and S&P, except as otherwise provided
in Section 7.1, the Trustee shall be the successor in all respects to the
Servicer in its capacity as servicer under this Agreement and the transactions
set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the Servicer
by the terms and provisions hereof arising on or after the date of succession;
provided, however, that the Trustee shall not be liable for any actions or the
representations and warranties of any servicer prior to it and including,
without limitation, the obligations of the Servicer set forth in Sections 2.4
and 3.3. The Trustee, as Successor Servicer, or any other successor servicer
shall be obligated to pay Compensating Interest pursuant to Section 6.9 hereof;
the Trustee, as Successor Servicer is obligated to make advances pursuant to
Section 5.20 unless, and only to the extent the Trustee, as Successor Servicer
determines reasonably and in good faith that such advances would not be
recoverable pursuant to Sections 5.4(b), 5.4(g) or 5.4(j), such determination to
be evidenced by a certification of a Responsible Officer of the Trustee, as
Successor Servicer delivered to the Certificate Insurer.

     (b) Notwithstanding the above, the Trustee may, if it shall be unwilling to
so act, or shall, if it is unable to so act or if the Majority
Certificateholders with the consent of the Certificate Insurer or the
Certificate Insurer so requests in writing to the Trustee, appoint, pursuant to
the provisions set forth in paragraph (c) below, or petition a court of
competent jurisdiction to appoint, any established mortgage loan servicing
institution acceptable to the Certificate Insurer that has a net worth of not
less than $_____ as the successor to the Servicer hereunder in the assumption of
all or any part of the responsibilities, duties or liabilities of the Servicer
hereunder.

     (c) In the event the Trustee is the Successor Servicer, it shall be
entitled to the Servicing Compensation (including the Servicing Fee as adjusted
pursuant to the definition thereof) and other funds pursuant to Section 5.14
hereof as the Servicer if the Servicer had continued to act as servicer
hereunder. In the event the Trustee is unable or unwilling to act as successor
servicer, the Trustee shall solicit, by public announcement, bids from housing
and home finance institutions, banks and mortgage servicing institutions meeting
the qualifications set forth above. Such public announcement shall specify that
the successor servicer shall be entitled to the full amount of the aggregate
Servicing Fees hereunder as servicing compensation, together with the other
Servicing Compensation. Within thirty days after any such public announcement,
the Trustee shall negotiate and effect the sale,


                                      112
<PAGE>

transfer and assignment of the servicing rights and responsibilities hereunder
to the qualifying party submitting the highest qualifying bid. The Trustee shall
deduct from any sum received by the Trustee from the successor to the Servicer
in respect of such sale, transfer and assignment all costs and expenses of any
public announcement and of any sale, transfer and assignment of the servicing
rights and responsibilities hereunder and the amount of any unreimbursed
Servicing Advances and Periodic Advances owed to the Trustee. After such
deductions, the remainder of such sum shall be paid by the Trustee to the
Servicer at the time of such sale, transfer and assignment to the Servicer's
successor.

     (d) The Trustee and such successor shall take such action, consistent with
this Agreement, as shall be necessary to effectuate any such succession. The
Servicer agrees to cooperate with the Trustee and any successor servicer in
effecting the termination of the Servicer's servicing responsibilities and
rights hereunder and shall promptly provide the Trustee or such successor
servicer, as applicable, at the Servicer's cost and expense, all documents and
records reasonably requested by it to enable it to assume the Servicer's
functions hereunder and shall promptly also transfer to the Trustee or such
successor servicer, as applicable, all amounts that then have been or should
have been deposited in the Collection Account by the Servicer or that are
thereafter received with respect to the Mortgage Loans. Any collections received
by the Servicer after such removal or resignation shall be endorsed by it to the
Trustee and remitted directly to the Trustee or, at the direction of the
Trustee, to the successor servicer. Neither the Trustee nor any other successor
servicer shall be held liable by reason of any failure to make, or any delay in
making, any distribution hereunder or any portion thereof caused by (i) the
failure of the Servicer to deliver, or any delay in delivering, cash, documents
or records to it, or (ii) restrictions imposed by any regulatory authority
having jurisdiction over the Servicer hereunder. No appointment of a successor
to the Servicer hereunder shall be effective until the Trustee and the
Certificate Insurer shall have consented thereto, and written notice of such
proposed appointment shall have been provided by the Trustee to the Certificate
Insurer and to each Certificateholder. The Trustee shall not resign as servicer
until a successor servicer reasonably acceptable to the Certificate Insurer has
been appointed.

     (e) Pending appointment of a successor to the Servicer hereunder, the
Trustee shall act in such capacity as hereinabove provided. In connection with
such appointment and assumption, the Trustee may make such arrangements for the
compensation of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided, however, that no such compensation shall be in
excess of that permitted the Servicer pursuant to Section 5.14, together with
other Servicing Compensation. The Servicer, the Trustee and such successor shall


                                      113
<PAGE>

take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession.

     Section 7.3 Waiver of Defaults. The Certificate Insurer or the Majority
Certificateholders may, on behalf of all Certificateholders, and subject to the
consent of the Certificate Insurer, waive any events permitting removal of the
Servicer as servicer pursuant to this Article VII; provided, however, that the
Majority Certificateholders may not waive a default in making a required
distribution on a Certificate without the consent of the holder of such
Certificate. Upon any waiver of a past default, such default shall cease to
exist, and any Event of Default arising therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereto except to the
extent expressly so waived. Notice of any such waiver shall be given by the
Trustee to S&P and Moody's.

     Section 7.4 Mortgage Loans, Trust Fund and Accounts Held for Benefit of the
Certificate Insurer. (a) The Trustee shall hold the Trust Fund and the Mortgage
Files for the benefit of the Certificateholders and the Certificate Insurer and
all references in this Agreement and in the Certificates to the benefit of
Holders of the Certificates shall be deemed to include the Certificate Insurer.
The Trustee shall cooperate in all reasonable respects with any reasonable
request by the Certificate Insurer for action to preserve or enforce the
Certificate Insurer's rights or interests under this Agreement and the
Certificates unless, as stated in an Opinion of Counsel addressed to the Trustee
and the Certificate Insurer, such action is adverse to the interests of the
Certificateholders or diminishes the rights of the Certificateholders or imposes
additional burdens or restrictions on the Certificateholders.

     (b) The Servicer hereby acknowledges and agrees that it shall service the
Mortgage Loans for the benefit of the Certificateholders and for the benefit of
the Certificate Insurer, and all references in this Agreement to the benefit of
or actions on behalf of the Certificateholders shall be deemed to include the
Certificate Insurer.

                [Remainder of this page intentionally left blank]








                                      114
<PAGE>

                                  ARTICLE VIII

                                   Termination

     Section 8.1 Termination. (a) This Agreement shall terminate upon notice to
the Trustee of either: (i) the later of the distribution to Certificateholders
of the final payment or collection with respect to the last Mortgage Loan (or
Periodic Advances of same by the Servicer), or the disposition of all funds with
respect to the last Mortgage Loan and the remittance of all funds due hereunder
and the payment of all amounts due and payable to the Certificate Insurer and
the Trustee or (ii) mutual consent of the Servicer, the Certificate Insurer and
all Certificateholders in writing; provided, however, that in no event shall the
Trust established by this Agreement terminate later than twenty-one years after
the death of the last survivor of the descendants of John D. Rockefeller, alive
as of the date hereof.

     (b) In addition, the Servicer may, at its option and at its sole cost and
expense (or, if the Servicer does not exercise this option, the Certificate
Insurer may, at its sole cost and expense), repurchase all of the HELOCs in
Group I or all of the HELs in Group II on any date on which the Class A-1
Principal Balance with respect to the HELOCs or the sum of the Class A-2
Principal Balance, the Class A-3 Principal Balance, the Class A-4 Principal
Balance with respect to the HELs is less than _____% of the Original Class A-1
Principal Balance with respect to the HELOCs or the sum of the Original Class
A-2 Principal Balance, the Original Class A-3 Principal Balance and the Original
Class A-4 Principal Balance with respect to the HELs, on the next succeeding
Remittance Date, at a price equal to the sum of (i) the greater of (A) _____% of
the Trust Balance of each outstanding Mortgage Loan and each REO Mortgage Loan,
and (B) the fair market value (disregarding accrued interest) of the Mortgage
Loans and REO Properties in the related Group, determined as the average of
three written bids (copies of which shall be delivered to the Trustee and the
Certificate Insurer by the Servicer and the reasonable cost of which may be
deducted from the final purchase price) made by nationally recognized dealers
and based on a valuation process which would be used to value comparable
mortgage loans and REO property, plus (ii) the aggregate amount of accrued and
unpaid interest on the Mortgage Loans in the related Group through the related
Due Period and 30 days' interest thereon at a rate equal to the weighted average
of the Mortgage Interest Rates for the Mortgage Loans in the related Group, in
each case net of the Servicing Fee, plus (iii) any unreimbursed amounts due to
the Certificate Insurer under this Agreement or the Certificate Insurer
Agreement (the "Termination Price"). Any such purchase shall be accomplished by
deposit into the Certificate Account for the related Group of the Termination
Price. No such termination is permitted without the prior written consent of the
Certificate Insurer (i) if it would result in a draw on the related Certificate
Insurance Policy, or (ii)


                                      115
<PAGE>

unless the Servicer shall have delivered to the Certificate Insurer an Opinion
of Counsel reasonably satisfactory to the Certificate Insurer stating that no
amounts paid hereunder are subject to recapture as preferential transfers under
the United States Bankruptcy Code, 11 U.S.C. ss.ss. 101 et seq., as amended.

     (c) If on any Remittance  Date, the Servicer  determines  that there are no
outstanding  Mortgage Loans and no other funds or assets in the Trust Fund other
than  funds  in the  Certificate  Account,  the  Servicer  shall  send  a  final
distribution notice promptly to each such  Certificateholder  in accordance with
paragraph (d) below.

     (d) Notice of any termination, specifying the Remittance Date upon which
any Group, the Trust Fund or the _____ REMIC will terminate and the related
Certificateholders shall surrender their Certificates to the Trustee for payment
of the final distribution and cancellation, shall be given promptly by the
Servicer by letter to each of the related Certificateholders identified to the
Servicer by the Trustee as the Certificateholders of record as of the most
recent Record Date, and shall be mailed during the month of such final
distribution before the Servicer Remittance Date in such month, specifying (i)
the Remittance Date upon which final payment of such Certificates will be made
upon presentation and surrender of Certificates at the office of the Trustee
therein designated, (ii) the amount of any such final payment and (iii) that the
Record Date otherwise applicable to such Remittance Date is not applicable,
payments being made only upon presentation and surrender of the Certificates at
the office of the Trustee therein specified. The Servicer shall give such notice
to the Trustee therein specified. The Servicer shall give such notice to the
Trustee at the time such notice is given to Certificateholders. The obligations
of the Certificate Insurer hereunder shall terminate upon the deposit by the
Servicer with the Trustee of a sum sufficient to purchase all of the Mortgage
Loans and REO Properties as set forth above and when the Class A-1 Principal
Balance, Class A-2 Principal Balance, Class A-3 Principal Balance and Class A-4
Principal Balance has been reduced to zero.

     (e) In the event that all of the Certificateholders shall not surrender
their Certificates for cancellation within six months after the time specified
in the above-mentioned written notice, the Servicer shall give a second written
notice to the remaining Certificateholders to surrender their Certificates for
cancellation and receive the final distribution with respect thereto. If within
six months after the second notice, all of the affected Certificates shall not
have been surrendered for cancellation, the Trustee may take appropriate steps,
or may appoint an agent to take appropriate steps, to contact the remaining
Certificateholders concerning surrender of their Certificates and the cost
thereof shall be paid out of the funds and other assets which remain subject
hereto. If within nine months after the second notice all the affected
Certificates


                                      116
<PAGE>

shall not have been surrendered for cancellation, the Class R Certificateholders
shall be entitled to all unclaimed funds and other assets which remain subject
hereto and the Trustee upon transfer of such funds shall be discharged of any
responsibility for such funds and the Certificateholders shall look only to the
Class R Certificateholders for payment. Such funds shall remain uninvested.

     Section 8.2 Additional Termination Requirements. (a) In the event that the
Servicer exercises its purchase option as provided in Section 8.1, the _____
REMIC shall be terminated in accordance with the following additional
requirements, unless the Trustee has been furnished with an Opinion of Counsel
to the effect that the failure of the _____ REMIC (or of any other REMIC of the
Trust Fund) to comply with the requirements of this Section 8.3 will not (i)
result in the imposition of taxes on "prohibited transactions" of such REMIC as
defined in Section 860F of the Code or (ii) cause such REMIC to fail to qualify
as a REMIC at any time that any Class A Certificates are outstanding:

          (i) Within 90 days prior to the final Remittance Date the Servicer
     shall adopt and the Trustee shall sign, a plan of complete liquidation of
     the _____ REMIC (or the applicable REMIC of the Trust Fund) meeting the
     requirements of a "Qualified Liquidation" under Section 860F of the Code
     and any regulations thereunder;

          (ii) At or after the time of adoption of such a plan of complete
     liquidation, which plan shall include a description of the method for such
     liquidation and the price to be conveyed for all of the assets of the _____
     REMIC at the time of such liquidation, and at or prior to the final
     Remittance Date, the Trustee shall sell all of the assets of the _____
     REMIC (or the applicable REMIC of the Trust Fund) to the Servicer for cash;
     and

          (iii) At the time of the making of the final payment on the
     Certificates, the Trustee shall distribute or credit, or cause to be
     distributed or credited (A) to the Class A Certificateholders the related
     Class A Principal Balance, plus one month's interest thereon at the related
     Class A Pass-Through Rate, and (B) to the Class R Certificateholders, all
     of such REMIC's cash on hand after such payment to the Class A
     Certificateholders (other than cash retained to meet claims) and the _____
     REMIC shall terminate at such time.

     (b) By their acceptance of the Certificates, the Holders thereof hereby
agree to appoint the Servicer as their attorney in fact to: (i) adopt such a
plan of complete liquidation (and the Certificateholders hereby appoint the
Trustee as their attorney in fact to sign such plan) as appropriate or upon the
written request of the Certificate Insurer and (ii) to take such other action in
connection



                                      117

<PAGE>

therewith as may be reasonably required to carry out such plan of complete
liquidation all in accordance with the terms hereof.

     Section 8.3 Accounting Upon Termination of Servicer. Upon termination of
the Servicer, the Servicer shall, at its expense:

          (a) deliver to its successor or, if none shall yet have been
     appointed, to the Trustee, the funds in any Account;

          (b) deliver to its successor or, if none shall yet have been
     appointed, to the Trustee all Mortgage Files and related documents and
     statements held by it hereunder and a Mortgage Loan portfolio computer
     tape;

          (c) deliver to its successor or, if none shall yet have been
     appointed, to the Trustee and, upon request, to the Certificateholders a
     full accounting of all funds, including a statement showing the Monthly
     Payments collected by it and a statement of monies held in trust by it for
     the payments or charges with respect to the Mortgage Loans; and

          (d) execute and deliver such instruments and perform all acts
     reasonably requested in order to effect the orderly and efficient transfer
     of servicing of the Mortgage Loans to its successor and to more fully and
     definitively vest in such successor all rights, powers, duties,
     responsibilities, obligations and liabilities of the "Servicer" under this
     Agreement.

                [Remainder of this page intentionally left blank]











                                      118
<PAGE>

                                   ARTICLE IX

                                   The Trustee

     Section 9.1 Duties of Trustee. (a) The Trustee, prior to the occurrence of
an Event of Default and after the curing of all Events of Default which may have
occurred, undertakes to perform such duties and only such duties as are
specifically set forth in this Agreement. If an Event of Default has occurred
and has not been cured or waived, the Trustee shall exercise such of the rights
and power vested in it by this 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.

     (b) The Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they
conform on their face to the requirements of this Agreement; provided, however,
that the Trustee shall not be responsible for the accuracy or content of any
resolution, certificate, statement, opinion, report, document, order or other
instrument furnished by the Servicer or the Seller hereunder. If any such
instrument is found not to conform on its face to the requirements of this
Agreement, the Trustee shall take action as it deems appropriate to have the
instrument corrected and, if the instrument is not corrected to the Trustee's
satisfaction, the Trustee will, at the expense of the Servicer notify the
Certificate Insurer and request written instructions as to the action it deems
appropriate to have the instrument corrected, and if the instrument is not so
corrected, the Trustee will provide notice thereof to the Certificate Insurer
who shall then direct the Trustee as to the action, if any, to be taken.

     (c) No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent failure
to act or its own willful misconduct; provided, however, that:

          (i) Prior to the occurrence of an Event of Default, and after the
     curing of all such Events of Default which may have occurred, the duties
     and obligations of the Trustee shall be determined solely by the express
     provisions of this Agreement, the Trustee shall not be liable except for
     the performance of such duties and obligations as are specifically set
     forth in this Agreement, no implied covenants or obligations shall be read
     into this Agreement against the Trustee and, in the absence of bad faith on
     the part of the Trustee, the Trustee may conclusively rely, as to the truth
     of the statements and the correctness of the opinions expressed therein,
     upon any certificates or


                                      119
<PAGE>

     opinions furnished to the Trustee and conforming to the requirements of
     this Agreement;

          (ii) The Trustee shall not be personally liable for an error of
     judgment made in good faith by a Responsible Officer or other officers of
     the Trustee, unless it shall be proved that the Trustee was negligent in
     ascertaining the pertinent facts;

          (iii) The Trustee shall 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 Certificate Insurer or with the
     consent of the Certificate Insurer, any Class of the Class A
     Certificateholders holding Class A Certificates evidencing Percentage
     Interests of such Class of at least _____%, relating to the time, method
     and place of conducting any proceeding for any remedy available to the
     Trustee, or exercising any trust or power conferred upon the Trustee, under
     this Agreement;

          (iv) The Trustee shall not be required to take notice or be deemed to
     have notice or knowledge of any default or Event of Default (except an
     Event of Default with respect to the nonpayment of any amount described in
     Section 7.1(a)), unless a Responsible Officer of the Trustee shall have
     received written notice thereof. In the absence of receipt of such notice,
     the Trustee may conclusively assume that there is no default or Event of
     Default (except a failure to make a Periodic Advance);

          (v) The Trustee shall not be required to expend or risk its own funds
     or otherwise incur financial liability for the performance of any of its
     duties hereunder or the exercise of any of its rights or powers if there is
     reasonable ground for believing that the repayment of such funds or
     adequate indemnity against such risk or liability is not reasonably assured
     to it and none of the provisions contained in this Agreement shall in any
     event require the Trustee to perform, or be responsible for the manner of
     performance of, any of the obligations of the Servicer under this Agreement
     except during such time, if any, as the Trustee shall be the successor to,
     and be vested with the rights, duties powers and privileges of, the
     Servicer in accordance with the terms of this Agreement; and

          (vi) Subject to the other provisions of this Agreement and without
     limiting the generality of this Section, the Trustee shall have no duty (A)
     to see to any recording, filing, or depositing of this Agreement or any
     agreement referred to herein or any financing statement or continuation
     statement evidencing a security interest, or to see to the maintenance of
     any such recording or filing or depositing or to any rerecording, refiling
     or redepositing


                                      120
<PAGE>

     of any thereof, (B) to see to any insurance, (C) to see to the payment or
     discharge of any tax, assessment, or other governmental charge or any lien
     or encumbrance of any kind owing with respect to, assessed or levied
     against, any part of the Trust, the Trust Fund, the Certificateholders or
     the Mortgage Loans, (D) to confirm or verify the contents of any reports or
     certificates of the Servicer delivered to the Trustee pursuant to this
     Agreement believed by the Trustee to be genuine and to have been signed or
     presented by the proper party or parties.

     (d) It is intended that the _____ REMIC formed hereunder shall constitute,
and that the affairs of the _____ REMIC shall be conducted so as to qualify it
as, a REMIC as defined in and in accordance with the REMIC Provisions. In
furtherance of such intention, the Trustee covenants and agrees that it shall
act as agent (and the Trustee is hereby appointed to act as agent) and as Tax
Matters Person on behalf of the _____ REMIC, and that in such capacities it
shall:

          (i) prepare, sign and file, or cause to be prepared and filed, in a
     timely manner, a U.S. Real Estate Mortgage Investment Conduit Income Tax
     Return (Form 1066) and any other Tax Return required to be filed by the
     _____ REMIC, using a calendar year as the taxable year for the _____ REMIC;

          (ii) make, or cause to be made, an election, on behalf of the _____
     REMIC, to be treated as a REMIC on the federal tax return of the _____
     REMIC for its first taxable year;

          (iii) prepare and forward, or cause to be prepared and forwarded, to
     the Trustee, the Certificateholders and to the Internal Revenue Service and
     any other relevant governmental taxing authority all information returns or
     reports as and when required to be provided to them in accordance with the
     REMIC Provisions;

          (iv) to the extent that the affairs of the _____ REMIC are within its
     control, conduct such affairs of the _____ REMIC at all times that any
     Certificates are outstanding so as to maintain the status of the _____
     REMIC as a REMIC under the REMIC Provisions and any other applicable
     federal, state and local laws, including, without limitation, information
     reports relating to "original issue discount, as defined in the Code, based
     upon the Prepayment Assumption and calculated by using the issue price of
     the Certificates:

          (v) not knowingly or intentionally take any action or omit to take any
     action that would cause the termination of the REMIC status of the _____
     REMIC:



                                      121
<PAGE>

          (vi) pay the amount of any and all federal, state, and local taxes
     imposed on the Trust Fund, prohibited transaction taxes as defined in
     Section 860F of the Code, other than any amount due as a result of a
     transfer or attempted or purported transfer in violation of Section 4.2,
     imposed on the Trust Fund when and as the same shall be due and payable
     (but such obligation shall not prevent the Trustee or any other appropriate
     Person from contesting any such tax in appropriate proceedings and shall
     not prevent the Trustee from withholding payment of such tax, if permitted
     by law, pending the outcome of such proceedings). The Trustee shall be
     entitled to reimbursement in accordance with Sections 9.1(c) and 9.5 hereof


          (vii) ensure that any such returns or reports filed on behalf of the
     Trust Fund by the Trustee are properly executed by the appropriate person
     and submitted in a timely manner;

          (viii) represent the Trust Fund in any administrative or judicial
     proceedings relating to an examination or audit by any governmental taxing
     authority, request an administrative adjustment as to any taxable year of
     the Trust Fund, enter into settlement agreements with any governmental
     taxing agency, extend any statute of limitations relating to any item of
     the Trust Fund and otherwise act on behalf of the Trust Fund in relation to
     any tax matter involving the Trust Fund;

          (ix) as provided in Section 5.18 hereof, make available information
     necessary for the computation of any tax imposed (1) on transferrers of
     residual interests to transferees that are not Permitted Transferees or (2)
     on pass-through entities, any interest in which is held by an entity which
     is not a Permitted Transferee. The Trustee covenants and agrees that it
     will cooperate with the Servicer in the foregoing matters and that it will
     sign, as Trustee, any and all Tax Returns required to be filed by the Trust
     Fund. Notwithstanding the foregoing, at such time as the Trustee becomes
     the successor Servicer, the holder of the largest percentage of the Class R
     Certificates shall serve as Tax Matters Person until such time as an entity
     is appointed to succeed the Trustee as Servicer:

          (x) make available to the Internal Revenue Service and those Persons
     specified by the REMIC Provisions all information necessary to compute any
     tax imposed (A) as a result of the Transfer of an Ownership Interest in a
     Class R Certificate to any Person who is not a Permitted Transferee,
     including the information described in Treasury regulations sections
     1.860D-1(b)(5) and 1.860E-2(a)(5)with respect to the "excess inclusions" of
     such Class R Certificate and (B) as a result of any regulated investment
     company, real estate investment trust, common trust fund,

                                      122
<PAGE>

     partnership, trust, estate or organization described in Section 1381 of the
     Code that holds an Ownership Interest in a Class R Certificate having as
     among its record holders at any time any Person that is not a Permitted
     Transferee. Reasonable compensation for providing such information may be
     accepted by the Trustee;

          (xi) pay out of its own funds, without any right of reimbursement from
     the assets of the Trust Fund, any and all tax related expenses of the Trust
     Fund (including, but not limited to, tax return preparation and filing
     expenses and any professional fees or expenses related to audits or any
     administrative or judicial proceedings with respect to the Trust Fund that
     involve the Internal Revenue Service or state tax authorities), other than
     the expense of obtaining any Opinion of Counsel required pursuant to
     Sections 3.3, 5.10 and 8.2 and other than taxes except as specified herein;

          (xii) upon filing with the Internal Revenue Service, the Trustee shall
     furnish to the Holders of the Class R Certificates the Form 1066 and each
     Form 1066Q and shall respond promptly to written requests made not more
     frequently than quarterly by any Holder of Class R Certificates with
     respect to the following matters:

               (1) the original projected principal and interest cash flows on
          the Closing Date on the regular and residual interests created
          hereunder and on the Mortgage Loans, based on the Prepayment
          Assumption;

               (2) the projected remaining principal and interest cash flows as
          of the end of any calendar quarter with respect to the regular and
          residual interests created hereunder and the Mortgage Loans, based on
          the Prepayment Assumption;

               (3) the Prepayment Assumption and any interest rate assumptions
          used in determining the projected principal and interest cash flows
          described above;

               (4) the original issue discount (or, in the case of the Mortgage
          Loans, market discount) or premium accrued or amortized through the
          end of such calendar quarter with respect to the regular or residual
          interests created hereunder and with respect to the Mortgage Loans,
          together with each constant yield to maturity used in computing the
          same;

               (5) the treatment of losses realized with respect to the Mortgage
          Loans or the regular interests created hereunder, including the timing
          and amount of any cancellation of indebtedness income of the _____
          REMIC with


                                      123
<PAGE>

          respect to such regular interests or bad debt deductions claimed with
          respect to the Mortgage Loans;

               (6) the amount and timing of any non-interest expenses of the
          _____ REMIC: and

               (7) any taxes (including penalties and interest) imposed on the
          _____ REMIC, including, without limitation, taxes on "prohibited
          transactions," "contributions" or "net income from foreclosure
          property" or state or local income or franchise taxes; and

          (xiii) make any other required reports in respect of interest payments
     in respect of the Mortgage Loans and acquisitions and abandonments or
     Mortgaged Property to the Internal Revenue Service and/or the borrowers, as
     applicable.

     (e) In the event that any tax is imposed on "prohibited transactions" of
the REMIC as defined in Section 860F(a)(2) of the Code, on the "net income from
foreclosure property" of the REMIC as defined in Section 860G(c) of the Code, on
any contribution to the REMIC after the Startup Date pursuant to Section 860G(d)
of the Code, or any other tax is imposed, such tax shall be paid by (i) the
Trustee, if such tax arises out of or results from a breach by the Trustee of
any of its obligations under this Agreement, (ii) the Servicer, if such tax
arises out of or results from a breach by the Servicer of any of its obligations
under this Agreement, or otherwise (iii) the holders of the Class R Certificates
in proportion to their undivided beneficial ownership interest in the related
REMIC as are represented by such Class R Certificates. To the extent such tax is
chargeable against the holders of the Class R Certificates, notwithstanding
anything to the contrary contained herein, the Trustee is hereby authorized to
retain from amounts otherwise distributable to the Holders of the Class R
Certificates on any Remittance Date sufficient funds to reimburse the Trustee
for the payment of such tax (to the extent that the Trustee has not been
previously reimbursed or indemnified therefor).

     Section 9.2 Certain Matters Affecting the Trustee. (a) Except as otherwise
provided in Section 9.1:

          (i) the Trustee may rely and shall be protected in acting or
     refraining from acting upon any resolution, Officers' Certificate, Opinion
     of Counsel, certificate of auditors or any other certificate, statement,
     instrument, opinion, report, notice, request, consent, order, appraisal,
     bond or other paper or document believed by it to be genuine and to have
     been signed or presented by the proper party or parties;

          (ii) the Trustee may consult with counsel and any Opinion of Counsel
     shall be full and complete


                                      124
<PAGE>

     authorization and protection in respect of any action taken or suffered or
     omitted by it hereunder in good faith and in accordance with such opinion
     of counsel;

          (iii) the Trustee shall be under no obligation to exercise any of the
     trusts or powers vested in it by this Agreement or to institute, conduct or
     defend by litigation hereunder or in relation hereto at the request, or
     direction of the Certificate Insurer or any of the Certificateholders,
     pursuant to the provisions of this Agreement, unless such
     Certificateholders or the Certificate Insurer, as applicable, shall have
     offered to the Trustee reasonable security or indemnity against the costs,
     expenses and liabilities which may be incurred therein or thereby; nothing
     contained herein shall, however, relieve the Trustee of the obligation,
     upon the occurrence of an Event of Default (which has not been cured), to
     exercise such of the rights and powers vested in it by this Agreement, and
     to use the same degree of care and skill in its exercise as a prudent
     person would exercise or use under the circumstances in the conduct of such
     person's own affairs;

          (iv) the Trustee shall not be personally liable for any action taken,
     suffered or omitted by it in good faith and believed by it to be authorized
     or within the discretion or rights or powers conferred upon it by this
     Agreement;

          (v) prior to the occurrence of an Event of Default hereunder and after
     the curing of all Events of Default which may have occurred, the Trustee
     shall not be bound to make any investigation into the facts or matters
     stated in any resolution, certificate, statement, instrument, opinion,
     report, notice, request, consent, order, approval, bond or other paper or
     document, unless requested in writing to do so by the Certificate Insurer
     or Holders of any Class of Class A Certificates evidencing Percentage
     Interests aggregating not less than _____% of such class; provided,
     however, that if the payment within a reasonable time to the Trustee of the
     costs, expenses or liabilities likely to be incurred by it in the making of
     such investigation is, in the opinion of the Trustee, not reasonably
     assured to the Trustee by the security afforded to it by the terms of this
     Agreement, the Trustee may require reasonable indemnity against such
     expense or liability as a condition to taking any such action. The
     reasonable expense of every such examination shall be paid by the Servicer
     or, if paid by the Trustee, shall be repaid by the Servicer upon demand
     from the Servicer's own funds;

          (vi) the right of the Trustee to perform any discretionary act
     enumerated in this Agreement shall not be construed as a duty, and the
     Trustee shall not be answerable


                                      125
<PAGE>

     for other than its negligence or willful misconduct in the performance of
     such act; 

          (vii) the Trustee shall not be required to give any bond or surety in
     respect of the execution of the Trust created hereby or the powers granted
     hereunder; and

          (viii) the Trustee may execute any of the trusts or powers hereunder
     or perform any duties hereunder either directly or by or through agents or
     attorneys.

     (b) Following the Startup Date, the Trustee shall not knowingly accept any
contribution of assets to the Trust Fund, unless the Trustee shall have received
an Opinion of Counsel (at the expense of the Servicer) to the effect that the
inclusion of such assets in the Trust Fund will not cause the _____ REMIC to
fail to qualify as a REMIC at any time that any Certificates are outstanding or
subject the _____ REMIC to any tax under the REMIC Provisions or other
applicable provisions of federal, state and local law or ordinances. The Trustee
agrees to indemnify the Trust Fund and the Servicer for any taxes and costs,
including any attorney's fees, imposed or incurred by the Trust Fund or the
Servicer as a result of the breach of the Trustee's covenants set forth within
this subsection (b).

     Section 9.3 Not Liable for Certificates or Mortgage Loans. The recitals
contained herein (other than the certificate of authentication on the
Certificates) shall be taken as the statements of the Seller or the Servicer, as
the case may be, and the Trustee assumes no responsibility for their
correctness. The Trustee makes no representations as to the validity or
sufficiency of this Agreement or of any Mortgage Loan or related document. The
Trustee shall not be accountable for the use or application of any funds paid to
the Servicer in respect of the Mortgage Loans or deposited in or withdrawn from
the Collection Account by the Servicer. The Trustee shall not be responsible for
the legality or validity of the Agreement or the validity, priority, perfection
or sufficiency of the security for the Certificates issued or intended to be
issued hereunder.

     Section 9.4 Trustee May Own Certificates. The Trustee in its individual or
any other capacity may become the owner or pledgor of Certificates with the same
rights it would have if it were not Trustee, and may otherwise deal with the
parties hereto.

     Section 9.5 Trustee's Fees and Expenses; Indemnity. (a) The Trustee
acknowledges that in consideration of the performance of its duties hereunder it
is entitled to receive the Trustee Fee in accordance with the provision of
Section 6.5(a). Additionally, the Trustee hereby covenants, for the benefit of
the Depositor, that the Trustee has arranged separately with the Servicer for
the payment to the Trustee of all of the Trustee's expenses in connection with
this Agreement, including, without limitation, all of the Trustee's Fees and
expenses in connection


                                      126
<PAGE>

with any actions taken by the Trustee pursuant to Section 9.12 hereof. For the
avoidance of doubt, the parties hereto acknowledge that it is the intent of the
parties that the Depositor shall not pay any of the Trustee's fees and expenses
in connection with this transaction. The Trustee shall not be entitled to
compensation for any expense, disbursement or advance as may arise from its
negligence or bad faith, and the Trustee shall have no lien on the Trust Fund
for the payment of its fees and expenses.

     (b) The Trust Fund, the Trustee and any director, officer, employee or
agent of the Trustee shall be indemnified by the Servicer and held harmless
against any loss, liability, claim, damage or expense arising out of, or imposed
upon the Trust or the Trustee, other than any loss, liability or expense
incurred by reason of (i) the acts of the Trustee not authorized or required
pursuant to this Agreement or taken pursuant to written instructions received
from the Servicer, the Certificate Insurer or the Majority Holders, or (ii) by
reason of the Trustee's reckless disregard of obligations and duties hereunder.
The obligation of the Servicer under this Section 9.5 arising prior to any
resignation or termination of the Servicer hereunder shall survive termination
of the Servicer and payment of the Certificates, and shall extend to any
co-trustee appointed pursuant to this Article IX.

     Section 9.6 Eligibility Requirements for Trustee. The Trustee hereunder
shall at all times be (a) a banking association organized and doing business
under the laws of any state or the United States of America subject to
supervision or examination by federal or state authority, (b) authorized under
such laws to exercise corporate trust powers, including taking title to the
Trust Fund assets on behalf of the Certificateholders (c) having a combined
capital and surplus of at least $_____, (d) whose long-term deposits, if any,
shall be rated at least BBB by S&P and Baa3 by Moody's (except as provided
herein) or such lower long-term deposit rating as may be approved in writing by
the Certificate Insurer, and (e) reasonably acceptable to the Certificate
Insurer as evidenced in writing. If such banking association publishes reports
of condition at least annually, pursuant to law or to the requirements of the
aforesaid supervising or examining authority, then for the purposes of this
Section shall be deemed to be its combined capital and surplus as set forth in
its most recent report of condition so published. In case at any time the
Trustee shall cease to be eligible in accordance with the provisions of this
Section, the Trustee shall resign immediately in the manner and with the effect
specified in Section 9.7.

     Section 9.7 Resignation and Removal of the Trustee. (a) The Trustee may at
any time resign and be discharged from the trusts hereby created by giving
written notice thereof to the Servicer, the Certificate Insurer and to all
Certificateholders. Upon receiving such notice of resignation, the Servicer
shall


                                      127
<PAGE>

promptly appoint a successor trustee by written instrument, in duplicate, which
instrument shall be delivered to the resigning Trustee and to the successor
trustee. A copy of such instrument shall be delivered to the Depositor, the
Certificateholders, the Certificate Insurer and the Seller by the Servicer.
Unless a successor trustee shall have been so appointed and have accepted
appointment within 30 days after the giving of such notice of resignation, the
resigning Trustee may petition any court of competent jurisdiction for the
appointment of a successor trustee.

     (b) If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 9.6 and shall fail to resign after written
request therefor by the Servicer or the Certificate Insurer, or if at any time
the Trustee shall become incapable of acting, or shall be adjudged bankrupt or
insolvent, or a receiver of the Trustee or of its property shall be appointed,
or any public officer shall take charge or control of the Trustee or of its
property or affairs for the purpose of rehabilitation, conservation or
liquidation, then the Servicer or the Certificate Insurer may remove the Trustee
and the Servicer shall, within 30 days after such removal, appoint, subject to
the approval of the Certificate Insurer, which approval shall not be
unreasonably delayed, a successor trustee by written instrument, in duplicate,
which instrument shall be delivered to the Trustee so removed and to the
successor trustee. A copy of such instrument shall be delivered to the
Depositor, the Certificateholders, the Certificate Insurer and the Seller by the
Servicer.

     (c) If the Trustee fails to perform in accordance with the terms of this
Agreement, the Majority Certificateholders or the Certificate Insurer may remove
the Trustee and appoint a successor trustee acceptable to the Certificate
Insurer by written instrument or instruments, in triplicate, signed by such
Holders or their attorneys-in-fact duly authorized, one complete set of which
instruments shall be delivered to the Servicer, one complete set to the Trustee
so removed and one complete set to the successor Trustee so appointed.

     (d) Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section shall become
effective upon acceptance of appointment by the successor trustee as provided in
Section 9.8.

     (e) Upon any termination of, or appointment of any successor to the Trustee
hereunder, the Trustee shall promptly transfer all of the Residual Interest (as
defined under the Code) of the Trust to the successor Trustee.

     Section 9.8 Successor Trustee. Any successor trustee appointed as provided
in Section 9.7 shall execute, acknowledge and deliver to the Depositor, the
Certificate Insurer, the


                                      128
<PAGE>

Seller, the Servicer and to its predecessor trustee an instrument accepting such
appointment hereunder, and thereupon the resignation or removal of the
predecessor trustee shall become effective and such successor trustee, without
any further act, deed or conveyance, shall become fully vested with all the
rights, powers, duties and obligations of its predecessor hereunder, with the
like effect as if originally named as trustee herein. The predecessor trustee
shall deliver to the successor trustee all Mortgage Files and related documents
and statements held by it hereunder, and the Servicer and the predecessor
trustee shall execute and deliver such instruments and do such other things as
may reasonably be required for more fully and certainly vesting and confirming
in the successor trustee all such rights, powers, duties and obligations. No
successor trustee shall accept appointment as provided in this Section unless at
the time of such acceptance such successor trustee shall be eligible under the
provisions of Section 9.6. Upon acceptance of appointment by a successor trustee
as provided in this Section, the Servicer shall mail notice of the succession of
such trustee hereunder to all Holders of Certificates at their addresses as
shown in the Certificate Register and to Moody's and S&P. If the Servicer fails
to mail such notice within 10 days after acceptance of appointment by the
successor trustee, the successor trustee shall cause such notice to be mailed at
the expense of the Servicer.

     Section 9.9 Merger or Consolidation of Trustee. Any Person into which the
Trustee may be merged or converted or with which it may be consolidated or any
corporation or national banking association resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any
corporation or national banking association succeeding to the business of the
trustee, shall be the successor of the Trustee hereunder, provided such
corporation or national banking association shall be eligible under the
provisions of Section 9.6, without the execution or filing of any paper or any
further act on the part of any of the parties hereto, anything herein to the
contrary notwithstanding.

     Section 9.10 Appointment of Co-Trustee or Separate Trustee. (a)
Notwithstanding any other provisions hereof, at any time, for the purpose of
meeting any legal requirements of any jurisdiction in which any part of the
Trust Fund or property securing the same may at the time be located, the
Servicer and the Trustee acting jointly shall have the power and shall execute
and deliver all instruments to appoint one or more Persons approved by the
Trustee to act as co-trustee or co-trustees, jointly with the Trustee, or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or Persons, in such capacity, such title to the Trust
Fund, or any part thereof, and, subject to the other provisions of this Section
9.10, such powers, duties, obligations, rights and trusts as the Servicer and
the Trustee may consider necessary or desirable. If the Servicer shall not have
joined in such


                                      129
<PAGE>

appointment within 15 days after the receipt by it of a request so to do, or in
case an Event of Default shall have occurred and be continuing, the Trustee
alone shall have the power to make such appointment. No co-trustee or separate
trustee hereunder shall be required to meet the terms of eligibility as a
successor trustee under Section 9.6 hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 9.8 hereof.

     (b) In the case of any appointment of a co-trustee or separate trustee
pursuant to this Section 9.10, all rights, powers, duties and obligations
conferred or imposed upon the Trustee shall be conferred or imposed upon and
exercised or performed by the Trustee and such separate trustee or co-trustee
jointly, except to the extent that under any law of any jurisdiction in which
any particular act or acts are to be performed (whether as Trustee hereunder or
as successor to the Servicer hereunder), the Trustee shall be incompetent or
unqualified to perform such act or acts, in which event such rights, powers,
duties and obligations (including the holding of title to the Trust Fund or any
portion thereof in any such jurisdiction) shall be exercised and performed by
such separate trustee or co-trustee at the direction of the Trustee.

     (c) Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article IX. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording protection to, the Trustee. Every
such instrument shall be filed with the Trustee.

     (d) Any separate trustee or co-trustee may, at any time, constitute the
Trustee, its agent or attorney-in-fact, with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name. The Trustee shall not be responsible
for any action or inaction of any such separate trustee or co-trustee, provided
that the Trustee appointed such separate trustee or co-trustee with due care. If
any separate trustee or co-trustee shall die, become incapable of acting, resign
or be removed, all of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted by law, without
the appointment of a new or successor trustee.



                                      130
<PAGE>

     Section 9.11 Tax Returns; Old Interest Reporting. The Servicer and the
Depositor, as applicable, upon request, will promptly furnish the Trustee with
all such information as may be reasonably required in connection with the
Trustee's preparation of all Tax Returns of the Trust Fund or for the purpose of
the Trustee responding to reasonable requests for information made by
Certificateholders in connection with tax matters and, upon request within seven
(7) Business Days after its receipt thereof, the Servicer shall (a) sign on
behalf of the Trust Fund any Tax Return that the Servicer is required to sign
pursuant to applicable federal, state or local tax laws, and (b) cause such Tax
Return to have been returned to the Trustee for filing and for distribution to
Certificateholders if required.

     Section 9.12 Retirement of Certificates. The Trustee shall, upon the
retirement of the Certificates pursuant hereto or otherwise, furnish to the
Certificate Insurer a notice of such retirement, and, upon retirement of the
Certificates and the expiration of the term of the Certificate Insurance Policy,
shall surrender the Certificate Insurance Policy to the Certificate Insurer for
cancellation.

                [Remainder of this page intentionally left blank]











                                      131
<PAGE>

                                   ARTICLE X

                            Miscellaneous Provisions

     Section 10.1 Limitation on Liability of the Depositor and the Servicer.
Neither the Depositor nor the Servicer nor any of the directors, officers,
employees or agents of the Depositor or the Servicer shall be under any
liability to the Trust, the Certificateholders or the Certificate Insurer for
any action taken, or for refraining from the taking of any action, in good faith
pursuant to this Agreement, or for errors in judgment; provided, however, that
this provision shall not protect the Depositor or the Servicer or any such
Person against any breach of warranties or representations made herein, or
against any specific liability imposed on each such party pursuant to this
Agreement or against any liability which would otherwise be imposed by reason of
willful misfeasance, bad faith or negligence in the performance of duties or by
reason of reckless disregard of obligations or duties hereunder. The Depositor
or the Servicer and any director, officer, employee or agent of the Depositor or
the Servicer may rely in good faith on any document of any kind which, prima
facie, is properly executed and submitted by any appropriate Person respecting
any matters arising hereunder.

     Section 10.2 Acts of Certificateholders; Certificateholders' Rights. (a)
Except as otherwise specifically provided herein, whenever Certificateholder
action, consent or approval is required under this Agreement, such action,
consent or approval shall be deemed to have been taken or given on behalf of,
and shall be binding upon, all Certificateholders if the Majority
Certificateholders or the Certificate Insurer agrees to take such action or give
such consent or approval.

     (b) The death or incapacity of any Certificateholder shall not operate to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal representatives or heir to claim an accounting or to take any action or
proceeding in any court for a partition or winding up of the Trust Fund, nor
otherwise affect the rights, obligations and liabilities of the parties hereto
or any of them.

     (c) No Certificateholder shall have any right to vote (except as expressly
provided for herein) or in any manner otherwise control the operation and
management of the Trust Fund, or the obligations of the parties hereto, nor
shall anything herein set forth, or contained in the terms of the Certificates,
be construed so as to constitute the Certificateholders from time to time as
partners or members of an association; nor shall any Certificateholder be under
any liability to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof or thereof.


                                      132
<PAGE>

     (d) The rights of the Certificateholders of Series _____ will be determined
pursuant to this Agreement. The rights of the Holders of any certificates or
other instruments which may be issued by the Trustee pursuant to Section 4.2 of
this Agreement shall be determined by a supplement with respect thereto. Such
supplement may provide for any other agreements between the parties hereto as
long as such agreements do not violate, as to any Certificate, certificates or
other instruments, Section 10.3.

     Section 10.3 Amendment or Supplement. (a) This Agreement may be amended or
supplemented from time to time by the Servicer, the Depositor and the Trustee by
written agreement, upon the prior written consent of the Certificate Insurer
(which consent shall not be withheld if, in the Opinion of Counsel addressed to
the Trustee and the Certificate Insurer, failure to amend would adversely affect
the interests of the Certificateholders and such consent would not adversely
affect the interests of the Certificate Insurer), without notice to or consent
of the Certificateholders to cure any ambiguity, to correct or supplement any
provisions herein, to comply with any changes in the Code, or to make any other
provisions with respect to matters or questions arising under this Agreement
which shall not be inconsistent with the provisions of this Agreement; provided,
however, that such action shall not, as evidenced by an Opinion of Counsel, at
the expense of the party requesting the change, delivered to the Trustee and the
Certificate Insurer, adversely affect in any material respect the interests of
any Certificateholder; and provided, further, that no such amendment shall
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of the Holder of such Certificate, or change the rights or
obligations of any other party hereto without the consent of such party. The
Trustee shall give prompt written notice to Moody's and S&P of any amendment
made pursuant to this Section 10.3 or pursuant to Section 6.9 of the Purchase
and Sale Agreement.

     (b) This Agreement may be amended or supplemented from time to time by the
Servicer, the Depositor and the Trustee with the consent of the Certificate
Insurer (which consent shall not be withheld if, in the Opinion of Counsel
addressed to the Trustee and the Certificate Insurer, failure to amend would
adversely affect the interests of the Certificateholders and such consent would
not adversely affect the interests of the Certificate Insurer), the Majority
Certificateholders and the Holders of the majority of the undivided beneficial
ownership interest in the _____ REMIC as is represented by the Class R
Certificates for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of this Agreement or of modifying in
any manner the rights of the Holders; provided, however, that no such amendment
shall be made unless the Trustee and the Certificate Insurer receive an Opinion
of Counsel, at the expense of the party requesting the change,


                                      133
<PAGE>

that such change will not adversely affect the status of the _____ REMIC as a
REMIC or cause a tax to be imposed on such REMIC; and provided, further, that no
such amendment shall reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of the Holder of such Certificate or reduce the
percentage for the Holders of which are required to consent to any such
amendment without the consent of the Holders of _____% of Certificates affected
thereby.

     (c) It shall not be necessary for the consent of Holders under this Section
to approve the particular form of any proposed amendment, but it shall be
sufficient if such consent shall approve the substance thereof.

     Section 10.4 Recordation of Agreement. To the extent permitted by
applicable law, this Agreement, or a memorandum thereof if permitted under
applicable law, is subject to recordation in all appropriate public offices for
real property records in all of the counties or other comparable jurisdictions
in which any or all of the properties subject to the Mortgages are situated, and
in any other appropriate public recording office or elsewhere, such recordation
to be effected by the Servicer at the Certificateholders' expense on direction
and at the expense of Majority Certificateholders requesting such recordation,
but only when accompanied by an Opinion of Counsel to the effect that such
recordation materially and beneficially affects the interests of the
Certificateholders or is necessary for the administration or servicing of the
Mortgage Loans.

     Section 10.5 Duration of Agreement. This Agreement shall continue in
existence and effect until terminated as herein provided.

     Section 10.6 Notices. All demands, notices and communications hereunder
shall be in writing and shall be deemed to have been duly given when delivered
to (i) in the case of the Servicer, (with copies to the Seller), (ii) in the
case of the Seller, ________________, ___________, with an additional copy of
such notice simultaneously delivered to the Servicer, (iii) in the case of the
Trustee, ________________, (iv) in the case of the Certificateholders, as set
forth in the Certificate Register, (v) in the case of [Moody's] (vii) in the
case of the Certificate Insurer, ________________, (viii) in the case of the
Fiscal Agent, to (or such other address as the Fiscal Agent or the Certificate
Insurer shall specify to the Trustee in writing) and (ix) in the case of the
Depositor or the Underwriter. Any such notices shall be deemed to be effective
with respect to any party hereto upon the receipt of such notice by such party,
except that notices to the Certificateholders shall be effective upon mailing or
personal delivery.

     Section 10.7 Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this


                                      134
<PAGE>

Agreement shall be held invalid for any reason whatsoever, then such covenants,
agreements, provisions or terms shall be deemed severable from the remaining
covenants, agreements, provisions or terms of this Agreement and shall in no way
affect the validity or enforceability of the other covenants, agreements,
provisions or terms of this Agreement.

     Section 10.8 No Partnership. Nothing herein contained shall be deemed or
construed to create a co-partnership or joint venture between the parties hereto
and the services of the Servicer shall be rendered as an independent contractor
and not as agent for the Certificateholders.

     Section 10.9 Counterparts. This Agreement may be executed in one or more
counterparts and by the different parties hereto on separate counterparts, each
of which, when so executed, shall be deemed to be an original; such
counterparts, together, shall constitute one and the same agreement.

     Section 10.10 Successors and Assigns. This Agreement shall inure to the
benefit of and be binding upon the Servicer, the Depositor, the Trustee and the
Certificateholders and their respective successors and permitted assigns.

     Section 10.11 Headings. The headings of the various sections of this
Agreement have been inserted for convenience of reference only and shall not be
deemed to be part of this Agreement.

     Section 10.12 The Certificate Insurer Default. Any right conferred to the
Certificate Insurer shall be suspended during any period in which a Certificate
Insurer Default exists. At such time as the Certificates are no longer
outstanding hereunder, and no amounts owed to the Certificate Insurer hereunder
remain unpaid, the Certificate Insurer's rights hereunder shall terminate.

     Section 10.13 Third Party Beneficiary. The parties agree that each of the
Seller and the Certificate Insurer is intended and shall have all rights of a
third-party beneficiary of this Agreement.

     Section 10.14 Intent of the Parties. It is the intent of the Depositor and
Certificateholders that, for federal income taxes, state and local income or
franchise taxes and other taxes imposed on or measured by income, the
Certificates will be treated as evidencing beneficial ownership interests in a
REMIC. The parties to this Agreement and the holder of each Certificate, by
acceptance of its Certificate, and each beneficial owner thereof, agree to
treat, and to take no action inconsistent with the treatment of, the
Certificates in accordance with the preceding sentence for purposes of federal
income taxes, state and local income and franchise taxes and other taxes imposed
on or measured by income.



                                      135
<PAGE>

     Section 10.15 Appointment of Tax Matters Person. The Holders of the Class R
Certificates hereby appoint the Trustee to act as the Tax Matters Person for the
_____ REMIC for all purposes of the Code. The Tax Matters Person will perform,
or cause to be performed, such duties and take, or cause to be taken, such
actions as are required to be performed or taken by the Tax Matters Person under
the code. The Holders of the Class R Certificates may hereafter appoint a
different entity as their agent, or may appoint one of the Class R
Certificateholders to be the Tax Matters Person.

     Section 10.16 GOVERNING LAW CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL.
(a) THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE
INTERNAL LAWS (AS OPPOSED TO CONFLICT OF LAWS PROVISIONS) OF THE STATE OF
________________.

     (b) THE SERVICER AND THE TRUSTEE HEREBY SUBMIT TO THE NON-EXCLUSIVE
JURISDICTION OF THE COURTS OF THE STATE OF ________________ AND THE UNITED
STATES DISTRICT COURT LOCATED IN ________________, AND EACH WAIVES PERSONAL
SERVICE OF ANY AND ALL PROCESS UPON IT AND CONSENTS THAT ALL SUCH SERVICE OF
PROCESS BE MADE BY REGISTERED MAIL DIRECTED TO THE ADDRESS SET FORTH IN SECTION
10.6 HEREOF AND SERVICE SO MADE SHALL BE DEEMED TO BE COMPLETED FIVE DAYS AFTER
THE SAME SHALL HAVE BEEN DEPOSITED IN THE U.S. MAILS, POSTAGE PREPAID. THE
DEPOSITOR, THE SERVICER AND THE TRUSTEE EACH HEREBY WAIVE ANY OBJECTION BASED ON
FORUM NON CONVENIENS, AND ANY OBJECTION TO VENUE OF ANY ACTION INSTITUTED
HEREUNDER AND CONSENTS TO THE GRANTING OF SUCH LEGAL OR EQUITABLE RELIEF AS IS
DEEMED APPROPRIATE BY THE COURT. NOTHING IN THIS SECTION SHALL AFFECT THE RIGHT
OF THE DEPOSITOR, THE SERVICER OR THE TRUSTEE TO SERVE LEGAL PROCESS IN ANY
OTHER MANNER PERMITTED BY LAW OR AFFECT ANY OF THEIR RIGHTS TO BRING ANY ACTION
OR PROCEEDING IN THE COURTS OF ANY OTHER JURISDICTION.

     (c) THE DEPOSITOR, THE SERVICER AND THE TRUSTEE EACH HEREBY WAIVES ANY
RIGHT TO HAVE A JURY PARTICIPATE IN RESOLVING ANY DISPUTE, WHETHER SOUNDING IN
CONTRACT, TORT, OR OTHERWISE ARISING OUT OF, CONNECTED WITH, RELATED TO, OR IN
CONNECTION WITH THIS AGREEMENT. INSTEAD, ANY DISPUTE WILL BE RESOLVED IN A BENCH
TRIAL WITHOUT A JURY.

                               [End of Agreement.]




                                      136
<PAGE>

     IN WITNESS WHEREOF, the Servicer, the Trustee and the Depositor have caused
their names to be signed hereto by their respective officers thereunto duly
authorized as of the day and year first above written.


                                            HOME EQUITY SECURITIZATION CORP.,
                                            as Depositor


                                            By:_________________________________
                                            Name:
                                            Title:



                                            ________________________ as Servicer


                                            By:_________________________________
                                            Name:
                                            Title:



                                            _________________________ as Trustee


                                            By:_________________________________
                                            Name:
                                            Title:


               [Signature Page to Pooling and Servicing Agreement]


<PAGE>


State of _________________   )
                             ) ss.:
County of ________________   )

     On the ___th day of ____________ before me, a Notary Public in and for the
State of ________________, personally appeared ___________, known to me to be
_____________of Home Equity Securitization Corp., the corporation that executed
the within instrument and also known to me to be the person who executed it on
behalf of said corporation, and acknowledged to me that such corporation
executed the within instrument.

     IN WITNESS WHEREOF, I have hereunder to set my hand and affixed my official
seal the day and year in this certificate first above written.

                                   ----------

                                            Notary Public

                                            My Commission expires ___________


       [Notary's Acknowledgement Page to Pooling and Servicing Agreement]


<PAGE>


State of California       )
                          ) ss.:
County of Contra Costa    )

     On ___________ before me, __________, a Notary Public in and for said
County and State, personally __________, personally known to me or proved to me
on the basis of satisfactory evidence to be the person whose name is subscribed
to the within instrument and acknowledged to me that he executed the same in his
authorized capacity, and that by his signature on the instrument the person, or
entity upon behalf of which the person acted, executed the instrument.

     WITNESS my hand and official seal.

                                    -----------

                                            Notary Public



       [Notary's Acknowledgement Page to Pooling and Servicing Agreement]


<PAGE>


State of _________________   )
                             ) ss.:
County of ________________   )

     On the _______ day of ________ before me, a Notary Public in and for the
State of ________________, personally appeared ___________ known to me to be a
_______________ of ________________, the corporation that executed the within
instrument and also known to me to be the person who executed it on behalf of
said corporation, and acknowledged to me that such corporation executed the
within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.




                                            Notary Public

                                            My Commission expires_______________







       [Notary's Acknowledgement Page to Pooling and Servicing Agreement]






                                                                     EXHIBIT 4.2
                                                               FORM OF INDENTURE





                                    INDENTURE




                                     between




                         ___________OWNER TRUST__________,
                                    as Issuer




                                       and




                     ______________________________________,
                              as Indenture Trustee




                        Dated as of _____________________




                         ___________OWNER TRUST__________,
                               Asset Backed Notes





<PAGE>



                                TABLE OF CONTENTS


                                                                            Page

                                    ARTICLE I

Section 1.01   Definitions................................................   2
Section 1.02   Incorporation by Reference of Trust
               Indenture Act..............................................   8
Section 1.03   Rules of Construction......................................   8

                                   ARTICLE II

Section 2.01   Form.......................................................   9
Section 2.02   Execution, Authentication, Delivery and Dating.............   9
Section 2.03   Registration; Registration of Transfer and Exchange........   10
Section 2.04   Mutilated, Destroyed, Lost or Stolen Notes.................   11
Section 2.05   Persons Deemed Owner.......................................   12
Section 2.06   Payment of Principal and Interest; Defaulted Interest......   12
Section 2.07   Cancellation...............................................   12
Section 2.08   Conditions Precedent to the Authentication.................   13
Section 2.09   Release of Collateral......................................   15
Section 2.10   Registration of Notes......................................   15
Section 2.11   Notices to Clearing Agency.................................   16
Section 2.12   Definitive Notes...........................................   16
Section 2.13   Tax Treatment..............................................   16

                                   ARTICLE III

Section 3.01   Payment of Principal and Interest..........................   17
Section 3.02   Maintenance of Office or Agency............................   17
Section 3.03   Money for Payments to Be Held in Trust.....................   17
Section 3.04   Existence..................................................   19
Section 3.05   Protection of Collateral...................................   19
Section 3.06   Annual Opinions as to Collateral...........................   19
Section 3.07   Performance of Obligations; Servicing of Loans.............   20
Section 3.08   Negative Covenants.........................................   21
Section 3.09   Annual Statement as to Compliance..........................   22
Section 3.10   Covenants of the Issuer....................................   23
Section 3.11   Servicer's Obligations.....................................   23
Section 3.12   Restricted Payments........................................   23
Section 3.13   Treatment of Notes as Debt for Tax Purposes................   23
Section 3.14   Notice of Events of Default................................   23
Section 3.15   Further Instruments and Acts...............................   23

                                   ARTICLE IV

Section 4.01   Satisfaction and Discharge of Indenture....................   24
Section 4.02   Application of Trust Money.................................   25
Section 4.03   Repayment of Moneys Held by Paying Agent...................   25


                                        i

<PAGE>

                                    ARTICLE V

Section 5.01   Events of Default..........................................   26
Section 5.02   Acceleration of Maturity; Rescission and Annulment.........   27
Section 5.03   Collection of Indebtedness and Suits for Enforcement by 
                 Indenture Trustee........                                   27
Section 5.04   Remedies; Priorities.......................................   29
Section 5.05   Optional Preservation of the Collateral....................   30
Section 5.06   Limitation of Suits........................................   30
Section 5.07   Unconditional Rights of Noteholders to Receive Principal 
                 and Interest............                                    31
Section 5.08   Restoration of Rights and Remedies.........................   31
Section 5.09   Rights and Remedies Cumulative.............................   31
Section 5.10   Delay or Omission Not a Waiver.............................   31
Section 5.11   Control by Noteholders.....................................   32
Section 5.12   Waiver of Past Defaults....................................   32
Section 5.13   Undertaking for Costs......................................   32
Section 5.14   Waiver of Stay or Extension Laws...........................   33
Section 5.15   Action on Notes............................................   33
Section 5.16   Performance and Enforcement of Certain Obligations.........   33

                                   ARTICLE VI

Section 6.01   Duties of Indenture Trustee................................   34
Section 6.02   Rights of Indenture Trustee................................   35
Section 6.03   Individual Rights of Indenture Trustee.....................   35
Section 6.04   Indenture Trustee's Disclaimer.............................   35
Section 6.05   Notice of Defaults.........................................   35
Section 6.06   Reports by Indenture Trustee to Holders....................   36
Section 6.07   Compensation and Indemnity.................................   36
Section 6.08   Replacement of Indenture Trustee...........................   37
Section 6.09   Successor Indenture Trustee by Merger......................   37
Section 6.10   Appointment of Co-Indenture Trustee or Separate Indenture
                 Trustee................                                     38
Section 6.11   Eligibility; Disqualification..............................   39
Section 6.12   Preferential Collection of Claims Against Issuer...........   39
Section 6.13   No Conflict with Administrator.............................   39

                                   ARTICLE VII

Section 7.01   Issuer to Furnish Indenture Trustee Names and Addresses of 
                 Noteholders...........                                      40
Section 7.02   Preservation of Information; Communications to Noteholders.   40
Section 7.03   Reports by Issuer..........................................   40
Section 7.04   Reports by Indenture Trustee...............................   41

                                  ARTICLE VIII

Section 8.01   Collection of Money........................................   42
Section 8.02   Trust Accounts; Distributions..............................   42
Section 8.03   General Provisions Regarding Accounts......................   43
Section 8.04   Distribution Statement.....................................   43
Section 8.05   Release of Collateral......................................   43
Section 8.06   Opinion of Counsel.........................................   44

                                   ARTICLE IX



                                       ii

<PAGE>


Section 9.01   Supplemental Indentures Without Consent of Noteholders.....   45
Section 9.02   Supplemental Indentures with Consent of Noteholders........   46
Section 9.03   Execution of Supplemental Indentures.......................   47
Section 9.04   Effect of Supplemental Indentures..........................   47
Section 9.05   Conformity with Trust Indenture Act........................   47
Section 9.06   Reference in Notes to Supplemental Indentures..............   47
Section 9.07   Amendments to Trust Agreement..............................   47

                                    ARTICLE X

Section 10.01  Redemption.................................................   48
Section 10.02  Form of Redemption Notice..................................   48
Section 10.03  Notes Payable on Redemption Date; Provision for Payment of 
                 Indenture Trustee.....                                      49

                                   ARTICLE XI

Section 11.01  Compliance Certificates and Opinions, etc..................   50
Section 11.02  Form of Documents Delivered to Indenture Trustee...........   51
Section 11.03  Acts of Noteholders........................................   51
Section 11.04  Notices, etc., to Indenture Trustee, Issuer and Rating 
                 Agencies..................                                  52
Section 11.05  Notices to Noteholders; Waiver.............................   52
Section 11.06  Conflict with Trust Indenture Act..........................   53
Section 11.07  Effect of Headings and Table of Contents...................   53
Section 11.08  Successors and Assigns.....................................   53
Section 11.09  Separability...............................................   53
Section 11.10  Benefits of Indenture......................................   53
Section 11.11  Legal Holidays.............................................   54
Section 11.12  GOVERNING LAW..............................................   54
Section 11.13  Counterparts...............................................   54
Section 11.14  Recording of Indenture.....................................   54
Section 11.15  Trust Obligation...........................................   54
Section 11.16  No Petition................................................   54
Section 11.17  Inspection.................................................   54



                                       iii

<PAGE>


                     
                                                                              
     This Indenture,  dated as of _________________,  between  [________________
OWNER TRUST _________],  a [Delaware  business trust], as Issuer (the "Issuer"),
______________________________,  not in its  individual  capacity  but solely as
Indenture Trustee (the "Indenture Trustee"),

                                WITNESSETH THAT:

     Each party hereto  agrees as follows for the benefit of the other party and
for the equal and  ratable  benefit  of the  holders of the  Issuer's  Class A-1
_________%  Asset  Backed Notes (the "Class A-1  Notes"),  Class A-2  _________%
Asset Backed Notes (the "Class A-2 Notes"),  Class A-3  _________%  Asset Backed
Notes (the "Class A-3  Notes"),  Class A-4  _________%  Asset  Backed Notes (the
"Class A-4  Notes"),  Class M-1  _________%  Asset  Backed Notes (the "Class M-1
Notes"),  Class M-2  _________%  Asset  Backed Notes (the "Class M-2 Notes") and
Class B _________%  Asset Backed Notes (the "Class B Notes" and,  together  with
the Class A-1,  Class A-2,  Class A-3, Class A-4, Class M-1 and Class M-2 Notes,
the "Notes"):

                                 GRANTING CLAUSE

     Subject to the terms of this  Indenture,  the Issuer  hereby  Grants to the
Indenture  Trustee at the Closing Date, as Indenture  Trustee for the benefit of
the holders of the Notes,  all of the Issuer's right,  title and interest in and
to: (i) the Trust Estate (as defined in the Sale and Servicing Agreement);  (ii)
all right, title and interest of the Issuer in the Sale and Servicing  Agreement
(including  the Issuer's  right to cause the Depositor to repurchase  Loans from
the Issuer under certain circumstances described therein); (iii) all present and
future claims, demands, causes of action and chooses in action in respect of any
or all of the  foregoing  and all payments on or under and all proceeds of every
kind and nature whatsoever in respect of any or all of the foregoing,  including
all proceeds of the conversion thereof,  voluntary or involuntary,  into cash or
other liquid property, all cash proceeds, accounts, accounts receivable,  notes,
drafts,  acceptances,   chattel  paper,  checks,  deposit  accounts,   insurance
proceeds, condemnation awards, rights to payment of any and every kind and other
forms of obligations  and  receivables,  instruments and other property which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing;  (iv) all funds on  deposit  from time to time in the Trust  Accounts
(including the Certificate  Distribution Account); and (v) all other property of
the Trust from time to time (collectively, the "Collateral").

     The foregoing  Grant is made in trust to secure the payment of principal of
and interest on, and any other  amounts  owing in respect of, the Notes,  and to
secure compliance with the provisions of this Indenture, all as provided in this
Indenture.

     The Indenture Trustee, as Indenture Trustee on behalf of the holders of the
Notes,  acknowledges  such  Grant,  accepts the trusts  hereunder  and agrees to
perform its duties  required in this Indenture to the best of its ability to the
end that the  interests  of the  holders  of the  Notes  may be  adequately  and
effectively  protected.  The Indenture  Trustee agrees and acknowledges that the
Indenture  Trustee's Loan Files will be held by the Custodian for the benefit of
the Indenture  Trustee in  __________,  _______________.  The Indenture  Trustee
further  agrees and  acknowledges  that each other  item of  Collateral  that is
physically  delivered to the  Indenture  Trustee  will be held by the  Indenture
Trustee in ____________, _____________.



                                       1
<PAGE>


                                    ARTICLE I


                                   DEFINITIONS

     Section 1.01 Definitions. (a) For all purposes of this Indenture, except as
otherwise  expressly  provided herein or unless the context otherwise  requires,
capitalized  terms not otherwise defined herein shall have the meanings assigned
to such terms in the Sale and Servicing  Agreement.  All other capitalized terms
used herein shall have the meanings specified herein.

     "Act" has the meaning specified in Section 11.03(a).

     "Administration  Agreement" means the Administration  Agreement dated as of
______________, among the Administrator, the Issuer and [__________________].

     "Administrator"   means   _________________________,   a  national  banking
association, or any successor Administrator under the Administration Agreement.

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

     "Authorized  Officer" means, with respect to the Issuer, any officer of the
Owner Trustee or Co-Owner Trustee who is authorized to act for the Owner Trustee
or Co-Owner Trustee, as applicable, in matters relating to the Issuer and who is
identified on the list of Authorized  Officers delivered by the Owner Trustee or
Co-Owner  Trustee,  as applicable,  to the Indenture Trustee on the Closing Date
(as such list may be modified or supplemented from time to time thereafter) and,
so long as the Administration  Agreement is in effect,  any Vice President,  any
Assistant  Vice  President or more senior  officer of the  Administrator  who is
authorized to act for the Administrator in matters relating to the Issuer and to
be acted upon by the Administrator pursuant to the Administration  Agreement and
who  is  identified  on  the  list  of  Authorized  Officers  delivered  by  the
Administrator to the Indenture  Trustee on the Closing Date (as such list may be
modified or supplemented from time to time thereafter).

     "Basic Documents" means the Certificate of Trust, the Trust Agreement, this
Indenture, the Sale and Servicing Agreement,  the Administration  Agreement, the
Custodial Agreement,  the Loan Purchase Agreement,  the Loan Sale Agreement, the
Note  Depository  Agreement and other  documents and  certificates  delivered in
connection therewith.

     "Book-Entry Notes" means a beneficial interest in the Class A-1, Class A-2,
Class A-3,  Class  A-4,  Class M-1,  Class M-2 or Class B Notes,  ownership  and
transfers of which, after delivery of the final Prospectus Supplement,  shall be
made through book entries by a Clearing Agency as described in Section 2.10.

     "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 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.

     "Certificate  of  Trust"  means  the  certificate  of trust  of the  Issuer
substantially in the form of Exhibit C to the Trust Agreement.



                                       2
<PAGE>



     "Class A-1 Notes", "Class A-2 Notes", "Class A-3 Notes", "Class A-4 Notes",
"Class M-1  Notes",  "Class  M-2 Notes" and "Class B Notes"  shall each have the
meaning  assigned  thereto in the "WITNESSETH  THAT" Clause on the first page of
this Indenture.

     "Clearing  Agency" means an organization  registered as a "clearing agency"
pursuant to Section 17A of the Exchange Act.

     "Clearing Agency Participant" means a broker, dealer, bank, other financial
institution or other Person for whom from time to time a Clearing Agency effects
book-entry  transfers  and pledges of  securities  deposited  with the  Clearing
Agency.

     "Closing Date" means ________________.

     "Code"  means the Internal  Revenue  Code of 1986,  as amended from time to
time, and Treasury Regulations promulgated thereunder.

     "Collateral"  has the  meaning  specified  in the  Granting  Clause of this
Indenture.

     "Company" means [  _________________  ]., a [ ____________]  corporation or
any successor in interest thereto.

     "Corporate  Trust  Office"  means the  principal  office  of the  Indenture
Trustee at which at any  particular  time its corporate  trust business shall be
administered,  which office at date of  execution  of this  Agreement is located
______________________, ____________________________; Attention: Corporate Trust
Offices - Asset-Backed Administration, or at such other address as the Indenture
Trustee may  designate  from time to time by notice to the  Noteholders  and the
Issuer,  or the  principal  corporate  trust office of any  successor  Indenture
Trustee at the address designated by such successor  Indenture Trustee by notice
to the Noteholders and the Issuer.

     "Default" means any occurrence that is, or with notice or the lapse of time
or both would become, an Event of Default.

     "Definitive Notes" has the meaning specified in Section 2.12.

     "Depositor"  means Home  Equity  Securitization  Corp..  and any  successor
thereto under the Sale and Servicing Agreement.

     "Depository Institution" means any depository institution or trust company,
including the Indenture Trustee,  that (a) is incorporated under the laws of the
United States of America or any State thereof, (b) is subject to supervision and
examination  by federal or state  banking  authorities  and (c) has  outstanding
unsecured  commercial paper or other short-term  unsecured debt obligations that
are rated [P-1] by [Moody's] and [A-1] by [Fitch].

     "Distribution  Date" means the 25th day of any month or if such 25th day is
not a Business  Day, the first  Business  Day  immediately  following  such day,
commencing in ______________.

     "Due Period" means,  with respect to any Distribution Date and any Class of
Notes, the calendar month  immediately  preceding the month of such Distribution
Date.

     "Event of Default" has the meaning specified in Section 5.01.



                                       3
<PAGE>



     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Executive  Officer"  means,  with  respect to any  corporation,  the Chief
Executive Officer, Chief Operating Officer, Chief Financial Officer,  President,
Executive Vice President,  any Vice President, the Secretary or the Treasurer of
such  corporation;  and with  respect to any  partnership,  any general  partner
thereof.

     ["Fitch" means Fitch Investors Service, L.P. or any successor thereto.]

     "Grant" means mortgage,  pledge, bargain, sell, warrant,  alienate, remise,
release, convey, assign, transfer,  create, and grant a lien upon and a security
interest in and right of set-off against, deposit, set over and confirm pursuant
to this  Indenture.  A Grant of the  Collateral  or of any  other  agreement  or
instrument  shall  include  all  rights,  powers  and  options  (but none of the
obligations)  of the granting  party  thereunder,  including  the  immediate and
continuing right to claim for,  collect,  receive and give receipt for principal
and interest  payments in respect of the Collateral and all other moneys payable
thereunder,  to give and  receive  notices  and  other  communications,  to make
waivers or other  agreements,  to  exercise  all rights  and  options,  to bring
Proceedings in the name of the granting party or otherwise,  and generally to do
and  receive  anything  that the  granting  party is or may be entitled to do or
receive thereunder or with respect thereto.

     "Holder"  or  "Noteholder"  means  the  Person  in  whose  name a  Note  is
registered on the Note Register.

     "Indenture Trustee"  _________________________________,  a national banking
corporation,  as  Indenture  Trustee  under  this  Indenture,  or any  successor
Indenture Trustee under this Indenture.

     "Independent"  means, when used with respect to any specified Person,  that
the Person (a) is in fact  independent  of the Issuer,  any other obligor on the
Notes, the Depositor and any Affiliate of any of the foregoing Persons, (b) does
not have any  direct  financial  interest  or any  material  indirect  financial
interest in the Issuer,  any such other obligor,  the Depositor or any Affiliate
of any of the foregoing  Persons and (c) is not connected  with the Issuer,  any
such other  obligor,  the  Depositor or any  Affiliate  of any of the  foregoing
Persons  as an  officer,  employee,  promoter,  underwriter,  trustee,  partner,
director or person performing similar functions.

     "Independent Certificate" means a certificate or opinion to be delivered to
the  Indenture  Trustee  under the  circumstances  described  in, and  otherwise
complying  with,  the  applicable  requirements  of  Section  11.01,  made by an
Independent  appraiser or other expert appointed by an Issuer Order and approved
by the Indenture Trustee in the exercise of reasonable care, and such opinion or
certificate shall state that the signer has read the definition of "Independent"
in this  Indenture  and that the signer is  Independent  within  the  meaning of
Section 11.01.

     "Issuer"  means  [________________  Owner Trust  ______]  until a successor
replaces  it and,  thereafter,  means the  successor  and,  for  purposes of any
provision  contained  herein and required by the TIA,  each other obligor on the
Notes.

     "Issuer Order" and "Issuer  Request" mean a written order or request signed
in the name of the Issuer by any one of its Authorized Officers and delivered to
the Indenture Trustee.

     "Maturity Date" means with respect to the Class A-1 Notes the  Distribution
Date in _____________, with respect to the Class A-2 Notes the Distribution Date
in  _____________,  with respect to the Class A-3 Notes the Distribution Date in
_____________  and with  respect to any other Class of Notes,  the  Distribution
Date in _____________.



                                       4
<PAGE>



     ["Moody's" means Moody's Investors Service, Inc. or any successor thereto.]

     "Note" means a Class A-1 Note,  Class A-2 Note,  Class A-3 Note,  Class A-4
Note, Class M-1 Note, Class M-2 Note or Class B Note, as applicable.

     "Note  Depository  Agreement"  means the  agreement  among the Issuer,  the
Administrator,  the Indenture  Trustee and The Depository Trust Company,  as the
initial Clearing Agency, relating to the Book-Entry Notes.

     "Note  Interest  Rate"  means,  with  respect  to any Class of  Notes,  the
applicable  per annum rate specified  below  (computed on the basis of a 360-day
year assumed to consist of twelve 30-day months):

     Class A-1:  ____%
     Class A-2:  ____%
     Class A-3:  ____%
     Class A-4:  ____%
     Class M-1:  ____%
     Class M-2:  ____%
     Class B:    ____%

     "Note Owner" means,  with respect to a Book-Entry  Note,  the Person who is
the beneficial  owner of such Book-Entry  Note, as reflected on the books of the
Clearing  Agency or on the books of a Person  maintaining  an account  with such
Clearing  Agency  (directly as a Clearing  Agency  Participant or as an indirect
participant, in each case in accordance with the rules of such Clearing Agency).

     "Note Register" and "Note Registrar" have the respective meanings specified
in Section 2.03.

     "Officer's  Certificate"  means  a  certificate  signed  by any  Authorized
Officer of the Issuer or the  Administrator,  under the circumstances  described
in, and otherwise complying with, the applicable  requirements of Section 11.01,
and  delivered  to  the  Indenture  Trustee.  Unless  otherwise  specified,  any
reference in this Indenture to an Officer's Certificate shall be to an Officer's
Certificate of any Authorized Officer of the Issuer or the Administrator.

     "Opinion of Counsel" means one or more written opinions of counsel who may,
except as otherwise  expressly  provided in this  Indenture,  be employees of or
counsel to the Issuer and who shall be  satisfactory  to the Indenture  Trustee,
and which opinion or opinions  shall be addressed to the Indenture  Trustee,  as
Indenture Trustee, and shall comply with any applicable  requirements of Section
11.01 and shall be in form and substance satisfactory to the Indenture Trustee.

     "Outstanding"  means,  with  respect  to any  Note  and as of the  date  of
determination,  any Note  theretofore  authenticated  and  delivered  under this
Indenture except:

          (i) Notes theretofore  cancelled by the Note Registrar or delivered to
     the Note Registrar for cancellation;

          (ii) Notes or  portions  thereof  the  payment  for which money in the
     necessary amount has been theretofore  deposited with the Indenture Trustee
     or any  Paying  Agent in trust for the  Holders  of such  Notes  (provided,
     however,  that if such Notes are to be redeemed,  notice of such redemption
     has been duly given pursuant to this Indenture or provision for such notice
     has been made, satisfactory to the Indenture Trustee);



                                       5
<PAGE>



          (iii) Notes in exchange  for or in lieu of which other Notes have been
     authenticated  and  delivered  pursuant  to  this  Indenture  unless  proof
     satisfactory to the Indenture  Trustee is presented that any such Notes are
     held by a bona fide purchaser;  provided,  that in determining  whether the
     Holders  of the  requisite  Outstanding  Amount of the Notes have given any
     request,  demand,  authorization,  direction,  notice,  consent,  or waiver
     hereunder or under any Basic Document, Notes owned by the Issuer, any other
     obligor  upon the  Notes,  the  Depositor  or any  Affiliate  of any of the
     foregoing  Persons shall be disregarded  and deemed not to be  Outstanding,
     except  that,  in  determining  whether  the  Indenture  Trustee  shall  be
     protected  in  relying  upon  any  such  request,  demand,   authorization,
     direction,  notice,  consent,  or waiver,  only  Notes  that the  Indenture
     Trustee knows to be so owned shall be so  disregarded.  Notes so owned that
     have been  pledged  in good faith may be  regarded  as  Outstanding  if the
     pledgee  establishes  to the  satisfaction  of the  Indenture  Trustee  the
     pledgee's  right so to act with  respect to such Notes and that the pledgee
     is not the Issuer,  any other obligor upon the Notes,  the Depositor or any
     Affiliate of any of the foregoing Persons; and

          (iv) Notes for which the related Maturity Date has occurred.

     "Outstanding  Amount" means the aggregate principal amount of all Notes, or
Class of Notes, as applicable, Outstanding at the date of determination.

     "Owner Trustee" means ____________________,  not in its individual capacity
but solely as Owner Trustee under the Trust  Agreement,  or any successor  Owner
Trustee under the Trust Agreement.

     "Paying  Agent" means the Indenture  Trustee or any other Person that meets
the eligibility  standards for the Indenture  Trustee  specified in Section 6.11
and is authorized by the Issuer to make payments to and  distributions  from the
Note Distribution Account,  including payment of principal of or interest on the
Notes on behalf of the Issuer.

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

     "Predecessor  Note"  means,  with  respect to any  particular  Note,  every
previous Note  evidencing all or a portion of the same debt as that evidenced by
such  particular  Note;  and,  for the  purpose  of this  definition,  any  Note
authenticated  and delivered  under  Section 2.04 in lieu of a mutilated,  lost,
destroyed  or  stolen  Note  shall be deemed  to  evidence  the same debt as the
mutilated, lost, destroyed or stolen Note.

     "Proceeding"  means any suit in equity,  action at law or other judicial or
administrative proceeding.

     "Rating Agency  Condition"  means,  with respect to any applicable  action,
that each Rating Agency shall have been given 10 days (or such shorter period as
is acceptable to each Rating  Agency) prior notice  thereof and that each of the
Rating  Agencies shall have notified the Depositor,  the Servicer and the Issuer
in writing that such action will not result in a reduction or  withdrawal of the
then current rating of the Notes.

     "Rating  Agency" means any or all of (i)  [Moody's] or (ii) [Fitch].  If no
such organization or successor is any longer in existence, "Rating Agency" shall
be a nationally  recognized  statistical rating organization or other comparable
Person rating the Notes.

     "Record Date" means, as to each Distribution Date, the last Business Day of
the month  immediately  preceding  the  month in which  such  Distribution  Date
occurs.



                                       6
<PAGE>



     "Redemption  Date" means in the case of a redemption of the Notes  pursuant
to Section  10.01 or a payment to  Noteholders  pursuant to Section  10.03,  the
Distribution  Date  specified by the Servicer or the Issuer  pursuant to Section
10.01 or Section 10.03, as applicable.

     "Registered  Holder" means the Person in whose name a Note is registered on
the Note Register on the applicable Record Date.

     "Responsible  Officer" means,  with respect to the Indenture  Trustee,  any
officer within the Corporate  Trust Office of the Indenture  Trustee,  including
any Vice President,  Assistant Vice President,  Assistant  Treasurer,  Assistant
Secretary or any other officer of the Indenture Trustee  customarily  performing
functions similar to those performed by any of the above designated officers and
also, with respect to a particular matter, any other officer to whom such matter
is referred  because of such  officer's  knowledge of and  familiarity  with the
particular subject.

     "Sale and Servicing Agreement" means the Sale and Servicing Agreement dated
as of ________________,  among the Issuer, Home Equity Securitization Corp.., as
Depositor  _______________ as Servicer, and ________________,  ________________,
as Indenture Trustee and Co-Owner Trustee.

     "Schedule of Loans" means the listing of the Loans set forth in Schedule A,
as  supplemented  as of any date on which a Defective Loan has been  repurchased
from the Trust or  substituted  with a Qualified Loan pursuant to Section 3.5 of
the Sale and Servicing  Agreement or after any Subsequent Transfer Date pursuant
to Section 2.07.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Servicer"  shall mean [  ________________  ] in its  capacity  as servicer
under the Sale and Servicing Agreement, and any Successor Servicer thereunder.

     "State"  means any one of the States of the United States of America or the
District of Columbia.

     "Successor Servicer" has the meaning specified in Section 3.07(e).

     "Trust  Indenture Act" or "TIA" means the Trust Indenture Act of 1939 as in
force on the date hereof, unless otherwise specifically provided.

     "UCC" means, unless the context otherwise requires,  the Uniform Commercial
Code, as in effect in the relevant jurisdiction, as amended from time to time.

     "Underwriter" means ____________________.

     (b) Except as otherwise  specified  herein or as the context may  otherwise
require,  capitalized  terms  used but not  otherwise  defined  herein  have the
respective  meanings  set  forth  in the Sale and  Servicing  Agreement  for all
purposes of this Indenture.

     Section  1.02  Incorporation  by  Reference  of Trust  Indenture  Act.  (a)
Whenever  this  Indenture  refers to a provision  of the TIA,  the  provision is
incorporated  by reference in and made a part of this  Indenture.  The following
TIA terms used in this Indenture have the following meanings:

     "indenture securities" means the Notes.



                                       7
<PAGE>



     "indenture security holder" means a Noteholder.

     "indenture to be qualified" means this Indenture.

     "indenture trustee" or "institutional trustee" means the Indenture Trustee.

     "obligor"  on the  indenture  securities  means  the  Issuer  and any other
obligor on the indenture securities.

     All other TIA terms  used in this  Indenture  that are  defined in the TIA,
defined by TIA reference to another  statute or defined by Commission  rule have
the meaning assigned to them by such definitions.

     Section 1.03 Rules of Construction. Unless the context otherwise requires:

          (i) a term has the meaning assigned to it;

          (ii) an accounting term not otherwise defined has the meaning assigned
     to it in accordance  with generally  accepted  accounting  principles as in
     effect from time to time;  

          (iii) "or" is not exclusive;

          (iv) "including" means including without limitation;

          (v) words in the  singular  include the plural and words in the plural
     include the singular; and 

          (vi) any  agreement,  instrument  or statute  defined or  referred  to
     herein or in any instrument or certificate delivered in connection herewith
     means such  agreement,  instrument or statute as from time to time amended,
     modified or supplemented  (as provided in such agreements) and includes (in
     the  case of  agreements  or  instruments)  references  to all  attachments
     thereto and instruments  incorporated  therein;  references to a Person are
     also to its permitted successors and assigns.



                                       8
<PAGE>



                                   ARTICLE II

                                    THE NOTES

     Section 2.01  Form. The Notes shall be designated as the  "________________
Owner  Trust  ________  Asset  Backed  Notes."  Each Class of Notes  shall be in
substantially  the form set forth in  Exhibit A  hereto,  with such  appropriate
insertions,  omissions,  substitutions  and other  variations as are required or
permitted by this Indenture,  and may have such letters,  numbers or other marks
of  identification  and such  legends  or  endorsements  placed  thereon as may,
consistently  herewith,  be determined by the officers  executing such Notes, as
evidenced by their execution thereof. Any portion of the text of any Note may be
set forth on the reverse thereof,  with an appropriate  reference thereto on the
face of the Note.

     The  Definitive  Notes  shall  be  typewritten,  printed,  lithographed  or
engraved or produced by any  combination of these methods,  all as determined by
the officers  executing  such Notes,  as  evidenced  by their  execution of such
Notes.

     Each Note shall be dated the date of its  authentication.  The terms of the
Notes are set forth in  Exhibit  A. The terms of each Class of Notes are part of
the terms of this Indenture.

     Section 2.02  Execution,  Authentication,  Delivery  and Dating.  The Notes
shall be executed on behalf of the Issuer by an Authorized  Officer of the Owner
Trustee or the Co-Owner Trustee. The signature of any such Authorized Officer on
the Notes may be manual or facsimile.

     Notes bearing the manual or facsimile  signature of individuals who were at
any time Authorized  Officers of the Owner Trustee or the Co-Owner Trustee shall
bind the  Issuer,  notwithstanding  that  such  individuals  or any of them have
ceased to hold such  offices  prior to the  authentication  and delivery of such
Notes or did not hold such offices at the date of such Notes.

     Subject to the  satisfaction  of the  conditions set forth in Section 2.08,
the Indenture Trustee shall upon Issuer Order authenticate and deliver the seven
Classes of Notes for original issue in the following  principal  amounts:  Class
A-1,  $____________;  Class  A-2,  $________;  Class  A-3,  $______;  Class A-4,
$________;  Class M-1, $________;  Class M-2, $________; and Class B, $________.
The aggregate principal amounts of such Classes of Notes outstanding at any time
may not exceed such respective amounts.

     The Notes that are  authenticated and delivered by the Indenture Trustee to
or  upon  the  order  of  the  Issuer  on  the  Closing   Date  shall  be  dated
________________.  All other Notes that are authenticated after the Closing Date
for any  other  purpose  under  the  Indenture  shall be dated the date of their
authentication.  The Notes shall be issuable as registered  Notes in the minimum
denomination of $100,000 and integral multiples of $1,000 in excess thereof.

     No Note shall be entitled to any benefit  under this  Indenture or be valid
or obligatory  for any purpose,  unless there appears on such Note a certificate
of authentication  substantially in the form provided for herein executed by the
Indenture Trustee by the manual signature of one of its authorized  signatories,
and such  certificate upon any Note shall be conclusive  evidence,  and the only
evidence, that such Note has been duly authenticated and delivered hereunder.

     Section  2.03  Registration;  Registration  of Transfer and  Exchange.  The
Issuer shall cause to be kept a register (the "Note Register") in which, subject
to such reasonable regulations as it may prescribe, the Issuer shall provide for
the  registration  of Notes and the  registration  of  transfers  of Notes.  The
Indenture  Trustee  initially  shall be the "Note  Registrar" for the purpose of
registering  Notes  and  transfers  of  Notes  as  



                                       9
<PAGE>



herein  provided.  Upon any resignation of any Note Registrar,  the Issuer shall
promptly  appoint a successor or, if it elects not to make such an  appointment,
assume the duties of Note Registrar.

     If a Person other than the Indenture  Trustee is appointed by the Issuer as
Note Registrar, the Issuer will give the Indenture Trustee prompt written notice
of the appointment of such Note Registrar and of the location, and any change in
the location,  of the Note  Register,  and the Indenture  Trustee shall have the
right to inspect the Note Register at all reasonable  times and to obtain copies
thereof,  and the  Indenture  Trustee  shall  have  the  right  to  rely  upon a
certificate  executed on behalf of the Note  Registrar by an  Executive  Officer
thereof  as to the  names  and  addresses  of the  Holders  of the Notes and the
principal amounts and number of such Notes.

     Upon  surrender for  registration  of transfer of any Note at the office or
agency of the Issuer to be  maintained  as provided in Section  3.02,  the Owner
Trustee or the Co-Owner  Trustee on behalf of the Issuer shall execute,  and the
Indenture  Trustee shall  authenticate  and the Noteholder shall obtain from the
Indenture Trustee, in the name of the designated transferee or transferees,  one
or more new Notes of the same Class in any authorized  denominations,  of a like
aggregate principal amount.

     At the option of the Holder,  Notes may be exchanged for other Notes of the
same  Class  in any  authorized  denominations,  of a like  aggregate  principal
amount,  upon  surrender  of the Notes to be exchanged at such office or agency.
Whenever any Notes are so  surrendered  for  exchange,  the Owner Trustee or the
Co-Owner  Trustee  on behalf of the  Issuer  shall  execute,  and the  Indenture
Trustee shall  authenticate  and the Noteholder  shall obtain from the Indenture
Trustee,  the Notes  which the  Noteholder  making the  exchange  is entitled to
receive.

     All Notes  issued  upon any  registration  of transfer or exchange of Notes
shall be the valid  obligations  of the Issuer,  evidencing  the same debt,  and
entitled to the same benefits  under this  Indenture,  as the Notes  surrendered
upon such registration of transfer or exchange.

     Every Note  presented  or  surrendered  for  registration  of  transfer  or
exchange shall be duly endorsed by, or be accompanied by a written instrument of
transfer in form  satisfactory  to the  Indenture  Trustee duly executed by, the
Holder thereof or such Holder's  attorney duly authorized in writing,  with such
signature  guaranteed  by  an  "eligible  guarantor   institution"  meeting  the
requirements of the Note Registrar,  which  requirements  include  membership or
participation in the Securities  Transfer Agent's Medallion Program ("STAMP") or
such  other  "signature  guarantee  program"  as may be  determined  by the Note
Registrar in addition to, or in substitution  for, STAMP, all in accordance with
the Exchange Act.

     Notwithstanding the foregoing, in the case of any sale or other transfer of
a Definitive  Note,  the transfer of such  Definitive  Note shall be required to
represent  and  warrant in writing to the Note  Registrar  that the  prospective
transferee either (a) is not (i) an "employee health plan" within the meaning of
Section 3(3) of the Employee  Retirement Income Security Act of 1974, as amended
("ERISA"),  that is subject to the provisions of Title I of ERISA, (ii) a "plan"
within the meaning of Section 4975(e)(I) of the Code) that is subject to Section
4975 of the Code,  or (iii) an entity  whose  underlying  assets  are  deemed to
include assets of a plan described in (i) or (ii) above by reason of such plan's
investment  in the entity  (any such  entity  described  in clauses  (i) through
(iii),  a  "Benefit  Plan  Entity")  or (b) is a  Benefit  Plan  Entity  and the
acquisition and holding of the Definitive Note by such prospective transferee is
covered by a Department of Labor Prohibited  Transaction  Class Exemption.  Each
transferee of a Book Entry Note that is a Benefit Plan Entity shall be deemed to
represent that its  acquisition and holding of the Book Entry Note is covered by
a Department of Labor Prohibited Transaction Class Exemption.



                                       10
<PAGE>



     No  service  charge  shall  be made to a  Holder  for any  registration  of
transfer  or  exchange  of Notes,  but the Issuer may  require  payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any  registration  of transfer or exchange of Notes,  other than
exchanges pursuant to Section 2.04 or Section 9.06 not involving any transfer.

     The preceding provisions of this Section 2.03  notwithstanding,  the Issuer
shall not be required to make and the Note Registrar need not register transfers
or exchanges of Notes  selected for redemption or of any Note for a period of 15
days preceding the due date for any payment with respect to such Note.

     Section  2.04  Mutilated,  Destroyed,  Lost  or  Stolen  Notes.  If (i) any
mutilated Note is surrendered to the Indenture Trustee, or the Indenture Trustee
receives  evidence to its satisfaction of the destruction,  loss or theft of any
Note,  and (ii) there is delivered  to the  Indenture  Trustee such  security or
indemnity as may be reasonably  required by it to hold the Issuer and, Indenture
Trustee, the Administrator, the Owner Trustee and the Co-Owner Trustee harmless,
then,  in the  absence  of  notice  to the  Issuer,  the Note  Registrar  or the
Indenture Trustee that such Note has been acquired by a bona fide purchaser,  an
Authorized   Officer  of  the  Owner  Trustee,   the  Co-Owner  Trustee  or  the
Administrator  on behalf of the Issuer shall  execute,  and upon its request the
Indenture Trustee shall authenticate and deliver,  in exchange for or in lieu of
any such mutilated,  destroyed,  lost or stolen Note, a replacement  Note of the
same Class; provided,  however, that if any such destroyed, lost or stolen Note,
but not a mutilated  Note,  shall have become or within  seven days shall be due
and  payable,  or shall have been  called for  redemption,  instead of issuing a
replacement Note, the Issuer may pay such destroyed, lost or stolen Note when so
due or payable or upon the Redemption Date without surrender thereof.  If, after
the delivery of such replacement Note or payment of a destroyed,  lost or stolen
Note pursuant to the proviso to the preceding sentence, a bona fide purchaser of
the original Note in lieu of which such replacement Note was issued presents for
payment  such  original  Note,  the Issuer and the  Indenture  Trustee  shall be
entitled to recover such  replacement  Note (or such payment) from the Person to
whom it was  delivered  or any Person  taking  such  replacement  Note from such
Person to whom such  replacement  Note was  delivered  or any  assignee  of such
Person, except a bona fide purchaser,  and shall be entitled to recover upon the
security or indemnity provided therefor to the extent of any loss, damage,  cost
or  expense  incurred  by the  Issuer or the  Indenture  Trustee  in  connection
therewith.

     Upon the  issuance of any  replacement  Note under this Section  2.04,  the
Issuer may require the payment by the Holder of such Note of a sum sufficient to
cover any tax or other  governmental  charge  that may be  imposed  in  relation
thereto and any other  reasonable  expenses  (including the fees and expenses of
the Indenture Trustee) connected therewith.

     Every  replacement Note issued pursuant to this Section 2.04 in replacement
of any mutilated,  destroyed,  lost or stolen Note shall  constitute an original
additional  contractual  obligation of the Issuer, whether or not the mutilated,
destroyed,  lost or stolen Note shall be at any time enforceable by anyone,  and
shall  be  entitled  to  all  the  benefits  of  this   Indenture   equally  and
proportionately with any and all other Notes duly issued hereunder.

     The  provisions of this Section 2.04 are  exclusive and shall  preclude (to
the extent lawful) all other rights and remedies with respect to the replacement
or payment of mutilated, destroyed, lost or stolen Notes.

     Section  2.05  Persons  Deemed  Owner.   Prior  to  due   presentment   for
registration  of transfer of any Note, the Issuer,  the Indenture  Trustee,  the
Owner Trustee,  the Co-Owner  Trustee,  the  Administrator  and any agent of the
Issuer,  the Indenture Trustee,  the Owner Trustee,  the Co-Owner Trustee or the
Administrator  may treat the Person in whose name any Note is registered  (as of
the day of determination) as the owner of such Note for the purpose of receiving
payments of  principal of and  interest,  if any, on such Note and for all other
purposes  whatsoever,  whether  or not  such  Note be  overdue,  and none of the
Issuer,  the  



                                       11
<PAGE>



Indenture  Trustee or any agent of the Issuer or the Indenture  Trustee shall be
affected by notice to the contrary.

     Section 2.06 Payment of Principal and  Interest;  Defaulted  Interest.  (a)
Each Class of Notes shall accrue interest at the related Note Interest Rate, and
such interest shall be due and payable on each Distribution Date as specified in
Exhibit A hereto,  subject to Section  3.01.  Any  installment  of  interest  or
principal,  if any, payable on any Note that is punctually paid or duly provided
for by the  Issuer  on the  applicable  Distribution  Date  shall be paid to the
Person in whose name such Note (or one or more Predecessor  Notes) is registered
on the Record Date by check mailed first-class  postage prepaid to such Person's
address as it appears on the Note  Register on such Record  Date,  except  that,
unless  Definitive Notes have been issued pursuant to Section 2.12, with respect
to  Notes  registered  on the  Record  Date in the  name of the  nominee  of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment will be made
by wire transfer in  immediately  available  funds to the account  designated by
such  nominee and except for the final  installment  of  principal  payable with
respect to such Note on a Distribution  Date or on the applicable  Maturity Date
for such  Class of Notes  (and  except  for the  Termination  Price for any Note
called for  redemption  pursuant  to Section  10.01),  which shall be payable as
provided in Section 2.06(b).  The funds  represented by any such checks returned
undelivered shall be held in accordance with Section 3.03.

     (b) The  principal  of each Note shall be payable in  installments  on each
Distribution  Date as  provided in the forms of the Notes set forth in Exhibit A
hereto. Notwithstanding the foregoing, the entire unpaid principal amount of the
Notes of a Class of Notes shall be due and payable,  if not previously  paid, on
the earlier of (i) the Maturity Date, (ii) the Redemption Date or (iii) the date
on which an Event of  Default  shall have  occurred  and be  continuing,  if the
Indenture Trustee or the Holders of Notes  representing not less than a majority
of the Outstanding Amount of the Notes have declared the Notes to be immediately
due and payable in the manner  provided in Section 5.02. All principal  payments
on each Class of Notes shall be made pro rata to the  Noteholders  of such Class
entitled thereto.  The Indenture Trustee shall notify the Person in whose name a
Note is  registered  at the close of business on the Record Date  preceding  the
Distribution  Date on which the Issuer  expects  that the final  installment  of
principal of and interest on such Note will be paid. Such notice shall be mailed
or transmitted by facsimile  prior to such  Distribution  Date and shall specify
that such final installment will be payable only upon presentation and surrender
of such Note and shall  specify the place where such Note may be  presented  and
surrendered  for  payment  of  such  installment.  Notices  in  connection  with
redemptions  of Notes  shall be mailed to  Noteholders  as  provided  in Section
10.02.

     Section 2.07 Cancellation.  All Notes surrendered for payment, registration
of transfer,  exchange or redemption  shall,  if surrendered to any Person other
than the Indenture  Trustee,  be delivered to the Indenture Trustee and shall be
promptly cancelled by the Indenture Trustee.  The Issuer may at any time deliver
to the Indenture Trustee for cancellation any Notes previously authenticated and
delivered hereunder which the Issuer may have acquired in any manner whatsoever,
and all Notes so delivered shall be promptly cancelled by the Indenture Trustee.
No  Notes  shall  be  authenticated  in lieu  of or in  exchange  for any  Notes
cancelled as provided in this  Section  2.07,  except as expressly  permitted by
this Indenture.  All cancelled Notes may be held or disposed of by the Indenture
Trustee in  accordance  with its  standard  retention  or disposal  policy as in
effect at the time unless the Issuer  shall  direct by an Issuer Order that they
be destroyed or returned to it;  provided,  that such Issuer Order is timely and
the Notes have not been previously disposed of by the Indenture Trustee.

     Section 2.08 Conditions  Precedent to the Authentication.  The Notes may be
authenticated by the Indenture Trustee,  upon Issuer Request and upon receipt by
the Indenture Trustee of the following:

     (a) An Issuer Order  authorizing the execution and  authentication  of such
Notes by the Issuer.



                                       12
<PAGE>



     (b)  All of the  items  of  Collateral  which  shall  be  delivered  to the
Indenture Trustee or its designee.

     (c) An executed counterpart of the Trust Agreement.

     (d) An Opinion of Counsel  addressed to the Indenture Trustee to the effect
that:

          (i) all instruments  furnished to the Indenture  Trustee as conditions
     precedent  to the  authentication  of the  Notes by the  Indenture  Trustee
     pursuant to the Indenture conform to the requirements of this Indenture and
     constitute  all the  documents  required to be delivered  hereunder for the
     Indenture Trustee to authenticate the Notes;

          (ii) all conditions  precedent provided for in this Indenture relating
     to the authentication of the Notes have been complied with;

          (iii) the Owner Trustee and Co-Owner  Trustee have power and authority
     to execute,  deliver and perform  their  respective  obligations  under the
     Trust Agreement;

          (iv) the  Issuer  has been  duly  formed,  is  validly  existing  as a
     [business  trust  under the laws of the State of  Delaware,  12 Del. C. ss.
     3801,  et seq.],  and has power,  authority  and legal right to execute and
     deliver  this  Indenture,  the  Administration  Agreement  and the Sale and
     Servicing Agreement;

          (v) assuming due authorization,  execution and delivery thereof by the
     Indenture Trustee, the Indenture is the valid, legal and binding obligation
     of the  Issuer,  enforceable  in  accordance  with its  terms,  subject  to
     bankruptcy, insolvency, reorganization, arrangement, moratorium, fraudulent
     or  preferential  conveyance and other similar laws of general  application
     affecting the rights of creditors  generally  and to general  principles of
     equity   (regardless  of  whether  such  enforcement  is  considered  in  a
     proceeding in equity or at law);

          (vi) the Notes, when executed and authenticated as provided herein and
     delivered  against payment therefor,  will be the valid,  legal and binding
     obligations of the Issuer pursuant to the terms of this Indenture, entitled
     to the benefits of this  Indenture,  and will be  enforceable in accordance
     with  their  terms,  subject  to  bankruptcy,  insolvency,  reorganization,
     arrangement,  moratorium,  fraudulent or preferential  conveyance and other
     similar  laws of general  application  affecting  the  rights of  creditors
     generally and to general  principles of equity  (regardless of whether such
     enforcement is considered in a proceeding in equity or at law);

          (vii)  the  Trust  Agreement   authorizes  the  Issuer  to  Grant  the
     Collateral to the Indenture Trustee as security for the Notes and the Owner
     Trustee has taken all necessary  action under the Trust  Agreement to Grant
     the Collateral to the Indenture Trustee;


          (viii)  this  Indenture  has  been  duly  qualified  under  the  Trust
     Indenture Act;

          (ix) this Indenture,  together with the Grant of the Collateral to the
     Indenture  Trustee,  creates a valid security interest in the Collateral in
     favor of the Indenture Trustee for the benefit of the Noteholders;

          (x) such action has been taken with respect to delivery of  possession
     of the  Collateral,  and with respect to the  execution  and filing of this
     Indenture and any financing  statements as are necessary to make  effective
     and to perfect a first priority security interest created by this Indenture
     in 



                                       13
<PAGE>



     the Collateral in favor of the Indenture Trustee,  except that with respect
     to the  Debt  Instruments,  possession  of such  Debt  Instruments  must be
     maintained  by the Indenture  Trustee or an agent of the Indenture  Trustee
     (other than the  Issuer),  an  Affiliate  of the Issuer,  or a  "securities
     intermediary,"  as  defined in  Section  8-102 of the UCC,  an agent of the
     Indenture Trustee; and

          (xi) no  authorization,  approval or consent of any governmental  body
     having  jurisdiction  in the  premises  which has not been  obtained by the
     Issuer is required to be obtained by the Issuer for the valid  issuance and
     delivery  of the Notes,  except  that no  opinion  need be  expressed  with
     respect  to  any  such  authorizations,  approvals  or  consents  as may be
     required  under any state  securities  "blue  sky" laws.  

     (e) An Officer's  Certificate  complying with the  requirements  of Section
11.01 and stating that:

          (i) the Issuer is not in Default under this Indenture and the issuance
     of the Notes applied for will not result in any breach of any of the terms,
     conditions  or  provisions  of, or  constitute a default  under,  the Trust
     Agreement,  any indenture,  mortgage,  deed of trust or other  agreement or
     instrument  to which the Issuer is a party or by which it is bound,  or any
     order of any court or  administrative  agency  entered in any proceeding to
     which the  Issuer is a party or by which it may be bound or to which it may
     be subject,  and that all conditions  precedent  provided in this Indenture
     relating to the  authentication  and delivery of the Notes applied for have
     been complied with;

          (ii) the Issuer is the owner of all of the Loans, has not assigned any
     interest  or  participation  in the  Loans  (or,  if any such  interest  or
     participation has been assigned, it has been released) and has the right to
     Grant all of the Loans to the Indenture Trustee;

          (iii) the  Issuer  has  Granted to the  Indenture  Trustee  all of its
     right,  title, and interest in the Collateral,  and has delivered or caused
     the same to be delivered to the Indenture Trustee;

          (iv) attached thereto are true and correct copies of letters signed by
     [Moody's] and [Fitch]  confirming that the Class A-1, Class A-2, Class A-3,
     Class A-4, have been rated  "______" and "______" by [Moody's] and [Fitch],
     respectively,  and letters signed by [Moody's] and [Fitch]  confirming that
     the Class M-1 Notes have been rated "A2" and "AA" by [Moody's] and [Fitch],
     respectively, the Class M-2 Notes have been rated "A2" and "A" by [Moody's]
     and [Fitch], respectively, and the Class B Notes have been rated "________"
     and "________" by [Moody's] and [Fitch], respectively; and

          (v) all conditions  precedent  provided for in this Indenture relating
     to the authentication of the Notes have been complied with.

     Section 2.09  Release of  Collateral.  (a) Except as otherwise  provided in
subsections  (b) and (c) of this Section 2.09 and Section 11.01 and the terms of
the Basic Documents,  the Indenture Trustee shall release property from the lien
of this  Indenture  only upon  receipt of an Issuer  Request  accompanied  by an
Officer's  Certificate,  an Opinion of Counsel and  Independent  Certificates in
accordance  with TIA Sections  314(c) and  314(d)(l) or an Opinion of Counsel in
lieu of such  Independent  Certificates  to the  effect  that  the TIA  does not
require any such Independent Certificates.

     (b) The Servicer in  accordance  with  Accepted  Servicing  Procedures,  on
behalf of the Issuer,  shall be  entitled  to obtain a release  from the lien of
this Indenture for any Loan and the related  Mortgaged  Property at any time (i)
after a payment  by the  Depositor  or the Issuer of the  Purchase  Price of the
Loan,  (ii) after a Qualified  Substitute  Loan is substituted for such Loan and
payment of the Substitution  Adjustment,  if any, 



                                       14
<PAGE>



(iii) after  liquidation of the Loan in accordance  with Section 4.2 of the Sale
and Servicing  Agreement and the deposit of all proceeds received thereon in the
Collection  Account, or (iv) upon the termination of a Loan (due to, among other
causes,  a prepayment in full of the Loan and sale or other  disposition  of the
related Mortgaged Property),  if the Issuer delivers to the Indenture Trustee an
Issuer Request (A) identifying the Loan and the related Mortgaged Property to be
released,  (B)  requesting  the release  thereof,  (C) setting  forth the amount
deposited in the  Collection  Account with respect  thereto,  and (D) certifying
that the amount  deposited  in the  Collection  Account (x) equals the  Purchase
Price of the Loan,  in the event a Loan and the related  Mortgaged  Property are
being released from the lien of this Indenture  pursuant to item (i) above,  (y)
equals the Substitution  Adjustment related to the Qualified Substitute Loan and
the Defective Loan released from the lien of the Indenture pursuant to item (ii)
above,  or (z) equals the entire amount of  Recoveries  received with respect to
such Loan and the related Mortgaged  Property in the event of a release from the
lien of this Indenture pursuant to items (iii) or (iv) above.

     (c) The Indenture Trustee shall, if requested by the Servicer,  temporarily
release  or cause the  Custodian  to  temporarily  release to the  Servicer  the
Indenture  Trustee's  Loan File pursuant to the provisions of Section 7.2 of the
Sale and Servicing  Agreement upon  compliance by the Servicer of the provisions
thereof provided that the Indenture  Trustee's Loan File shall have been stamped
to signify the Issuer's  pledge to the Indenture  Trustee  under the  Indenture.

     Section 2.10 Registration of Notes. Upon original issuance,  the Notes will
be issued in definitive,  fully-registered form. The Notes will be issued in the
form of typewritten Notes  representing the Book-Entry Notes, to be delivered to
The Depository Trust Company,  the initial Clearing Agency, by, or on behalf of,
the Issuer.  The  Book-Entry  Notes shall be  registered  initially  on the Note
Register in the name of Cede & Co., the nominee of the initial  Clearing Agency,
and no Owner  thereof  will  receive a definitive  Note  representing  such Note
Owner's  interest in such Note,  except as provided in Section 2.12.  Unless and
until  definitive,  fully registered  Notes (the  "Definitive  Notes") have been
issued to such Note Owners pursuant to Section 2.12:

          (i) the  provisions  of this  Section  2.10 shall be in full force and
     effect;

          (ii) the Note Registrar and the Indenture Trustee shall be entitled to
     deal with the Clearing Agency for all purposes of this Indenture (including
     the  payment of  principal  of and  interest on the Notes and the giving of
     instructions or directions  hereunder) as the sole holder of the Notes, and
     shall have no obligation to the Note Owners;

          (iii) to the extent that the  provisions of this Section 2.10 conflict
     with any other provisions of this Indenture, the provisions of this Section
     2.10 shall control;

          (iv) the rights of Note Owners  shall be  exercised  only  through the
     Clearing  Agency  and  shall be  limited  to those  established  by law and
     agreements  between  such Note Owners and the  Clearing  Agency  and/or the
     Clearing Agency  Participants  pursuant to the Note  Depository  Agreement.
     Unless and until  Definitive Notes are issued pursuant to Section 2.12, the
     initial  Clearing Agency will make book-entry  transfers among the Clearing
     Agency  Participants and receive and transmit  payments of principal of and
     interest on the Notes to such Clearing Agency Participants; and

          (v) whenever this  Indenture  requires or permits  actions to be taken
     based upon  instructions  or  directions  of Holders of Notes  evidencing a
     specified  percentage of the Outstanding  Amount of the Notes, the Clearing
     Agency shall be deemed to represent such percentage only to the extent that
     it has  received  instructions  to such  effect  from  Note  Owners  and/or
     Clearing Agency  



                                       15
<PAGE>



     Participants owning or representing, respectively, such required percentage
     of the beneficial interest in the Notes and has delivered such instructions
     to the Indenture Trustee.

     Section  2.11  Notices  to  Clearing  Agency.  Whenever  a notice  or other
communication  to the Noteholders is required under this  Indenture,  unless and
until  Definitive  Notes shall have been issued to such Note Owners  pursuant to
Section  2.12,   the   Indenture   Trustee  shall  give  all  such  notices  and
communications  specified  herein  to be given to  Holders  of the  Notes to the
Clearing Agency, and shall have no obligation to such Note Owners.

     Section  2.12  Definitive  Notes.  If (i)  the  Administrator  advises  the
Indenture  Trustee in writing that the Clearing  Agency is no longer  willing or
able to properly discharge its  responsibilities  with respect to the Book-Entry
Notes and the Administrator is unable to locate a qualified successor,  (ii) the
Administrator  at its option  advises the  Indenture  Trustee in writing that it
elects to terminate the book-entry  system through the Clearing  Agency or (iii)
after the  occurrence  of an Event of Default,  Owners of the  Book-Entry  Notes
representing  beneficial  interests  aggregating  at  least  a  majority  of the
Outstanding  Amount of such Notes advise the Clearing Agency in writing that the
continuation of a book-entry  system through the Clearing Agency is no longer in
the best  interests of such Note Owners,  then the Clearing  Agency shall notify
all Note Owners and the Indenture Trustee of the occurrence of such event and of
the  availability of Definitive  Notes to Note Owners  requesting the same. Upon
surrender to the Indenture  Trustee of the typewritten  Notes  representing  the
Book-Entry   Notes  by  the  Clearing   Agency,   accompanied  by   registration
instructions,   the  Issuer  shall  execute  and  the  Indenture  Trustee  shall
authenticate  the Definitive  Notes in accordance  with the  instructions of the
Clearing Agency. None of the Issuer, the Note Registrar or the Indenture Trustee
shall  be  liable  for  any  delay  in  delivery  of such  instructions  and may
conclusively  rely on, and shall be protected in relying on, such  instructions.
Upon the issuance of Definitive Notes, the Indenture Trustee shall recognize the
Holders of the Definitive Notes as Noteholders.

     Section 2.13 Tax Treatment. The Issuer has entered into this Indenture, and
the Notes will be issued,  with the intention  that, for all purposes  including
federal, State and local income, single business and franchise tax purposes, the
Notes will qualify as indebtedness of the Issuer secured by the Collateral.  The
Issuer, by entering into this Indenture, and each Noteholder,  by its acceptance
of a  Note  (and  each  Note  Owner  by its  acceptance  of an  interest  in the
applicable Book-Entry Note), agree to treat the Notes for all purposes including
federal,  State and local income,  single business and franchise tax purposes as
indebtedness of the Issuer.



                                       16
<PAGE>



                                   ARTICLE III

                                    COVENANTS

     Section 3.01 Payment of Principal  and  Interest.  The Issuer will duly and
punctually pay (or will cause to be duly and  punctually  paid) the principal of
and interest,  if any, on the Notes in  accordance  with the terms of the Notes,
the Sale and Servicing  Agreement and this Indenture  including Section 8.02(c).
Amounts  properly  withheld  under the Code by any Person  from a payment to any
Noteholder of interest and/or  principal shall be considered as having been paid
by the Issuer to such Noteholder for all purposes of this Indenture.

     The Notes  shall be  non-recourse  obligations  of the  Issuer and shall be
limited  in right of  payment  to  amounts  available  from the  Collateral,  as
provided  in this  Indenture.  The  Issuer  shall not  otherwise  be liable  for
payments on the Notes.  If any other provision of this Indenture shall be deemed
to conflict with the  provisions of this Section  3.01,  the  provisions of this
Section 3.01 shall control.

     Section 3.02 Maintenance of Office or Agency. The Issuer will or will cause
the  Administrator  to maintain in  Minneapolis,  Minnesota  an office or agency
where Notes may be surrendered  for  registration  of transfer or exchange,  and
where notices and demands to or upon the Issuer in respect of the Notes and this
Indenture may be served.  The Issuer hereby initially appoints the Administrator
to serve as its agent for the  foregoing  purposes  and to serve as Paying Agent
with  respect to the Notes and the  Certificates.  The Issuer  will give  prompt
written  notice to the Indenture  Trustee of the location,  and of any change in
the location, of any such office or agency. If at any time the Issuer shall fail
to maintain  any such  office or agency or shall fail to furnish  the  Indenture
Trustee with the address thereof,  such  surrenders,  notices and demands may be
made or served at the Corporate Trust Office, and the Issuer hereby appoints the
Indenture  Trustee  as its agent to receive  all such  surrenders,  notices  and
demands.

     Section 3.03 Money for Payments to Be Held in Trust. As provided in Section
8.02(a) and (b),  all  payments of amounts due and payable  with  respect to any
Notes that are to be made from amounts withdrawn from the Collection Account and
the Note  Distribution  Account  pursuant  to Section  8.02(c)  shall be made on
behalf of the Issuer by the  Indenture  Trustee or by the Paying  Agent,  and no
amounts so  withdrawn  from the  Collection  Account  and the Note  Distribution
Account  for  payments  of Notes  shall be paid  over to the  Issuer  except  as
provided in this Section 3.03.

     On or  before  the  Business  Day  preceding  each  Distribution  Date  and
Redemption  Date, the Paying Agent shall deposit or cause to be deposited in the
Note Distribution  Account an aggregate sum sufficient to pay the amounts due on
such  Distribution  Date or Redemption Date under the Notes, such sum to be held
in trust for the benefit of the Persons entitled thereto, and (unless the Paying
Agent is the Indenture  Trustee) shall promptly notify the Indenture  Trustee of
its action or failure so to act.

     Any Paying Agent shall be  appointed  by Issuer  Order with written  notice
thereof to the Indenture Trustee. Any Paying Agent appointed by the Issuer shall
be a Person who would be eligible to be Indenture  Trustee hereunder as provided
in Section  6.11.  The Issuer shall not appoint any Paying Agent (other than the
Indenture  Trustee) which is not, at the time of such appointment,  a Depository
Institution.

     The Issuer will cause each Paying  Agent  other than the  Administrator  to
execute and deliver to the Indenture  Trustee an instrument in which such Paying
Agent shall agree with the Indenture  Trustee (and if the Indenture Trustee acts
as Paying Agent, it hereby so agrees), subject to the provisions of this Section
3.03, that such Paying Agent will:



                                       17
<PAGE>



          (i) hold all  sums  held by it for the  payment  of  amounts  due with
     respect  to the  Notes in trust for the  benefit  of the  Persons  entitled
     thereto until such sums shall be paid to such Persons or otherwise disposed
     of as herein provided and pay such sums to such Persons as herein provided;

          (ii) give the  Indenture  Trustee  notice of any default by the Issuer
     (or any other  obligor upon the Notes) of which it has actual  knowledge in
     the making of any payment  required  to be made with  respect to the Notes;
     
          (iii) at any time during the continuance of any such default, upon the
     written  request of the Indenture  Trustee,  forthwith pay to the Indenture
     Trustee all sums so held in trust by such Paying Agent;

          (iv)  immediately  resign as a Paying Agent and  forthwith  pay to the
     Indenture  Trustee all sums held by it in trust for the payment of Notes if
     at any time it ceases to meet the standards  required to be met by a Paying
     Agent at the time of its appointment; and

          (v)  comply  with all  requirements  of the Code with  respect  to the
     withholding  from any  payments  made by it on any Notes of any  applicable
     withholding  taxes  imposed  thereon  and with  respect  to any  applicable
     reporting  requirements in connection  therewith;  provided,  however, that
     with  respect to  withholding  and  reporting  requirements  applicable  to
     original issue discount (if any) on the Notes,  the Issuer shall have first
     provided the calculations pertaining thereto to the Indenture Trustee.

     The Issuer may at any time,  for the purpose of obtaining the  satisfaction
and discharge of this Indenture or for any other purpose, by Issuer Order direct
any Paying Agent to pay to the Indenture  Trustee all sums held in trust by such
Paying Agent, such sums to be held by the Indenture Trustee upon the same trusts
as those  upon  which  the sums were held by such  Paying  Agent;  and upon such
payment by any Paying Agent to the Indenture Trustee, such Paying Agent shall be
released from all further liability with respect to such money.

     Subject to  applicable  laws with  respect to escheat of funds or abandoned
property,  any money held by the Indenture  Trustee or any Paying Agent in trust
for the  payment  of any  amount  due with  respect  to any  Note and  remaining
unclaimed  for two years after such  amount has become due and payable  shall be
discharged from such trust and be paid to the Issuer on Issuer Request;  and the
Holder of such Note shall thereafter,  as an unsecured  general  creditor,  look
only to the Issuer for payment thereof (but only to the extent of the amounts so
paid to the Issuer),  and all liability of the Indenture  Trustee or such Paying
Agent with respect to such trust money shall thereupon cease; provided, however,
that the Indenture  Trustee or such Paying Agent,  before being required to make
any such repayment, shall at the expense and direction of the Issuer cause to be
published once, in a newspaper  published in the English  language,  customarily
published  on each  Business Day and of general  circulation  in The City of New
York,  notice that such money remains unclaimed and that, after a date specified
therein, which shall not be less than 30 days from the date of such publication,
any unclaimed balance of such money then remaining will be repaid to the Issuer.
The Indenture  Trustee shall also adopt and employ, at the expense and direction
of the Issuer,  any other  reasonable  means of  notification  of such repayment
(including,  but not limited to,  mailing  notice of such  repayment  to Holders
whose Notes have been called but have not been  surrendered  for  redemption  or
whose  right to or  interest  in  moneys  due and  payable  but not  claimed  is
determinable  from the records of the Indenture  Trustee or of any Paying Agent,
at the last address of record for each such Holder).

     Section 3.04  Existence.  (a) Subject to Section  3.04(b),  the Issuer will
keep in full effect its existence,  rights and franchises as a [business  trust]
under the laws of the [State of Delaware]  (unless it



                                       18
<PAGE>



becomes,  or any successor Issuer  hereunder is or becomes,  organized under the
laws of any other State or of the United  States of  America,  in which case the
Issuer will keep in full effect its existence,  rights and franchises  under the
laws of such other  jurisdiction) and will obtain and preserve its qualification
to do business in each  jurisdiction in which such  qualification is or shall be
necessary to protect the  validity and  enforceability  of this  Indenture,  the
Notes and the Collateral.

     (b) Any  successor  to the Owner  Trustee  or  Co-Owner  Trustee  appointed
pursuant to Section 10.2 of the Trust  Agreement  shall be the  successor  Owner
Trustee or Co-Owner  Trustee,  respectively,  under this  Indenture  without the
execution  or filing of any paper,  instrument  or further act to be done on the
part of the parties hereto.

     (c) Upon any  consolidation  or merger of or other  succession to the Owner
Trustee or  Co-Owner  Trustee,  the Person  succeeding  to the Owner  Trustee or
Co-Owner Trustee under the Trust Agreement may exercise every right and power of
the Owner  Trustee under this  Indenture  with the same effect as if such Person
had been named as the Owner Trustee or Co-Owner Trustee herein.

     Section 3.05  Protection of  Collateral.  The Issuer will from time to time
execute and  deliver all such  supplements  and  amendments  hereto and all such
financing statements,  continuation statements, instruments of further assurance
and other  instruments,  and will take such other action  necessary or advisable
to:

          (i) provide further  assurance with respect to the Grant of all or any
     portion of the Collateral;

          (ii)  maintain or preserve  the lien and  security  interest  (and the
     priority  thereof)  of this  Indenture  or carry out more  effectively  the
     purposes hereof; 

          (iii) perfect,  publish notice of or protect the validity of any Grant
     made or to be made by this Indenture;

          (iv) enforce any rights with respect to the Collateral; or

          (v) preserve and defend title to the  Collateral and the rights of the
     Indenture Trustee and the Noteholders in such Collateral against the claims
     of all persons and parties.  

     The   Issuer   hereby   designates   the   Administrator   its   agent  and
attorney-in-fact to execute any financing statement,  continuation  statement or
other instrument required to be executed pursuant to this Section 3.05.

     Section   3.06   Annual   Opinions   as  to   Collateral.   On  or   before
____________________  in each calendar year, beginning in _________,  the Issuer
shall  furnish to the  Indenture  Trustee an Opinion of Counsel  either  stating
that, in the opinion of such counsel, such action has been taken with respect to
the  recording,  filing,  re-recording  and  refiling  of  this  Indenture,  any
indentures  supplemental  hereto  and any  other  requisite  documents  and with
respect to the execution and filing of any financing statements and continuation
statements as is necessary to maintain the lien and security interest created by
this  Indenture  and  reciting the details of such action or stating that in the
opinion of such counsel no such action is  necessary  to maintain  such lien and
security  interest.  Such Opinion of Counsel shall also describe the  recording,
filing, re-recording and refiling of this Indenture, any indentures supplemental
hereto and any other  requisite  documents  and the  execution and filing of any
financing  statements and  continuation  statements that will, in the opinion of
such 



                                       19
<PAGE>



counsel,  be  required  to  maintain  the lien  and  security  interest  of this
Indenture until _______________of the following calendar year.

     Section 3.07 Performance of Obligations; Servicing of Loans. (a) The Issuer
will not take any action and will use its best  efforts not to permit any action
to be taken by others that would  release  any Person from any of such  Person's
material  covenants or obligations under any instrument or agreement included in
the   Collateral  or  that  would  result  in  the   amendment,   hypothecation,
subordination,   termination   or  discharge  of,  or  impair  the  validity  or
effectiveness of, any such instrument or agreement, except as expressly provided
in this Indenture,  the Sale and Servicing Agreement or such other instrument or
agreement.

     (b) The Issuer may contract  with or  otherwise  obtain the  assistance  of
other  Persons  (including,  without  limitation,  the  Administrator  under the
Administration  Agreement)  to assist it in  performing  its  duties  under this
Indenture,  and any  performance  of such duties by a Person  identified  to the
Indenture  Trustee in an Officer's  Certificate of the Issuer shall be deemed to
be action taken by the Issuer.  Initially,  the Issuer has  contracted  with the
Servicer and the  Administrator  to assist the Issuer in  performing  its duties
under this Indenture.  The Administrator must at all times be the same Person as
the Indenture Trustee.

     (c) The Issuer will  punctually  perform and observe all of its obligations
and  agreements  contained in this  Indenture,  the Basic  Documents  and in the
instruments and agreements included in the Collateral, including but not limited
to  (i)  filing  or  causing  to be  filed  all  UCC  financing  statements  and
continuation  statements required to be filed by the terms of this Indenture and
the Sale and Servicing  Agreement  and (ii)  recording or causing to be recorded
all Mortgages,  Assignments of Mortgage, all intervening Assignments of Mortgage
and all assumption and  modification  agreements  required to be recorded by the
terms of the Sale and Servicing  Agreement,  in  accordance  with and within the
time  periods  provided  for in this  Indenture  and/or  the Sale and  Servicing
Agreement,  as applicable.  Except as otherwise expressly provided therein,  the
Issuer  shall not  waive,  amend,  modify,  supplement  or  terminate  any Basic
Document or any provision  thereof without the consent of the Indenture  Trustee
and the Holders of at least a majority of the Outstanding Amount of the Notes.

     (d) If the Issuer  shall have  knowledge of the  occurrence  of an Event of
Default under the Sale and Servicing Agreement, the Issuer shall promptly notify
the Indenture Trustee and the Rating Agencies thereof, and shall specify in such
notice the action, if any, the Issuer is taking with respect to such default. If
such an Event of Default shall arise from the failure of the Servicer to perform
any of its duties or  obligations  under the Sale and Servicing  Agreement  with
respect to the Loans, the Issuer shall take all reasonable steps available to it
to remedy such failure.

     (e) As promptly as possible  after the giving of notice of  termination  to
the Servicer of the Servicer's rights and powers pursuant to Section 10.1 of the
Sale and Servicing  Agreement,  the Indenture  Trustee shall appoint a successor
Servicer (the "Successor  Servicer"),  and such Successor  Servicer shall accept
its  appointment by a written  assumption in a form  acceptable to the Indenture
Trustee.  In the event that a  Successor  Servicer  has not been  appointed  and
accepted  its  appointment  at the  time  when  the  Servicer  ceases  to act as
Servicer,  the Indenture  Trustee without further action shall  automatically be
appointed  the  Successor  Servicer.  The  Indenture  Trustee  may resign as the
Servicer by giving written notice of such  resignation to the Issuer and in such
event will be released from such duties and obligations,  such release not to be
effective until the date a new servicer  enters into a servicing  agreement with
the Issuer as provided  below.  Upon  delivery of any such notice to the Issuer,
the Issuer shall obtain a new servicer as the Successor  Servicer under the Sale
and Servicing Agreement. Any Successor Servicer other than the Indenture Trustee
shall (i)  satisfy  the  criteria  specified  in Section  9.4(b) of the Sale and
Servicing  Agreement and (ii) enter into a servicing  agreement  with the Issuer
having  substantially  the same  provisions  as the  provisions  of the Sale and
Servicing  Agreement  applicable  to the  Servicer.  If within 30 days after the
delivery of the notice  referred 



                                       20
<PAGE>



to above, the Issuer shall not have obtained such a new servicer,  the Indenture
Trustee  may  appoint,  or may  petition a court of  competent  jurisdiction  to
appoint,  a Successor  Servicer.  In connection with any such  appointment,  the
Indenture  Trustee  may make  such  arrangements  for the  compensation  of such
successor as it and such successor  shall agree,  subject to the limitations set
forth below and in the Sale and  Servicing  Agreement,  and in  accordance  with
Section 10.2 of the Sale and Servicing Agreement, the Issuer shall enter into an
agreement with such successor for the servicing of the Loans (such  agreement to
be in form and substance  satisfactory to the Indenture Trustee).  The servicing
fee paid to any Successor  Servicer  shall not be in excess of the Servicing Fee
being paid to the initial  Servicer.  If the Indenture  Trustee shall succeed to
the Servicer's  duties as servicer of the Loans as provided herein,  it shall do
so in its individual  capacity and not in its capacity as Indenture Trustee and,
accordingly, the provisions of Article VI shall be inapplicable to the Indenture
Trustee in its duties as Successor  Servicer and the servicing of the Loans.  In
case the Indenture  Trustee shall become  Successor  Servicer under the Sale and
Servicing  Agreement,  the  Indenture  Trustee  shall be  entitled to appoint as
Servicer any one of its  Affiliates,  provided that it shall be fully liable for
the  actions and  omissions  of such  Affiliate  in such  capacity as  Successor
Servicer.

     (f) Upon any  termination of the Servicer's  rights and powers  pursuant to
the Sale and Servicing Agreement, the Issuer shall promptly notify the Indenture
Trustee.  As soon as a Successor Servicer is appointed,  the Issuer shall notify
the Indenture  Trustee of such  appointment,  specifying in such notice the name
and address of such Successor Servicer.

     (g) Without  derogating from the absolute nature of the assignment  granted
to the  Indenture  Trustee  under this  Indenture or the rights of the Indenture
Trustee  hereunder,  the Issuer  agrees (i) that it will not,  without the prior
written consent of the Indenture  Trustee,  amend,  modify,  waive,  supplement,
terminate or surrender,  or agree to any  amendment,  modification,  supplement,
termination,  waiver or surrender of, the terms of any Collateral (except to the
extent  otherwise  provided in the Sale and  Servicing  Agreement)  or the Basic
Documents,  or waive timely  performance  or  observance  by the Servicer or the
Depositor  under  the  Sale and  Servicing  Agreement;  and  (ii)  that any such
amendment  shall not (A)  increase  or reduce in any  manner  the  amount of, or
accelerate  or delay the timing of,  distributions  that are required to be made
for the benefit of the  Noteholders  without the consent of 100% of the affected
Noteholders or (B) reduce the aforesaid percentage of the Notes that is required
to consent to any such  amendment,  without the consent of 100% of the  affected
Noteholders. If any such amendment, modification,  supplement or waiver shall be
so consented to by the Indenture Trustee, the Issuer agrees,  promptly following
a request by the Indenture Trustee to do so, to execute and deliver,  in its own
name and at its own expense,  such agreements,  instruments,  consents and other
documents as the  Indenture  Trustee may deem  necessary or  appropriate  in the
circumstances.  

     Section 3.08 Negative Covenants. So long as any Notes are Outstanding,  the
Issuer shall not:

          (i) except as expressly  permitted  by this  Indenture or the Sale and
     Servicing Agreement  (including but not limited to the Servicer's rights as
     set forth therein), sell, transfer, exchange or otherwise dispose of any of
     the  properties or assets of the Issuer,  including  those  included in the
     Collateral, unless directed to do so by the Indenture Trustee;

          (ii) claim any credit on, or make any deduction  from the principal or
     interest  payable in respect  of, the Notes  (other than  amounts  properly
     withheld from such payments under the Code) or assert any claim against any
     present or former  Noteholder  by reason of the payment of the taxes levied
     or assessed upon any part of the Collateral;

          (iii)  engage in any  business or activity  other than as permitted by
     the Trust  Agreement or other than in connection  with, or relating to, the
     issuance of Notes pursuant to this Indenture,  or 



                                       21
<PAGE>



     amend the Trust  Agreement  as in effect on the Closing  Date other than in
     accordance with Section 11.1 of the Trust Agreement,

          (iv) issue debt obligations under any other indenture;

          (v) incur or assume any  indebtedness or guaranty any  indebtedness of
     any Person,  except for such  indebtedness as may be incurred by the Issuer
     in connection with the issuance of the Notes pursuant to this Indenture;

          (vi) dissolve or liquidate in whole or in part or merge or consolidate
     with any other Person;

          (vii) (A) permit the validity or effectiveness of this Indenture to be
     impaired, or permit the lien of this Indenture to be amended, hypothecated,
     subordinated, terminated or discharged, or permit any Person to be released
     from any  covenants  or  obligations  with  respect to the Notes under this
     Indenture except as may be expressly permitted hereby, (B) permit any lien,
     charge,  excise,  claim,  security interest,  mortgage or other encumbrance
     (other  than the lien of this  Indenture)  to be created on or extend to or
     otherwise  arise upon or burden the  Collateral  or any part thereof or any
     interest therein or the proceeds thereof (other than tax liens,  mechanics'
     liens and other liens that arise by  operation  of law, in each case on any
     of the Mortgaged  Properties and arising solely as a result of an action or
     omission of the related  Obligor) or (C) permit the lien of this  Indenture
     not to  constitute a valid first  priority  (other than with respect to any
     such tax, mechanics' or other lien) security interest in the Collateral;

          (viii) remove the Administrator without cause unless the Rating Agency
     Condition shall have been satisfied in connection with such removal; or

          (ix) take any other  action or fail to take any action which may cause
     the Issuer to be taxable as (a) an association  pursuant to Section 7701 of
     the Code and the  corresponding  regulations  or (b) as a taxable  mortgage
     pool  pursuant  to  Section  7701(i)  of the  Code  and  the  corresponding
     regulations.

     Section 3.09 Annual Statement as to Compliance.  The Issuer will deliver to
the Indenture Trustee,  within 120 days after the end of each fiscal year of the
Issuer  (commencing  with the fiscal year ______  covering  the  activities  for
fiscal year _______),  an Officer's  Certificate  stating,  as to the Authorized
Officer signing such Officer's Certificate, that:

          (i) a review of the  activities  of the Issuer during such year and of
     its  performance  under this Indenture has been made under such  Authorized
     Officer's supervision; and

          (ii) to the best of such Authorized Officer's knowledge, based on such
     review,  the Issuer has complied with all  conditions  and covenants  under
     this Indenture throughout such year, or, if there has been a default in its
     compliance  with any such  condition  or  covenant,  specifying  each  such
     default known to such Authorized Officer and the nature and status thereof.

     Section 3.10  Covenants of the Issuer.  All covenants of the Issuer in this
Indenture  are  covenants  of the  Issuer  and are not  covenants  of the  Owner
Trustee.  The Owner Trustee is, and any successor  Owner Trustee under the Trust
Agreement will be,  entering into this  Indenture  solely as Owner Trustee under
the Trust  Agreement and not in its respective  individual  capacity,  and in no
case  whatsoever  shall the Owner Trustee or any such successor Owner Trustee be
personally  liable  on, or for any loss in respect  of,  any of the  



                                       22
<PAGE>



statements, representations,  warranties or obligations of the Issuer hereunder,
as to all of which the parties  hereto  agree to look solely to the  property of
the Issuer.

     Section 3.11 Servicer's Obligations. The Issuer shall cause the Servicer to
comply with the Sale and Servicing Agreement.

     Section  3.12  Restricted  Payments.  The  Issuer  shall not,  directly  or
indirectly,  (i) pay any  dividend or make any  distribution  (by  reduction  of
capital or otherwise),  whether in cash,  property,  securities or a combination
thereof,  to the Owner  Trustee  or any owner of a  beneficial  interest  in the
Issuer or otherwise with respect to any ownership or equity interest or security
in or of the  Issuer  or to the  Servicer,  (ii)  redeem,  purchase,  retire  or
otherwise acquire for value any such ownership or equity interest or security or
(iii)  set  aside or  otherwise  segregate  any  amounts  for any such  purpose;
provided,  however,  that  the  Issuer  may  make,  or  cause  to be  made,  (x)
distributions to the Servicer,  the Indenture  Trustee,  the Owner Trustee,  the
Noteholders and the holders of the Residual Interests as contemplated by, and to
the extent funds are  available for such purpose  under,  the Sale and Servicing
Agreement  or the Trust  Agreement  and (y)  payments to the  Indenture  Trustee
pursuant to Section 1(a)(ii) of the  Administration  Agreement.  The Issuer will
not,  directly  or  indirectly,  make  or  cause  to  be  made  payments  to  or
distributions  from the  Collection  Account  except  in  accordance  with  this
Indenture and the Basic Documents.

     Section 3.13 Treatment of Notes as Debt for Tax Purposes. The Issuer shall,
and shall cause the  Administrator  to, treat the Notes as indebtedness  for all
purposes.

     Section  3.14  Notice of Events  of  Default.  The  Issuer  shall  give the
Indenture Trustee and the Rating Agencies prompt written notice of each Event of
Default hereunder,  each default on the part of the Servicer or the Depositor of
its obligations  under the Sale and Servicing  Agreement and each default on the
part of the Depositor of its obligations under the Loan Purchase Agreement.

     Section 3.15 Further  Instruments  and Acts.  Upon request of the Indenture
Trustee,  the Issuer will execute and deliver such  further  instruments  and do
such  further  acts as may be  reasonably  necessary or proper to carry out more
effectively the purpose of this Indenture.



                                       23
<PAGE>





                                   ARTICLE IV

                           SATISFACTION AND DISCHARGE

     Section 4.01 Satisfaction and Discharge of Indenture.  This Indenture shall
cease to be of further effect with respect to the Notes (except as to (i) rights
of  registration  of transfer and  exchange,  (ii)  substitution  of  mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal  thereof and interest  thereon,  (iv) Section  3.03,  Section 3.04,
Section 3.05,  Section 3.08 and Section 3.10,  (v) the rights,  obligations  and
immunities  of the  Indenture  Trustee  hereunder  (including  the rights of the
Indenture  Trustee  under  Section  6.07 and the  obligations  of the  Indenture
Trustee under Section 4.02) and (vi) the rights of Noteholders as  beneficiaries
hereof with  respect to the  property so deposited  with the  Indenture  Trustee
payable to all or any of them), and the Indenture  Trustee,  on demand of and at
the  expense of the  Issuer,  shall  execute  proper  instruments  acknowledging
satisfaction and discharge of this Indenture with respect to the Notes, when all
of the following have occurred:

(A)  either

(1)  all Notes  theretofore  authenticated  and delivered  (other than (i) Notes
     that have been  destroyed,  lost or stolen and that have been  replaced  or
     paid as provided in Section 2.04 and (ii) Notes for whose payment money has
     theretofore  been deposited in trust or segregated and held in trust by the
     Issuer and thereafter  repaid to the Issuer or discharged  from such trust,
     as provided in Section 3.03) have been  delivered to the Indenture  Trustee
     for cancellation; or

(2)  all  Notes  not  theretofore   delivered  to  the  Indenture   Trustee  for
     cancellation

     (a)  have become due and payable,

     (b)  are to be called for  redemption  within  one year under  arrangements
          satisfactory  to the  Indenture  Trustee  for the  giving of notice of
          redemption by the Indenture  Trustee in the name,  and at the expense,
          of the Issuer,

     (c)  and the Issuer, in the case of a. above, has irrevocably  deposited or
          caused to be irrevocably  deposited with the Indenture Trustee cash or
          direct  obligations of or obligations  guaranteed by the United States
          of America  (which  will  mature  prior to the date such  amounts  are
          payable),  in trust for such purpose,  in an amount  sufficient to pay
          and discharge the entire  indebtedness  on such Notes not  theretofore
          delivered to the Indenture  Trustee for  cancellation  when due to the
          applicable Maturity Date of such Class of Notes or Redemption Date (if
          Notes  shall  have been  called  for  redemption  pursuant  to Section
          10.01), as the case may be; and

(B)  the later of (a) eighteen  months after payment in full of all  outstanding
     obligations  under the Notes,  (b) the payment in full of all unpaid  Trust
     Fees and  Expenses  and (c) the date on which the Issuer has paid or caused
     to be paid all other sums payable hereunder by the Issuer; and

(C)  the Issuer has delivered to the Indenture Trustee an Officer's Certificate,
     an Opinion of Counsel and (if required by the TIA or the Indenture Trustee)
     an Independent  Certificate  from a firm of certified  public  accountants,
     each meeting the applicable  requirements of Section  11.01(i) and, subject
     to  Section  11.02,  each  stating  that all  conditions  precedent  herein
     provided for relating to the  satisfaction  and discharge of this Indenture
     with respect to the Notes have been complied with.



                                       24
<PAGE>



     Section 4.02  Application  of Trust Money.  All moneys  deposited  with the
Indenture  Trustee  pursuant to Section  3.03 and Section  4.01 shall be held in
trust and applied by it, in accordance  with the  provisions  of the Notes,  the
Sale and Servicing Agreement and this Indenture, to the payment, either directly
or through any Paying Agent,  as the  Indenture  Trustee may  determine,  to the
Holders of the  particular  Notes for the  payment or  redemption  of which such
moneys have been  deposited with the Indenture  Trustee,  of all sums due and to
become due  thereon  for  principal  and  interest;  but such moneys need not be
segregated  from other funds except to the extent required herein or in the Sale
and Servicing Agreement or required by law.

     Section 4.03 Repayment of Moneys Held by Paying Agent.  In connection  with
the  satisfaction and discharge of this Indenture with respect to the Notes, all
moneys then held by any Paying Agent other than the Indenture  Trustee under the
provisions of this  Indenture  with respect to such Notes shall,  upon demand of
the Issuer, be paid to the Indenture Trustee to be held and applied according to
Section 3.03 and thereupon  such Paying Agent shall be released from all further
liability with respect to such moneys.



                                       25
<PAGE>



                                    ARTICLE V

                                    REMEDIES

     Section 5.01 Events of Default.  "Event of Default,"  wherever used herein,
means any one of the  following  events  (whatever  the reason for such Event of
Default  and  whether it shall be  voluntary  or  involuntary  or be effected by
operation  of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

     (a)  default  in the  payment  of any  interest  on any Note  when the same
becomes due and payable,  and  continuance  of such default for a period of five
(5) days; or

     (b) default in the payment of the  principal of or any  installment  of the
principal of any Note when the same becomes due and payable,  and continuance of
such default for a period of five (5) days; or 

     (c) default in the  observance or  performance of any covenant or agreement
of the Issuer made in this  Indenture  (other than a covenant  or  agreement,  a
default in the  observance or  performance of which is elsewhere in this Section
5.01 specifically  dealt with), or any  representation or warranty of the Issuer
made in this Indenture,  the Sale and Servicing  Agreement or in any certificate
or other writing delivered pursuant hereto or in connection  herewith proving to
have been  incorrect in any material  respect as of the time when the same shall
have  been  made,  and such  default  shall  continue  or not be  cured,  or the
circumstance or condition in respect of which such misrepresentation or warranty
was incorrect shall not have been eliminated or otherwise cured, for a period of
30 days after there shall have been given,  by registered or certified  mail, to
the Issuer by the Indenture  Trustee or to the Issuer and the Indenture  Trustee
by the Holders of at least 25% of the Outstanding Amount of the Notes, a written
notice  specifying  such  default or  incorrect  representation  or warranty and
requiring  it to be remedied and stating that such notice is a notice of Default
hereunder;  or 

     (d) default in the  observance or  performance of any covenant or agreement
of the Company made in the Trust Agreement or any  representation or warranty of
the Company made in the Trust  Agreement,  proving to have been incorrect in any
material  respect as of the time when the same  shall  have been made,  and such
default  shall  continue or not be cured,  or the  circumstance  or condition in
respect of which such misrepresentation or warranty was incorrect shall not have
been  eliminated or otherwise  cured,  for a period of 30 days after there shall
have been given, by registered or certified mail, to the Issuer by the Indenture
Trustee or to the Issuer and the  Indenture  Trustee by the  Holders of at least
25% of the  Outstanding  Amount of the Notes, a written notice  specifying  such
default or incorrect  representation or warranty and requiring it to be remedied
and stating that such notice is a notice of Default hereunder; 

     (e)  the  filing  of a  decree  or  order  for  relief  by a  court  having
jurisdiction in the premises in respect of the Issuer or any substantial part of
the  Collateral in an  involuntary  case under any  applicable  federal or state
bankruptcy,  insolvency  or other  similar law now or  hereafter  in effect,  or
appointing a receiver, liquidator, assignee, custodian, trustee, sequestrator or
similar official of the Issuer or for any substantial part of the Collateral, or
ordering the winding-up or liquidation of the Issuer's affairs,  and such decree
or order  shall  remain  unstayed  and in effect for a period of 60  consecutive
days;  or

     (f) the commencement by the Issuer of a voluntary case under any applicable
federal or state bankruptcy, insolvency or other similar law now or hereafter in
effect,  or the  consent by the Issuer to the entry of an order for relief in an
involuntary  case  under  any such  law,  or the  consent  by the  Issuer to the
appointment or taking possession by a receiver, liquidator, assignee, custodian,
trustee,  sequestrator or similar  official of the Issuer or for any substantial
part of the  Collateral,  or the making by the Issuer of any general  



                                       26
<PAGE>



assignment for the benefit of creditors,  or the failure by the Issuer generally
to pay its debts as such debts  become  due,  or the taking of any action by the
Issuer in furtherance  of any of the foregoing. 

     The Issuer shall deliver to the Indenture  Trustee,  within five days after
the occurrence thereof,  written notice in the form of an Officer's  Certificate
of any event which with the giving of notice and the lapse of time would  become
an Event of Default under clauses (c) and (d) above,  its status and what action
the Issuer is taking or proposes to take with respect thereto.

     Section 5.02  Acceleration  of Maturity;  Rescission and  Annulment.  If an
Event of Default should occur and be continuing, then and in every such case the
Indenture  Trustee,  at the direction or upon the prior  written  consent of the
Holders of Notes representing not less than a majority of the Outstanding Amount
of the Notes may declare all the Notes to be immediately  due and payable,  by a
notice in  writing  to the  Issuer  (and to the  Indenture  Trustee  if given by
Noteholders),  and upon any such declaration the unpaid principal amount of such
Notes,  together with accrued and unpaid  interest  thereon  through the date of
acceleration, shall become immediately due and payable.

     At any time after such  declaration  of  acceleration  of maturity has been
made and  before a  judgment  or decree  for  payment  of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article V provided, the
Holders of Notes representing a majority of the Outstanding Amount of the Notes,
by written notice to the Issuer and the Indenture Trustee, may rescind and annul
such declaration and its consequences if:

     (a)  the  Issuer has paid or  deposited  with the  Indenture  Trustee a sum
          sufficient to pay:

          1.   all  payments of  principal  of and interest on all Notes and all
               other amounts that would then be due hereunder or upon such Notes
               if the Event of Default giving rise to such  acceleration had not
               occurred; and

          2.   all sums paid or advanced by the Indenture  Trustee hereunder and
               the reasonable compensation, expenses, disbursements and advances
               of the Indenture Trustee and its agents and counsel; and

     (b) all Events of Default,  other than the  nonpayment  of the principal of
the Notes that has become  due solely by such  acceleration,  have been cured or
waived as provided in Section 5.12.

     No such rescission shall affect any subsequent  default or impair any right
consequent thereto.

     Section  5.03  Collection  of  Indebtedness  and Suits for  Enforcement  by
Indenture Trustee.

     (a) The Issuer  covenants that if (i) default is made in the payment of any
interest on any Note when the same  becomes due and  payable,  and such  default
continues  for a period of five days,  or (ii) default is made in the payment of
the principal of or any  installment  of the principal of any Note when the same
becomes due and payable,  and such default  continues for a period of five days,
the Issuer will,  upon demand of the  Indenture  Trustee,  pay to the  Indenture
Trustee,  for the benefit of the Holders of the Notes, the whole amount then due
and payable on such Notes for  principal  and  interest,  with interest upon the
overdue  principal  and in  addition  thereto  such  further  amount as shall be
sufficient  to cover  the  costs  and  expenses  of  collection,  including  the
reasonable compensation,  expenses,  disbursements and advances of the Indenture
Trustee and its agents and counsel.

     (b) In case the Issuer  shall fail  forthwith to pay such amounts upon such
demand, the Indenture Trustee may, and shall at the direction of the majority of
the Holders of the Notes,  institute a Proceeding for the collection of the sums
so due and  unpaid,  and may  prosecute  such  Proceeding  to  judgment or final
decree,  



                                       27
<PAGE>



and may enforce the same against the Issuer or other obligor upon such Notes and
collect in the manner provided by law out of the property of the Issuer or other
obligor upon such Notes, wherever situated, the moneys adjudged or decreed to be
payable.

     (c) If an Event of Default occurs and is continuing,  the Indenture Trustee
may and shall at the  direction of the majority of the Holders of the Notes,  as
more  particularly  provided  in Section  5.04,  in its  discretion,  proceed to
protect  and  enforce  its  rights and the  rights of the  Noteholders,  by such
appropriate  Proceedings  as the Indenture  Trustee shall deem most effective to
protect and enforce any such rights, whether for the specific enforcement of any
covenant or agreement  in this  Indenture or in aid of the exercise of any power
granted  herein,  or to enforce any other  proper  remedy or legal or  equitable
right vested in the Indenture Trustee by this Indenture or by law.

     (d) In case there  shall be  pending,  relative  to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the  Collateral,  Proceedings  under  Title 11 of the United  States Code or any
other applicable  federal or state bankruptcy,  insolvency or other similar law,
or in case a receiver,  assignee  or trustee in  bankruptcy  or  reorganization,
liquidator,  sequestrator  or similar  official shall have been appointed for or
taken  possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial  Proceedings  relative to the Issuer
or other  obligor upon the Notes,  or to the creditors or property of the Issuer
or such other  obligor,  the  Indenture  Trustee,  irrespective  of whether  the
principal of any Notes shall then be due and payable as therein  expressed or by
declaration or otherwise and irrespective of whether the Indenture Trustee shall
have made any demand  pursuant to the provisions of this Section 5.03,  shall be
entitled and empowered by intervention in such Proceedings or otherwise:

          (i) to file and  prove a claim  or  claims  for the  whole  amount  of
     principal and interest owing and unpaid in respect of the Notes and to file
     such other papers or documents as may be necessary or advisable in order to
     have  the  claims  of  the  Indenture  Trustee  (including  any  claim  for
     reasonable   compensation  to  the  Indenture  Trustee,   each  predecessor
     Indenture  Trustee,  and  its  agents,   attorneys  and  counsel,  and  for
     reimbursement  of all expenses and liabilities  incurred,  and all advances
     made,  by the Indenture  Trustee and each  predecessor  Indenture  Trustee,
     except as a result  of  negligence  or bad  faith)  and of the  Noteholders
     allowed in such Proceedings;

          (ii) unless  prohibited by applicable law and regulations,  to vote on
     behalf of the  Holders of Notes in any  election  of a  trustee,  a standby
     trustee or Person performing similar functions in any such Proceedings;

          (iii) to collect and receive any moneys or other  property  payable or
     deliverable on any such claims and to distribute all amounts  received with
     respect to the claims of the Noteholders and the Indenture Trustee on their
     behalf; and

          (iv) to file such proofs of claim and other papers or documents as may
     be  necessary  or  advisable  in order to have the claims of the  Indenture
     Trustee  or the  Holders  of  Notes  allowed  in any  judicial  proceedings
     relative to the Issuer,  its creditors  and its property;  and any trustee,
     receiver,  liquidator,  custodian  or other  similar  official  in any such
     Proceeding  is  hereby  authorized  by  each of  such  Noteholders  to make
     payments to the  Indenture  Trustee  and,  in the event that the  Indenture
     Trustee  shall  consent  to  the  making  of  payments   directly  to  such
     Noteholders,  to pay to the  Indenture  Trustee  such  amounts  as shall be
     sufficient to cover reasonable  compensation to the Indenture Trustee, each
     predecessor  Indenture Trustee and their respective  agents,  attorneys and
     counsel, and all other expenses and liabilities incurred,  and all advances
     made,  by the  Indenture  Trustee and each  predecessor  Indenture  Trustee
     except as a result of negligence or bad faith.



                                       28
<PAGE>



     (e) Nothing  herein  contained  shall be deemed to authorize  the Indenture
Trustee to  authorize  or consent to or vote for or accept or adopt on behalf of
any  Noteholder  any  plan  of   reorganization,   arrangement,   adjustment  or
composition  affecting  the Notes or the  rights  of any  Holder  thereof  or to
authorize  the  Indenture  Trustee  to  vote  in  respect  of the  claim  of any
Noteholder in any such proceeding except, as aforesaid, to vote for the election
of a trustee in bankruptcy or similar Person.

     (f) All rights of action and of asserting  claims under this Indenture,  or
under any of the Notes,  may be enforced by the  Indenture  Trustee  without the
possession of any of the Notes or the  production  thereof in any trial or other
Proceedings relative thereto,  and any such action or Proceedings  instituted by
the Indenture  Trustee shall be brought in its own name as trustee of an express
trust,  and any  recovery of judgment,  subject to the payment of the  expenses,
disbursements  and  compensation  of the  Indenture  Trustee,  each  predecessor
Indenture  Trustee and their respective  agents and attorneys,  shall be for the
ratable benefit of the Holders of the Notes.

     (g) In any  Proceedings  brought  by the  Indenture  Trustee  (and also any
Proceedings  involving the  interpretation of any provision of this Indenture to
which the Indenture  Trustee shall be a party),  the Indenture  Trustee shall be
held to represent all the Noteholders, and it shall not be necessary to make any
Noteholder  a party to any such  Proceedings. 

     Section  5.04  Remedies;  Priorities.  If an Event of  Default  shall  have
occurred and be continuing,  the Indenture Trustee may and at the direction of a
majority  of the  Holders  of the  Notes  shall do one or more of the  following
(subject to Section 5.05):

          (i) institute Proceedings in its own name and as trustee of an express
     trust for the  collection of all amounts then payable on the Notes or under
     this Indenture with respect  thereto,  whether by declaration or otherwise,
     enforce any  judgment  obtained,  and collect from the Issuer and any other
     obligor upon such Notes moneys adjudged due;

          (ii)  institute  Proceedings  from  time to time for the  complete  or
     partial foreclosure of this Indenture with respect to the Collateral;

          (iii)  exercise any remedies of a secured party under the UCC and take
     any other appropriate action to protect and enforce the rights and remedies
     of the Indenture Trustee or the Noteholders; and

          (iv) sell the Collateral or any portion  thereof or rights or interest
     therein  in a  commercially  reasonable  manner,  at one or more  public or
     private sales called and conducted in any manner permitted by law;
        
     provided,  however,  that the  Indenture  Trustee may not sell or otherwise
liquidate the Collateral as permitted under this Section 5.04 following an Event
of  Default,  unless (A) the  Holders of 100% of the  Outstanding  Amount of the
Notes  consent   thereto,   (B)  the  proceeds  of  such  sale  or   liquidation
distributable to the Noteholders are sufficient to discharge in full all amounts
then due and  unpaid  upon such  Notes for  principal  and  interest  or (C) the
Indenture  Trustee  determines  that the Collateral will not continue to provide
sufficient  funds for the payment of  principal  of and interest on the Notes as
they would have become due if the Notes had not been  declared  due and payable,
and the  Indenture  Trustee  obtains  the  consent  of Holders of 66-2/3% of the
Outstanding   Amount  of  the  Notes.   In  determining   such   sufficiency  or
insufficiency  with respect to clauses (B) and (C) above, the Indenture  Trustee
may, but need not, obtain and rely upon an opinion of an Independent  investment
banking or accounting firm of national  reputation as to the feasibility of such
proposed action and as to the sufficiency of the Collateral for such purpose.



                                       29
<PAGE>



     (b) If the  Indenture  Trustee  collects any money or property  pursuant to
this Article V, it shall pay out the money or property in the following order:

     FIRST: to the Indenture  Trustee for the Indenture Trustee Fee then due and
any costs or expenses  incurred by it in connection  with the enforcement of the
remedies  provided for in this Article V and to the Owner  Trustee for the Owner
Trustee Fee then due;

     SECOND: to the Servicer for the Servicing Fee then due and unpaid;

     THIRD: to the Custodian for the Custodian Fee then due and unpaid;

     FOURTH:  to the  Servicer for any amounts then due and payable as Servicing
Advances under the Sale and Servicing Agreement;

     FIFTH: to Noteholders for amounts due and unpaid on the Notes for interest,
pro rata, according to the amounts due and payable on the Notes for interest;

     SIXTH:  to  Noteholders  for  amounts  due  and  unpaid  on the  Notes  for
principal,  according  to the  amounts  due and  payable  and in the  order  and
priorities  set  forth in  Section  5.1(d)  and  Section  5.1(e) of the Sale and
Servicing  Agreement,  until the Class  Principal  Balance of each such Class is
reduced to zero;

     SEVENTH: to the Owner Trustee or Co-Owner Trustee,  as applicable,  for any
amounts to be distributed, pro rata, to the holders of the Residual Interests.

     The  Indenture  Trustee  may fix a  record  date and  payment  date for any
payment to be made to the Noteholders pursuant to this Section 5.04. At least 15
days  before  such  record  date,  the  Indenture  Trustee  shall  mail  to each
Noteholder and the Issuer a notice that states the record date, the payment date
and the amount to be paid.

     Section 5.05 Optional  Preservation  of the  Collateral.  If the Notes have
been  declared to be due and payable  under  Section 5.02  following an Event of
Default and such  declaration and its  consequences  have not been rescinded and
annulled,  the Indenture Trustee may, but need not, elect to maintain possession
of the  Collateral.  It is the desire of the parties hereto and the  Noteholders
that there be at all times  sufficient funds for the payment of principal of and
interest on the Notes,  and the  Indenture  Trustee  shall take such desire into
account  when  determining   whether  or  not  to  maintain  possession  of  the
Collateral. In determining whether to maintain possession of the Collateral, the
Indenture  Trustee  may,  but need not,  obtain  and rely upon an  opinion of an
Independent  investment banking or accounting firm of national  reputation as to
the  feasibility  of  such  proposed  action  and as to the  sufficiency  of the
Collateral for such purpose.

     Section  5.06  Limitation  of Suits.  No Holder of any Note  shall have any
right to institute any Proceeding,  judicial or otherwise,  with respect to this
Indenture  or for the  appointment  of a receiver or  trustee,  or for any other
remedy hereunder, unless:

     (a) such  Holder  has  previously  given  written  notice to the  Indenture
Trustee of a continuing Event of Default;

     (b) the Holders of not less than 25% of the Outstanding Amount of the Notes
have made written request to the Indenture  Trustee to institute such Proceeding
in  respect  of such  Event  of  Default  in its own name as  Indenture  Trustee
hereunder;  



                                       30
<PAGE>



     (c) such Holder or Holders have offered to the Indenture Trustee reasonable
indemnity  against  the  costs,  expenses  and  liabilities  to be  incurred  in
complying with such request;

     (d) the  Indenture  Trustee for 60 days after its  receipt of such  notice,
request and offer of indemnity has failed to institute such Proceedings; and

     (e) no direction  inconsistent  with such written request has been given to
the Indenture  Trustee during such 60-day period by the Holders of a majority of
the Outstanding Amount of the Notes.

     It is  understood  and intended  that no one or more Holders of Notes shall
have any right in any  manner  whatever  by virtue  of, or by  availing  of, any
provision of this  Indenture to affect,  disturb or prejudice  the rights of any
other Holders of Notes or to obtain or to seek to obtain  priority or preference
over any other Holders or to enforce any right under this  Indenture,  except in
the manner herein provided.

     In  the  event  the  Indenture   Trustee  shall  receive   conflicting   or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each representing  less than a majority of the Outstanding  Amount of the Notes,
the Indenture  Trustee in its sole discretion may determine what action, if any,
shall be taken, notwithstanding any other provisions of this Indenture.

     Section 5.07  Unconditional  Rights of Noteholders to Receive Principal and
Interest.  Notwithstanding any other provisions in this Indenture, the Holder of
any Note shall have the right, which is absolute and  unconditional,  to receive
payment of the principal of and  interest,  if any, on such Note on or after the
applicable  Maturity  Date thereof  expressed in such Note or in this  Indenture
(or,  in the  case of  redemption,  on or  after  the  Redemption  Date)  and to
institute suit for the enforcement of any such payment, and such right shall not
be impaired without the consent of such Holder.

     Section 5.08 Restoration of Rights and Remedies.  If the Indenture  Trustee
or any  Noteholder  has instituted any Proceeding to enforce any right or remedy
under this Indenture and such Proceeding has been  discontinued or abandoned for
any reason or has been determined  adversely to the Indenture Trustee or to such
Noteholder,  then and in every such case the Issuer,  the Indenture  Trustee and
the Noteholders  shall,  subject to any  determination  in such  Proceeding,  be
restored  severally and  respectively to their former positions  hereunder,  and
thereafter all rights and remedies of the Indenture  Trustee and the Noteholders
shall continue as though no such Proceeding had been instituted.

     Section  5.09 Rights and  Remedies  Cumulative.  No right or remedy  herein
conferred  upon or reserved to the Indenture  Trustee or to the  Noteholders  is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or  otherwise.  The  assertion or employment of any right or remedy
hereunder,  or  otherwise,   shall  not  prevent  the  concurrent  assertion  or
employment of any other appropriate right or remedy.

     Section  5.10 Delay or Omission  Not a Waiver.  No delay or omission of the
Indenture  Trustee  or any  Holder of any Note to  exercise  any right or remedy
accruing  upon any  Default or Event of Default  shall  impair any such right or
remedy or  constitute  a waiver of any such  Default  or Event of  Default or an
acquiescence  therein.  Every right and remedy given by this Article V or by law
to the Indenture  Trustee or to the  Noteholders  may be exercised  from time to
time, and as often as may be deemed  expedient,  by the Indenture  Trustee or by
the Noteholders, as the case may be.

     Section  5.11  Control by  Noteholders.  The  Holders of a majority  of the
Outstanding  Amount of the Notes shall have the right to direct the time, method
and place of conducting any Proceeding 



                                       31
<PAGE>



for any remedy  available to the Indenture  Trustee with respect to the Notes or
exercising any trust or power conferred on the Indenture Trustee; provided that:

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

     (b) subject to the express  terms of Section  5.04,  any  direction  to the
Indenture  Trustee to sell or liquidate  the  Collateral  shall be by Holders of
Notes representing not less than 100% of the Outstanding Amount of the Notes;

     (c) if the conditions set forth in Section 5.05 have been satisfied and the
Indenture Trustee elects to retain the Collateral pursuant to such Section 5.05,
then any  direction to the  Indenture  Trustee by Holders of Notes  representing
less than 100% of the  Outstanding  Amount of the Notes to sell or liquidate the
Collateral shall be of no force and effect; and

     (d) the  Indenture  Trustee may take any other action  deemed proper by the
Indenture Trustee that is not inconsistent with such direction.  

     Notwithstanding  the rights of the  Noteholders  set forth in this  Section
5.11,  subject to Section 6.01,  the Indenture  Trustee need not take any action
that it determines might involve it in liability or might  materially  adversely
affect the rights of any Noteholders not consenting to such action.

     Section  5.12  Waiver of Past  Defaults.  Prior to the  declaration  of the
acceleration  of the  maturity  of the Notes as provided  in Section  5.02,  the
Holders of Notes representing not less than a majority of the Outstanding Amount
of the Notes may waive any past Default or Event of Default and its consequences
except a Default  (a) in the payment of  principal  of or interest on any of the
Notes or (b) in  respect  of a  covenant  or  provision  hereof  that  cannot be
modified or amended  without the consent of the Holder of each Note. In the case
of any such waiver,  the Issuer,  the  Indenture  Trustee and the Holders of the
Notes  shall be  restored  to  their  former  positions  and  rights  hereunder,
respectively; but no such waiver shall extend to any subsequent or other Default
or impair any right consequent thereto.

     Upon any such waiver,  such  Default  shall cease to exist and be deemed to
have been  cured and not to have  occurred,  and any  Event of  Default  arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture;  but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

     Section 5.13  Undertaking for Costs.  All parties to this Indenture  agree,
and each Holder of any Note by such Holder's  acceptance thereof shall be deemed
to have agreed,  that any court may in its discretion  require,  in any suit for
the  enforcement  of any right or remedy  under this  Indenture,  or in any suit
against the Indenture Trustee for any action taken, suffered or omitted by it as
Indenture  Trustee,  the  filing  by any  party  litigant  in  such  suit  of an
undertaking  to pay the  costs of such  suit,  and that  such  court  may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this Section 5.13 shall not apply to (a) any suit  instituted  by
the Indenture  Trustee,  (b) any suit instituted by any Noteholder,  or group of
Noteholders,  in  each  case  holding  in the  aggregate  more  than  10% of the
Outstanding Amount of the Notes or (c) any suit instituted by any Noteholder for
the  enforcement  of the payment of  principal  of or interest on any Note on or
after the respective due dates expressed in such Note and in this Indenture (or,
in the case of redemption, on or after the Redemption Date).

     Section 5.14 Waiver of Stay or Extension Laws. The Issuer covenants (to the
extent that it may lawfully do so) that it will not at any time insist upon,  or
plead or in any manner  whatsoever,  claim or 



                                       32
<PAGE>



take the benefit or advantage  of, any stay or extension  law wherever  enacted,
now or at any time  hereafter  in force,  that may affect the  covenants  or the
performance  of this  Indenture;  and the  Issuer  (to  the  extent  that it may
lawfully do so) hereby  expressly  waives all benefit or  advantage  of any such
law, and covenants that it will not hinder, delay or impede the execution of any
power herein  granted to the Indenture  Trustee,  but will suffer and permit the
execution of every such power as though no such law had been enacted.

     Section 5.15 Action on Notes.  The  Indenture  Trustee's  right to seek and
recover  judgment on the Notes or under this Indenture  shall not be affected by
the seeking,  obtaining or application of any other relief under or with respect
to this Indenture. Neither the lien of this Indenture nor any rights or remedies
of the Indenture Trustee or the Noteholders shall be impaired by the recovery of
any judgment by the Indenture  Trustee  against the Issuer or by the levy of any
execution  under such judgment upon any portion of the Collateral or upon any of
the assets of the  Issuer.  Any money or  property  collected  by the  Indenture
Trustee shall be applied in accordance with Section 5.04(b).

     Section 5.16 Performance and Enforcement of Certain  Obligations.  Promptly
following  a  request  from  the   Indenture   Trustee  to  do  so  and  at  the
Administrator's  expense,  the Issuer  shall take all such lawful  action as the
Indenture Trustee may request to compel or secure the performance and observance
by the Depositor and the Servicer,  as applicable,  of each of their obligations
to the Issuer under or in connection with the Sale and Servicing Agreement,  and
to  exercise  any and all  rights,  remedies,  powers  and  privileges  lawfully
available  to the  Issuer  under or in  connection  with the Sale and  Servicing
Agreement  to the extent and in the manner  directed by the  Indenture  Trustee,
including the transmission of notices of default on the part of the Depositor or
the Servicer  thereunder and the institution of legal or administrative  actions
or proceedings to compel or secure  performance by the Depositor or the Servicer
of each of their obligations under the Sale and Servicing Agreement.

     (b) If an Event of Default has occurred and is  continuing,  the  Indenture
Trustee may, and at the  direction  (which  direction  shall be in writing or by
telephone,  confirmed in writing promptly  thereafter) of the Holders of 66-2/3%
of the  Outstanding  Amount of the Notes shall,  exercise all rights,  remedies,
powers,  privileges  and  claims of the  Issuer  against  the  Depositor  or the
Servicer under or in connection with the Sale and Servicing Agreement, including
the  right or power to take any  action  to  compel  or  secure  performance  or
observance  by the  Depositor  or the  Servicer,  as the case may be, of each of
their  obligations to the Issuer  thereunder  and to give any consent,  request,
notice, direction,  approval,  extension, or waiver under the Sale and Servicing
Agreement,  and any right of the Issuer to take such action shall be  suspended.



                                       33
<PAGE>



                                   ARTICLE VI

                              THE INDENTURE TRUSTEE

     Section  6.01 Duties of Indenture  Trustee.  (a) If an Event of Default has
occurred and is continuing,  the Indenture Trustee shall exercise the rights and
powers vested in it by this  Indenture and use the same degree of care and skill
in  their  exercise  as a  prudent  person  would  exercise  or  use  under  the
circumstances in the conduct of such person's own affairs.

     (b) Except during the continuance of an Event of Default:

          (i) the Indenture  Trustee  undertakes to perform such duties and only
     such duties as are  specifically set forth in this Indenture and no implied
     covenants  or  obligations  shall be read into this  Indenture  against the
     Indenture Trustee; and

          (ii) in the absence of bad faith on its part,  the  Indenture  Trustee
     may  conclusively  rely,  as  to  the  truth  of  the  statements  and  the
     correctness  of  the  opinions  expressed  therein,  upon  certificates  or
     opinions   furnished  to  the  Indenture  Trustee  and  conforming  to  the
     requirements  of this  Indenture;  however,  the  Indenture  Trustee  shall
     examine the  certificates  and  opinions to  determine  whether or not they
     conform to the  requirements of this Indenture.  

     (c) The Indenture  Trustee may not be relieved  from  liability for its own
negligent  action,  its  own  negligent  failure  to  act  or  its  own  willful
misconduct, except that:

          (i) this  paragraph does not limit the effect of paragraph (b) of this
     Section 6.01;

          (ii) the  Indenture  Trustee  shall  not be  liable  for any  error of
     judgment  made in good faith by a Responsible  Officer  unless it is proved
     that the  Indenture  Trustee was  negligent in  ascertaining  the pertinent
     facts; and 

          (iii) the  Indenture  Trustee  shall not be liable with respect to any
     action  it  takes  or omits  to take in good  faith  in  accordance  with a
     direction  received by it pursuant to Section 5.11. (d) Every  provision of
     this Indenture that in any way relates to the Indenture  Trustee is subject
     to paragraphs (a), (b), (c) and (g) of this Section 6.01.

     (e) The  Indenture  Trustee  shall not be liable for  interest on any money
received by it except as the  Indenture  Trustee  may agree in writing  with the
Issuer.

     (f) Money held in trust by the Indenture  Trustee shall be segregated  from
other funds except to the extent permitted by law or the terms of this Indenture
or the Sale and Servicing Agreement.

     (g) No provision of this Indenture  shall require the Indenture  Trustee to
expend or risk its own  funds or  otherwise  incur  financial  liability  in the
performance  of any of its duties  hereunder  or in the  exercise  of any of its
rights or powers, if it shall have reasonable  grounds to believe that repayment
of such  funds or  adequate  indemnity  against  such risk or  liability  is not
reasonably  assured to it; provided,  however,  that the Indenture Trustee shall
not refuse or fail to perform any of its duties  hereunder solely as a result of
nonpayment of its normal fees and expenses and further  provided that nothing in
this Section  6.01(g)  shall be construed to limit the exercise by the Indenture
Trustee of any right or remedy  permitted  under this  Indenture or otherwise in
the  event of the  Issuer's  failure  to pay the  Indenture  Trustee's  fees and
expenses  pursuant  to 



                                       34
<PAGE>



Section 6.07. In determining  that such repayment or indemnity is not reasonably
assured to it, the Indenture  Trustee must  consider not only the  likelihood of
repayment or indemnity by or on behalf of the Issuer but also the  likelihood of
repayment or indemnity from amounts  payable to it from the Collateral  pursuant
to Section 6.07.

     (h) Every provision of this Indenture  relating to the conduct or affecting
the  liability of or affording  protection  to the  Indenture  Trustee  shall be
subject to the provisions of this Section 6.01 and to the provisions of the TIA.

     Section 6.02 Rights of Indenture Trustee. The Indenture Trustee may rely on
any  document  believed by it to be genuine and to have been signed or presented
by the proper person.  The Indenture  Trustee need not  investigate  any fact or
matter stated in the document.

     (a) Before the  Indenture  Trustee  acts or refrains  from  acting,  it may
require an Officer's Certificate or an Opinion of Counsel. The Indenture Trustee
shall not be liable  for any  action it takes or omits to take in good  faith in
reliance on an Officer's Certificate or Opinion of Counsel.

     (b) The Indenture Trustee may execute any of the trusts or powers hereunder
or perform  any duties  hereunder  either  directly  or by or through  agents or
attorneys or a custodian or nominee.

     (c) The  Indenture  Trustee shall not be liable for (i) any action it takes
or omits to take in good faith which it believes to be  authorized or within its
rights or  powers;  provided,  however,  that such  action  or  omission  by the
Indenture  Trustee does not  constitute  willful  misconduct,  negligence or bad
faith;  or  (ii)  any  willful  misconduct  or  negligence  on the  part  of the
Custodian.

     (d) The  Indenture  Trustee may  consult  with  counsel,  and the advice or
opinion of counsel with respect to legal matters  relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in respect to any action  taken,  omitted or  suffered by it  hereunder  in good
faith and in accordance with the advice or opinion of such counsel.



                                       35
<PAGE>



     Section 6.03 Individual Rights of Indenture Trustee.  The Indenture Trustee
in its individual or any other capacity may become the owner or pledgee of Notes
and may otherwise deal with the Issuer or its Affiliates with the same rights it
would have if it were not Indenture  Trustee.  Any Paying Agent, Note Registrar,
co-registrar or co-paying agent may do the same with like rights.  However,  the
Indenture Trustee must comply with Section 6.11 and Section 6.12.

     Section 6.04 Indenture  Trustee's  Disclaimer.  The Indenture Trustee shall
not be  responsible  for and  makes  no  representation  as to the  validity  or
adequacy  of this  Indenture  or the  Notes,  shall not be  accountable  for the
Issuer's use of the proceeds from the Notes, or responsible for any statement of
the Issuer in the  Indenture or in any document  issued in  connection  with the
sale of the Notes or in the Notes other than the Indenture Trustee's certificate
of authentication.

     Section 6.05 Notice of Defaults.  If a Default occurs and is continuing and
if it is known to a Responsible Officer of the Indenture Trustee,  the Indenture
Trustee shall mail to each Noteholder notice of the Default within 90 days after
it  occurs.  Except in the case of a  Default  in  payment  of  principal  of or
interest on any Note (including  payments  pursuant to the mandatory  redemption
provisions of such Note),  the Indenture  Trustee may withhold the notice if and
so long as a committee of its Responsible Officers in good faith determines that
withholding the notice is in the interests of Noteholders.

     Section 6.06 Reports by Indenture Trustee to Holders. The Indenture Trustee
shall deliver to each Noteholder  such  information as may be required to enable
such holder to prepare its federal and State income tax returns.

     Section 6.07  Compensation and Indemnity.  As compensation for its services
hereunder,  the  Indenture  Trustee  shall  be  entitled  to  receive,  on  each
Distribution  Date,  the  Indenture  Trustee's  Fee pursuant to Section  8.02(c)
(which compensation shall not be limited by any law on compensation of a trustee
of an express trust) and shall be entitled to  reimbursement  for all reasonable
out-of-pocket expenses incurred or made by it, including costs of collection, in
addition to the compensation  for its services.  Such expenses shall include the
reasonable  compensation  and  expenses,   disbursements  and  advances  of  the
Indenture Trustee's agents, counsel,  accountants and experts. The Issuer agrees
to cause the Depositor to indemnify the  Indenture  Trustee  against any and all
loss,  liability  or  expense  (including  attorneys'  fees)  incurred  by it in
connection  with the  administration  of this trust and the  performance  of its
duties  hereunder,  except for the Indenture  Trustee's gross  negligence or bad
faith. The Indenture Trustee shall notify the Issuer and the Depositor  promptly
of any action or claim for which the Indenture Trustee (the "Indemnified Party")
may seek  indemnity.  In case any such action is brought against the Indemnified
Party  and  it  notifies  the  Depositor  (the  "Indemnifying  Party"),  of  the
commencement  thereof,  the Indemnifying  Party shall be entitled to participate
therein and, to the extent that, by written notice  delivered to the Indemnified
Party promptly after receiving the aforesaid notice from such Indemnified Party,
the Indemnifying Party elects to assume the defense thereof,  it may participate
with counsel satisfactory to such Indemnified Party; provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying Party, the Indemnified Party or parties shall have the right to
select  separate  counsel  to  assert  such  legal  defenses  and  to  otherwise
participate in the defense of such action on behalf of such Indemnified Party or
parties.  Upon receipt of notice from the Indemnifying Party to such Indemnified
Party of its  election so to assume the  defense of such action and  approval by
the  Indemnified  Party of such  counsel,  the  Indemnifying  Party shall not be
liable to such  Indemnified  Party under this  paragraph  for any legal or other
expenses  subsequently incurred by such Indemnified Party in connection with the
defense thereof,  unless (i) the Indemnified  Party shall have employed separate
counsel  (plus any local  counsel) in  connection  with the  assertion  of legal
defenses in accordance with the proviso to the immediately  preceding  sentence,
(ii) the



                                       36
<PAGE>



Indemnifying  Party  shall  not  have  employed  counsel   satisfactory  to  the
Indemnified  Party to represent the  Indemnified  Party within a reasonable time
after notice of commencement of the action or (iii) the  Indemnifying  Party has
authorized the employment of counsel for the Indemnified Party at the expense of
the Indemnifying  Party. No party shall be liable for contribution  with respect
to any  action  or  claim  settled  without  its  consent,  which  shall  not be
unreasonably withheld.  Failure by the Indenture Trustee to so notify the Issuer
and the Servicer shall not relieve the Issuer of its obligations hereunder.  The
Issuer  shall or shall  cause the  Servicer  to defend any such  claim,  and the
Indenture  Trustee may have separate counsel and the Issuer shall or shall cause
the  Servicer to pay the fees and expenses of such  counsel.  Neither the Issuer
nor the  Servicer  need  reimburse  any expense or  indemnify  against any loss,
liability or expense  incurred by the  Indenture  Trustee  through the Indenture
Trustee's own willful misconduct, negligence or bad faith.

     The Issuer's payment  obligations to the Indenture Trustee pursuant to this
Section 6.07 shall survive the discharge of this  Indenture.  When the Indenture
Trustee incurs  expenses after the occurrence of a Default  specified in Section
5.01(e) or Section 5.01(f) with respect to the Issuer, the expenses are intended
to  constitute  expenses of  administration  under Title 11 of the United States
Code or any other applicable federal or state bankruptcy,  insolvency or similar
law.

     Section 6.08 Replacement of Indenture Trustee. No resignation or removal of
the Indenture Trustee and no appointment of a successor  Indenture Trustee shall
become effective until the acceptance of appointment by the successor  Indenture
Trustee  pursuant to this Section 6.08. The Indenture  Trustee may resign at any
time by so notifying the Issuer. The Holders of a majority in Outstanding Amount
of the Notes may remove the  Indenture  Trustee by so  notifying  the  Indenture
Trustee and may appoint a successor  Indenture Trustee.  The Issuer shall remove
the Indenture Trustee if:

     (a)  the Indenture Trustee fails to comply with Section 6.11;

     (b)  the Indenture Trustee is adjudged a bankrupt or insolvent;

     (c) a  receiver  or other  public  officer  takes  charge of the  Indenture
     Trustee or its property; or

     (d) the Indenture  Trustee  otherwise  becomes  incapable of acting. 

     If the Indenture  Trustee  resigns or is removed or if a vacancy  exists in
the office of Indenture  Trustee for any reason (the  Indenture  Trustee in such
event being referred to herein as the retiring  Indenture  Trustee),  the Issuer
shall promptly appoint a successor Indenture Trustee.

         A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring  Indenture Trustee and to the Issuer.  Thereupon the
resignation or removal of the retiring Indenture Trustee shall become effective,
and the successor Indenture Trustee shall have all the rights, powers and duties
of the Indenture Trustee under this Indenture.  The successor  Indenture Trustee
shall mail a notice of its  succession to  Noteholders.  The retiring  Indenture
Trustee shall promptly  transfer all property held by it as Indenture Trustee to
the successor Indenture Trustee.

     If a successor  Indenture Trustee does not take office within 60 days after
the retiring  Indenture  Trustee resigns or is removed,  the retiring  Indenture
Trustee,  the Issuer or the Holders of a majority in  Outstanding  Amount of the
Notes may petition any court of competent  jurisdiction for the appointment of a
successor Indenture Trustee.

 

                                       37
<PAGE>



     If the Indenture  Trustee fails to comply with Section 6.11, any Noteholder
may  petition  any  court  of  competent  jurisdiction  for the  removal  of the
Indenture Trustee and the appointment of a successor Indenture Trustee.

     Notwithstanding  the replacement of the Indenture  Trustee pursuant to this
Section 6.08,  the Issuer's and the  Administrator's  obligations  under Section
6.07 shall continue for the benefit of the retiring Indenture Trustee.

     Section  6.09  Successor  Indenture  Trustee  by Merger.  If the  Indenture
Trustee  consolidates  with,  merges  or  converts  into,  or  transfers  all or
substantially all its corporate trust business or assets to, another corporation
or banking  association,  the  resulting,  surviving or  transferee  corporation
without any further act shall be the successor Indenture Trustee; provided, that
such  corporation  or  banking  association  shall be  otherwise  qualified  and
eligible  under  Section 6.11.  The  Indenture  Trustee shall provide the Rating
Agencies written notice of any such transaction.

     In case at the time such  successor or successors by merger,  conversion or
consolidation  to the Indenture  Trustee shall succeed to the trusts  created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such  successor  to the  Indenture  Trustee  may  adopt the  certificate  of
authentication   of  any  predecessor   trustee,   and  deliver  such  Notes  so
authenticated;  and in case at that  time any of the  Notes  shall not have been
authenticated,  any successor to the  Indenture  Trustee may  authenticate  such
Notes  either  in the name of any  predecessor  hereunder  or in the name of the
successor  to the  Indenture  Trustee;  and in all such cases such  certificates
shall have the full force which it is anywhere in the Notes or in this Indenture
provided that the certificate of the Indenture Trustee shall have.

     Section 6.10  Appointment  of  Co-Indenture  Trustee or Separate  Indenture
Trustee.  (a)  Notwithstanding  any other  provisions of this Indenture,  at any
time, for the purpose of meeting any legal  requirement of any  jurisdiction  in
which  any part of the  Collateral  may at the time be  located,  the  Indenture
Trustee  shall have the power and may execute and  deliver  all  instruments  to
appoint one or more Persons to act as a co-trustee or  co-trustees,  or separate
trustee or separate  trustees,  of all or any part of the Trust,  and to vest in
such Person or Persons, in such capacity and for the benefit of the Noteholders,
such title to the  Collateral,  or any part  hereof,  and,  subject to the other
provisions of this Section 6.10, such powers,  duties,  obligations,  rights and
trusts  as the  Indenture  Trustee  may  consider  necessary  or  desirable.  No
co-trustee or separate trustee  hereunder shall be required to meet the terms of
eligibility  as a  successor  trustee  under  Section  6.11  and  no  notice  to
Noteholders of the  appointment  of any co-trustee or separate  trustee shall be
required under Section 6.08.

     (b) Every separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following  provisions  and  conditions:

          (i) all rights,  powers,  duties and obligations  conferred or imposed
     upon the Indenture Trustee shall be conferred or imposed upon and exercised
     or  performed  by the  Indenture  Trustee  and  such  separate  trustee  or
     co-trustee  jointly  (it being  understood  that such  separate  trustee or
     co-trustee  is not  authorized  to act  separately  without  the  Indenture
     Trustee  joining in such act),  except to the extent  that under any law of
     any  jurisdiction  in which any  particular act or acts are to be performed
     the Indenture  Trustee shall be  incompetent or unqualified to perform such
     act or acts,  in which event such rights,  powers,  duties and  obligations
     (including the holding of title to the Collateral or any portion thereof in
     any such  jurisdiction)  shall be exercised  and  performed  singly by such
     separate  trustee  or  co-trustee,  but  solely  at  the  direction  of the
     Indenture Trustee;



                                       38
<PAGE>



          (ii) no trustee  hereunder shall be personally liable by reason of any
     act or omission of any other trustee hereunder; and

          (iii) the Indenture  Trustee may at any time accept the resignation of
     or remove any separate trustee or co-trustee.

     (c) Any notice,  request or other writing  given to the  Indenture  Trustee
shall be deemed to have been  given to each of the then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VI. Each separate  trustee and  co-trustee,  upon
its  acceptance  of the trusts  conferred,  shall be vested  with the estates or
property specified in its instrument of appointment,  jointly with the Indenture
Trustee, subject to all the provisions of this Indenture, specifically including
every  provision of this  Indenture  relating to the conduct of,  affecting  the
liability  of, or affording  protection  to, the Indenture  Trustee.  Every such
instrument shall be filed with the Indenture Trustee.

     (d) Any  separate  trustee or  co-trustee  may at any time  constitute  the
Indenture Trustee its agent or  attorney-in-fact  with full power and authority,
to the extent not prohibited by law, to do any lawful act under or in respect of
this  Agreement  on its  behalf  and in its name.  If any  separate  trustee  or
co-trustee shall die, become incapable of acting,  resign or be removed,  all of
its  estates,  properties,  rights,  remedies  and  trusts  shall vest in and be
exercised by the Indenture Trustee,  to the extent permitted by law, without the
appointment of a new or successor trustee.

     Section 6.11 Eligibility;  Disqualification. The Indenture Trustee shall at
all times satisfy the requirements of TIA Section 310(a).  The Indenture Trustee
shall have a combined capital and surplus of at least  $________________  as set
forth in its most recent  published  annual report of  condition.  The Indenture
Trustee shall comply with TIA Section 310(b),  including the optional  provision
permitted by the second sentence of TIA Section  310(b)(9);  provided,  however,
that there shall be excluded  from the  operation of TIA Section  310(b)(1)  any
indenture  or  indentures  under  which  other  securities  of  the  Issuer  are
outstanding  if the  requirements  for such  exclusion  set forth in TIA Section
310(b)(1) are met.

     Section  6.12  Preferential   Collection  of  Claims  Against  Issuer.  The
Indenture  Trustee shall comply with TIA Section 311(a),  excluding any creditor
relationship listed in TIA Section 311(b). An Indenture Trustee who has resigned
or been removed shall be subject to TIA Section 311(a) to the extent indicated.

     Section 6.13 No Conflict with  Administrator.  In performing  its duties as
Administrator  pursuant to the Administration  Agreement,  the Indenture Trustee
shall not be liable  for any  potential  conflict  of  interest  related  to its
performance as Indenture Trustee hereunder.



                                       39
<PAGE>


                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

     Section 7.01 Issuer to Furnish  Indenture  Trustee  Names and  Addresses of
Noteholders.  The Issuer will furnish or cause to be furnished to the  Indenture
Trustee  (a) not more than five days after the  earlier of (i) each  Record Date
and (ii) three months  after the last Record  Date, a list,  in such form as the
Indenture  Trustee may  reasonably  require,  of the names and  addresses of the
Holders  of  Notes  as of such  Record  Date,  (b) at such  other  times  as the
Indenture  Trustee may request in writing,  within 30 days after  receipt by the
Issuer of any such request,  a list of similar form and content as of a date not
more than 10 days prior to the time such list is furnished;  provided,  however,
that so long as the Indenture Trustee is the Note Registrar,  no such list shall
be required to be furnished.

     Section 7.02  Preservation of Information;  Communications  to Noteholders.
The  Indenture  Trustee  shall  preserve,  in as current a form as is reasonably
practicable,  the names and  addresses of the Holders of Notes  contained in the
most recent list furnished to the Indenture  Trustee as provided in Section 7.01
and the names and  addresses  of  Holders  of Notes  received  by the  Indenture
Trustee in its capacity as Note Registrar. The Indenture Trustee may destroy any
list furnished to it as provided in such Section 7.01 upon receipt of a new list
so furnished.

     (b) Noteholders  may communicate  pursuant to TIA Section 312(b) with other
Noteholders  with  respect to their  rights  under this  Indenture  or under the
Notes.

     (c) The Issuer, the Indenture Trustee and the Note Registrar shall have the
protection of TIA Section 312(c). 

     Section 7.03 Reports by Issuer. The Issuer shall:

          (i) file with the Indenture  Trustee,  within 15 days after the Issuer
     is  required  to file the same with the  Commission,  copies of the  annual
     reports and of the  information,  documents and other reports (or copies of
     such  portions of any of the foregoing as the  Commission  may from time to
     time by rules and regulations prescribe) that the Issuer may be required to
     file with the  Commission  pursuant  to Section 13 or Section  15(d) of the
     Exchange Act;

          (ii) file with the Indenture  Trustee and the Commission in accordance
     with  the  rules  and  regulations  prescribed  from  time  to  time by the
     Commission such additional information,  documents and reports with respect
     to  compliance  by the Issuer with the  conditions  and  covenants  of this
     Indenture  as may  be  required  from  time  to  time  by  such  rules  and
     regulations; and

          (iii) supply to the Indenture Trustee (and the Indenture Trustee shall
     transmit by mail to all  Noteholders  described in TIA Section 313(c)) such
     summaries of any information, documents and reports required to be filed by
     the Issuer  pursuant to clauses (i) and (ii) of this Section 7.03(a) and by
     rules and regulations  prescribed from time to time by the Commission.  

     (b) Unless the Issuer otherwise  determines,  the fiscal year of the Issuer
shall end on December 31 of each year.

     Section  7.04  Reports by  Indenture  Trustee.  If  required by TIA Section
313(a),   within   60   days   after   each   ______________,   beginning   with
_______________, the Indenture Trustee shall mail to each 


                                       40
<PAGE>



Noteholder  as required by TIA Section  313(c) a brief  report  dated as of such
date that complies  with TIA Section  313(a).  The Indenture  Trustee also shall
comply with TIA Section 313(b).

     A copy of each  report at the time of its mailing to  Noteholders  shall be
filed by the Indenture Trustee with the Commission and each securities exchange,
if any, on which the Notes are listed.  The Issuer  shall  notify the  Indenture
Trustee if and when the Notes are listed on any securities exchange.



                                       41
<PAGE>



                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

     Section 8.01 Collection of Money,  General.  Except as otherwise  expressly
provided  herein,  the Indenture  Trustee may demand payment or delivery of, and
shall receive and collect,  directly and without  intervention  or assistance of
any fiscal agent or other intermediary,  all money and other property payable to
or receivable by the Indenture Trustee pursuant to this Indenture. The Indenture
Trustee shall apply all such money received by it as provided in this Indenture.
Except as otherwise expressly provided in this Indenture,  if any default occurs
in the making of any payment or  performance  under any  agreement or instrument
that is part of the  Collateral,  the Indenture  Trustee may take such action as
may be  appropriate  to enforce  such  payment  or  performance,  including  the
institution and prosecution of appropriate Proceedings. Any such action shall be
without prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

     Section  8.02 Trust  Accounts;  Distributions.  On or prior to the  Closing
Date, the Issuer shall cause the Servicer to establish and maintain, in the name
of the  Indenture  Trustee for the benefit of the  Noteholders,  or the Co-Owner
Trustee for the benefit of the Residual  Interestholders,  the Trust Accounts as
provided in Article V of the Sale and Servicing Agreement. The Indenture Trustee
or Co-Owner  Trustee  shall deposit  amounts into each of the Trust  Accounts in
accordance  with the terms  hereof,  the Sale and  Servicing  Agreement  and the
Servicer's Monthly Remittance Report.

     (b) On the  Remittance  Date of each month the Servicer  shall instruct the
Indenture  Trustee  to  withdraw  from  the  Collection  Account  the  Available
Collection  Amount  pursuant  to  Section  5.1(b)(2)  of the Sale and  Servicing
Agreement and deposit such amount into the Note Distribution  Account.  Prior to
each  Distribution  Date,  to  the  extent  funds  are  available  in  the  Note
Distribution  Account,  the  Indenture  Trustee shall either retain funds in the
Note  Distribution  Account or make the withdrawals  from the Note  Distribution
Account and  deposits  into the other Trust  Accounts for  distribution  on such
Distribution  Date as  required  pursuant  to  Section  5.1(c)  of the  Sale and
Servicing Agreement.

     (c) On each  Distribution Date and Redemption Date, to the extent funds are
available in the Note Distribution Account, the Indenture Trustee shall make the
following  distributions  from the  amounts on deposit in the Note  Distribution
Account in the  following  order of priority  (except as  otherwise  provided in
Section 5.04(b)):

          (i) (A) to the Servicer, an amount equal to the Servicing Compensation
     (net of any amounts  retained prior to deposit into the Collection  Account
     pursuant to Section 5.1(b)(1) of the Sale and Servicing  Agreement) and all
     unpaid Servicing  Compensation from prior due periods, (B) to the Indenture
     Trustee,  an  amount  equal to the  Indenture  Trustee  Fee and all  unpaid
     Indenture  Trustee  Fees from prior Due  Periods,  (C) to the  Company,  an
     amount  equal to the Owner  Trustee Fee and all unpaid  Owner  Trustee Fees
     from prior Due Periods,  and (D) to the  Custodian,  an amount equal to the
     Custodian Fee and all unpaid Custodian Fees from prior Due Periods; and

          (ii) to the  Noteholders,  the amounts set forth in Section 5.1(d) and
     Section 5.1(e) of the Sale and Servicing Agreement.

     (d) On each  Distribution  Date and each Redemption  Date, to the extent of
the interest of the Indenture  Trustee in the Certificate  Distribution  Account
(as described in Section 5.2 of the Sale and Servicing Agreement), the Indenture
Trustee hereby authorizes the Owner Trustee,  the Co-Owner Trustee or



                                       42
<PAGE>



the Paying Agent, as applicable,  to make the distributions from the Certificate
Distribution  Account as required  pursuant to Section 5.1(d) and Section 5.1(e)
of the Sale and Servicing Agreement.

     Section 8.03 General Provisions  Regarding Accounts.  So long as no Default
or Event of Default shall have occurred and be  continuing,  all or a portion of
the funds in the Trust Accounts shall be invested in Permitted  Investments  and
reinvested  by the  Indenture  Trustee  at the  direction  of  the  Servicer  in
accordance with the provisions of Article V of the Sale and Servicing Agreement.
All  income or other  gain from  investments  of moneys  deposited  in the Trust
Accounts  shall be paid by the Indenture  Trustee to the Servicer,  and any loss
resulting  from such  investments  shall be deposited  by the Servicer  into the
Trust Account experiencing such loss. The Servicer will not direct the Indenture
Trustee to make any  investment of any funds or to sell any  investment  held in
any of the Trust Accounts unless the security  interest Granted and perfected in
such account will continue to be perfected in such investment or the proceeds of
such sale,  in either case  without any  further  action by any Person,  and, in
connection  with  any  direction  to the  Indenture  Trustee  to make  any  such
investment  or sale,  if requested by the  Indenture  Trustee,  the Issuer shall
deliver  to the  Indenture  Trustee an Opinion  of  Counsel,  acceptable  to the
Indenture Trustee, to such effect.

     (b) Subject to Section 6.01(c),  the Indenture Trustee shall not in any way
be held  liable  by  reason of any  insufficiency  in any of the Trust  Accounts
resulting from any loss on any Eligible  Investment  included therein except for
losses  attributable to the Indenture Trustee's failure to make payments on such
Eligible Investments issued by the Indenture Trustee, in its commercial capacity
as principal obligor and not as trustee, in accordance with their terms.

     (c) If (i) the Servicer shall have failed to give investment directions for
any funds on deposit in the Trust  Accounts  to the  Indenture  Trustee by 11:00
a.m.  Eastern  Time (or such  other  time as may be  agreed  by the  Issuer  and
Indenture  Trustee)  on any  Business  Day or (ii) a Default or Event of Default
shall have  occurred and be  continuing  with respect to the Notes but the Notes
shall not have been  declared due and payable  pursuant to Section 5.02 or (iii)
if such Notes shall have been  declared  due and payable  following  an Event of
Default,  amounts  collected or receivable from the Collateral are being applied
in  accordance  with Section  5.05 as if there had not been such a  declaration,
then the Indenture Trustee shall, to the fullest extent practicable,  invest and
reinvest  funds  in the  Trust  Accounts  in one or more  Eligible  Investments.

     Section  8.04  Distribution  Statement.  On  each  Distribution  Date,  the
Indenture  Trustee shall deliver the  Distribution  Statement (as defined in the
Sale and  Servicing  Agreement)  with respect to such  Distribution  Date to the
Clearing Agencies and the Rating Agencies.

     Section 8.05 Release of Collateral.  Subject to the payment of its fees and
expenses  pursuant to Section 6.07, the Indenture Trustee may, and when required
by the  provisions  of this  Indenture  shall,  execute  instruments  to release
property  from the lien of this  Indenture,  or convey the  Indenture  Trustee's
interest  in the  same,  in a  manner  and  under  circumstances  that  are  not
inconsistent  with the  provisions of this  Indenture.  No party relying upon an
instrument  executed by the  Indenture  Trustee as provided in this Article VIII
shall be bound to ascertain the Indenture Trustee's authority,  inquire into the
satisfaction  of any  conditions  precedent  or see  to the  application  of any
moneys.

     (a) The  Indenture  Trustee  shall,  at such  time as  there  are no  Notes
Outstanding  and all  sums  due to the  Residual  Interestholder,  the  Servicer
pursuant to Section  8.02(c)(i)(A),  the Indenture  Trustee  pursuant to Section
8.02(c)(i)(B),  the Owner  Trustee  pursuant  to Section  8.02(c)(i)(C)  and the
Custodian  pursuant  to  Section  8.02(c)(i)(D)  have  been  paid,  release  any
remaining portion of the Collateral that secured the Notes from the lien of this
Indenture  and release to the Issuer or any other  Person  entitled  thereto any
funds then on deposit in the Trust Accounts. The Indenture Trustee shall release
property from the lien of this Indenture  pursuant to this Section  8.05(b) only
upon receipt of an Issuer Request  accompanied by an Officer's 



                                       43
<PAGE>



Certificate,  an Opinion of Counsel  and (if  required  by the TIA)  Independent
Certificates  in accordance  with TIA Section  314(c) and TIA Section  314(d)(1)
meeting the applicable requirements of Section 11.01.

     Section 8.06 Opinion of Counsel.  The  Indenture  Trustee  shall receive at
least seven days notice (or such shorter period of time as may be agreed upon by
the parties  hereto) when requested by the Issuer to take any action pursuant to
Section  8.05(a),  accompanied by copies of any  instruments  involved,  and the
Indenture Trustee shall also require,  as a condition to such action, an Opinion
of Counsel, in form and substance satisfactory to the Indenture Trustee, stating
the legal effect of any such action,  outlining  the steps  required to complete
the same,  and concluding  that all  conditions  precedent to the taking of such
action have been complied with and such action will not materially and adversely
impair  the  security  for  the  Notes  or  the  rights  of the  Noteholders  in
contravention of the provisions of this Indenture;  provided, however, that such
Opinion of Counsel  shall not be  required  to express an opinion as to the fair
value of the Collateral.  Counsel  rendering any such opinion may rely,  without
independent  investigation,  on the accuracy and validity of any  certificate or
other instrument  delivered to the Indenture Trustee in connection with any such
action.



                                       44
<PAGE>



                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES

     Section 9.01 Supplemental Indenture Without Consent of Noteholders. Without
the  consent of the  Holders  of any Notes but with  prior  notice to the Rating
Agencies,  the Issuer and the Indenture  Trustee,  when  authorized by an Issuer
Order,  at any time and from time to time, may enter into one or more indentures
supplemental  hereto  (which  shall  conform  to the  provisions  of  the  Trust
Indenture  Act as in  force  at the  date  of the  execution  thereof),  in form
satisfactory to the Indenture Trustee, for any of the following purposes:

          (i) to correct or amplify the  description of any property at any time
     subject  to the lien of this  Indenture,  or better to  assure,  convey and
     confirm unto the Indenture  Trustee any property  subject or required to be
     subjected to the lien of this Indenture,  or to subject to the lien of this
     Indenture additional property;

          (ii) to evidence the  succession,  in compliance  with the  applicable
     provisions  hereof, of another person to the Issuer,  and the assumption by
     any such  successor of the  covenants of the Issuer herein and in the Notes
     contained;

          (iii) to add to the  covenants  of the Issuer,  for the benefit of the
     Holders of the Notes,  or to surrender any right or power herein  conferred
     upon the Issuer;

          (iv) to convey,  transfer,  assign, mortgage or pledge any property to
     or with the Indenture Trustee;

          (v) to cure any  ambiguity,  to correct or  supplement  any  provision
     herein or in any supplemental  indenture that may be inconsistent  with any
     other  provision  herein or in any  supplemental  indenture  or to make any
     other  provisions  with respect to matters or questions  arising under this
     Indenture  or in any  supplemental  indenture;  provided,  that such action
     shall not adversely affect the interests of the Holders of the Notes;

          (vi) to evidence  and provide for the  acceptance  of the  appointment
     hereunder by a successor trustee with respect to the Notes and to add to or
     change any of the  provisions  of this  Indenture  as shall be necessary to
     facilitate  the  administration  of the trusts  hereunder  by more than one
     trustee, pursuant to the requirements of Article VI; or

          (vii) to modify,  eliminate or add to the provisions of this Indenture
     to such extent as shall be  necessary to effect the  qualification  of this
     Indenture  under the TIA or under any  similar  federal  statute  hereafter
     enacted  and to add to  this  Indenture  such  other  provisions  as may be
     expressly required by the TIA.
 
     The Indenture  Trustee is hereby authorized to join in the execution of any
such supplemental  indenture and to make any further appropriate  agreements and
stipulations that may be therein contained.

     (b) The Issuer and the  Indenture  Trustee,  when  authorized  by an Issuer
Order, may, also without the consent of any of the Holders of the Notes but with
prior  consent of the Rating  Agencies,  enter into an indenture  or  indentures
supplemental  hereto for the purpose of adding any provisions to, or changing in
any  manner or  eliminating  any of the  provisions  of,  this  Indenture  or of
modifying  in any  manner  the  rights of the  Holders  of the Notes  under this
Indenture; provided, however, that such action shall not, as evidenced by (i) 



                                       45
<PAGE>



an  Opinion  of Counsel or (ii)  satisfaction  of the Rating  Agency  Condition,
adversely affect in any material respect the interests of any Noteholder.

     Section  9.02  Supplemental  Indentures  with Consent of  Noteholders.  The
Issuer and the Indenture Trustee,  when authorized by an Issuer Order, also may,
with prior consent of the Rating  Agencies,  and with the consent of the Holders
of not less than a majority of the  Outstanding  Amount of the Notes,  by Act of
such Holders  delivered to the Issuer and the Indenture  Trustee,  enter into an
indenture  or  indentures  supplemental  hereto  for the  purpose  of adding any
provisions  to, or changing in any manner or  eliminating  any of the provisions
of, this  Indenture  or of  modifying in any manner the rights of the Holders of
the Notes under this Indenture;  provided,  however,  that no such  supplemental
indenture  shall,  without  the consent of the Holder of each  Outstanding  Note
affected thereby:

     (a)  change  the date of  payment of any  installment  of  principal  of or
interest on any Note, or reduce the principal amount thereof,  the interest rate
thereon or the Termination Price with respect thereto,  change the provisions of
this Indenture relating to the application of collections on, or the proceeds of
the sale of, the Collateral to payment of principal of or interest on the Notes,
or change any place of payment where, or the coin or currency in which, any Note
or the interest  thereon is payable,  or impair the right to institute  suit for
the enforcement of the provisions of this Indenture requiring the application of
funds available therefore,  as provided in Article V, to the payment of any such
amount due on the Notes on or after the respective due dates thereof (or, in the
case of redemption, on or after the Redemption Date);

     (b) reduce  the  percentage  of the  Outstanding  Amount of the Notes,  the
consent of the Holders of which is required for any such supplemental indenture,
or the consent of the Holders of which is required for any waiver of  compliance
with certain  provisions  of this  Indenture or certain  defaults  hereunder and
their  consequences  provided  for in this  Indenture;  

     (c) modify or alter the  provisions of the proviso to the definition of the
term "Outstanding";

     (d) reduce the percentage of the  Outstanding  Amount of the Notes required
to direct the  Indenture  Trustee to direct the Issuer to sell or liquidate  the
Collateral pursuant to Section 5.04;

     (e) modify any  provision  of this  Section  9.02  except to  increase  any
percentage specified herein or to provide that certain additional  provisions of
this Indenture or the Basic  Documents  cannot be modified or waived without the
consent of the Holder of each Outstanding Note affected thereby;

     (f) modify any of the  provisions  of this  Indenture  in such manner as to
affect the calculation of the amount of any payment of interest or principal due
on any Note on any  Distribution  Date  (including the calculation of any of the
individual  components  of such  calculation)  or to  affect  the  rights of the
Holders of Notes to the benefit of any provisions  for the mandatory  redemption
of the Notes contained herein; or

     (g) permit the  creation of any lien  ranking  prior to or on a parity with
the lien of this Indenture with respect to any part of the Collateral or, except
as  otherwise  permitted  or  contemplated  herein,  terminate  the lien of this
Indenture on any  property at any time  subject  hereto or deprive the Holder of
any Note of the security provided by the lien of this Indenture.

     The Indenture  Trustee may in its discretion  determine  whether or not any
Notes would be affected by any supplemental indenture and any such determination
shall be  conclusive  upon the  Holders of all  Notes,  whether  theretofore  or
thereafter  authenticated and delivered  hereunder.  The Indenture Trustee shall
not be liable for any such determination made in good faith.



                                       46
<PAGE>



     In connection with  requesting the consent of the  Noteholders  pursuant to
this Section 9.02, the Indenture  Trustee shall mail to the Holders of the Notes
to which such amendment or supplemental indenture relates a notice setting forth
in general terms the substance of such supplemental  indenture.  It shall not be
necessary  for any Act of  Noteholders  under this  Section  9.02 to approve the
particular  form  of  any  proposed  supplemental  indenture,  but it  shall  be
sufficient if such Act shall approve the substance thereof.

     Section  9.03  Execution  of  Supplemental  Indentures.  In  executing,  or
permitting  the  additional  trusts  created  by,  any  supplemental   indenture
permitted by this Article IX or the  modification  thereby of the trusts created
by this  Indenture,  the  Indenture  Trustee  shall be entitled to receive,  and
subject to Sections 6.01 and Section 6.02,  shall be fully  protected in relying
upon,  an Opinion of Counsel  stating that the  execution  of such  supplemental
indenture is authorized or permitted by this  Indenture.  The Indenture  Trustee
may, but shall not be obligated to, enter into any such  supplemental  indenture
that  affects  the  Indenture  Trustee's  own  rights,  duties,  liabilities  or
immunities under this Indenture or otherwise.

     Section 9.04 Effect of Supplemental  Indentures.  Upon the execution of any
supplemental  indenture pursuant to the provisions hereof,  this Indenture shall
be and shall be deemed to be modified and amended in accordance  therewith  with
respect to the Notes affected thereby, and the respective rights, limitations of
rights, obligations,  duties, liabilities and immunities under this Indenture of
the Indenture Trustee,  the Issuer and the Holders of the Notes shall thereafter
be determined,  exercised and enforced hereunder subject in all respects to such
modifications  and  amendments,  and all the  terms and  conditions  of any such
supplemental  indenture  shall  be and be  deemed  to be part of the  terms  and
conditions of this Indenture for any and all purposes.

     Section 9.05  Conformity  with Trust Indenture Act. Every amendment of this
Indenture and every supplemental  indenture executed pursuant to this Article IX
shall conform to the  requirements  of the Trust Indenture Act as then in effect
so long as this Indenture shall then be qualified under the Trust Indenture Act.

     Section  9.06  Reference  in  Notes  to  Supplemental   Indentures.   Notes
authenticated  and delivered after the execution of any  supplemental  indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a  notation  in form  approved  by the  Indenture  Trustee as to any matter
provided  for in such  supplemental  indenture.  If the Issuer or the  Indenture
Trustee shall so determine,  new Notes so modified as to conform, in the opinion
of the Indenture Trustee and the Issuer, to any such supplemental  indenture may
be prepared and executed by the Issuer and  authenticated  and  delivered by the
Indenture Trustee in exchange for Outstanding Notes.

     Section 9.07 Amendments to Trust Agreement.  Subject to Section 11.1 of the
Trust Agreement,  the Indenture Trustee shall, upon Issuer Order, consent to any
proposed  amendment  to the Trust  Agreement or an amendment to or waiver of any
provision of any other document relating to the Trust Agreement, such consent to
be given  without the  necessity of obtaining  the consent of the Holders of any
Notes upon  satisfaction  of the  requirements  under  Section 11.1 of the Trust
Agreement.

     Nothing in this  Section 9.07 shall be construed to require that any Person
obtain the consent of the  Indenture  Trustee to any  amendment or waiver or any
provision  of any document  where the making of such  amendment or the giving of
such  waiver  without  obtaining  the  consent of the  Indenture  Trustee is not
prohibited by this Indenture or by the terms of the document that is the subject
of the proposed amendment or waiver.



                                       47
<PAGE>


                                    ARTICLE X

                               REDEMPTION OF NOTES

     Section  10.01  Redemption.  The  Majority  Residual  Interest  Holders (as
defined in the Trust Agreement) may, at their option, effect an early redemption
of the  Notes on or after  any  Distribution  Date on which  the Pool  Principal
Balance declines to 10% or less of the Maximum  Collateral  Amount. The Majority
Residual  Interest  Holders shall effect such early redemption by purchasing all
of the Loans at a price not less than the Termination  Price. In connection with
any such optional  termination,  to the extent that sufficient  proceeds are not
available  from  the sale of the  Loans or the  termination  of the  Trust,  the
Majority  Residual  Interest Holders will pay the outstanding fees and expenses,
if any, of the Indenture Trustee,  the Owner Trustee,  the Co-Owner Trustee, the
Issuer, the Custodian and the Servicer.

     Any such early redemption by the Majority Residual Interestholders shall be
accomplished by depositing into the Collection Account on the Determination Date
immediately  preceding the  Distribution  Date on which the purchase is to occur
the amount of the Termination  Price to be paid. The  Termination  Price and any
amounts then on deposit in the  Collection  Account  (other than any amounts not
required to have been  deposited  therein  pursuant to Section  5.1(b)(1) of the
Sale and  Servicing  Agreement  and any amounts  withdrawable  therefrom  by the
Indenture  Trustee  pursuant  to  Section  5.1(b)(3)  of the Sale and  Servicing
Agreement)  shall be transferred to the Note  Distribution  Account  pursuant to
Section  5.1(b)(2)  of the Sale and  Servicing  Agreement  for  distribution  to
Noteholders on the succeeding  Distribution  Date; and any amounts received with
respect to the Loans and  Foreclosure  Properties  subsequent  to the Due Period
immediately preceding such final Distribution Date shall belong to the purchaser
thereof. For purposes of calculating the Available  Distribution Amount for such
final Distribution Date,  amounts  transferred to the Note Distribution  Account
immediately  preceding such final Distribution Date shall in all cases be deemed
to have been received during the related Due Period,  and amounts so transferred
shall be applied pursuant to Section 5.1(c) and 5.1(d) of the Sale and Servicing
Agreement.

     The Servicer or the Issuer shall furnish the Rating  Agencies notice of any
such redemption in accordance with Section 10.02.

     Section 10.02 Form of Redemption Notice. Notice of redemption under Section
10.01  shall be given by the  Indenture  Trustee by  first-class  mail,  postage
prepaid,  or by facsimile  mailed or transmitted not later than 10 days prior to
the  applicable  Redemption  Date to each  Holder of  Notes,  as of the close of
business on the Record Date  preceding the applicable  Redemption  Date, at such
Holder's address or facsimile number appearing in the Note Register.

     All notices of redemption shall state:

          (i) the Redemption Date;

          (ii) the Termination Price; and

          (iii) the place where such Notes are to be surrendered  for payment of
     the Termination Price (which shall be the office or agency of the Issuer to
     be  maintained  as provided in Section  3.02).  

     Notice of redemption  of the Notes shall be given by the Indenture  Trustee
in the name of the Issuer and at the  expense of the  Servicer.  Failure to give
notice of redemption, or any defect therein, to any Holder of any Note shall not
impair or affect the validity of the redemption of any other Note.



                                       48
<PAGE>



     Section 10.03 Notes Payable on  Redemption  Date;  Provision for Payment of
Indenture Trustee. The Notes or portions thereof to be redeemed shall, following
notice of  redemption  as required by Section  10.02 (in the case of  redemption
pursuant to Section  10.01),  on the Redemption Date become due and payable at a
price equal to the  outstanding  Class  Principal  Amount of each class of Notes
plus accrued and unpaid interest  thereon provided that no interest shall accrue
on such  price  for any  period  after  the date to which  accrued  interest  is
calculated for purposes of calculating the such price. The Issuer may not redeem
the Notes unless, (i) all outstanding obligations under the Notes have been paid
in full and (ii) the Indenture  Trustee has been paid all amounts to which it is
entitled hereunder.



                                       49
<PAGE>



                                   ARTICLE XI

                                  MISCELLANEOUS

     Section  11.01  Compliance   Certificates   And  Opinions,  etc.  Upon  any
application or request by the Issuer to the Indenture Trustee to take any action
under any  provision of this  Indenture  (except with respect to the  Servicer's
servicing  activity in the ordinary  course of its  business),  the Issuer shall
furnish to the Indenture Trustee (i) an Officer's  Certificate  stating that all
conditions  precedent,  if any,  provided for in this Indenture  relating to the
proposed action have been complied with, (ii) an Opinion of Counsel stating that
in the opinion of such counsel all such conditions precedent,  if any, have been
complied with and (iii) (if required by the TIA) an Independent Certificate from
a firm of certified public  accountants  meeting the applicable  requirements of
this Section 11.01,  except that, in the case of any such application or request
as to which the  furnishing of such  documents is  specifically  required by any
provision  of this  Indenture,  no  additional  certificate  or opinion  need be
furnished.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Indenture shall include:

          (1)  a statement  that each  signatory of such  certificate or opinion
               has read or has caused to be read such  covenant or condition and
               the definitions herein relating thereto;

          (2)  a brief  statement as to the nature and scope of the  examination
               or investigation  upon which the statements or opinions contained
               in such certificate or opinion are based;

          (3)  a statement  that,  in the opinion of each such  signatory,  such
               signatory  has  made  such  examination  or  investigation  as is
               necessary to enable such signatory to express an informed opinion
               as to whether or not such covenant or condition has been complied
               with; and

          (4)  a statement as to whether, in the opinion of each such signatory,
               such condition or covenant has been complied with.

     (b) Prior to the deposit of any  Collateral or other property or securities
with the  Indenture  Trustee that is to be made the basis for the release of any
property or securities subject to the lien of this Indenture,  the Issuer shall,
in addition to any obligation  imposed in Section  11.01(a) or elsewhere in this
Indenture,  furnish to the Indenture Trustee an Officer's Certificate certifying
or stating the opinion of each person  signing such  certificate  as to the fair
value (within 90 days of such deposit) to the Issuer of the  Collateral or other
property or securities to be so deposited.

     (c) Whenever the Issuer is required to furnish to the Indenture  Trustee an
Officer's Certificate certifying or stating the opinion of any signer thereof as
to the matters  described in clause (b) above,  the Issuer shall also deliver to
the Indenture Trustee an Independent  Certificate as to the same matters, if the
fair value to the Issuer of the  securities  to be so deposited and of all other
such  securities  made the basis of any such  withdrawal  or  release  since the
commencement of the then-current  fiscal year of the Issuer, as set forth in the
certificates  delivered pursuant to clause (b) above and this clause (c), is 10%
or more of the Outstanding  Amount of the Notes, but such a certificate need not
be furnished  with respect to any  securities  so  deposited,  if the fair value
thereof to the Issuer as set forth in the related Officer's  Certificate is less
than  $25,000 or less than one percent of the  Outstanding  Amount of the Notes.



                                       50
<PAGE>



     (d) Whenever any property or securities are to be released from the lien of
this  Indenture,  the Issuer  shall also  furnish  to the  Indenture  Trustee an
Officer's  Certificate  certifying or stating the opinion of each person signing
such  certificate  as to the fair value  (within 90 days of such release) of the
property or  securities  proposed to be released and stating that in the opinion
of such person the  proposed  release  will not impair the  security  under this
Indenture in contravention of the provisions hereof.

     (e) Whenever the Issuer is required to furnish to the Indenture  Trustee an
Officer's Certificate certifying or stating the opinion of any signer thereof as
to the matters  described in clause (d) above,  the Issuer shall also furnish to
the Indenture  Trustee an Independent  Certificate as to the same matters if the
fair value of the property or securities and of all other  property,  other than
securities  released from the lien of this Indenture  since the  commencement of
the  then-current  calendar year, as set forth in the  certificates  required by
clause (d) above and this clause (e),  equals _____% or more of the  Outstanding
Amount of the Notes,  but such  certificate need not be furnished in the case of
any release of property or  securities if the fair value thereof as set forth in
the related  Officer's  Certificate  is less than  $__________  or less than one
percent of the then Outstanding Amount of the Notes.

     Section 11.02 Form of Documents Delivered to Indenture Trustee. In any case
where several  matters are required to be certified by, or covered by an opinion
of, any specified Person, it is not necessary that all such matters be certified
by, or covered  by the  opinion  of,  only one such  Person,  or that they be so
certified  or covered by only one  document,  but one such Person may certify or
give an opinion  with respect to some matters and one or more other such Persons
as to other  matters,  and any such  Person may certify or give an opinion as to
such matters in one or several documents.

     Any  certificate  or opinion of an Authorized  Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel, unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to the matters upon which such officer's  certificate or opinion is
based are erroneous. Any such certificate of an Authorized Officer or Opinion of
Counsel  may  be  based,  insofar  as it  relates  to  factual  matters,  upon a
certificate or opinion of, or representations  by, an officer or officers of the
Servicer,  the  Depositor,  the Issuer or the  Administrator,  stating  that the
information  with respect to such factual  matters is in the  possession  of the
Servicer,  the Depositor,  the Issuer or the Administrator,  unless such counsel
knows,  or in the exercise of reasonable  care should know, that the certificate
or opinion or representations with respect to such matters are erroneous.

     Where  any  Person  is  required  to  make,  give  or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

     Whenever  in  this  Indenture,   in  connection  with  any  application  or
certificate or report to the Indenture  Trustee,  it is provided that the Issuer
shall  deliver any document as a condition of the granting of such  application,
or as evidence of the Issuer's  compliance with any term hereof,  it is intended
that the truth and accuracy,  at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and  opinions  stated in such  document  shall in such case be  conditions
precedent to the right of the Issuer to have such application  granted or to the
sufficiency of such certificate or report. The foregoing shall not, however,  be
construed  to affect the  Indenture  Trustee's  right to rely upon the truth and
accuracy of any statement or opinion  contained in any such document as provided
in Article VI.

     Section 11.03 Acts of Noteholders. (a) Any request, demand,  authorization,
direction, notice, consent, waiver or other action provided by this Indenture to
be given or taken by Noteholders may be embodied in and evidenced by one or more
instruments of substantially  similar tenor signed by such 



                                       51
<PAGE>



Noteholders  in person or by agents duly  appointed  in  writing;  and except as
herein otherwise expressly provided such action shall become effective when such
instrument or instruments are delivered to the Indenture Trustee,  and, where it
is hereby expressly required, to the Issuer. Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "Act" of the Noteholders signing such instrument or instruments. Proof
of execution of any such  instrument or of a writing  appointing  any such agent
shall be  sufficient  for any purpose of this  Indenture and (subject to Section
6.01)  conclusive in favor of the Indenture  Trustee and the Issuer,  if made in
the manner provided in this Section 11.03.

     (b) The fact and date of the execution by any person of any such instrument
or  writing  may be  proved  in any  manner  that the  Indenture  Trustee  deems
sufficient.

     (c) The ownership of Notes shall be proved by the Note Register.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other  action by the Holder of any Notes  shall bind the Holder of every Note
issued upon the registration thereof or in exchange therefor or in lieu thereof,
in respect of anything  done,  omitted or  suffered to be done by the  Indenture
Trustee or the Issuer in  reliance  thereon,  whether  or not  notation  of such
action is made upon such Note.  

     Section  11.04  Notices,  etc.,  to  Indenture  Trustee,  Issuer and Rating
Agencies. Any request, demand, authorization, direction, notice, consent, waiver
or Act of Noteholders or other documents provided or permitted by this Indenture
shall be in  writing  and if such  request,  demand,  authorization,  direction,
notice,  consent,  waiver or act of  Noteholders  is to be made  upon,  given or
furnished to or filed with:

     (a) the  Indenture  Trustee by any  Noteholder  or by the  Issuer  shall be
sufficient  for every purpose  hereunder if made,  given,  furnished or filed in
writing to or with the Indenture Trustee at its Corporate Trust Office, or

     (b) the  Issuer by the  Indenture  Trustee  or by any  Noteholder  shall be
sufficient  for every  purpose  hereunder if in writing and mailed  first-class,
postage  prepaid  to the  Issuer  addressed  to:  ________________  Owner  Trust
_________,                     in                     care                    of
_________________________,________________________________________,   Attention:
___________________,  or at any other address previously furnished in writing to
the  Indenture  Trustee by the  Issuer or the  Administrator.  The Issuer  shall
promptly  transmit  any  notice  received  by it  from  the  Noteholders  to the
Indenture  Trustee.  

     Notices  required to be given to the Rating  Agencies  by the  Issuer,  the
Indenture Trustee or the Owner Trustee shall be in writing, personally delivered
or mailed by certified  mail,  return receipt  requested,  to (i) in the case of
[Moody's],  at the following  address:  [99 Church  Street,  New York,  New York
10007],  and (ii) in the case of [Fitch] at the  following  address:  [One State
Street Plaza, New York, New York 10004]; or as to any of the foregoing,  at such
other address as shall be designated by written notice to the other parties.



                                       52
<PAGE>



     Section 11.05 Notices to Noteholders; Waiver. Where this Indenture provides
for notice to Noteholders of any event, such notice shall be sufficiently  given
(unless  otherwise  herein  expressly   provided)  if  in  writing  and  mailed,
first-class,  postage prepaid to each Noteholder  affected by such event, at his
address as it appears on the Note Register,  not later than the latest date, and
not earlier than the earliest date, prescribed for the giving of such notice. In
any case where notice to  Noteholders  is given by mail,  neither the failure to
mail  such  notice  nor any  defect in any  notice  so mailed to any  particular
Noteholder  shall  affect the  sufficiency  of such notice with respect to other
Noteholders,  and any notice that is mailed in the manner herein  provided shall
conclusively be presumed to have been duly given.

     Where this Indenture provides for notice in any manner,  such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Noteholders  shall be filed with the Indenture  Trustee but
such filing  shall not be a condition  precedent  to the  validity of any action
taken in reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result of
a strike,  work stoppage or similar  activity,  it shall be  impractical to mail
notice of any event to  Noteholders  when such  notice is  required  to be given
pursuant  to any  provision  of this  Indenture,  then any manner of giving such
notice as shall be satisfactory to the Indenture Trustee shall be deemed to be a
sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure to
give such  notice  shall not  affect  any other  rights or  obligations  created
hereunder, and shall not under any circumstance constitute a Default or Event of
Default.

     Section 11.06 Conflict with Trust  Indenture  Act. If any provision  hereof
limits, qualifies or conflicts with another provision hereof that is required to
be included in this  Indenture by any of the  provisions of the Trust  Indenture
Act, such required provision shall control.

     The  provisions  of TIA Sections 310 through 317 that impose  duties on any
person  (including the provisions  automatically  deemed  included herein unless
expressly  excluded by this  Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

     Section  11.07 Effect of Headings  and Table of  Contents.  The Article and
Section  headings herein and the Table of Contents are for convenience  only and
shall not affect the construction hereof.

     Section 11.08 Successors and Assigns.  All covenants and agreements in this
Indenture  and the Notes by the Issuer  shall bind its  successors  and assigns,
whether so expressed or not. All  agreements  of the  Indenture  Trustee in this
Indenture shall bind its successors, co-trustees and agents.

     Section 11.09  Separability.  In case any provision in this Indenture or in
the Notes shall be invalid,  illegal or unenforceable,  the validity,  legality,
and enforceability of the remaining  provisions shall not in any way be affected
or impaired thereby.

     Section 11.10  Benefits of Indenture.  Nothing in this  Indenture or in the
Notes,  express or  implied,  shall give to any  Person,  other than the parties
hereto and their successors hereunder, and the Noteholders,  and any other party
secured  hereunder,  and any other Person with an ownership interest in any part
of the Collateral,  any benefit or any legal or equitable right, remedy or claim
under this Indenture.

     Section  11.11  Legal  Holidays.  In any case  where  the date on which any
payment  is due shall not be a Business  Day,  then  (notwithstanding  any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next  succeeding  Business  Day with the same  force  



                                       53
<PAGE>



and effect as if made on the date on which  nominally due, and no interest shall
accrue for the period from and after any such nominal date.

     Section  11.12   GOVERNING  LAW.  THIS  INDENTURE  SHALL  BE  CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW  YORK,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 11.13 Counterparts. This Indenture may be executed in any number of
counterparts,  each of which so executed shall be deemed to be an original,  but
all such counterparts shall together constitute but one and the same instrument.

     Section  11.14  Recording  of  Indenture.  If this  Indenture is subject to
recording in any appropriate public recording  offices,  such recording is to be
effected by the Issuer and at its expense  accompanied  by an Opinion of Counsel
(which may be counsel to the Indenture  Trustee or any other counsel  reasonably
acceptable  to the  Indenture  Trustee)  to the effect  that such  recording  is
necessary  either for the  protection  of the  Noteholders  or any other  Person
secured  hereunder or for the  enforcement of any right or remedy granted to the
Indenture Trustee under this Indenture.

     Section  11.15  Trust  Obligation.  No recourse  may be taken,  directly or
indirectly,  with respect to the obligations of the Issuer, the Owner Trustee or
the  Indenture  Trustee on the Notes or,  except as  expressly  provided  for in
Article VI, under this Indenture or any  certificate or other writing  delivered
in connection  herewith or therewith,  against (i) the Indenture  Trustee or the
Owner  Trustee  in its  individual  capacity,  (ii) any  owner  of a  beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director, employee or agent of the Indenture Trustee or the Owner Trustee in its
individual  capacity,  any holder of a  beneficial  interest in the Issuer,  the
Owner  Trustee or the  Indenture  Trustee or of any  successor  or assign of the
Indenture Trustee or the Owner Trustee in its individual capacity, except as any
such Person may have expressly  agreed (it being  understood  that the Indenture
Trustee  and the Owner  Trustee  have no such  obligations  in their  individual
capacity) and except that any such partner,  owner or beneficiary shall be fully
liable,  to the extent provided by applicable law, for any unpaid  consideration
for stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity. For all purposes of this Indenture,  in the performance of
any duties or  obligations of the Issuer  hereunder,  the Owner Trustee shall be
subject to, and entitled to the benefits of, the terms and provisions of Article
VI, Article VII and Article VIII of the Trust Agreement.

     Section  11.16 No Petition.  The Indenture  Trustee,  by entering into this
Indenture,  and each Noteholder,  by accepting a Note, hereby covenant and agree
that they will not at any time institute against the Depositor, the Servicer, or
the Issuer, or join in any institution against the Depositor,  the Servicer,  or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Notes, this Indenture or any of the Basic Documents.

     Section 11.17  Inspection.  The Issuer  agrees that,  on  reasonable  prior
notice, it will permit any representative of the Indenture  Trustee,  during the
Issuer's normal  business  hours, to examine all the books of account,  records,
reports and other papers of the Issuer,  to make copies and extracts  therefrom,
to cause such books to be audited by Independent  certified public  accountants,
and to discuss the Issuer's  affairs,  finances  and accounts  with the Issuer's
officers,  employees, and Independent certified public accountants,  all at such
reasonable  times and as often as may be  reasonably  requested.  The  Indenture
Trustee shall and shall cause its representatives to hold in confidence all such
information  except to the extent  disclosure  may be  required  by 



                                       54
<PAGE>



law (and all reasonable  applications for confidential treatment are unavailing)
and except to the extent that the  Indenture  Trustee may  reasonably  determine
that such disclosure is consistent with its obligations hereunder.

     IN WITNESS WHEREOF,  the Issuer and the Indenture  Trustee have caused this
Indenture  to be duly  executed by their  respective  officers,  thereunto  duly
authorized and duly attested, all as of the day and year first above written.

                                   OWNER TRUST


                                   By:  ___________________________  not in  its
                                        individual  capacity but solely as Owner
                                        Trustee


                                   By:  /s/ _________________________________
                                   Name: ____________________________________
                                   Title: ___________________________________


                                   __________________________________________,
                                   as Indenture Trustee


                                   By:    /s/ _______________________________
                                   Name:  ___________________________________
                                          Title: ____________________________



                                       55
<PAGE>



STATE OF [DELAWARE]

COUNTY OF [__________]

     BEFORE  ME,  the  undersigned  authority,  a Notary  Public in and for said
county and state, on this day personally appeared _________________, known to me
to be the  person  and  officer  whose  name  is  subscribed  to  the  foregoing
instrument  and  acknowledged  to me that  the  same  was  the  act of the  said
________________________,  not in its individual  capacity,  but solely as Owner
Trustee  on behalf of  [________________  OWNER  TRUST  ________],  a  [Delaware
business  trust],  and that  such  person  executed  the same as the act of said
business trust for the purpose and consideration  therein expressed,  and in the
capacities therein stated.

     GIVEN   UNDER  MY  HAND   AND  SEAL  OF   OFFICE,   this   ______   day  of
_______________________.

                              _______________________________________________
                              Notary Public in and for the State of [Delaware]


(Seal)

My commission expires: ______________________________





                                       56
<PAGE>




STATE OF _______________

COUNTY OF _____________

     On ________________________,  before me, _________________, a Notary Public
in    and    for    said     County    and    State,     personally     appeared
__________________________,  proved to me on the basis of satisfactory  evidence
to be the  person  whose  name  is  subscribed  to  the  within  instrument  and
acknowledged  to me that he executed the same in his  authorized  capacity,  and
that by his signature on the instrument the person, or the entity upon behalf of
which the person acted, executed the instrument.

     WITNESS my hand and official seal.

                                   _________________________________________
                                   Notary Public


     My commission expires:_________________________________





                                       57
<PAGE>





SCHEDULE A


                         (To be Provided at the Closing)











                                       58

                                                                     EXHIBIT 4.3
                                            FORM OF SALE AND SERVICING AGREEMENT

                          SALE AND SERVICING AGREEMENT

                       Dated as of _____________________

                                     Among

                       _______________ TRUST ___________

                                    (Issuer)

                             ______________________
                                   (Servicer)

                        HOME EQUITY SECURITIZATION CORP.

                                  (Depositor)

                                      and

                _______________________________________________
                    (Indenture Trustee and Co-Owner Trustee)

                       _______________ Trust ___________

<PAGE>

     This   Sale   and    Servicing    Agreement   is   entered   into   as   of
____________________,  among  _________________  TRUST ____________,  a Delaware
business  trust (the "Issuer" or the "Trust"),  [____________________________]),
as  Servicer   (the   "Servicer"),   HOME   EQUITY   SECURITIZATION   CORP.,   a
_______________,    corporation,    as   Depositor   (the   "Depositor"),    and
____________________________________________,  as Indenture Trustee on behalf of
the Noteholders  (in such capacity,  the "Indenture  Trustee"),  and as Co-Owner
Trustee on behalf of the  Certificateholders  (in such capacity,  the "Co-Owner
Trustee")

                             PRELIMINARY STATEMENT

     WHEREAS,  the  Issuer  desires  to  purchase  a pool of  Loans  which  were
originated  or purchased by the Servicer in its ordinary  course of business and
subsequently conveyed by the Servicer to the Depositor;

     WHEREAS, the Depositor is willing to sell such Loans to the Issuer; and

     WHEREAS,  the Servicer is willing to service such Loans in accordance  with
the terms of this Agreement;

         NOW,  THEREFORE,  in  consideration  of the  mutual  agreements  herein
contained, the parties hereto hereby agree as follows:

                                   ARTICLE I.

                                  DEFINITIONS

     Section 1.01  Definitions.  Whenever used in this Agreement,  the following
words and  phrases,  unless  the  context  otherwise  requires,  shall  have the
meanings  specified  in  this  Article  I.  Unless  otherwise   specified,   all
calculations  of  interest  described  herein  shall  be made on the  basis of a
360-day year consisting of twelve 30-day months.

     Accepted Servicing Procedures:  Servicing procedures that meet at least the
same  standards the Servicer would follow in servicing  first,  second and third
lien  residential  mortgage  loans such as the Loans  held for its own  account,
giving due  consideration  to standards of practice of prudent  mortgage lenders
and loan servicers that originate and service  mortgage loans  comparable to the
Loans and to the reliance placed by the  Securityholders on the Servicer for the
servicing of the Loans but without regard to:

          (i)  any  relationship  that  the  Servicer,  any  Subservicer  or any
     affiliate  of the  Servicer  or any  Subservicer  may have with the related
     Mortgagor;

          (ii) the ownership of any  Securities by the Servicer or any affiliate
     of the Servicer;

          (iii) the Servicer's obligation to make Servicing Advances; or

          (iv) the Servicer's or any Subservicer's right to receive compensation
     for its services hereunder with respect to any particular transaction.

     Accrual  Period:   With  respect  to  each  Class  of  Notes  for  a  given
Distribution  Date, the calendar month preceding the month of such  Distribution
Date based on a 360-day year consisting of twelve 30-day months.

<PAGE>

     Addition  Notice:  For any date  during the  Pre-Funding  Period,  a notice
(which shall be in writing) given to the Rating Agencies, the Owner Trustee, the
Co-Owner Trustee and the Indenture Trustee pursuant to Section 2.7.

     Adjustable  Rate Loan:  Each Loan identified on the Loan Schedule as having
an adjustable Loan Interest Rate.

     Aggregate Note Principal  Balance:  With respect to any Distribution  Date,
the aggregate of the Class Principal Balances of the Notes.

     Agreement:  This Sale and Servicing Agreement and all amendments hereof and
supplements hereto.

     Allocable Loss Amount:  With respect to each Distribution Date, 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.

     Allocable  Loss Amount  Priority:  With respect to any  Distribution  Date,
sequentially, to the Class B Notes, the Class M-2 Notes and the Class M-1 Notes,
in that order, until the respective Class Principal Balances thereof are reduced
to zero.

     Appraised Value: The appraised value of any Mortgaged Property,  based upon
the appraisal made at the time the related Loan is originated.

     Assignment of Mortgage: With respect to each Loan secured by a Mortgage, an
assignment,  notice of transfer or equivalent  instrument  sufficient  under the
laws of the jurisdiction  wherein the related  Mortgaged  Property is located to
reflect  or record the sale of the  related  Loan  which  assignment,  notice of
transfer  or  equivalent  instrument  may be in the form of one or more  blanket
assignments  covering  Mortgages secured by Mortgaged  Properties located in the
same county, if permitted by law.

     Available  Collection  Amount:  With respect to any  Distribution  Date, an
amount equal to the sum of: (i) all amounts received on the Loans or required to
be  paid  by the  Servicer  or the  Depositor  during  the  related  Due  Period
(exclusive  of amounts  not  required  to be  deposited  by the  Servicer in the
Collection  Account  pursuant to Section  5.1(b)(1) and amounts  permitted to be
withdrawn by the  Indenture  Trustee  from the  Collection  Account  pursuant to
Section  5.1(b)(3)) 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 or an early
redemption  or  termination  of the  Securities  pursuant to Section  11.2,  the
Termination  Price;  (iii) the Purchase  Price paid for any Loans required to be
purchased and the Substitution  Adjustment,  if any, required to be deposited in
the  Collection  Account  in  connection  with any  substitution,  in each  case
pursuant to Section 3.5 and prior to the related Determination Date and (iv) the
Capitalized  Interest  Requirement,  if any,  with respect to such  Distribution
Date.

     Available  Distribution  Amount: With respect to any Distribution Date, the
Available  Collection Amount, minus the amount required to be paid from the Note
Distribution  Account pursuant to Section  5.1(c)(i),  plus, if applicable,  the
amount of any  Pre-Funding  Earnings  for the  related  Due Period  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.


                                       2
<PAGE>

     Balloon Loan: A Loan with a final Monthly Payment that is greater than five
(5) times any other Monthly Payment.

     Business Day: Any day other than (i) a Saturday or 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.

     Call  Option  Date:  The  first  Distribution  Date on which  the  Majority
Residual  Interest  Holders  are able to cause an  optional  termination  of the
Issuer pursuant to Section 11.2.

     Capitalized Interest Account:  The account designated as such,  established
and maintained pursuant to Section 5.6.

     Capitalized Interest Requirement:  With respect to the Distribution Date in
___________,  (A) the product of (a) a fraction,  the  numerator of which is the
Pre-Funding  Amount on the Closing Date and the  denominator of which is the sum
of the  Pre-Funding  Amount on the Closing Date and the Original Pool  Principal
Balance and (b) the aggregate  amount of interest accrued on each Class of Notes
for the related  Accrual  Periods minus (B) in the case of any  Subsequent  Loan
transferred  to the Issuer  during the  related  Due  Period,  the amount of any
interest collected after the Cut-Off Date applicable to such Subsequent Loan and
during such  related Due Period and minus (C) any  Pre-Funding  Earnings for the
related Due Period.

     With respect to the Distribution Date in _________________, (A) the product
of (a) a fraction, the numerator of which is the Pre-Funding Amount on the first
day of the  related  Due Period and the  denominator  of which is the sum of the
Pre-Funding  Amount on the  first day of the  related  Due  Period  and the Pool
Principal  Balance  on the  first  day of the  related  Due  Period  and (b) the
percentage equivalent of fraction the numerator of which is the aggregate amount
of interest  accrued on each Class of Notes for the related Accrual Period minus
(B) any  Pre-Funding  Earnings  for the  related Due Period and minus (C) in the
case of any  Subsequent  Loan  transferred  to the Issuer during the related Due
Period,  the amount of any interest  collected after the Cut-Off Date applicable
to such Subsequent Loan and during such related Due Period.

     With respect to the Distribution Date in _________________, (A) the product
of (a) the  Pre-Funding  Amount on the first day of the  related  Due Period the
denominator  of which is the sum of the  Pre-Funding  Amount on the first day of
the  related Due Period and the Pool  Principal  Balance on the first day of the
related  Due Period and (b) the  aggregate  amount of  interest  accrued on each
Class of Notes for the related Accrual Period minus (B) any Pre-Funding Earnings
for the  related  Due  Period and minus (C) in the case of any  Subsequent  Loan
transferred  to the Issuer  during the  related  Due  Period,  the amount of any
interest collected after the Cut-Off Date applicable to such Subsequent Loan and
during such related Due Period.

     Certificate:  Any Residual Interest Instrument issued pursuant to the Trust
Agreement.

     Certificate  Distribution  Account:  The Account established and maintained
pursuant to Section 5.2.

     Certificateholder: A holder of any Certificate.

     Class:  With  respect  to the  Notes,  all  Notes  bearing  the same  Class
designation.

     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


                                       3
<PAGE>

pursuant to Section  5.1(d)) 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 A-1 Note,  Class A-2 Note,  Class A-3 Note, Class A-4 Note, Class M-1
Note, Class M-2 Note and Class B Note: The respective  meanings assigned thereto
in the Indenture.

     Class B Noteholders'  Interest  Carry-Forward  Amount:  With respect to any
Distribution  Date, 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
any Distribution Date and the Class B Notes, the aggregate amount of thirty (30)
days'  accrued  interest at the Class B Note Interest Rate on the sum of the (i)
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 Factor: With respect to each Class and any date of determination, the
then applicable  Class  Principal  Balance of such Class divided by the Original
Class Principal Balance thereof.

     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
thirty (30) days'  accrued  interest 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.


                                       4
<PAGE>

     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  prior to such
determination)  and  (ii)  the  greater  of (x) the  sum of (1) __% of the  Pool
Principal  Balance  as  of  the  preceding   Determination   Date  and  (2)  the
Overcollateralization  Target  Amount  for such  Distribution  Date  (calculated
without giving effect to the proviso in the definition thereof) and (y) ____% of
the Maximum  Collateral  Amount;  provided  however,  that the Class M-1 Optimal
Principal  Balance  shall never be less than zero or greater  than the  Original
Class Principal Balance of the Class M-1 Notes.

     Class M-2 Noteholders'  Interest  Carry-Forward Amount: With respect to any
Distribution  Date and the  Class  M-2  Notes,  the  excess of (A) the Class M-2
Noteholders'   Monthly   Interest   Distributable   Amount  for  the   preceding
Distribution   Date  and  any  outstanding   Class  M-2  Noteholders'   Interest
Carry-Forward  Amount for such preceding  Distribution Date, over (B) the amount
in  respect  of  interest  that is  actually  distributed  to such Notes on such
preceding Distribution Date.

     Class M-2 Noteholders'  Interest  Distributable Amount: With respect to any
Distribution Date and the Class M-2 Notes, the sum of the Class M-2 Noteholders'
Monthly Interest  Distributable  Amount for such Distribution Date and the Class
M-2 Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Class M-2 Noteholders' Monthly Interest  Distributable Amount: With respect
to each  Distribution  Date and the Class M-2  Notes,  the  aggregate  amount of
thirty (30) days'  accrued  interest 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; 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  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 such amount shall never be less than
zero or  greater  than the  Original  Class  Principal  Balance of the Class M-2
Notes.

     Class Principal  Balance:  With respect to each Class and as of any date of
determination, the Original Class Principal Balance of such Class reduced by the
sum of (i) all amounts  previously  distributed  in respect of principal of such
Class on all previous Distribution Dates and (ii) with respect to the Class M-1,
Class M-2 and the Class B Notes, all Allocable Loss Amounts applied in reduction
of principal of such Class on all previous Distribution Dates.

     Closing Date: ___________________________.

     Code: The Internal  Revenue Code of 1986, as amended from time to time, and
Treasury Regulations promulgated thereunder.


                                       5
<PAGE>

     Collection Account:  The account established and maintained by the Servicer
in accordance with Section 5.1.

     Combination  Loan: A loan, the proceeds of which were used by the Mortgagor
in combination to finance property  improvements  and for debt  consolidation or
other purposes.

     Combined  Loan-to-Value Ratio or CLTV: The sum of (x) any outstanding first
mortgage  balance as of the date of origination of the related Mortgage plus (y)
Principal Balance as of the Cut-Off Date, divided by the Appraised Value of such
Mortgaged Property.

     Commission: The Securities and Exchange Commission.

     Co-Owner Trustee: _____________________________________, in its capacity as
the  Co-Owner  Trustee  under  the  Trust  Agreement  acting  on  behalf  of the
Certificateholders, or any successor co-owner trustee under the Trust Agreement.

     Cram Down Losses:  With respect to any Loan,  the  reduction to the related
Loan Balance  and/or the amount by which the  installment of interest due on the
related Due Date under the terms of such Loan has been  reduced as a result of a
reduction in the related Loan  Interest  Rate,  in each case  resulting  from an
order issued by a court of appropriate jurisdiction in an insolvency proceeding.
A Cram Down Loss shall be deemed to have  occurred  on the date of  issuance  of
such order.

     Custodial    Agreement:    The    custodial    agreement    dated   as   of
____________________by  and among the  Depositor,  _________,  as servicer,  the
Indenture Trustee, and ________________________,  as the Custodian providing for
the retention of the Indenture  Trustee's  Loan Files by the Custodian on behalf
of the Indenture Trustee.

     Custodian: Any custodian appointed by the Indenture Trustee pursuant to the
Custodial  Agreement,  which  shall not be  affiliated  with the  Servicer,  the
Depositor or any Subservicer.  ____________________________________ shall be the
initial Custodian pursuant to the terms of the Custodial Agreement.

     Cut-Off Date:  With respect to the Initial Loans,  the close of business on
________________________.  With  respect to any  Subsequent  Loan,  the close of
business  on the date  designated  as such in the  related  Subsequent  Transfer
Agreement.

     Debt Consolidation  Loan: A loan, the proceeds of which were primarily used
by the related Mortgagor for debt consolidation  purposes or purposes other than
to finance property improvements.

     Debt Instrument:  The note or other evidence of indebtedness evidencing the
indebtedness of an Mortgagor under a Loan.

     Defaulted  Loan:  With  respect  to any date of  determination,  any  Loan,
including  without  limitation any  Liquidated  Loan,  incident to  foreclosure,
default or imminent default.

     Defective Loan: As defined in Section 3.5 hereof.

     Delinquent:  A Loan is  "Delinquent"  if any Monthly Payment due thereon is
not made by the close of business on the day such  Monthly  Payment is scheduled
to be paid. A Loan is "30 days  Delinquent" if such Monthly Payment has not been
received  by the  close  of  business  on  the  corresponding  day of the  month
immediately  succeeding the month in which such Monthly  Payment was due, or, if
there is no such  corresponding  day  (e.g.,  as when a 30-day  month  follows a
31-day  month in 


                                       6
<PAGE>

which a payment  was due on the 31st day of such  month) then on the last day of
such immediately  succeeding  month. The  determination of whether a Loan is "60
days Delinquent," "90 days Delinquent", etc., shall be done in like manner.

     Delivery: When used with respect to Trust Account Property means:

     (a) with  respect to bankers'  acceptances,  commercial  paper,  negotiable
certificates  of deposit and other  obligations  that  constitute  "instruments"
within the  meaning of Section  9-105(1)(i)  of the UCC and are  susceptible  of
physical  delivery,  transfer thereof to the Indenture Trustee or its nominee or
custodian  by  physical  delivery  to the  Indenture  Trustee or its  nominee or
custodian  endorsed to, or registered  in the name of, the Indenture  Trustee or
its  nominee  or  custodian  or  endorsed  in  blank,  and,  with  respect  to a
certificated  security (as defined in Section 8-102 of the UCC) transfer thereof
(i) by delivery of such certificated  security endorsed to, or registered in the
name of, the Indenture  Trustee or its nominee or custodian or endorsed in blank
to a financial  intermediary  (as  defined in Section  8-313 of the UCC) and the
making by such  financial  intermediary  of  entries  on its  books and  records
identifying such  certificated  securities as belonging to the Indenture Trustee
or its nominee or custodian and the sending by such financial  intermediary of a
confirmation  of the  purchase of such  certificated  security by the  Indenture
Trustee or its nominee or custodian,  or (ii) by delivery thereof to a "clearing
corporation"  (as defined in Section 8-102(3) of the UCC) and the making by such
clearing   corporation  of  appropriate   entries  on  its  books  reducing  the
appropriate  securities account of the transferor and increasing the appropriate
securities   account  of  a  financial   intermediary  by  the  amount  of  such
certificated  security,  the  identification by the clearing  corporation of the
certificated  securities  for the sole and  exclusive  account of the  financial
intermediary,  the maintenance of such certificated  securities by such clearing
corporation or a "custodian bank" (as defined in Section 8-102(4) of the UCC) or
the nominee of either subject to the clearing  corporation's  exclusive control,
the sending of a confirmation  by the financial  intermediary of the purchase by
the  Indenture  Trustee or its nominee or custodian of such  securities  and the
making by such  financial  intermediary  of  entries  on its  books and  records
identifying such  certificated  securities as belonging to the Indenture Trustee
or its nominee or custodian (all of the foregoing, "Physical Property"), and, in
any event, any such Physical Property in registered form shall be in the name of
the  Indenture  Trustee or its  nominee or  custodian;  and such  additional  or
alternative  procedures  as may  hereafter  become  appropriate  to  effect  the
complete  transfer of ownership of any such Trust  Account  Property (as defined
herein) to the Indenture  Trustee or its nominee or custodian,  consistent  with
changes in applicable law or regulations or the interpretation thereof;

     (b) with respect to any  securities  issued by the U.S.  Treasury,  FNMA or
FHLMC that is a  book-entry  security  held through the Federal  Reserve  System
pursuant to federal book-entry  regulations,  the following  procedures,  all in
accordance with applicable law,  including  applicable  federal  regulations and
Articles  8 and 9 of the UCC:  book-entry  registration  of such  Trust  Account
Property to an appropriate  book-entry account maintained with a Federal Reserve
Bank  by a  financial  intermediary  that  is also a  "depository"  pursuant  to
applicable federal regulations and issuance by such financial  intermediary of a
deposit advice or other written confirmation of such book-entry  registration to
the  Indenture  Trustee  or its  nominee or  custodian  of the  purchase  by the
Indenture Trustee or its nominee or custodian of such book-entry securities; the
making by such  financial  intermediary  of  entries  in its  books and  records
identifying  such  book-entry  security held through the Federal  Reserve System
pursuant to federal book-entry regulations as belonging to the Indenture Trustee
or its nominee or custodian and indicating  that such custodian holds such Trust
Account  Property  solely as agent for the  Indenture  Trustee or its nominee or
custodian; and such additional or alternative procedures as may hereafter become
appropriate to effect  complete  transfer of ownership of any such Trust Account
Property to the Indenture  Trustee or its nominee or custodian,  consistent with
changes in applicable law or regulations or the interpretation thereof; and


                                       7
<PAGE>

     (c)  with  respect  to any  item  of  Trust  Account  Property  that  is an
uncertificated  security  under Article 8 of the UCC and that is not governed by
clause (b) above, registration on the books and records of the issuer thereof in
the name of the financial  intermediary,  the sending of a  confirmation  by the
financial  intermediary of the purchase by the Indenture  Trustee or its nominee
or  custodian  of such  uncertificated  security,  the making by such  financial
intermediary of entries on its books and records identifying such uncertificated
certificates as belonging to the Indenture Trustee or its nominee or custodian.

     Determination  Date: With respect to any Distribution  Date, the fourteenth
calendar day of the month in which such  Distribution Date occurs or if such day
is not a Business Day, the immediately preceding Business Day.

     Distribution  Date:  The 25th day of any month or if such 25th day is not a
Business Day, the first Business Day immediately  following such day, commencing
in __________________.

     Distribution Statement: As defined in Section 6.1.

     DTC: The Depository Trust Company.

     Due Date: The day of the month on which the Monthly Payment is due from the
Mortgagor on a Loan.

     Due Period:  With respect to any Determination  Date or Distribution  Date,
the calendar month immediately  preceding the month in which such  Determination
Date or Distribution Date occurs, as the case may be.

     Eligible  Account:  At any time, an account which is any of the  following:
(i) an account  maintained with a depository  institution (A) the long-term debt
obligations  of which are at such  time  rated by each  Rating  Agency in one of
their two  highest  long-term  rating  categories,  or (B) the  short-term  debt
obligations  of which are then  rated by each  Rating  Agency  in their  highest
short-term  rating  category;  (ii) an account or accounts the deposits in which
are fully insured by either the Bank Insurance  Fund or the Savings  Association
Insurance Fund of the FDIC;  (iii) a trust account (which shall be a "segregated
trust account")  maintained with the corporate trust  department of a federal or
state  chartered  depository  institution or trust company with trust powers and
acting in its fiduciary  capacity for the benefit of the  Indenture  Trustee and
the Issuer, which depository institution or trust company shall have capital and
surplus of not less than $____________________; or (iv) an account that will not
cause any Rating  Agency to  downgrade or withdraw  its  then-current  rating(s)
assigned to the Notes,  as  evidenced  in writing by such Rating  Agency.  (Each
reference in this definition of "Eligible Account" to the Rating Agency shall be
construed as a reference to ____________________ or ____________________.)

     Eligible  Servicer:  A Person who is  qualified  to act as  Servicer of the
Loans under applicable federal and state laws and regulations.

     Event of Default: As described in Section 10.1.

     Excess Spread: With respect to any Distribution Date, the excess of (a) the
Available Distribution Amount over (b) the Regular Distribution Amount.

     FDIC: The Federal Deposit Insurance Corporation and any successor thereto.

     FHLMC: The Federal Loan Mortgage Corporation and any successor thereto.


                                       8
<PAGE>

     FICO Score: The credit evaluation  scoring  methodology  developed by Fair,
Isaac and Company.

     Fidelity Bond: As described in Section 4.3.

     [Fitch: Fitch Investors Service, L.P. or any successor thereto.]

     Fixed Rate Loan:  Each Loan  identified  on the Loan  Schedule as bearing a
fixed Loan Interest Rate.

     FNMA: The Federal National Mortgage Association and any successor thereto.

     Foreclosure  Property:  Any real  property  securing  a Loan  that has been
acquired by the Servicer  through  foreclosure,  deed in lieu of  foreclosure or
similar proceedings in respect of the related Loan.

     Gross Margin:  As to each  Adjustable  Rate Loan, the fixed  percentage set
forth in the related Debt  Instrument  and indicated in the Loan Schedule as the
"Gross  Margin,"  which  percentage  is  added  to the  Index  on each  Interest
Adjustment  Date to determine  (subject to rounding,  any  applicable  statutory
maximum  interest  rate,  the Periodic  Rate Caps,  the  Lifetime  Floor and the
Lifetime  Cap) the Mortgage  Interest  Rate on such Loan until the next Interest
Adjustment Date.

     HUD: The United States  Department of Housing and Urban Development and any
successor thereto.

     Indenture: The Indenture, dated as of _______________________,  between the
Issuer and the Indenture Trustee.

     Indenture  Trustee:   ____________________________________,   as  Indenture
Trustee  under  the  Indenture  and  this  Agreement  acting  on  behalf  of the
Noteholders,  or any  successor  indenture  trustee  under the Indenture or this
Agreement.

         Indenture Trustee Fee: The annual fee payable to the Indenture Trustee,
calculated  and payable  monthly on each  Distribution  Date pursuant to Section
5.1(c)(i),  equal  to the per  annum  percentage  of _____  percent  of the Pool
Principal Balance as of the first day of the immediately preceding Due Period.

     Indenture Trustee's Loan File: As defined in Section 2.5(a).

     Independent:  When used with respect to any specified  Person,  such Person
that (i) is in fact  independent of the Servicer,  the Depositor or any of their
respective  affiliates,  (ii) does not have any direct financial  interest in or
any material indirect financial  interest in any of the Servicer,  the Depositor
or any of their respective affiliates and (iii) is not connected with any of the
Servicer,  the Depositor or any of their respective  affiliates,  as an officer,
employee, promoter, underwriter, trustee, partner, director or Person performing
similar  functions;  provided,  however,  that a  Person  shall  not  fail to be
Independent  of  ______________,  the  Servicer,  the  Depositor or any of their
respective  affiliates  merely  because such Person is the  beneficial  owner of
________%  or less of any  class of  securities  issued by  ______________,  the
Servicer, the Depositor or any of their respective  affiliates,  as the case may
be.

     Independent  Accountants:  A firm of nationally recognized certified public
accountants which is Independent.

     Index: The LIBOR Index.


                                       9
<PAGE>

     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 Foreclosure  Property or any other insurance  policy that
relates to a Loan,  net of any  expenses  that are  incurred by the  Servicer in
connection with the collection of such proceeds and not otherwise  reimbursed to
the Servicer, other than proceeds of any insurance policy that are to be applied
to the  restoration  or repair of the  Mortgaged  Property  or  released  to the
Mortgagor in  accordance  with  customary  mortgage  loan  servicing  procedures
applicable to the respective loan type,  including Debt Consolidation  Loans and
Combination Loans.

     Interest  Adjustment  Date:  With respect to any Adjustable  Rate Loan, the
date on which the Loan  Interest Rate is or may be adjusted with respect to such
Loan.

     LIBOR Index:  The London  Interbank  Offered Rate for six month U.S. dollar
deposits either as announced by the Federal  National  Mortgage  Association and
available  as of the date 45 days before  each  Interest  Adjustment  Date or as
published in The Wall Street Journal  generally on a day of the month  preceding
the month of the Interest Adjustment Date.

     Lien: A security interest,  lien, charge, pledge, equity, or encumbrance of
any kind,  other than tax liens,  mechanics'  liens and any liens that attach to
the respective  Mortgaged Property by operation of law as a result of any act or
omission by the related Mortgagor.

     Lifetime  Cap: As to any  Adjustable  Rate Loan,  the maximum Loan Interest
Rate  set  forth  in the  related  Debt  Instrument  and  indicated  in the Loan
Schedule.

     Lifetime  Floor:  As to any Adjustable Rate Loan, the minimum Loan Interest
Rate  set  forth  in the  related  Debt  Instrument  and  indicated  in the Loan
Schedule.

     Liquidated  Loan:  With respect to any date of  determination,  any Loan or
Foreclosure  Property  in  respect  of a  Loan  as to  which  the  Servicer  has
determined  that all amounts  which it  reasonably  and in good faith expects to
collect  have been  recovered  from or on  account  of such Loan or the  related
Foreclosure  Property;  provided  that,  in any event,  such Loan or the related
Foreclosure  Property  shall be  deemed  uncollectible  and  therefore  deemed a
Liquidated  Loan  upon the  earliest  of:  (a) the  liquidation  of the  related
Foreclosure  Property,  (b) the determination by the Servicer in accordance with
customary  servicing  practices that no further amounts are collectible from the
Loan and any related Mortgaged Property, or (c) the date on which any portion of
a Monthly Payment on any Loan is in excess of 180 consecutive days past due.

     Liquidation  Proceeds:  With respect to a Liquidated Loan, any cash amounts
received in connection  with the liquidation of such  Liquidated  Loan,  whether
through  trustee's sale,  foreclosure sale or other  disposition,  and any other
amounts  required to be deposited in the Collection  Account pursuant to Section
4.2 or Section  4.4, in each case other than  Insurance  Proceeds  and  Released
Mortgaged Property Proceeds.

     Loan: Any Debt Consolidation Loan or Combination Loan identified as sold to
the Issuer by virtue of its inclusion on the Loan  Schedule.  As  applicable,  a
Loan shall be deemed to refer to the related Debt  Instrument,  Mortgage and any
related  Foreclosure  Property.  The term "Loan" includes any Subsequent Loan on
and after the date it becomes a Subsequent Loan.

     Loan Interest Rate:  With respect to each Fixed Rate Loan, the fixed annual
rate of  interest  borne by a Debt  Instrument,  as shown  on the  related  Loan
Schedule as the same may be modified by the Servicer in accordance  with Section
4.1(c).  With  respect  to each  Adjustable  Rate Loan,  subject  to  applicable
Periodic  Rate Cap, the Lifetime Cap and the Lifetime  Floor,  the related Index
plus the


                                       10
<PAGE>

applicable  Gross Margin,  as shown by the related Loan Schedule as the same may
be modified by the Servicer in accordance with Section 4.1(c).

     Loan Pool: The pool of Loans.

     Loan Sale Agreement:  The loan sale agreement between _________,  as seller
and the Depositor, as purchaser, dated as of _______________________________.

     Loan  Schedule:  The  schedule  of Loans  attached  hereto as Exhibit A and
provided  to the  Indenture  Trustee  in  computer  readable  form  in a  format
acceptable to the Indenture  Trustee,  as amended or  supplemented  from time to
time,  such schedule  identifying  each Loan by address  (including  the related
state and Zip code) of the related Mortgaged  Property,  if any, and the name(s)
of each  Mortgagor and setting forth as to each Loan the following  information:
(i) the Principal Balance as of the Cut-Off Date, (ii) the account number, (iii)
the original  principal  amount,  (iv) the Due Date,  (v) whether such Loan is a
Fixed Rate Loan or an Adjustable  Rate Loan,  (vi) for each Fixed Rate Loan, the
Loan Interest Rate and for each  Adjustable  Rate Loan, the Gross Margin,  (vii)
the  first  date on which a  Monthly  Payment  is due  under  the  related  Debt
Instrument,  (viii) the Monthly  Payment,  (ix) the maturity date of the related
Debt  Instrument,  and (x) the remaining  number of months to maturity as of the
Cut-Off Date.

     Loss  Reimbursement  Deficiency:  With respect to any Distribution Date and
the Class M-1 Notes,  Class M-2 Notes or Class B Notes,  the amount of Allocable
Loss Amounts  applied to the  reduction of the Class  Principal  Balance of such
Class  and  not  reimbursed   pursuant  to  Section   5.1(d)(viii)  as  of  such
Distribution  Date plus  interest  accrued  thereon  during the related  Accrual
Period at the related Note Interest Rate.

     Mandatory Redemption Date: The Distribution Date immediately  following the
end of the Pre-Funding Period.

     Majority Securityholders:  The holder or holders of in excess of 50% of the
Class Principal Balance of all Classes of Notes.

     Majority Residual  Interest Holders:  The holder or holders of in excess of
50% Percentage Interest of the Residual Interests.

     Maximum  Collateral  Amount: The sum of the Original Pool Principal Balance
and the Principal  Balances of all Subsequent Loans transferred to the Issuer on
or prior to the applicable Cut-Off Date.

     Mezzanine Notes: The Class M-1 Notes and Class M-2 Notes.

     Monthly Payment: The scheduled monthly payment of principal and/or interest
required to be made by a  Mortgagor  on the  related  Loan,  as set forth in the
related Debt Instrument.

     [Moody's: Moody's Investment Service, Inc. or any successor thereto.]

     Mortgage: The mortgage, deed of trust or other security instrument creating
a lien in accordance with  applicable law on a Mortgaged  Property to secure the
Debt Instrument which evidences a secured Loan.

     Mortgagor: The obligor on a Debt Instrument.

     Mortgaged  Property:  The real property  encumbered  by the Mortgage  which
secures the Debt Instrument evidencing a secured Loan.


                                       11
<PAGE>

     Mortgaged  Property  States:  Each  state in which any  Mortgaged  Property
securing a Loan is located as set forth in the Loan Schedule.

     Net Delinquency  Calculation Amount: With respect to any Distribution Date,
beginning  with the sixth  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  relating to Defaulted  Loans, in each case, net of
any  reimbursements  to the Servicer made from such amounts for any unreimbursed
Servicing   Compensation  and  Servicing  Advances   (including   Nonrecoverable
Servicing Advances) made and any other fees and expenses paid in connection with
the foreclosure, conservation and liquidation of the related Liquidated Loans or
Foreclosure Property pursuant to Sections 4.2 and Section 4.4.

     Net Loan Losses: On each Distribution Date, the sum of

     (a) with  respect  to the Loans that  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 and without the application of any amounts
included in clause (ii) below, 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
payments  from the related  Mortgagor  and any payments made pursuant to Section
3.5,  less  the  amount  of  any  expenses  incurred  in  connection  with  such
recoveries; and

     (b) the aggregate Cram Down Losses during the related Due Period.

     Net Loan Rate:  With respect to each Loan,  the related Loan Interest Rate,
less the rate at which the Servicing Fee is calculated.

     Nonrecoverable Servicing Advance: (A) Any Servicing Advance previously made
and not  reimbursed  from  late  collections,  Liquidation  Proceeds,  Insurance
Proceeds, Post Liquidation Proceeds or the Released Mortgaged Property Proceeds,
or (B) a  Servicing  Advance  proposed  to be  made  in  respect  of a  Loan  or
Foreclosure Property either of which, in the good faith business judgment of the
Servicer,  as evidenced by an Officer's  Certificate  delivered to the Indenture
Trustee would not be ultimately recoverable.

     Note: Any of the Senior Notes, the Class M-1 Notes, the Class M-2 Notes and
the Class B Notes.

     Note Distribution  Account: The account established and maintained pursuant
to Section 5.1(a)(2).

     Noteholder: A holder of a Note.


                                       12
<PAGE>

     Noteholders'   Interest   Distributable   Amount:   With   respect  to  any
Distribution  Date, the sum of the Senior  Noteholders'  Interest  Distributable
Amount, the Class M-1 Noteholders' Interest  Distributable Amount, the Class M-2
Noteholders' Interest Distributable Amount and the Class B Noteholders' Interest
Distributable Amount for such Distribution Date.

     Note  Interest  Rate:   With  respect  to  each  Class  of  Notes  and  any
Distribution Date, the per annum rate of interest payable to the holders of such
Class of Notes. The Note Interest Rates with respect to the Classes of Notes are
as follows:  Class A-1: ____%;  Class A-2: ____%;  Class A-3: ____%;  Class A-4:
____%; Class M-1: ____%; Class M-2: ____%; and Class B: ____%.

     Officer's Certificate:  A certificate delivered to the Indenture Trustee or
the Issuer  signed by the  President or a Vice  President  or an Assistant  Vice
President of the Servicer or the  Depositor,  in each case,  as required by this
Agreement.

     Optional  Principal  Balance:  With respect to the Senior Notes, the Senior
Optimal  Principal  Balance;  with respect to the Class M-1 Notes, the Class M-2
Notes and the Class B Notes,  the Class M-1  Optimal  Principal  Balance and the
Class B Optimal Principal Balance respectively.

     Original Class Principal Balance:  With respect to the Classes of Notes, as
follows: Class A-1: $__________; Class A-2: $__________; Class A-3: $__________;
Class A-4:  $__________;  Class M-1: $__________;  Class M-2:  $__________;  and
Class B: $_________.

     Original  Pool  Principal  Balance:  $_____________,   which  is  the  Pool
Principal Balance as of the initial Cut-Off Date.

     Original Pre-Funded Amount: $_____________.

     Overcollateralization  Amount:  With respect to any Distribution  Date, the
amount equal to the excess of (A) the sum of the Pool Principal  Balance and the
Pre-Funded Amount,  each as of the end of the preceding Due Period, over (B) the
aggregate of the Class  Principal  Balances of the Notes (after giving effect to
all  distributions to be made to the Noteholders and the holders of the Residual
Interest Instruments 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  (distributions  to be  made  to  the
Noteholders  and  the  holders  of the  Residual  Interest  Instruments  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)
7% of the  Maximum  Collateral  Amount and (y) the Net  Delinquency  Calculation
Amount;  (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
0.50% of the Maximum Collateral Amount.

     Ownership Interest: As to any Security,  any ownership or security interest
in such Security,  including any interest in such Security as the holder thereof
and any other interest therein, whether direct or indirect, legal or beneficial,
as owner or as pledgee.

     Owner Trustee: _______________________________,  as owner trustee under the
Trust Agreement, and any successor owner trustee under the Trust Agreement.


                                       13
<PAGE>

     Owner  Trustee  Fee: The annual fee of  $_______________,  payable in equal
monthly installments to the Servicer who shall in turn pay such $_______________
to the Owner Trustee on the  Distribution  Date occurring in September each year
during  the  term  of this  Agreement  commencing  in  ________________________;
provided,  however,  that the  initial  Owner  Trustee  Fee shall be paid by the
Depositor on the Closing Date.

     Percentage Interest: As defined in the Trust Agreement.

     Periodic  Rate Cap: With respect to any  Adjustable  Rate Loan the periodic
rate cap set forth in the Debt Instrument related thereto.

     Permitted Investments: Each of the following:

          (a) obligations of, or guaranteed as to principal and interest by, the
     United  States  or  any  agency  or   instrumentality   thereof  when  such
     obligations are backed by the full faith and credit of the United States;

          (b) a repurchase agreement that satisfies the following criteria:  (1)
     must be between the Indenture Trustee and either (a) primary dealers on the
     Federal  Reserve  reporting  dealer  list which are rated in one of the two
     highest categories for long-term unsecured debt obligations by at least one
     Rating Agency, or (b) banks rated in one of the two highest  categories for
     long-term unsecured debt obligations by at least one Rating Agency; and (2)
     the written repurchase agreement must include the following: (a) securities
     that are acceptable for transfer and are either (I) direct U.S.  government
     obligations, or (II) obligations of a federal agency that are backed by the
     full faith and credit of the U.S. government,  or FNMA or FHLMC; (b) a term
     no greater than 60 days for any repurchase transaction;  (c) the collateral
     must be  delivered  to the  Indenture  Trustee or a third  party  custodian
     acting as agent for the Indenture  Trustee by appropriate  book entries and
     confirmation   statements,   and  must  have  been   delivered   before  or
     simultaneous  with payment (i.e.,  perfection by possession of certificated
     securities);  and (d) the securities sold thereunder must be valued weekly,
     marked-to-market  at current  market  price plus  accrued  interest and the
     value of the collateral  must be equal to at least ______% of the amount of
     cash  transferred by the Indenture  Trustee under the repurchase  agreement
     and if the value of the securities held as collateral declines to an amount
     below  _______%  of the cash  transferred  by the  Indenture  Trustee  plus
     accrued  interest  (i.e.,  a margin  call),  then  additional  cash  and/or
     acceptable  securities  must be  transferred  to the  Indenture  Trustee to
     satisfy such margin call; provided, however, that if the securities used as
     collateral  are  obligations  of FNMA  or  FHLMC,  then  the  value  of the
     securities  held as  collateral  must  equal  at least  _____%  of the cash
     transferred by the Indenture Trustee under such repurchase agreement;

          (c) certificates of deposit,  time deposits and bankers acceptances of
     any United States  depository  institution  or trust  company  incorporated
     under the laws of the United  States or any state,  including the Indenture
     Trustee;  provided that the debt obligations of such depository institution
     or trust company at the date of the acquisition  thereof have been rated by
     at least one  Rating  Agency  in one of its two  highest  long-term  rating
     categories;

          (d) deposits,  including deposits with the Indenture Trustee, that are
     fully  insured  by the  Bank  Insurance  Fund  or the  Savings  Association
     Insurance Fund of the FDIC, as the case may be;

          (e) commercial paper of any corporation incorporated under the laws of
     the United States or any state thereof,  including corporate  affiliates of
     the  Indenture  Trustee,  which at the date of  acquisition  is rated by at
     least one Rating Agency in its highest short-term rating category and which
     has an original maturity of not more than 365 days;


                                       14
<PAGE>

          (f) debt  obligations  rated by at least one Rating Agency at the time
     at which the investment is made in its highest  long-term  rating  category
     (or those investments  specified in (3) above with depository  institutions
     which have debt  obligations  rated by at least one Rating Agency in one of
     its two highest long-term rating categories);

          (g) money market  funds which are rated by at least one Rating  Agency
     at the time at which the investment is made in its highest long-term rating
     category,  any such money market funds which provide for demand withdrawals
     being  conclusively  deemed  to  satisfy  any  maturity   requirements  for
     Permitted Investments set forth in this Agreement; or

          (h)  any  other  demand,  money  market  or time  deposit  obligation,
     security or  investment  as may be  acceptable to each Rating Agency at the
     time at which the investment is made;

provided,  however, that no instrument described in the foregoing  subparagraphs
shall evidence either the right to receive (a) only interest with respect to the
obligations  underlying  such  instrument  or (b) both  principal  and  interest
payments derived from obligations  underlying such instrument where the interest
and  principal  payments  with  respect  to such  instrument  provide a yield to
maturity  at par  greater  than  _____% of the yield to  maturity  at par of the
underlying obligations;  and provided,  further, that no instrument described in
the foregoing subparagraphs 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.  Any loans  repurchased  after the end of a Due Period
and  prior to the  following  Determination  Date  shall be  deemed to have been
repurchased during such Due Period.

     Each reference in this definition of "Permitted  Investments" to the Rating
Agency shall be construed,  in the case of each subparagraph  above referring to
each  Rating  Agency,  as  a  reference  to  each  of  ___________________   and
______________________.

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

     Physical Property: As defined in the definition of "Delivery" above.

     Pool  Principal  Balance:  With respect to any date of  determination,  the
aggregate  Principal  Balances of the Loans as of the end of the  preceding  Due
Period, provided,  however, that the Pool Principal Balance as of the end of the
Due Period relating to the Distribution  Date on which the Termination  Price is
to be paid will be deemed to have been equal to zero as of such date.

     Post Liquidation Proceeds: As defined in Section 4.2(b).

     Pre-Funded   Percentage:   With  respect  to  any  Class  of  Notes  and  a
Distribution Date, the percentage  obtained from the fraction,  the numerator of
which is the Class Principal  Balance of such Class of Notes on the Closing Date
and the  denominator of which is the aggregate of the Class  Principal  Balances
for all Classes of Notes as of the Closing Date.

     Pre-Funding  Account:  The account  created and maintained by the Indenture
Trustee pursuant to Section 5.5.

     Pre-Funding  Amount: With respect to any date, the amount on deposit in the
Pre-Funding Account (net of any Pre-Funding Earnings).


                                       15
<PAGE>

     Pre-Funding   Earnings:   With   respect  to  the   Distribution   Date  in
_______________,  the actual investment earnings earned on amounts on deposit in
the Pre-Funding Account during the period from  _______________________  through
and including  ______________________.  With respect to the Distribution Date in
_____________________,  the  actual  investment  earnings  earned on  amounts on
deposit    in   the    Pre-Funding    Account    during    the    period    from
___________________________   through  and  including  _________________________
(which amount shall be available on __________________________). With respect to
the Distribution Date in _______________________________,  the actual investment
earnings  earned on amounts on deposit  in the  Pre-Funding  Account  during the
period from ______________________  through and including  _____________________
(which amount shall be available on _______________________).

     Pre-Funding Period: The period commencing on the Closing Date and ending on
the  earliest  to occur of (i) the date on which the  amount on  deposit  in the
Pre-Funding  Account  (exclusive  of any  Pre-Funding  Earnings)  is  less  than
$________________,  (ii) the date on which any Event of Default  relating to the
Servicer occurs and (iii) ________________________.

     Pre-Funding Pro Rata Distribution Trigger: With respect to the Distribution
Date following the Due Period in which the termination of the Pre-Funding Period
occurs,  a  Pre-Funding  Pro Rata  Distribution  Trigger  will be deemed to have
occurred if, at such time,  the  Pre-Funded  Amount was greater than or equal to
$__________________.

     Principal  Balance:  With  respect  to  any  Loan  or  related  Foreclosure
Property,  (i) at the Cut-Off Date, the outstanding  unpaid principal balance of
the  Loan  as of  the  Cut-Off  Date  and  (ii)  with  respect  to any  date  of
determination,  the outstanding  unpaid principal  balance of the Loan as of the
last day of the  preceding  Due  Period  (after  giving  effect to all  payments
received  thereon and the  allocation of any Net Loan Losses  pursuant to clause
(B) thereof with respect  thereto for any  Defaulted  Loan which relates to such
Due Period),  without giving effect to amounts  received in respect of such Loan
or related Foreclosure Property after such Due Period;  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  following the end of the related Due Period but
prior to the  Determination  Date in such  month  shall be  deemed  to have been
repurchased during such related Due Period.

     Principal  Prepayment:  With  respect to any Loan and any Due  Period,  any
principal  amount  received on a Loan in excess of the principal  portion of the
Monthly Payment due in such Due Period.

     Property: The property (real, personal or mixed) encumbered by the Mortgage
which secures the Debt Instrument evidencing a secured Loan.

     Prospectus Supplement:  The Prospectus Supplement dated ___________________
relating to the Securities and filed with the Commission in connection  with the
Registration  Statement  heretofore  filed  or to be filed  with the  Commission
pursuant to Rule 424(b)2 or 424(b)5.

     Purchase Price: As defined in Section 3.5.

     Qualified  Substitute  Loan:  A home loan or home loans  substituted  for a
Defective Loan pursuant to Section 2.6 or Section 3.5, which (i) is a Fixed Rate
Loan if the  related  Defective  Loan is a Fixed Rate Loan,  (ii) has or have an
interest rate or rates of not less than two percentage points fewer and not more
than two percentage points greater than the Loan Interest Rate for the Defective
Loan,  (iii)  matures or mature not more than two years  later than and not more
than two years earlier than the Defective Loan (provided,  however, that no such
Qualified  Substitute Loan shall mature later than the latest maturing Loan held
by the Issuer as of the Closing Date),  (iv) has or have a principal  balance or
principal  balances 


                                       16
<PAGE>

(after  application  of  all  payments  received  on or  prior  to the  date  of
substitution)  equal to or less than the Principal Balance of the Defective Loan
as of such date,  (v) has or have a lien  priority  equal or superior to that of
the Defective Loan,  (vi) has or have a borrower with a comparable  credit grade
classification  to the credit grade  classification of the borrower with respect
to the  Deleted  Loans,  including  a FICO  Score that is no more than 10 points
below that of such Deleted  Loan;  (vii) has a first payment date within 30 days
of its transfer to the Issuer;  and (viii)  complies or comply as of the date of
substitution with each  representation and warranty set forth in Section 3.4 and
is or are not more than 29 days  delinquent as of the date of  substitution  for
such Deleted Loan, including, without limitation, satisfaction of the conditions
set forth in Section 3.4(af) as not constituting a "real estate mortgage" if the
related Defective Loan did not constitute a "real estate mortgage". For purposes
of determining  whether  multiple  mortgage loans proposed to be substituted for
one or more  Deleted  Loans  pursuant  to Section 2.6 or Section 3.5 are in fact
"Qualified  Substitute  Loans" as provided  above,  the  criteria  specified  in
clauses  (i) and (iii)  above may be  considered  on an  aggregate  or  weighted
average basis, rather than on a loan-by-loan basis (e.g. so long as the weighted
average Loan Interest Rate of any loans  proposed to be  substituted is not less
than two percentage  points fewer than and not more than two  percentage  points
greater than the Loan  Interest Rate for the  designated  Deleted Loan or Loans,
the requirements of clause (ii) above would be deemed satisfied).

     Rating  Agencies:  Any and all of (i) [Fitch] or (ii) [Moody's.] If no such
organization or successor is any longer in existence, "Rating Agency" shall be a
nationally recognized statistical rating organization or other comparable Person
designated by the Issuer,  notice of which  designation shall have been given to
the Indenture Trustee, the Issuer and the Servicer.

     Ratings:  The  ratings  initially  assigned  to the  Notes  by  the  Rating
Agencies, as evidenced by letters from the Rating Agencies.

     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 such Distribution Date occurs and, with
respect to the first Distribution Date, the Closing Date.

     Regular  Distribution  Amount:  With respect to any Distribution  Date, the
lesser  of (a)  the  Available  Distribution  Amount  and (b) the sum of (i) the
Noteholders'   Interest   Distribution   Amount,   (ii)  the  Regular  Principal
Distribution  Amount  and (iii) if such  Distribution  Date  relates  to the Due
Period in which the  Pre-Funding  Period  ended and at the  termination  of such
Pre-Funding Period a Pre-Funding Pro Rata Distribution Trigger had occurred, the
amount on deposit in the Pre-Funding Account on such date.

     Regular Principal Distribution Amount: On each Distribution Date, an amount
equal to the lesser of:

     (a) the aggregate of the Class  Principal  Balances of the Classes of Notes
immediately prior to such Distribution Date; and

     (b) the sum of (i) each scheduled payment of principal  actually  collected
by the Servicer in 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,  received  on or after  the  second
preceding   Determination   Date  and   prior  to  the   immediately   preceding
Determination  Date, that represents  principal of the related Repurchased Loan,
(v)  the  principal  portion  of any  Substitution  Adjustments  required  to be
deposited in the Collection Account as of the related  Determination  Date, (vi)
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 


                                       17
<PAGE>

date and (vii) on the  Distribution  Date on which the Issuer is to be dissolved
pursuant to Section 11.2, that portion of the Termination Price to be applied to
the payment of principal of the Securities.

     Released  Mortgaged  Property  Proceeds:  With respect to any secured Loan,
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  Mortgagor  in  accordance  with  applicable  law,
Accepted Servicing Procedures and this Agreement.

     Remittance  Date: The 20th day of each month,  or if such 20th day is not a
Business Day, the first Business Day immediately  following such day, commencing
in ____________.

     Repurchased  Loan:  Any Loan that has been  repurchased  pursuant to clause
(ii) of the fourth sentence of Section 3.5(a).

     Residual  Interests:  Each  instrument  that  represents  (i) the  right to
receive distributions from the Certificate Distribution Account pursuant to this
Agreement,  the  Indenture  and the Trust  Agreement on each  Distribution  Date
together with (ii) certain other rights to receive  amounts  hereunder and under
the Trust Agreement.

     Responsible  Officer:  When used with respect to the Indenture Trustee, any
officer within the Corporate  Trust Office of the Indenture  Trustee,  including
any Vice President, Assistant Vice President,  Secretary, Assistant Secretary or
any other  officer of the Indenture  Trustee  customarily  performing  functions
similar to those  performed  by any of the above  designated  officers and also,
with respect to a particular  matter,  any other  officer to whom such matter is
referred  because  of such  officer's  knowledge  of and  familiarity  with  the
particular  subject.  When used with  respect to the Issuer,  any officer in the
Corporate  Trust  Administration  Department  of the Owner  Trustee  with direct
responsibility  for the administration of the Trust Agreement and this Agreement
on behalf of the Issuer. When used with respect to the Depositor,  the Servicer,
or the Custodian, the President or any Vice President, Assistant Vice President,
or any Secretary or Assistant Secretary.

     Securities: Collectively, the Notes and the Certificates.

     Securityholder: Collectively, any holder of a Note or a Certificate.

     Senior  Noteholders'  Interest  Carry-Forward  Amount:  With respect to any
Distribution  Date and the Classes of 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  Classes  of  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  Accrual  Period at the  respective  Note
Interest  Rates on the sum of (i) the  Class  Principal  Balance  of such  Class
immediately  preceding such Distribution  Date and (ii) any Senior  Noteholders'
Interest  Carry-Forward Amount with respect to such Class remaining  outstanding
for such Distribution Date.

                                       18
<PAGE>


     Senior Notes: The Class A-1, Class A-2, Class A-3 and Class A-4 Notes.

     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 the  aggregate  Note  Principal  Balance of the Senior
Notes as of the Closing Date.

     Series or Series ______:  First Union Home Loan Asset Backed Notes,  Series
_______.

     Servicer:   ______________________,   in  its   capacity  as  the  servicer
hereunder, or any successor appointed as herein provided.

     Servicer's Fiscal Year: January 1st through December 31st of each year.

     Servicer's Loan Files:  In respect of each Loan, all documents  customarily
included in the servicer's  loan file for the related type of Loan in accordance
with the servicing standard set forth in Section 4.1.

     Servicer's  Monthly  Remittance  Report:  The monthly  report  described in
Section 6.1(a).

     Servicing  Advances:  Subject to Section 4.1(b), all reasonable,  customary
and  necessary  "out of  pocket"  costs  and  expenses  advanced  or paid by the
Servicer with respect to the Loans in  accordance  with the  performance  by the
Servicer of its servicing obligations hereunder,  including, but not limited to,
the costs and expenses for (i) the  preservation,  restoration and protection of
the Mortgaged Property, including without limitation advances in respect of real
estate  taxes and  assessments,  (ii) any  collection,  enforcement  or judicial
proceedings,   including  without  limitation   foreclosures,   collections  and
liquidations  pursuant to Section 4.2,  (iii) the  conservation,  management and
sale or other  disposition  of a Foreclosure  Property  pursuant to Section 4.4,
(iv) the  preservation  of the  security  for a Loan if any  lienholder  under a
Superior Lien has accelerated or intends to accelerate the  obligations  secured
by such Superior Lien pursuant to Section 4.1(b);  provided,  however, that such
Servicing  Advances  are  reimbursable  to  the  Servicer  on  account  of  late
collections as set forth in Section  5.1(b)(3)(iii)  or, to the extent that such
Servicing  Advances  constitute  Nonrecoverable  Servicing  Advances,  from  any
amounts on deposit in the Collection Account.

     Servicing  Compensation:  The  Servicing Fee and other amounts to which the
Servicer is entitled pursuant to Section 7.1 and Section 7.3.

     Servicing Fee: As to each Loan (including any Loan that has been foreclosed
and has become a Foreclosure  Property,  but excluding any Liquidated Loan), the
fee payable monthly to the Servicer on each  Distribution  Date,  which shall be
the product of 1.00% (100 basis points) and the  Principal  Balance of such Loan
as of the beginning of the immediately preceding Due Period,  divided by 12. The
Servicing  Fee includes any  servicing  fees owed or payable to any  Subservicer
which fees shall be paid from the Servicing Fee.

     Servicing Officer:  Any officer of the Servicer or Subservicer involved in,
or responsible for, the administration and servicing of the Loans whose name and
specimen  signature  appears  on a list  of  servicing  officers  annexed  to an
Officer's   Certificate   furnished   by  the   Servicer  or  the   Subservicer,

                                       19
<PAGE>

respectively,  to the  Issuer  and  the  Indenture  Trustee,  on  behalf  of the
Securityholders, as such list may from time to time be amended.

     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 (without
duplication) that are 60 or more days Delinquent,  in foreclosure or Foreclosure
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  $____________________  Loan been
deposited in the Certificate Distribution Account for distribution to holders of
the Residual Interests..

     Stepdown Date: The first  Distribution  Date occurring after September 2000
as to which all of the following conditions exist:

          (a) the Pool Principal Balance has been reduced to an amount less than
     or equal to 50% of the Maximum Collateral Amount;

          (b) the Net Delinquency  Calculation Amount is less than _____% of the
     Maximum Collateral Amount; and

          (c) the aggregate Class  Principal  Balance of the Senior Notes (after
     giving effect to distributions of principal on such Distribution Date) will
     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 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 to be calculated for this purpose
     without giving effect to the proviso in the  definition  thereof and rather
     calculated  pursuant only to clause (B) in the definition  thereof) and (b)
     ___________% of the Maximum Collateral Amount.

     Subsequent  Cut-Off Date Deposit:  With respect to any Subsequent  Transfer
Date and any  Subsequent  Loan  transferred to the Issuer during any month which
does not have a Monthly  Payment due until the second Due Period  following such
month, an amount equal to the product of (a) the Loan Balance of such Subsequent
Loan on the related  Cut-Off  Date and (b)  one-twelfth  of the Net Loan Rate on
such Subsequent Loan.

     Subsequent  Loans: The Loans sold to the Issuer pursuant to Section 2.7 and
the related  Subsequent  Transfer  Agreement,  which shall be listed on the loan
schedule attached to such Subsequent Transfer Agreement.

     Subsequent Transfer Agreement:  Each Subsequent Transfer Agreement executed
by the Owner Trustee,  Indenture Trustee and the Depositor  substantially in the
form in Exhibit E hereto, by which Subsequent Loans are sold and assigned to the
Issuer;  provided,  however, that in no event shall there be more than three (3)
such Subsequent Transfer Agreements.

     Subsequent  Transfer Date: The date specified in each  Subsequent  Transfer
Agreement.

     Subservicer:  Any  Person  with  whom  the  Servicer  has  entered  into  a
Subservicing  Agreement  and who is an Eligible  Servicer and who  satisfies any
requirements set forth in Section 4.6(a) in respect of the  qualifications  of a
Subservicer.


                                       20
<PAGE>

     Subservicing Account: An account established by a Subservicer pursuant to a
Subservicing Agreement, which account must be an Eligible Account.

     Subservicing  Agreement:   Any  agreement  between  the  Servicer  and  any
Subservicer  relating to subservicing and/or  administration of any or all Loans
as provided in Section 4.6(a),  copies of which shall be made  available,  along
with any modifications thereto, to the Issuer and the Indenture Trustee.

     Substitution  Adjustment:  As to any  date on which a  substitution  occurs
pursuant to Section 2.6 or Section 3.5, the amount, if any, by which (a) the sum
of the aggregate  Principal  Balance (after  application  of principal  payments
received  on or before the date of  substitution)  of any  Qualified  Substitute
Loans as of the  date of  substitution  plus any  accrued  and  unpaid  interest
thereon to the date of  substitution,  is less than (b) the sum of the aggregate
of the Principal Balances,  together with accrued and unpaid interest thereon to
the date of substitution, of the related Defective Loans.

     Superior  Lien:  With  respect  to any Loan that is secured by a lien other
than a first priority lien, the mortgage loan(s)  relating to the  corresponding
Mortgaged Property having a superior priority lien.

     Termination  Price:  As of any date of  determination,  an  amount  without
duplication 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 or any Nonrecoverable Servicing Advances.

     Depositor:  Home  Equity  Securitization  Corp.,  in  its  capacity  as the
Depositor hereunder.

     Trust Account  Property:  The Trust  Accounts,  all amounts and investments
held from time to time in any Trust Account and all proceeds of the foregoing.

     Trust Accounts: The Note Distribution Account, the Certificate Distribution
Account,  the Collection  Account,  the Pre-Funding  Account and the Capitalized
Interest Account.

     Trust  Agreement:  The Trust Agreement dated as of  ______________________,
among the Depositor, the Co-Owner Trustee and the Owner Trustee.

     Trust Estate: The assets subject to this Agreement, the Trust Agreement and
the Indenture and assigned to the Trust, which assets consist of: (i) such Loans
as from  time to time  are  subject  to this  Agreement  as  listed  in the Loan
Schedule, as the same may be amended or supplemented from time to time including
the addition of Subsequent  Loans, the removal of Deleted Loans and the addition
of Qualified  Substitute Loans,  together with the Servicer's Loan Files and the
Indenture  Trustee's Loan Files relating thereto and all proceeds thereof,  (ii)
all  payments in respect of interest  received  with  respect to the Loans on or
after the Cut-Off Date and all payments  received with respect to principal,  on
or after the Cut-Off Date, (iii) such assets as from time to time are identified
as Foreclosure Property, (iv) such assets and funds as are from time to time are
deposited  in the  Collection  Account,  the Note  Distribution  Account and the
Certificate Distribution Account,  including amounts on deposit in such accounts
which are invested in Permitted  Investments,  (v) the Issuer's rights under all
insurance  policies with respect to the Loans and any Insurance  Proceeds,  (vi)
Net  Liquidation  Proceeds,  Post  Liquidation  Proceeds and Released  Mortgaged
Property  Proceeds,  and (vii) all right, title and interest of the Servicer and
the Depositor in and to the rights and obligations of any Subservicer,  pursuant
to any Subservicing Agreement.

     Trust Fees and Expenses:  As of each Distribution  Date, an amount equal to
the Servicing Compensation, the Indenture Trustee Fee and the Owner Trustee Fee.


                                       21
<PAGE>

     Underwriter: _____________________________________________.

     Underwriting Guidelines: The underwriting guidelines of the Servicer a copy
of which is attached as an exhibit to the Loan Purchase Agreement.

     Uninsured Cause: Any cause of damage to a Mortgaged  Property such that the
complete  restoration of such property is not fully  reimbursable  by the hazard
insurance policies required to be maintained pursuant to this Agreement.

     Section 1.02 Other Definitional Provisions.

     (a) Capitalized terms used herein and not otherwise defined herein have the
meanings assigned to them in the Indenture and the Trust Agreement.

     (b) All terms  defined in this  Agreement  shall have the defined  meanings
when used in any certificate or other document made or delivered pursuant hereto
unless otherwise defined therein.

     (c) As used in this Agreement and in any certificate or other document made
or delivered  pursuant hereto or thereto,  accounting  terms not defined in this
Agreement or in any such  certificate or other  document,  and accounting  terms
partly defined in this Agreement or in any such certificate or other document to
the extent not defined,  shall have the respective  meanings given to them under
generally accepted accounting principles.  To the extent that the definitions of
accounting  terms in this Agreement or in any such certificate or other document
are  inconsistent  with the  meanings  of such terms  under  generally  accepted
accounting  principles,  the  definitions  contained in this Agreement or in any
such certificate or other document shall control.

     (d) The words "hereof,"  "herein,"  "hereunder" and words of similar import
when used in this Agreement  shall refer to this Agreement as a whole and not to
any  particular  provision of this  Agreement;  Article,  Section,  Schedule and
Exhibit  references  contained in this  Agreement  are  references  to Articles,
Sections,  Schedules  and  Exhibits  in or to this  Agreement  unless  otherwise
specified; and the term "including" shall mean "including without limitation."

     (e) The  definitions  contained in this  Agreement  are  applicable  to the
singular as well as the plural forms of such terms and to the  masculine as well
as to the feminine and neuter genders of such terms.

     (f) Any agreement,  instrument or statute  defined or referred to herein or
in any  instrument or  certificate  delivered in connection  herewith means such
agreement,  instrument  or statute  as from time to time  amended,  modified  or
supplemented and includes (in the case of agreements or instruments)  references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.


                                       22
<PAGE>

                                   ARTICLE II

                            CONVEYANCE OF THE LOANS

     Section 2.01 Conveyance of the Loans.

     (a) As of the Closing Date, in consideration of the Issuer's  delivery upon
the order of the Depositor,  of the Notes and Residual  Interest  Instruments to
the  Depositor  or its  designee,  the  Depositor,  as of the  Closing  Date and
concurrently with the execution and delivery hereof, does hereby sell, transfer,
assign,  set over and  otherwise  convey to the Issuer,  without  recourse,  but
subject to the other terms and provisions of this  Agreement,  all of the right,
title and interest of the  Depositor in and to the Trust  Estate.  The foregoing
sale, transfer, assignment, set over and conveyance does not and is not intended
to result in a creation or an assumption by the Issuer of any  obligation of the
Depositor or any other Person in  connection  with the Trust Estate or under any
agreement  or  instrument  relating  thereto  except as  specifically  set forth
herein.

     (b) As of the Closing Date, the Issuer acknowledges the conveyance to it of
the  Trust  Estate,  receipt  of which is  hereby  acknowledged  by the  Issuer.
Concurrently with such delivery and in exchange therefor, the Issuer has pledged
to the Indenture Trustee the Trust Estate and the Indenture Trustee, pursuant to
the  written  instructions  of  the  Issuer,  has  executed  and  caused  to  be
authenticated and delivered the Notes to the Depositor or its designee, upon the
order of the  Issuer.  In  addition,  concurrently  with  such  delivery  and in
exchange  therefor,  the Owner  Trustee,  pursuant  to the  instructions  of the
Depositor,  has executed (not in its  individual  capacity,  but solely as Owner
Trustee on behalf of the Issuer) and caused to be  authenticated  and  delivered
upon the order of the Depositor  the Residual  Interests to the Depositor or its
designee.

     Section 2.02 Intended Characterization; Grant of Security Interest.

     (a) It is the  intention of the parties  hereto that the  conveyance by the
Depositor of the Trust Estate to the Issuer shall constitute a purchase and sale
of such Trust  Estate and not a loan.  In the  event,  however,  that a court of
competent  jurisdiction  were to hold  that  the  transaction  evidenced  hereby
constitutes  a loan and not a  purchase  and sale,  it is the  intention  of the
parties hereto that this Agreement shall  constitute a security  agreement under
applicable  law,  and that the  Depositor  shall be deemed to have  granted  and
hereby,  does grant to the Issuer, a first priority  perfected security interest
in all of the Depositor's  right,  title and interest in, to and under the Trust
Estate to secure a loan in an amount equal to the purchase price of the Loans.

     (b) The Depositor and the Servicer shall take no action  inconsistent  with
the Issuer's  ownership of the Trust Estate and shall indicate or shall cause to
be  indicated  in its records and records  held on its behalf that  ownership of
each  Loan  and the  assets  in the  Trust  Estate  are held by the  Issuer.  In
addition,  the  Depositor and the Servicer  shall respond to any inquiries  from
third  parties  with  respect to  ownership  of a Loan or any other asset in the
Trust  Estate  by  stating  that it is not the  owner  of such  asset  and  that
ownership of such Loan or other Trust Estate asset is held by the Issuer.

     Section 2.02 Ownership and Possession of Indenture Trustee's Loan Files.

     Upon the  issuance  of the  Securities,  with  respect  to the  Loans,  the
ownership of each Debt Instrument,  the related Mortgage and the contents of the
related  Servicer's  Loan File and the  Indenture  Trustee's  Loan File shall be
vested  in the  Owner  Trustee  and the  Co-Owner  Trustee  and  pledged  to the
Indenture Trustee for the benefit of the Noteholders, although possession of the
Servicer's  Loan  Files  (other  than items  required  to be  maintained  in the
Indenture  Trustee's  Loan  Files)  on  behalf  of and  for the


                                       23
<PAGE>

benefit of the Securityholders shall remain with the Servicer, and the Custodian
shall take  possession of the Indenture  Trustee's Loan Files as contemplated in
Section 2.6.

     Section 2.04 Books and Records.

     The sale of each Loan shall be reflected on the Depositor's  balance sheets
and  other  financial  statements  as a sale of assets  by the  Depositor  under
generally  accepted  accounting  principles  ("GAAP").  The  Servicer  shall  be
responsible for  maintaining,  and shall  maintain,  a complete set of books and
records for each Loan which shall be clearly  marked to reflect the ownership of
each Loan by the Owner  Trustee and the Co-Owner  Trustee for the benefit of the
Securityholders  and the pledge of each Loan to the  Indenture  Trustee  for the
benefit  of  the  Noteholders.  The  Custodian,  pursuant  to the  terms  of the
Custodial Agreement,  shall hold the Indenture Trustee's Loan Files and maintain
books and records  for the Loans  which  shall be clearly  marked to reflect the
ownership of each Loan by the Issuer for the benefit of the  Securityholders and
the  pledge  of each  Loan to the  Indenture  Trustee  for  the  benefit  of the
Noteholders.

     It  is  the  intention  of  the  parties  hereto  that  the  transfers  and
assignments  contemplated by this Agreement shall constitute a sale of the Loans
and the other  property  specified in Section  2.1(a) from the  Depositor to the
Issuer  and  such  property  shall  not be  property  of the  Depositor.  If the
assignment and transfer of the Loans and the other property specified in Section
2.1(a) to the Issuer  pursuant to this  Agreement or the conveyance of the Loans
or any of such other  property  to the Issuer is held or deemed not to be a sale
or is held or  deemed  to be a pledge  of  security  for a loan,  the  Depositor
intends  that the rights and  obligations  of the parties  shall be  established
pursuant  to the  terms of this  Agreement  and  that,  in such  event,  (i) the
Depositor  shall be deemed to have granted and does hereby grant to the Issuer a
first priority security interest in the entire right,  title and interest of the
Depositor  in and to the Loans and all other  property  conveyed  to the  Issuer
pursuant to Section  2.1(a) and all proceeds  thereof,  and (ii) this  Agreement
shall  constitute a security  agreement  under  applicable law. Within five days
after the Closing Date,  the Depositor  shall cause to be filed UCC-1  financing
statements  naming the Issuer as "secured  party" and  describing  the Loans and
such other assets  being sold by the  Depositor to the Issuer with the office of
the Secretary of State of the state in which the principal  place of business of
the Depositor is located.

     Section 2.05 Delivery of Loan Documents.

     (a) With  respect to each  Loan,  on the  Closing  Date the  Depositor  has
delivered or caused to be delivered to the Custodian as the designated  agent of
the  Indenture  Trustee  each  of the  following  documents  (collectively,  the
"Indenture Trustee's Loan Files"):

          (i) The original Debt Instrument,  endorsed by _________ in blank with
     all  prior  and  intervening  endorsements  showing  a  complete  chain  of
     endorsement from origination of the Loan to ______

          (ii) The original  Mortgage with evidence of recording thereon (or, if
     the original  Mortgage has not been  returned  from the  applicable  public
     recording  office or is not  otherwise  available,  a copy of the  Mortgage
     certified  by a  Responsible  Officer of the  Depositor  or by the  closing
     attorney  or by an  officer  of the  title  insurer  or agent of the  title
     insurer  which  issued the related  title  insurance  policy or  commitment
     therefor to be a true and complete copy of the original Mortgage  submitted
     for  recording)  and, if the Mortgage  was executed  pursuant to a power of
     attorney, the original power of attorney with evidence of recording thereon
     (or, if the  original  power of  attorney  has not been  returned  from the
     applicable public recording office or is not otherwise available, a copy of
     the power of attorney  certified by a Responsible  Officer of the Depositor
     or by the closing  attorney or by an officer of the title  insurer or agent
     of the title  insurer 


                                       24
<PAGE>

     which issued the related title insurance policy or commitment therefor,  to
     be a true and complete copy of the original power of attorney submitted for
     recording);

          (iii) The original  executed  Assignment of Mortgage,  acceptable  for
     recording  except  with  respect  to any  currently  unavailable  recording
     information, from the Depositor to the Indenture Trustee in blank;

          (iv) The  original  initial  Assignment  of Mortgage  and any original
     intervening  Assignments of Mortgage,  with evidence of recording  thereon,
     showing a complete chain of assignment from  origination of the Loan to the
     Depositor  (or, if any such  Assignment  of Mortgage has not been  returned
     from the applicable public recording office or is not otherwise  available,
     a copy of such Assignment of Mortgage certified by a Responsible Officer of
     the  Depositor  or by the  closing  attorney  or by an officer of the title
     insurer  or agent of the title  insurer  which  issued  the  related  title
     insurance  policy or commitment  therefor to be a true and complete copy of
     the original Assignment of Mortgage submitted for recording); and

          (v) the  original,  or a copy  certified by the Depositor to be a true
     and correct copy of the original, of each assumption, modification, written
     assurance or substitution agreement, if any.

     (b) With respect to any Mortgage  referred to in Section  2.5(a)(ii)  as to
which the  original  Mortgage is not  available  as of the  Closing  Date or the
Subsequent Transfer Date, as the case may be, and with respect to any Assignment
of Mortgage referred to in Section 2.5(a)(iii) or Section 2.5(a)(iv) as to which
the original  Assignment  of Mortgage is not available as of the Closing Date or
the Subsequent  Transfer Date, as the case may be, the Depositor  shall deliver,
prior to the Closing Date or the Subsequent Transfer Date, as the case may be, a
copy of such  Mortgage  or such  Assignment  of  Mortgage,  as the  case may be,
certified  by the  Depositor  to be a true and correct  copy,  to the  Indenture
Trustee and shall also  deliver the  original  Mortgage,  or where the  original
Mortgage is  unavailable  a copy  thereof  certified  by the  applicable  public
recording office, and the original Assignment of Mortgage, or where the original
Assignment of Mortgage is unavailable a copy thereof certified by the applicable
public recording  office,  to the Indenture Trustee within five Business Days of
receipt  thereof by the Depositor but in no event later than 360 days  following
the date of  origination  of the related Loan or the date of such  Assignment of
Mortgage  to the  Depositor.  The  failure  of the  Depositor  to deliver to the
Indenture Trustee (x) any original  Mortgage under Section  2.5(a)(ii) (or where
the original is unavailable a copy thereof  certified by the  applicable  public
recording  office),  or (y) any original  Assignment  of Mortgage  under Section
2.5(a)(iii)  and (iv) (or where  the  original  is  unavailable  a copy  thereof
certified by the  applicable  public  recording  office),  shall not be deemed a
breach of this Agreement for any purpose whatsoever until the expiration of such
360 day period.

     The Depositor  shall  promptly (and in no event later than 35 Business Days
following  the  Closing  Date and each  Subsequent  Transfer  Date)  submit  for
recording, at the Depositor's expense, in the appropriate public office for real
property  records,  each original  Assignment of Mortgage referred to in Section
2.5(a)(iii),  as well as each  original  Assignment  of Mortgage  referred to in
Section  2.5(a)(iv) that was not previously  submitted for recording;  provided,
however,  that Assignments of Mortgage shall not be required to be submitted for
recording  with  respect to any Loan if the  Indenture  Trustee  and each of the
Rating  Agencies shall have received an opinion of counsel  satisfactory  to the
Indenture  Trustee  and  each of the  Rating  Agencies,  stating  that,  in such
counsel's  opinion,  the failure to record such Assignment of Mortgage shall not
have a material adverse effect on the security interest of the Indenture Trustee
in the Mortgage. With respect to any original Assignment of Mortgage referred to
in  Section  2.5(a)(iii)  as to  which  the  related  recording  information  is
unavailable  within five Business Days  following the Closing Date or Subsequent
Transfer Date, as the case may be, such original Assignment of Mortgage shall be
submitted  for  recording  within  five  Business  Days  after  receipt  of such
information  (or any  longer  period as  approved  by the  Indenture  Trustee in
writing  with  respect  to  specific  Loans upon the  request  of the  


                                       25
<PAGE>

Depositor  pursuant to an Officer's  Certificate  in  accordance  with  Accepted
Servicing  Procedures  stating  the  amount of time  generally  required  by the
applicable  recording  office to record and return such documents  submitted for
recordation)  after the Closing Date or Subsequent  Transfer Date. The Depositor
shall  deliver  each  recorded  Assignment  of  Mortgage  referred to in Section
2.5(a)(iii) or, where the original is unavailable,  a copy thereof  certified by
the  applicable  public  recording  office to be a true and correct  copy of the
original,  to the  Indenture  Trustee  no  later  than the  earlier  of (i) five
Business Days after receipt thereof and (ii) within 360 days of the Closing Date
or  Subsequent  Transfer  Date.  Any failure of the  Depositor to deliver to the
Indenture  Trustee,  prior to the  expiration  of such 360 day period,  any such
recorded  Assignment  of  Mortgage,  or such  certified  copy  if such  recorded
Assignment of Mortgage has not been received by it, shall not be deemed a breach
of this  Agreement  for any purpose.  In the event that any such  Assignment  of
Mortgage  is lost or  returned  unrecorded  because  of a  defect  therein,  the
Depositor  shall  promptly  prepare a substitute  Assignment of Mortgage or cure
such defect,  as the case may be, and thereafter  cause each such  Assignment of
Mortgage to be duly recorded.

     The Servicer  shall  promptly  upon receipt  thereof (and in no event later
than the earlier of (i) five Business Days  following  such receipt and (ii) 360
days after the Closing Date or  Subsequent  Transfer  Date,  as the case may be,
deliver to the  Indenture  Trustee (a) the original  recorded  Mortgage in those
instances where a certified copy thereof was delivered to the Indenture Trustee;
(b) the original  recorded  Assignment  of Mortgage or  Assignment  of Mortgages
showing  a  complete  chain  of  assignment  from  origination  of a Loan to the
Depositor in those instances  where  certified  copies thereof were delivered to
the  Indenture  Trustee;  (c) the  original  policy of title  insurance or title
report,  as  applicable,  or a copy  certified by the Depositor to be a true and
correct copy in those  instances  where a  commitment  (binder)  (including  any
marked  additions  thereto or  deletions  therefrom)  to issue  such  policy was
delivered  to the  Indenture  Trustee;  and (d)  any  other  original  documents
constituting a part of an Indenture Trustee's Loan File received with respect to
any Home Loan, including,  but not limited to, any original documents evidencing
an assumption or modification of any Loan.

     All original  documents relating to the Loans that are not delivered to the
Indenture Trustee are and shall be held by the Depositor or the Servicer, as the
case may be, in trust for the benefit of the Indenture  Trustee on behalf of the
Securityholders.  In the  event  that any such  original  document  is  required
pursuant to the terms of this Section 2.5 to be a part of an Indenture Trustee's
Loan File, such document shall be delivered  promptly to the Indenture  Trustee.
Any original document that is not required pursuant to the terms of this Section
2.5 to be a part of an Indenture Trustee's Loan File delivered to or held by the
Indenture Trustee shall be delivered promptly to the Servicer.

     In connection with the delivery of  documentation  provided by this Section
2.5, the Depositor hereby appoints the Indenture  Trustee its attorney with full
power and  authority  to act in its  stead  for the  purpose  of  executing  and
certifying  assignments and endorsing and certifying promissory notes which form
a part of each Indenture  Trustee's Loan File to cure any  deficiencies  in such
documentation;  provided,  however, that the Indenture Trustee has no obligation
to exercise any such power unless it has received from the Depositor (i) written
instructions to do so, (ii) reimbursement for any associated expenses, and (iii)
indemnification satisfactory to the Indenture Trustee in connection therewith.

     If the Depositor has not delivered all required  documentation with respect
to any Loan within the time periods,  if any,  specified in this Agreement,  the
Depositor  shall be required to take action with  respect to such Loan as and to
the extent provided in Section 2.6.

     (c)  All  recordings  required  pursuant  to  this  Section  2.5  shall  be
accomplished by and at the expense of the Depositor.


                                       26
<PAGE>

     Section  2.06  Acceptance  by  Indenture  Trustee  of  the  Loans;  Certain
Substitutions; Initial Certification by Indenture Trustee or Custodian.

     (a) The Indenture Trustee agrees to execute and deliver on the Closing Date
an acknowledgment of receipt of the Indenture  Trustee's Loan File for each Loan
received by the Indenture Trustee on the Closing Date, and the Indenture Trustee
agrees to execute and deliver on any Subsequent Transfer Date an acknowledgement
of  receipt  of the  Indenture  Trustee's  Loan  File for each  Subsequent  Loan
received  by the  Indenture  Trustee  on such  Subsequent  Transfer  Date;  such
acknowledgements of receipts shall be substantially in the form of Exhibit C. In
addition,  the Indenture  Trustee agrees to acknowledge  the assignment to it of
all other assets included in clauses (i) through (v) of the definition of "Trust
Estate" and the Trust  Accounts  and  declares  that it holds and will hold such
documents and the other  documents  delivered to it  constituting  the Indenture
Trustee's  Loan  Files,  and that it holds or will hold all such assets and such
other assets  included in the definition of "Trust Estate" that are delivered to
it, in trust  for the  exclusive  use and  benefit  of all  present  and  future
Securityholders.

     Within 30 Business Days of the Closing Date or Subsequent Transfer Date, as
applicable,  the  Indenture  Trustee  shall  deliver  to the  Depositor  and the
Servicer  a  certification  in the form  annexed  hereto as  Exhibit E, with any
applicable  exceptions  noted  thereon.  Neither the  Indenture  Trustee nor the
Issuer shall be under any duty or obligation  (i) to inspect,  review or examine
any such documents, instruments,  certificates or other papers to determine that
they are genuine,  enforceable,  or appropriate for the  represented  purpose or
that  they are  other  than what  they  purport  to be on their  face or (ii) to
determine  if any  Indenture  Trustee's  Loan File should  include any  document
specified in Section 2.5(a)(v).

     After the  delivery  of the  certification,  the  Indenture  Trustee  shall
provide to the  Servicer  and the  Depositor,  and the  Depositor  shall in turn
provide to the Indenture  Trustee,  no less frequently  than quarterly,  updated
certifications,  a form of which is attached hereto as Exhibit F, indicating the
then  current  status  of  exceptions   until  all  such  exceptions  have  been
eliminated.

     If in the  process of  reviewing  the  Indenture  Trustee's  Loan Files and
making or preparing the  certifications  referred to above the Indenture Trustee
finds any document or documents  constituting  a part of an Indenture  Trustee's
Loan File to be missing or defective in any material  respect,  or at the end of
any 360-day  period  referenced  above finds that all  recorded  Assignments  of
Mortgage and all original  Mortgages or certified  copies  thereof have not been
delivered to it, the Indenture  Trustee  shall  promptly so notify the Depositor
and the Servicer.  In  performing  any such review,  the  Indenture  Trustee may
conclusively  rely on the Depositor as to the purported  genuineness of any such
document  and any  signature  thereon.  It is  understood  that the scope of the
Indenture  Trustee's  review of the items  delivered  to the  Indenture  Trustee
pursuant to Section 2.5, unless  otherwise  expressly  stated,  shall be limited
solely to confirming that the documents listed in Section 2.5 have been executed
and  received,  relate to the Loans in the Loan  Schedule  and conform as to the
loan number and address and  description  thereof in the Loan Schedule.  Neither
the  Indenture  Trustee  nor  the  Issuer  shall  have  any  responsibility  for
determining  whether any document is valid and binding,  whether the text of any
assignment or endorsement  is in proper or recordable  form or whether a blanket
assignment is permitted in any applicable  jurisdiction.  In addition,  upon the
discovery by the Depositor, the Servicer or the Indenture Trustee of a breach of
any of the  representations  and  warranties  made by the  Depositor  herein  in
respect of any Loan which  materially  and  adversely  affects the value of such
Loan  or  the  interests  of  the  Securityholders  in  such  Loan,  the  Person
discovering  such breach shall give prompt  written  notice to the other Persons
set forth in this sentence.

     At such time as any Loan becomes 90 days  Delinquent,  the  Servicer  shall
make, or cause to be made, a reasonable  investigation to determine whether such
Loan satisfied the  representations and 


                                       27
<PAGE>

warranties  of the  Depositor  set forth in Section 3.4 as of the Closing  Date;
provided,  however,  that only one such investigation  shall be required for any
Loan.

     If the Depositor has not delivered all required  documentation with respect
to any Loan within the time  periods  specified in this  Agreement  (as such may
have been extended  pursuant to Section  2.5(b)) or if a material  defect exists
with respect to any  documentation  delivered by the  Depositor,  the  Depositor
shall be required to take action with  respect to such Loan as and to the extent
provided in Section 3.5.

     (b) The  Servicer's  Loan File shall be held in the custody of the Servicer
for the  benefit of, and as agent for,  the  Securityholders  and the  Indenture
Trustee as the owner thereof.  It is intended that by the  Servicer's  agreement
pursuant to this Section  2.6(b) the  Indenture  Trustee shall be deemed to have
possession  of the  Servicer's  Loan Files for purposes of Section  9-305 of the
Uniform  Commercial Code of the state in which such documents or instruments are
located. The Servicer shall promptly report to the Indenture Trustee any failure
by it to hold the  Servicer's  Loan File as herein  provided and shall  promptly
take  appropriate  action to remedy any such failure.  In acting as custodian of
such documents and  instruments,  the Servicer agrees not to assert any legal or
beneficial ownership interest in the Loans or such documents or instruments. The
Servicer agrees to indemnify the  Securityholders  and the Indenture Trustee for
any and all  liabilities,  obligations,  losses,  damages,  payments,  costs, or
expenses of any kind whatsoever which may be imposed on, incurred by or asserted
against the Securityholders or the Indenture Trustee as the result of any act or
omission  by the  Servicer  relating  to the  maintenance  and  custody  of such
documents or instruments  which have been  delivered to the Servicer;  provided,
however, that the Servicer will not be liable for any portion of any such amount
resulting  from  the  negligence  or  misconduct  of any  Securityholder  or the
Indenture  Trustee and provided,  further,  that the Servicer will not be liable
for any portion of any such amount resulting from the Servicer's compliance with
any  instructions  or directions  consistent  with this Agreement  issued to the
Servicer by the Indenture  Trustee.  The Indenture Trustee shall have no duty to
monitor or otherwise oversee the Servicer's performance as custodian hereunder.

     (c) If the  Custodian,  during  the  process  of  reviewing  the  Indenture
Trustee's  Loan Files,  finds any document  constituting  a part of an Indenture
Trustee's Loan File which is not executed,  has not been received,  is unrelated
to  any  Loan  identified  in  the  Loan  Schedule,  does  not  conform  to  the
requirements of Section 2.5 or does not conform,  in all material  respects,  to
the  description  thereof as set forth in the Loan Schedule,  then the Custodian
shall promptly so notify the Depositor,  the Servicer, the Indenture Trustee and
the Issuer.  In performing any such review,  the Custodian may conclusively rely
on the  Depositor as to the purported  genuineness  of any such document and any
signature thereon.  It is understood that the scope of the Custodian's review of
the Indenture  Trustee's  Loan Files is limited  solely to  confirming  that the
documents  listed in Section 2.5 have been received and further  confirming that
any and all documents  delivered  pursuant to Section 2.5 have been executed and
relate to the Loans identified in the Loan Schedule.  Neither the Issuer nor the
Custodian shall have any responsibility for determining  whether any document is
valid and  binding,  whether the text of any  assignment  or  endorsement  is in
proper or recordable form,  whether any document has been recorded in accordance
with the  requirements  of any  applicable  jurisdiction,  or  whether a blanket
assignment is permitted in any applicable jurisdiction.  If a material defect in
a document  constituting part of an Indenture Trustee's Loan File is discovered,
then Depositor and _____ shall comply with the cure, substitution and repurchase
provisions of Section 3.5.

     Section 2.07 Subsequent Transfers.

     (a) Subject to the satisfaction of the conditions set forth in this Article
II and pursuant to the terms of the related Subsequent  Transfer  Agreement,  in
consideration of the Indenture  Trustee's  delivery on each Subsequent  Transfer
Date to or upon the order of the Depositor of all or a portion of the balance of
funds  in the  Pre-Funding  Account,  the  Depositor  shall  on such  Subsequent
Transfer Date sell,  transfer, 


                                       28
<PAGE>

assign, set over and otherwise convey without recourse to the Issuer, all of its
right,  title and interest in and to each  Subsequent Loan listed on the related
Loan  Schedule  delivered by the  Depositor on such  Subsequent  Transfer  Date,
including  (i) the related  Principal  Balance,  all  interest  payments and all
collections  in respect of principal  received  after the related  Cut-Off Date;
(ii) any real  property  that  secured  such  Subsequent  Loan and that has been
acquired  by  foreclosure  or  deed in lieu  of  foreclosure;  (iii)  all of its
interest in any insurance  policies in respect of such Subsequent Loan; and (iv)
all proceeds of the  foregoing.  The transfer by the  Depositor to the Issuer of
the  Subsequent  Loans set forth in the related  Subsequent  Transfer  Agreement
shall be absolute and shall be intended by all parties hereto to be treated as a
sale by the Depositor to the Issuer in  consideration of the funds released from
the Pre-Funding  Account. If the assignment and transfer of the Subsequent Loans
and the other  property  specified in this Section  2.7(a) from the Depositor to
the Issuer  pursuant to this  Agreement is held or deemed not to be a sale or is
held or deemed to be a pledge of security for a loan, the Depositor intends that
the rights and  obligations of the parties shall be established  pursuant to the
terms of this  Agreement  and that, in such event,  (i) the  Depositor  shall be
deemed to have  granted  and does  hereby  grant to the  Indenture  Trustee  and
Co-Owner Trustee as of each Subsequent Transfer Date a perfected, first priority
security  interest in the entire  right,  title and interest of the Depositor in
and to the related Subsequent Loans and all other property conveyed to the Owner
Trustee and Co-Owner  Trustee  pursuant to this Section  2.7(a) and all proceeds
thereof,  and (ii) this Agreement  shall  constitute a security  agreement under
applicable  law.  The amount  released  to the  Depositor  from the  Pre-Funding
Account  shall be one hundred  percent  (100%) of the aggregate of the Principal
Balances of the Subsequent Loans so transferred.

     (b) The Indenture  Trustee shall  contribute from the  Pre-Funding  Account
funds  in an  amount  equal  to  one-hundred  percent  (100%)  of the  aggregate
Principal  Balances as of the related  Cut-Off  Date or Dates of the  Subsequent
Loans so  transferred to the Issuer and use such cash to purchase the Subsequent
Loans on behalf of the Issuer,  along with the other property and rights related
thereto  described in paragraph (a) above only upon the  satisfaction of each of
the following conditions on or prior to the related Subsequent Transfer Dates:

          (i) the Depositor  shall have provided the  Indenture  Trustee,  Owner
     Trustee,  the  Co-Owner  Trustee and the Rating  Agencies  with an Addition
     Notice,  which notice shall be given not less than four Business Days prior
     to the related Subsequent  Transfer Date and shall designate the Subsequent
     Loans to be sold to the Issuer and the aggregate Principal Balances of such
     Loans as of the related Cut-Off Date or Dates;

          (ii) the Depositor shall have deposited in the Collection  Account all
     principal  collected after the related  Cut-Off Date and interest  payments
     collected  after the  related  Cut-Off  Date in respect of each  Subsequent
     Loan, and the related Subsequent Cut-Off Date Deposit;

          (iii) the Depositor  shall have delivered an Officer's  Certificate to
     the Indenture  Trustee and the Co-Owner Trustee  confirming that as of each
     Subsequent  Transfer Date, the Depositor was not insolvent,  nor will it be
     made insolvent by such transfer, nor is it aware of any pending insolvency;

          (iv) the Pre-Funding Period shall not have ended;

          (v) the Depositor  shall have  delivered to the  Indenture  Trustee an
     Officer's  Certificate   confirming  the  satisfaction  of  each  condition
     precedent  specified in this  paragraph  (b) and in the related  Subsequent
     Transfer Agreement;

          (vi) the Depositor  shall have  delivered an Officer's  Certificate to
     the  Indenture  Trustee  and  the  Co-Owner  Trustee  confirming  that  the
     representations  and  warranties of the  Depositor  pursuant to Section 3.4
     (other  than  to  the  extent  representations  and  warranties  relate  to
     statistical 


                                       29
<PAGE>

     information  as  to  the  characteristics  of  the  initial  Loans  in  the
     aggregate) and pursuant to Section 3.2 are true and correct with respect to
     the Depositor and the Subsequent Loans, as applicable, as of the Subsequent
     Transfer Date;

          (vii) the Issuer  shall not  purchase  any group of  Subsequent  Loans
     unless the  Depositor  shall have  delivered  to the  Indenture  Trustee an
     Officer's  Certificate  confirming that, as a result of such purchase,  the
     percentage of the Pool Principal  Balance  comprised of Mortgage Loans that
     do not constitute "real estate mortgages" (as set forth in Section 3.4(af))
     remains the same or increases.

          (viii) the Depositor shall have provided the Indenture Trustee and the
     Co-Owner  Trustee  with an Opinion of Counsel  relating  to the sale of the
     Subsequent Loans to the Indenture Trustee;

          (ix) the Issuer shall not purchase a Subsequent Loan unless it and the
     Indenture  Trustee shall each have received a certificate  of the Depositor
     indicating  (a) the Rating  Agencies  shall have  consented to the purchase
     thereof  (which  consent shall not be  unreasonably  withheld) and (b) such
     subsequent  loan  shall  mature no later than  six-months  after the latest
     maturing initial Loan; and

          (x) in connection  with the transfer and  assignment of the Subsequent
     Loans, the Depositor shall satisfy the document  delivery  requirements set
     forth in Section 2.5.

     (c) In  connection  with each  Subsequent  Transfer Date and on the related
Distribution  Date,  the Indenture  Trustee  shall  determine (i) the amount and
correct  dispositions  of the Capitalized  Interest  Requirement and Pre-Funding
Account Earnings for such Distribution Date in accordance with the provisions of
this  Agreement  and (ii) any other  necessary  matters in  connection  with the
administration  of the  Pre-Funding  Account  and of  the  Capitalized  Interest
Account.  In the event that any amounts are released as a result of  calculation
error  by the  Indenture  Trustee  from  the  Pre-Funding  Account  or from  the
Capitalized  Interest  Account,  the  Indenture  Trustee  shall  not  be  liable
therefor,  and  the  Depositor  shall  immediately  repay  such  amounts  to the
Indenture Trustee.


                                       30
<PAGE>

                                  ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

Section 3.01 Representations and Warranties of the Depositor.

     The Depositor hereby represents and warrants to the Indenture Trustee,  the
Owner  Trustee  and  the  Securityholders  that  as of the  Closing  Date or the
Subsequent  Transfer Date, as the case may be (except as otherwise  specifically
provided herein):

     (a) The Depositor is a corporation duly organized,  validly existing and in
good  standing  under  the  laws of the  State of  North  Carolina.  and has all
licenses  necessary  to carry on its  business  as now  being  conducted  and is
licensed,  qualified  and in good  standing  in  each  state  where a  Mortgaged
Property is located if the laws of such state require licensing or qualification
in  order  for the  Depositor  to  conduct  such  business  and to  perform  its
obligations  as the  Depositor  hereunder,  and in any event the Depositor is in
compliance with the laws of any such state to the extent necessary to ensure the
enforceability  of the  related  Loans,  and  had at all  relevant  times,  full
corporate  power to  originate or purchase the Loans,  to own its  property,  to
carry on its business as presently  conducted  and to enter into and perform its
obligations under this Agreement;

     (b) The execution  and delivery of this  Agreement by the Depositor and its
performance of and compliance  with the terms of this Agreement will not violate
the Depositor's  certificate of incorporation or by-laws or constitute a default
(or an event that,  with notice or lapse of time,  or both,  would  constitute a
default)  under,  or  result in the  breach or  acceleration  of,  any  material
contract,  agreement or other  instrument  to which the  Depositor is a party or
which may be applicable to the Depositor or any of its assets;

     (c) The  Depositor  has the full  power  and  authority  to enter  into and
consummate all transactions  contemplated by this Agreement to be consummated by
it,  has  duly  authorized  the  execution,  delivery  and  performance  of this
Agreement,  and has duly executed and delivered this Agreement.  This Agreement,
assuming due authorization,  execution and delivery by the Issuer, the Servicer,
and the Indenture Trustee,  constitutes a valid, legal and binding obligation of
the  Depositor,  enforceable  against it in  accordance  with the terms  hereof,
except  as  such   enforcement   may  be  limited  by  bankruptcy,   insolvency,
reorganization,  receivership,  moratorium  or other similar laws relating to or
affecting the rights of creditors  generally,  and by general equity  principles
(regardless of whether such  enforcement is considered in a proceeding in equity
or at law);

     (d) The Depositor is not in violation of, and the execution and delivery of
this  Agreement by the Depositor and its  performance  and  compliance  with the
terms of this  Agreement  will not  constitute a violation  with respect to, any
order or decree of any court or any order or regulation  of any federal,  state,
municipal or  governmental  agency having  jurisdiction,  which  violation would
materially  and  adversely  affect the  condition  (financial  or  otherwise) or
operations of the Depositor or its properties or materially and adversely affect
the performance of its duties hereunder;

     (e) There is no action,  suit,  proceeding or investigation  pending or, to
the knowledge of the  Depositor,  threatened,  before any court,  administrative
agency or governmental  tribunal against the Depositor which,  either in any one
instance or in the aggregate,  may result in any material  adverse change in the
business,  operations,   financial  condition,   properties  or  assets  of  the
Depositor,  or in  any  material  impairment  of the  right  or  ability  of the
Depositor to carry on its business  substantially  as now  conducted,  or in any
material  liability  on the part of the  Depositor,  or which  would  draw  into
question the validity of this Agreement, the Loans, or of any action taken or to
be taken  in  connection  with the  obligations  of the  Depositor  contemplated
herein, or which would impair materially the ability of the Depositor to perform

                                       31
<PAGE>

under the terms of this  Agreement or that might prohibit its entering into this
Agreement or the consummation of any of the transactions contemplated hereby;

     (f)  No  consent,  approval,   authorization  or  order  of  any  court  or
governmental  agency  or  body  is  required  for the  execution,  delivery  and
performance  by the Depositor of, or  compliance  by the  Depositor  with,  this
Agreement  or  the  Securities,  or for  the  consummation  of the  transactions
contemplated   by  this   Agreement,   except  for  such  consents,   approvals,
authorizations  and orders, if any, that have been obtained prior to the Closing
Date;

     (g) The  Depositor  has filed or will file the  Prospectus  and  Prospectus
Supplement  with the  Commission  in  accordance  with  Rule  424(b)  under  the
Securities Act;

     (h) The Depositor acquired title to the Loans in good faith, without notice
of any adverse claim;

     (i) The collection practices, if any, used by the Depositor with respect to
the Loans have been,  in all  material  respects,  legal,  proper,  prudent  and
customary in the non-conforming mortgage servicing business;

     (j) No Officers' Certificate,  statement, report or other document prepared
by the  Depositor  and  furnished  or to be  furnished  by it  pursuant  to this
Agreement or in connection with the  transactions  contemplated  hereby contains
any  untrue  statement  of  material  fact or  omits to  state a  material  fact
necessary to make the statements contained herein or therein not misleading;

     (k) The  Depositor is duly  licensed  where  required as a "Licensee" or is
otherwise  qualified in each state in which it transacts  business and is not in
default of such state's applicable laws, rules and regulations, except where the
failure to so qualify or such default would not have a material  adverse  effect
on the  ability  of the  Depositor  to  conduct  its  business  or  perform  its
obligations hereunder;

     (l) The Depositor does not believe, nor does it have any reason or cause to
believe,  that it cannot  perform  each and  every  covenant  contained  in this
Agreement.  The  Depositor is solvent and the sale of the Loans by the Depositor
pursuant to the terms of this  Agreement  will not cause the Depositor to become
insolvent.  The sale of the Loans by the Depositor pursuant to the terms of this
Agreement was not undertaken with the intent to hinder,  delay or defraud any of
the Depositor's creditors;

     (m) Neither this Agreement nor the information  contained in the Prospectus
Supplement   under  the  captions   "Summary  __  The  Loans,"  "Risk  Factors",
"Underwriting  Guidelines" and  "____________"  contains no untrue  statement or
alleged untrue  statement of a material fact or omits to state any material fact
necessary to make the statements  contained  herein or therein,  in light of the
circumstances under which they were made, not misleading;

     (n) The  Depositor  is not  required  to be  registered  as an  "investment
company" under the Investment Company Act of 1940, as amended;

     (o) Upon the receipt of each  Indenture  Trustee's Loan File by the Issuer,
the  Issuer  will have good  title to each  related  Loan and such  other  items
comprising  the corpus of the Trust Estate free and clear of any lien created by
the Depositor (other than liens which will be simultaneously released);

     (p) The consummation of the transactions contemplated by this Agreement are
in  the  ordinary  course  of  business  of the  Depositor,  and  the  transfer,
assignment  and  conveyance  of the Debt  Instruments  and the  Mortgages by the
Depositor pursuant to this Agreement are not subject to the bulk transfer or any
similar statutory provisions in effect in any applicable jurisdiction;


                                       32
<PAGE>

     (q) The Loans are not  intentionally  selected  in a manner so as to affect
adversely the interests of the Issuer;

     (r) The Depositor has determined  that it will treat the disposition of the
Loans pursuant to this Agreement as a sale for accounting and tax purposes;

     (s) The  Depositor  has not dealt with any  broker or agent or anyone  else
that may be entitled to any commission or  compensation  in connection  with the
sale of the  Loans  to the  Issuer  other  than to the  Issuer  or an  affiliate
thereof;

     (t) The consideration  received by the Depositor upon the sale of the Loans
under this Agreement  constitutes fair  consideration and reasonably  equivalent
value for the Loans.

     (u) The  Depositor  did not sell the Loans to the Issuer with any intent to
hinder,  delay  or  defraud  any of its  creditors;  the  Depositor  will not be
rendered insolvent as a result of the sale of the Loans to the Issuer;

     (v) As of the Closing  Date,  the  Depositor had good title to, and was the
sole  owner of,  each Loan free and clear of any Lien  other  than any such Lien
released simultaneously with the sale contemplated herein, and, immediately upon
each transfer and assignment herein contemplated,  the Depositor will have taken
all steps  necessary so that the Issuer will have good title to, and will be the
sole owner of, each Loan free and clear of any lien; and

     (w) The transfer, assignment and conveyance of the Debt Instruments and the
Mortgages by the  Depositor  pursuant to this  Agreement  are not subject to the
bulk  transfer  laws  or any  similar  statutory  provisions  in  effect  in any
applicable jurisdiction.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section 3.2 shall  survive  delivery of the  respective  Indenture
Trustee's  Loan Files to the Custodian  (as the agent of the Indenture  Trustee)
and  shall  inure to the  benefit  of the  Securityholders,  the  Servicer,  the
Indenture  Trustee,  the Owner Trustee and the Issuer.  Upon discovery by any of
the Depositor,  the Servicer or the Indenture  Trustee of a breach of any of the
foregoing  representations  and warranties that materially and adversely affects
the value of any Loan or the interests of the Securityholders therein, the party
discovering  such breach shall give prompt written notice (but in no event later
than two Business  Days  following  such  discovery) to the other  parties.  The
obligations  of the Depositor and [ _____ ] set forth in Section 3.5 to cure any
breach or to substitute for or repurchase an affected Loan shall  constitute the
sole remedies  available to the  Securityholders,  the  Servicer,  the Indenture
Trustee and the Owner  Trustee  respecting a breach of the  representations  and
warranties contained in this Section 3.2.

     Section 3.02 Representations, Warranties and Covenants of the Servicer.

     The Servicer hereby represents and warrants to and covenants with the Owner
Trustee, the  Securityholders,  and the Depositor that as of the Closing Date or
as of such date specifically provided herein:

     (a) The Servicer is a federal savings bank duly organized, validly existing
and in good standing  under the laws of the United States of America and has all
licenses  necessary  to carry on its  business  as now  being  conducted  and is
licensed,  qualified  and in good  standing  in  each  state  where a  Mortgaged
Property is located if the laws of such state require licensing or qualification
in  order  for  the  Servicer  to  conduct  such  business  and to  perform  its
obligations as the Servicer hereunder and is in any event in compliance with the
laws of each  state in which any  Mortgaged  Property  is  located to the extent
necessary to ensure the enforceability of each Loan in accordance with the terms
of this Agreement;


                                       33
<PAGE>

     (b) The  execution  and delivery of this  Agreement by the Servicer and its
performance of and compliance  with the terms of this Agreement will not violate
the  Servicer's  charter or by-laws or  constitute  a default (or an event that,
with notice or lapse of time, or both,  would  constitute a default)  under,  or
result in the breach or  acceleration  of, any material  contract,  agreement or
other  instrument to which the Servicer is a party or which may be applicable to
the Servicer or any of its assets;

     (c) The  Servicer  has the full  power  and  authority  to  enter  into and
consummate all transactions  contemplated by this Agreement, has duly authorized
the execution, delivery and performance of this Agreement, and has duly executed
and  delivered  this  Agreement.  This  Agreement,  assuming due  authorization,
execution  and  delivery  by the  Issuer,  the  Indenture  Trustee and the Owner
Trustee,  constitutes  a valid,  legal and binding  obligation  of the Servicer,
enforceable  against  it in  accordance  with the terms  hereof,  except as such
enforcement   may  be  limited  by   bankruptcy,   insolvency,   reorganization,
receivership,  moratorium  or other  similar laws  relating to or affecting  the
rights of creditors  generally and those of creditors of a federal savings bank,
and by general  equity  principles  (regardless  of whether such  enforcement is
considered in a proceeding in equity or at law);

     (d) The Servicer is not in violation  of, and the execution and delivery of
this Agreement by the Servicer and its performance and compliance with the terms
of this  Agreement will not constitute a violation with respect to, any order or
decree of any court or any order or regulation of any federal,  state, municipal
or governmental agency having jurisdiction, which violation would materially and
adversely  affect the  condition  (financial  or otherwise) or operations of the
Servicer,  materially  and  adversely  affect  the  performance  of  its  duties
hereunder  or impair the ability of the  Indenture  Trustee (or the  Servicer as
agent of the  Indenture  Trustee) to realize on the Loans or impair the value of
the Loans;

     (e) There is no action,  suit,  proceeding or investigation  pending or, to
the  knowledge of the  Servicer,  threatened,  before any court,  administrative
agency or  government  tribunal  against the  Servicer  that,  either in any one
instance or in the aggregate,  may result in any material  adverse change in the
business, operations, financial condition, properties or assets of the Servicer,
or in any material  impairment  of the right or ability of the Servicer to carry
on its business substantially as now conducted,  or in any material liability on
the part of the Servicer, or which would draw into question the validity of this
Agreement,  the Loans,  or of any action taken or to be taken in connection with
the  obligations  of the  Servicer  contemplated  herein,  or which would impair
materially  the  ability  of the  Servicer  to  perform  under the terms of this
Agreement  or that  might  prohibit  its  entering  into this  Agreement  or the
consummation of any of the transactions contemplated hereby;

     (f) The  Servicer  will  examine each  Subservicing  Agreement  and will be
familiar with the terms thereof.  Each  designated  Subservicer and the terms of
each  Subservicing  Agreement  will be required to comply with the provisions of
Section 4.7. The terms of any  Subservicing  Agreement will not be  inconsistent
with any of the provisions of this Agreement;

     (g)  No  consent,  approval,   authorization  or  order  of  any  court  or
governmental  agency  or  body  is  required  for the  execution,  delivery  and
performance  by the  Servicer  of, or  compliance  by the  Servicer  with,  this
Agreement  or  the  Securities,  or for  the  consummation  of the  transactions
contemplated   by  this   Agreement,   except  for  such  consents,   approvals,
authorizations  and orders, if any, that have been obtained prior to the Closing
Date;

     (h) The collection practices used by the Servicer with respect to the Loans
have been, in all material respects, legal, proper, prudent and customary in the
nonconforming mortgage servicing business;

     (i) The  transactions  contemplated  by this  Agreement are in the ordinary
course of business of the Servicer;


                                       34
<PAGE>

     (j) The Servicer is duly  licensed  where  required as a  "licensee"  or is
otherwise  qualified in each state in which it transacts  business and is not in
default of such state's applicable laws, rules and regulations, except where the
failure to so qualify or such default would not have a material  adverse  effect
on  the  ability  of the  Servicer  to  conduct  its  business  or  perform  its
obligations hereunder;

     (k) The Servicer is an Eligible  Servicer and  services  mortgage  loans in
accordance with Accepted Servicing Procedures;

     (l) Neither this Agreement nor the information  contained in the Prospectus
Supplement  under  the  captions  "Risk  Factors  Underwriting  Guidelines"  and
"_______________" contains any untrue statement or alleged untrue statement of a
material  fact or  omits  to  state  any  material  fact  necessary  to make the
statements  contained  herein or therein,  in light of the  circumstances  under
which they will be made, not misleading;

     (m) No Officers' Certificate,  statement, report or other document prepared
by the  Servicer  and  furnished  or to be  furnished  by it  pursuant  to  this
Agreement or in connection with the  transactions  contemplated  hereby contains
any  untrue  statement  of  material  fact or  omits to  state a  material  fact
necessary to make the statements contained herein or therein not misleading;

     (n) The Servicer is solvent and will not be rendered  insolvent as a result
of the performance of its obligations pursuant to this Agreement;

     (o) The Servicer has not waived any default,  breach, violation or event of
acceleration under any Debt Instrument or the related Mortgage;

     (p)  The  Servicer  is not  required  to be  registered  as an  "investment
company" under the Investment Company Act of 1940, as amended.

     (q) This Agreement, the Loan Purchase Agreement and the Custodial Agreement
were each  approved by the board of  directors or loan  committee of  _________,
which approval is reflected in the minutes of said board or committee,  and will
be continuously  maintained from the time of its execution as an official record
of _________.

     It is  understood  and  agreed  that the  representations,  warranties  and
covenants set forth in this Section 3.3 shall survive delivery of the respective
Indenture  Trustee's Loan Files to the Indenture  Trustee and shall inure to the
benefit of the Securityholders and the Indenture Trustee.  Upon discovery by any
of the  Depositor,  the Servicer or the Indenture  Trustee of a breach of any of
the foregoing  representations,  warranties  and covenants  that  materially and
adversely affects the value of any Loan or the interests of the  Securityholders
therein, the party discovering such breach shall give prompt written notice (but
in no event later than two Business Days following such  discovery) to the other
parties.  The  obligations  of the Servicer set forth in (x) Section 3.5 to cure
any breach or to purchase an affected  Loan and (y) Section  9.1(a) to indemnify
and hold harmless the Issuer,  the  Depositor,  the Indenture  Trustee,  and the
Securityholders  shall constitute the sole remedies  available to the Depositor,
the Securityholders, the Issuer, or the Indenture Trustee respecting a breach of
the representations, warranties and covenants contained in this Section 3.3.

     Section 3.03 Representations and Warranties regarding Individual Loans.

     Each of the [Servicer] and the Depositor hereby  represents and warrants to
the Issuer, the Indenture Trustee and the Securityholders,  with respect to each
Loan,  as of the Closing Date and, with respect to each  Subsequent  Loan, as of
the related Subsequent Transfer Date (except as otherwise expressly stated):


                                       35
<PAGE>

     (a) The information  set forth in each Loan Schedule is complete,  true and
correct;

     (b) The  information  to be  provided  by the  Depositor  to the  Indenture
Trustee in  connection  with a  Subsequent  Loan will be true and correct in all
material  respects at the date or dates  respecting  which such  information  is
furnished;

     (c) Each  Mortgage  is a valid first or second lien on a fee simple (or its
equivalent under applicable state law) estate in the real property  securing the
amount owed by the Mortgagor under the Debt  Instrument  subject only to (i) the
lien of current real property taxes and  assessments  which are not  delinquent,
(ii)  any  related  first  mortgage  loan,  (iii)   covenants,   conditions  and
restrictions,  rights of way, easements and other matters of public record as of
the date of  recording of such  Mortgage,  such  exceptions  appearing of record
being acceptable to mortgage lending institutions  generally in the area wherein
the related  Mortgaged  Property is located and specifically  referred to in the
title insurance  policy  delivered to the originator of the Loan and referred to
or  otherwise  considered  in the  appraisal  obtained  in  connection  with the
origination of the related Loan and (iv) other matters to which like  properties
are commonly subject which do not materially  interfere with the benefits of the
security intended to be provided by such Mortgage or the use,  enjoyment,  value
or marketability of the related Mortgaged Property;

     (d)  Immediately  prior  to the  sale  of the  Loan to the  Issuer  (i) the
Depositor  was the sole owner and  holder of each  Loan,  (ii) each Loan was not
otherwise  assigned or pledged,  (iii) the Depositor had good,  indefeasible and
marketable title thereto, (iv) the Depositor had full right to transfer and sell
the Loan  therein to the  Issuer  hereunder  free and clear of any  encumbrance,
equity interest, participation interest, lien, pledge, charge, claim or security
interest,  and (v) the  Depositor  had full  right and  authority  subject to no
interest or  participation  of, or agreement  with, any other party, to sell and
assign each Loan to the Issuer  hereunder and the Issuer will own such Loan free
and clear of any encumbrance,  equity interest,  participation  interest,  lien,
pledge,  charge, claim or security interest (other than the lien created by this
Agreement);

     (e) As of the Cut-Off  Date,  no payment of  principal or interest on or in
respect  of any Loan  remains  unpaid for 30 or more days past the date the same
was due in  accordance  with the  related  Debt  Instrument  without  regard  to
applicable grace periods;

     (f) No Fixed Rate Loan has a Loan Interest Rate less than, ___________% per
annum and the weighted  average  interest rate of the Fixed Rate Loans as of the
Cut-Off Date was  ___________%  and no Adjustable Rate Loan has a Lifetime Floor
less than  _________%  per annum and the weighted  average  interest rate of the
Adjustable Rate Loans as of the Cut-Off Date was ______%;

     (g) At  origination,  no Loan had an  original  term to maturity of greater
than 360 months;

     (h) As of the Cut-Off Date, the weighted average remaining term to maturity
of the Loans was 226 months;

     (i) There is no  mechanics'  or  similar  lien or claim for work,  labor or
material (and no rights are  outstanding  that under law could give rise to such
lien) affecting the Mortgaged  Property;  the related Mortgaged  Property is not
subject  to any lien or claim  which is or may be a lien  prior  to, or equal or
coordinate  with,  the lien of such  Mortgage,  except  those  which are insured
against by the title insurance policy referred to in (af) below;

     (j) There is no  delinquent  tax or  assessment  lien against any Mortgaged
Property;


                                       36
<PAGE>

     (k) Such Loan, the Mortgage,  and the Debt Instrument,  including,  without
limitation,  the obligation of the Mortgagor to pay the unpaid  principal of and
interest on the Debt Instrument, are each not subject to any right of rescission
(or any such rescission  right has expired in accordance  with applicable  law),
set-off,  counterclaim, or defense, including the defense of usury, nor will the
operation of any of the terms of the Debt  Instrument  or the  Mortgage,  or the
exercise  of any right  thereunder,  render  either the Debt  Instrument  or the
Mortgage  unenforceable,  in  whole  or in  part,  or  subject  to any  right of
rescission,  set-off,  counterclaim, or defense, including the defense of usury,
and no such right of  rescission,  set-off,  counterclaim,  or defense  has been
asserted with respect thereto;

     (l)  The  Mortgaged  Property  is free of  material  damage  and is in good
repair,  and  there is no  pending  or  threatened  proceeding  for the total or
partial condemnation of the Mortgaged Property;

     (m) The  Depositor  has not  received  a notice  of  default  of any  first
mortgage  loan secured by the Mortgaged  Property  which has not been cured by a
party other than the Depositor;

     (n) Each  Debt  Instrument  and  Mortgage  are in  substantially  the forms
previously provided to the Indenture Trustee;

     (o) No Loan had, at the date of origination, a Combined Loan-to-Value Ratio
in excess of 125%, and the weighted average Combined  Loan-to-Value ratio of all
Loans as of the Cut-Off Date was _____________%;

     (p) The  Loan was not  originated  in a  program  in which  the  amount  of
documentation  in the  underwriting  process  was limited in  comparison  to the
originator's normal documentation requirements for similar type loans;

     (q) No more  than the  following  percentages  of the  Loans  by  Principal
Balance as of the Cut-Off Date were secured by Mortgaged  Properties  located in
the following states

   State                    Percent of
                          Principal Balance          
[__________]     [______]%                  [__________]     [______]%
[__________]     [______]%                  [__________]     [______]%         
[__________]     [______]%                  [__________]     [______]%         

     (r) The Loans were not selected by the  Depositor for sale to the Issuer on
any basis adverse to the Issuer  relative to the  portfolio of similar  mortgage
loans of the Depositor;

     (s) None of the Loans constitutes a lien on leasehold interests;


                                       37
<PAGE>

     (t) Each Mortgage  contains  customary  and  enforceable  provisions  which
render  the  rights  and  remedies  of  the  holder  thereof  adequate  for  the
realization  against  the  related  Mortgaged  Property  of the  benefits of the
security including (A) in the case of a Mortgage  designated as a deed of trust,
by trustee's sale and (B) otherwise by judicial foreclosure.  To the best of the
Depositor's knowledge, there is no homestead or other exemption available to the
related  Mortgagor which would  materially  interfere with the right to sell the
related  Mortgaged  Property at a trustee's  sale or the right to foreclose  the
related Mortgage. The Mortgage contains customary and enforceable provisions for
the  acceleration  of the payment of the  Principal  Balance of such Loan in the
event all or any part of the related  Mortgaged  Property  is sold or  otherwise
transferred without the prior written consent of the holder thereof;

     (u) Each Loan has been closed and the proceeds of such Loan have been fully
disbursed,   including  reserves  set  aside  by  the  Depositor,  there  is  no
requirement  for,  and  the  Depositor  shall  not  make  any,  future  advances
thereunder.  Any  future  advances  made  prior to the  Cut-Off  Date  have been
consolidated  with the  principal  balance  secured  by the  Mortgage,  and such
principal  balance,  as  consolidated,  bears a single  interest rate and single
repayment term reflected on the applicable Loan Schedule.  The Principal Balance
as of the Cut-Off  Date does not exceed the  original  principal  amount of such
Loan.  Any and all  requirements  as to  completion  of any  on-site or off site
improvements  and as to  disbursements  of any escrow funds  therefor  have been
complied with. All costs,  fees, and expenses  incurred in making,  or recording
such Loan have been paid and the related Mortgagor is not entitled to any refund
of any amounts paid or due under the related Debt Instrument or Mortgage;

     (v) All Loans were originated in compliance with  _________'s  Underwriting
Guidelines and conform in all material  respects to the description  thereof set
forth in the Prospectus Supplement;

     (w) The terms of the Mortgage and Debt  Instrument  have not been impaired,
waived,  altered,  or modified in any  respect,  except by a written  instrument
which has been recorded, if necessary,  to protect the interest of the Indenture
Trustee and which has been delivered to the Indenture Trustee.  The substance of
any  such  alteration  or  modification  is or as to  Subsequent  Loans  will be
reflected on the applicable Loan Schedule and, to the extent necessary, has been
or will be approved  by (i) the  insurer  under the  applicable  mortgage  title
insurance policy, and (ii) the insurer under any other insurance policy required
hereunder for such Loan where such insurance  policy  requires  approval and the
failure to procure approval would impair coverage under such policy;

     (x) No  instrument  of release,  satisfaction,  subordination,  rescission,
waiver,  alteration,  or modification  has been executed in connection with such
Loan, no Loan has been satisfied, canceled,  subordinated or rescinded, in whole
or in part,  and no Loan  has been  released,  in  whole or in part,  except  in
connection  with an assumption  agreement which has been approved by the insurer
under any insurance  policy  required  hereunder for such Loan where such policy
requires  approval and the failure to procure  approval  would  impair  coverage
under such policy, and which is part of the Mortgage File and has been delivered
to the Indenture Trustee, and the terms of which are reflected in the applicable
Loan Schedule;

     (y)  There is no  default,  breach,  violation,  or  event of  acceleration
existing under the Mortgage or the Debt Instrument and no event which,  with the
passage of time or with notice and the  expiration  of any grace or cure period,
would constitute such a default, breach, violation or event of acceleration, and
the  Depositor has not waived any such  default,  breach,  violation or event of
acceleration. All taxes, governmental assessments (including assessments payable
in  future  installments),  insurance  premiums,  water,  sewer,  and  municipal
charges,  leaseholder  payments, or ground rents which previously became due and
owing in respect of or affecting the related Mortgaged  Property have been paid.
The  Depositor  has not  advanced  funds,  or induced,  solicited,  or knowingly
received any advance of funds by a party other than the  Mortgagor,  directly or
indirectly,  for the payment of any amount  required by the Mortgage or the Debt
Instrument;


                                       38
<PAGE>

     (z)  All of the  improvements  which  were  included  for the  purposes  of
determining the Appraised Value of the Mortgaged  Property were completed at the
time that such Loan was  originated  and lie wholly  within the  boundaries  and
building  restriction  lines of such  Mortgaged  Property.  No  improvements  on
adjoining  properties  encroach  upon the  Mortgaged  Property.  No  improvement
located  on or being  part of the  Mortgaged  Property  is in  violation  of any
applicable zoning law or regulation. All inspections, licenses, and certificates
required  to be made or issued  with  respect to all  occupied  portions  of the
Mortgaged Property  (including all such improvements which were included for the
purpose of determining  such  Appraised  Value) and, with respect to the use and
occupancy of the same,  including but not limited to  certificates  of occupancy
and  fire  underwriters  certificates,  have  been  made or  obtained  from  the
appropriate  authorities and the Mortgaged  Property is lawfully  occupied under
applicable law;

     (aa) There do not exist any circumstances or conditions with respect to the
Mortgage,  the Mortgaged  Property,  the Mortgagor,  or the  Mortgagor's  credit
standing that can be reasonably expected to cause such Loan to become delinquent
or adversely affect the value or marketability of such Loan, other than any such
circumstances or conditions permitted under _________'s Underwriting Guidelines;

     (bb) All parties  which have had any interest in the  Mortgage,  whether as
mortgagee,  assignee,  pledgee or otherwise, are (or, during the period in which
they held and disposed of such  interest,  were) (i) in compliance  with any and
all  applicable  licensing  requirements  of the laws of the state  wherein  the
Mortgaged  Property  is located  and (ii) (A)  organized  under the laws of such
state,  (B)  qualified  to do  business  in  such  state,  (C)  federal  savings
associations or national banks, (D) not doing business in such state, or (E) not
required to qualify to do business in such state;

     (cc) The Debt Instrument,  the Mortgage and every other agreement,  if any,
executed by the applicable  Mortgagor in connection with such Loan, are genuine,
and each is the  legal,  valid and  binding  obligation  of the  maker  thereof,
enforceable  in accordance  with its terms,  except as such  enforcement  may be
limited by bankruptcy, insolvency, reorganization,  moratorium, or other similar
laws affecting the  enforcement of creditors'  rights  generally and except that
the equitable  remedy of specific  performance and other equitable  remedies are
subject to the discretion of the courts. All parties to the Debt Instrument, the
Mortgage and every other such  agreement had legal  capacity to execute the Debt
Instrument,  the Mortgage and every other such  agreement  and convey the estate
therein  purported to be  conveyed,  and the Debt  Instrument,  the Mortgage and
every other such agreement have been duly and properly  executed by such parties
or  pursuant  to a valid  power-of-attorney  that  has  been  recorded  with the
Mortgage;

     (dd) The  transfer of the Debt  Instrument  and the  Mortgage as and in the
manner contemplated by this Agreement is sufficient either (i) fully to transfer
to the Issuer all right,  title,  and interest of the Depositor  thereto as note
holder  and  mortgagee  or (ii) to grant to the  Issuer  the  security  interest
referred to in Section 2.2.  The  Mortgage  has been duly  assigned and the Debt
Instrument has been duly endorsed.  The assignment of Mortgage  delivered to the
Indenture  Trustee  pursuant  to  Section  2.1(a) is in  recordable  form and is
acceptable  for recording  under the laws of the  applicable  jurisdiction.  The
endorsement of the Debt Instrument, the delivery to the Indenture Trustee of the
endorsed Debt Instrument,  and such assignment of Mortgage,  and the delivery of
such  assignment  of Mortgage for  recording  to, and the due  recording of such
assignment  of  Mortgage  in, the  appropriate  public  recording  office in the
jurisdiction in which the Mortgaged Property is located are sufficient to permit
the  Indenture  Trustee  to  avail  itself  of all  protection  available  under
applicable  law  against the claims of any  present or future  creditors  of the
Depositor,  and are sufficient to prevent any other sale, transfer,  assignment,
pledge,  or  hypothecation  of the Debt Instrument and Mortgage by the Depositor
from being enforceable;

     (ee)  Any  and  all  requirements  of any  federal,  state,  or  local  law
including, without limitation, usury,  truth-in-lending,  real estate settlement
procedures,  consumer credit protection, equal credit opportunity, or disclosure
laws  applicable to such Loan have been complied  with,  and the Servicer  shall
maintain in its possession,  available for the Indenture  Trustee's  inspection,
and shall deliver to the


                                       39
<PAGE>

Indenture  Trustee or its designee upon demand,  evidence of compliance with all
such  requirements.  The consummation of the  transactions  contemplated by this
Agreement will not cause the violation of any such laws;

     (ff) On the Closing Date, [55]% or more (by aggregate Principal Balance) of
the Loans do not constitute "real estate  mortgages" for the purpose of Treasury
Regulation "301.7701 under the Code. For this purpose a Loan does not constitute
a "real estate mortgage" if:

          (i) The Loan is not secured by an interest in real property, and

          (ii) The Loan is not an "obligation principally secured by an interest
     in real property."

          For this purpose an "obligation is principally  secured by an interest
     in real property" if it satisfies  either the test set out in paragraph (1)
     or paragraph (2) below.

               (1) The 80-percent test. An obligation is principally  secured by
          an interest in real  property if the fair market value of the interest
          in real property securing the obligation

                    (A) was at least equal to 80 percent of the  adjusted  issue
               price of the obligation at the time the obligation was originated
               (or,  if  later,  the  time  the  obligation  was   significantly
               modified); or

                    (B) is at least  equal to 80 percent of the  adjusted  issue
               price of the obligation on the Closing Date.

          For purposes of this  paragraph (1), the fair market value of the real
     property  interest  must be first  reduced by the amount of any lien on the
     real property  interest that is senior to the obligation being tested,  and
     must be further  reduced by a  proportionate  amount of any lien that is in
     parity  with  the  obligation  being  tested,   in  each  case  before  the
     percentages  set forth in (1)(A) and (1)(B) are  determined.  The  adjusted
     issue price of an  obligation is its issue price plus the amount of accrued
     original issue discount, if any, as of the date of determination.

               (2) Alternative test. An obligation is principally  secured by an
          interest in real property if substantially  all of the proceeds of the
          obligation  were used to acquire or to improve or protect an  interest
          in real property that, at the  origination  date, is the only security
          for the obligation. For purposes of this test, loan guarantees made by
          the United States or any state (or any political subdivision,  agency,
          or  instrumentality  of the United  States or of any state),  or other
          third party credit  enhancement are not viewed as additional  security
          for a loan. An obligation is not  considered to be secured by property
          other than real  property  solely  because the  obligor is  personally
          liable on the obligation.  For this purpose only, substantially all of
          the  proceeds  of the  obligations  means  66% or  more  of the  gross
          proceeds.

     (gg) Such Loan,  if a first  lien,  is covered  by an ALTA  mortgage  title
insurance  policy or such other generally used and acceptable form of policy and
such Loan,  if a second  lien,  is covered by a PERT  policy,  issued by and the
valid and binding  obligation of a title insurer qualified to do business in the
jurisdiction  where the Mortgaged  Property is located,  insuring the Depositor,
and its  successors  and  assigns,  as to the first or  second,  as  applicable,
priority  lien, of the Mortgage in the original  principal  amount of such Loan.
The  assignment to the  Indenture  Trustee of the  Depositor's  interest in such
mortgage title insurance  policy does not require the consent of or notification
to the insurer. Such mortgage title insurance policy is in full force and effect
and will be in full force and effect and inure to 


                                       40
<PAGE>

the benefit of the Indenture  Trustee upon the  consummation of the transactions
contemplated  by this  Agreement.  No claims have been made under such  mortgage
title  insurance  policy and neither the  Depositor  nor any prior holder of the
Mortgage has done, by act or omission,  anything which would impair the coverage
of such mortgage title insurance policy;

     (hh) All improvements upon the Mortgaged  Property are insured against loss
by fire, hazards of extended  coverage,  and such other hazards as are customary
in the area where the  Mortgaged  Property  is  located  pursuant  to  insurance
policies  conforming  to the  requirements  of  Section  4.8.  If the  Mortgaged
Property at  origination  was located in an area  identified  on a flood  hazard
boundary  map or  flood  insurance  rate map  issued  by the  Federal  Emergency
Management  Agency as having special flood hazards (and such flood insurance has
been made available),  such Mortgaged Property was covered by flood insurance at
origination.   Each  individual  insurance  policy  is  the  valid  and  binding
obligation  of the  insurer,  is in full force and  effect,  and will be in full
force and effect  and inure to the  benefit of the  Indenture  Trustee  upon the
consummation of the transactions  contemplated by this Agreement,  and contain a
standard mortgagee clause naming the originator of such Loan, and its successors
and assigns,  as mortgagee and loss payee.  All premiums thereon have been paid.
The Mortgage  obligates  the  Mortgagor  to maintain  all such  insurance at the
Mortgagor's  cost  and  expense,  and  upon the  Mortgagor's  failure  to do so,
authorizes  the holder of the Mortgage to obtain and maintain such  insurance at
the  Mortgagor's  cost and expense and to seek  reimbursement  therefor from the
Mortgagor,  and neither the  Depositor  nor any prior holder of the Mortgage has
acted or failed to act so as to impair the coverage of any such insurance policy
or the validity, binding effect, and enforceability thereof;

     (ii) If the Mortgage constitutes a deed of trust, a trustee, authorized and
duly  qualified  under  applicable  law to  serve as  such,  has  been  properly
designated and currently so serves and is named in such Mortgage, and no fees or
expenses  are  or  will  become   payable  by  the  Indenture   Trustee  or  the
Certificateholders  to the trustee under the deed of trust, except in connection
with a trustee's sale after default by the Mortgagor;

     (jj)  The  Mortgaged  Property  consists  of one or  more  parcels  of real
property  separately  assessed  for tax  purposes.  Each  Mortgaged  Property is
improved by a one-to-four-family  residential  dwelling,  which does not include
(i) a unit in a cooperative  apartment,  (ii) a property  constituting part of a
syndication,  (iii) a time  share  unit,  (iv) a property  held in trust,  (v) a
mobile home,  (vi) a manufactured  dwelling,  (vii) a  log-constructed  home, or
(viii)  a  recreational  vehicle,  and each  such  Mortgaged  Property  does not
constitute other than real property under applicable state law;

     (kk) There exist no material  deficiencies  with respect to escrow deposits
and  payments,  if such are  required,  for  which  customary  arrangements  for
repayment  thereof have not been made or which the  Depositor  expects not to be
cured,  and no escrow  deposits or payments of other charges or payments due the
Depositor have been capitalized under the Mortgage or the Debt Instrument;

     (ll) Such Loan was not  originated at a below market  interest  rate.  Such
Loan does not have a shared  appreciation  feature, or other contingent interest
feature;

     (mm) The  origination  and collection  practices used by the Depositor with
respect  to such Loan have been in all  respects  legal,  proper,  prudent,  and
customary in the mortgage origination and servicing business;

     (nn) The Mortgagor has, to the extent required by applicable law,  executed
a  statement  to the effect  that the  Mortgagor  has  received  all  disclosure
materials,  if any,  required by  applicable  law with  respect to the making of
fixed-rate mortgage loans. The Servicer shall maintain or cause to be maintained
such statement in the Mortgage File;


                                       41
<PAGE>

     (oo) All amounts  received by the Depositor with respect to such Loan after
the Cut-Off Date and required to be  deposited in the  Certificate  Distribution
Account  or  Collection  Account  have  been  so  deposited  in the  Certificate
Distribution  Account or Collection  Account and are, as of the Closing Date, or
will be as of the Subsequent  Transfer Date, as applicable,  in the  Certificate
Distribution Account or Collection Account;

     (pp) Any appraisal report with respect to a Mortgaged Property contained in
the Mortgage File was signed prior to the approval of the  application  for such
Loan by a qualified  appraiser,  duly  appointed by the originator of such Loan,
who had no interest,  direct or indirect,  in the  Mortgaged  Property or in any
loan made on the security thereof and whose  compensation is not affected by the
approval or disapproval of such application;

     (qq) When measured by the Cut-Off Date Principal Balances as of the Cut-Off
Date, the Mortgagors with respect to at least ____% of the Loans  represented at
the time of origination  that the Mortgagor would occupy the Mortgaged  Property
as the Mortgagor's primary residence;

     (rr) Each Debt  Instrument  is payable on the _____ day of each month.  The
Loan Interest Rate and Monthly Payment with respect to the Adjustable Rate Loans
are adjusted in accordance  with the terms of the related Debt  Instrument.  All
required notices of interest rate and payment amount  adjustments have been sent
to the Mortgagor on a timely basis and the computations of such adjustments were
properly  calculated.  Installments of interest on the Adjustable Rate Loans are
subject  to change  due to the  adjustments  to the Loan  Interest  Rate on each
Interest  Adjustment  Date,  with  interest  calculated  and payable in arrears,
sufficient  to  amortize  the Loan  fully by the stated  maturity  date over the
original term of the Loan. All Loan Interest Rate  adjustments have been made in
strict  compliance  with state and federal law and the terms of the related Debt
Instrument. Any interest required to be paid pursuant to state and local law has
been  properly paid and credited.  As of the Cut-Off Date,  for each  Adjustable
Rate Loan,  the Lifetime  Cap is not lower than  approximately  [________]%  per
annum, the Lifetime Floor is not lower than approximately [________]% per annum,
the Gross Margin is not less than  approximately  [________]%,  the related Debt
Instrument does not provide for negative  amortization,  limits in the amount of
monthly payments or a conversion  feature,  the Loan Interest Rate is subject to
adjustment on each Interest  Adjustment Date to equal the sum of the LIBOR Index
plus the applicable  Gross Margin,  subject to rounding,  the Periodic Rate Cap,
the applicable  Lifetime Floor and the applicable  Lifetime Cap on each Interest
Adjustment Date;

     (ss) To the best of the Depositor's knowledge, there exists no violation of
any local, state, or federal environmental law, rule or regulation in respect of
the Mortgaged  Property  which  violation  has or could have a material  adverse
effect on the market value of such  Mortgaged  Property.  The  Depositor  has no
knowledge of any pending  action or  proceeding  directly  involving the related
Mortgaged  Property in which  compliance  with any  environmental  law,  rule or
regulation is in issue; and, to the best of the Depositor's  knowledge,  nothing
further remains to be done to satisfy in full all requirements of each such law,
rule or regulation constituting a prerequisite to the use and employment of such
Mortgaged Property;

     (tt) With respect to second lien Loans:

          (i) the  Depositor  has no knowledge  that the  Mortgagor has received
     notice from the holder of the prior mortgage that such prior mortgage is in
     default;

          (ii) no consent  from the holder of the prior  mortgage  is needed for
     the creation of the second lien Mortgage or, if required, has been obtained
     and is in the related Mortgage File;

          (iii) if the prior mortgage has a negative amortization  features, the
     Combined  Loan-to-Value  Ratio was determined using the maximum loan amount
     of such prior mortgage;


                                       42
<PAGE>

          (iv) the related first mortgage loan encumbering the related Mortgaged
     Property does not have a mandatory future advance provision;

          (v) except with respect to  ____________% of the second Loans that are
     Balloon Loans, the related prior loan requires equal monthly payments; and

          (vi) the maturity  date of the Loan is prior to the  maturity  date of
     the related prior lien if such provides for a balloon payment;

     (uu) Each Loan conforms,  and all such Loans in the aggregate  conform,  to
the individual and aggregate descriptions thereof in the Prospectus Supplement;

     (vv) The Depositor further represents and warrants to the Indenture Trustee
and the Noteholders that as of the Subsequent  Cut-Off Date all  representations
and  warranties  set forth in clauses  (a)  through  (at) above and clause  (av)
through  (be) below are correct in all material  respects as to each  Subsequent
Loan,  and  (i)  each  Subsequent  Loan  is not 30 or  more  days  contractually
delinquent as of the related  Subsequent Cut-Off Date; (ii) the original term to
maturity  of each  Subsequent  Loan  does not  exceed  360  months;  (iii)  each
Subsequent  Loan that is a Fixed Rate Loan has a Loan  Interest Rate of at least
____%;  and each  Subsequent  Loan  that is an  Adjustable  Rate Loan has a Loan
Interest Rate of at least ____%;  (iv) the purchase of the Subsequent Loans will
not cause the Rating Agencies to lower the ratings assigned to the Senior Notes;
(v) the principal  balance of any Subsequent  Loan that is a first lien does not
exceed $_____, and the principal balance of any Subsequent Mortgage loan that is
a second lien does not exceed $_____;  (vi) no more than ____% of the Subsequent
Loans are second liens;  (vii) no Subsequent  Loan has a CLTV of more than 125%;
(viii) no more than ____% of the Subsequent Loans which are first lien Loans and
no more than  ____% of the  Subsequent  Loans  which are  second  lien Loans are
Balloon  Loans;  (ix) the  Subsequent  Loans  which are first  lien Loans have a
weighted  average Loan Interest  Rate of at least ____%,  the  Subsequent  Loans
which are second lien Loans have a weighted  average  Loan  Interest  Rate of at
least ____%;  and (ix)  following  the purchase of the  Subsequent  Loans by the
Issuer,  the Loans  (including  the  Subsequent  Loans) (A) will have a weighted
average  Loan  Interest  Rate of at least  ____%;  and (B) will have a  weighted
average CLTV of not more than ____%;

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

     (xx)  Each  Debt  Instrument  held by the  Indenture  Trustee  is the  sole
original Debt Instrument and no copies exist which are not stamped duplicate;

     (yy) Each  Mortgage was recorded,  and all  subsequent  assignments  of the
original  Mortgage have been recorded in the appropriate  jurisdictions  wherein
such  recordation is necessary to perfect the lien thereof as against  creditors
of the Depositor;

     (zz) No  more  than  ____%  of the  Fixed  Rate  Loans,  and  ____%  of the
Adjustable Rate Loans are secured by properties sharing a single ZIP code;

     (aaa) Except with respect to ______________% of the Loans which are Balloon
Loans, with respect to each Loan, the payments required of the related Mortgagor
are and will be such that the Loan will fully amortize over its term;

     (bbb) No Loan contains any  provisions  pursuant to which payments are paid
or partially paid with funds  deposited in any separate  account  established by
the Depositor,  the Mortgagor or anyone else 


                                       43
<PAGE>

on behalf of the Mortgagor,  or paid by any source other than the Mortgagor.  No
Loan  contains  any other  similar  provision  which may  constitute a "buydown"
provision.  No Loan is a graduated  payment  mortgage loan. No Loan has a shared
appreciation or other contingent interest feature;

     (ccc) The Loans are not being transferred with any intent to hinder,  delay
or defraud any creditor;

     (ddd) No Mortgagor has or will have a claim or defense under any express or
implied  warranty or otherwise with respect to goods or services  provided under
such Loan;

     (eee) The Mortgage and the Debt Instrument  contain the entire agreement of
the parties and all obligations of the seller or subcontractor under the related
Loan, and no other agreement  defines,  modifies,  or expands the obligations of
the seller or subcontractor under the Loan.

     Section 3.04 Purchase and Substitution.

     (a) It is understood and agreed that the representations and warranties set
forth in Article III,  shall survive the  conveyance of the Loans to the Issuer,
the  grant  of the  Loans  to the  Indenture  Trustee  and the  delivery  of the
Securities  to  the  Securityholders.   Upon  discovery  by  the  Servicer,  the
Depositor,   the   Custodian,   the  Issuer,   the  Indenture   Trustee  or  any
Securityholder of a breach of any of such  representations  and warranties which
materially  and adversely  affects the value of the Loans or the interest of the
Securityholders,  or which materially and adversely affects the interests of the
Securityholders in the related Loan in the case of a representation and warranty
relating to a particular  Loan  (notwithstanding  that such  representation  and
warranty was made to the  Depositor's or the  Servicer's  best  knowledge),  the
party  discovering  such breach shall give prompt  written notice to the others.
The  Depositor or ________  shall within 60 days of the earlier of its discovery
or its receipt of notice of any breach of a representation or warranty, promptly
cure such breach in all material respects. If, however, within 60 days after the
earlier  of the  Depositor's  or  _________'s  discovery  of such  breach or the
Depositor's  or  _________'s  receiving  notice thereof such breach has not been
remedied  by either the  Depositor  or ______  and such  breach  materially  and
adversely affects the interests of the  Securityholders in, or the value of, the
related Loan (the "Defective Loan"), the Depositor or _______ shall on or before
the Determination  Date next succeeding the end of such 60-day period either (i)
remove  such  Defective  Loan from the Issuer  (in which case it shall  become a
"Deleted  Loan") and substitute one or more  Qualified  Substitute  Loans in the
manner  and  subject to the  conditions  set forth in this  Section  3.5 or (ii)
purchase such Defective Loan at a purchase price equal to the Purchase Price (as
defined below) by depositing such Purchase Price in the Collection Account.  The
Depositor or _____ shall  provide the Servicer  (if the  certificate  is to come
from the Depositor),  the Indenture  Trustee and the Issuer with a certification
of a Responsible  Officer on the  Determination  Date next succeeding the end of
such 60-day period indicating  whether the Depositor is purchasing the Defective
Loan or substituting in lieu of such Defective Loan a Qualified Substitute Loan.
With respect to the purchase of a Defective  Loan  pursuant to this Section 3.5,
the "Purchase  Price" shall be equal to the Principal  Balance of such Defective
Loan as of the date of  purchase,  plus all accrued and unpaid  interest on such
Defective Loan to but not including the Due Date in the Due Period most recently
ended prior to such  Determination Date computed at the applicable Loan Interest
Rate, plus the amount of any unreimbursed  Servicing Advances and Nonrecoverable
Servicing  Advances  made by the Servicer with respect to such  Defective  Loan,
which  Purchase  Price  shall be  deposited  in the  Collection  Account  (after
deducting  therefrom  any  amounts  received  in  respect  of  such  repurchased
Defective Loan and being held in the Collection Account for future  distribution
to the extent such amounts represent  recoveries of principal not yet applied to
reduce the related  Principal Balance or interest (net of the Servicing Fee) for
the period  from and after the Due Date in the Due Period  most  recently  ended
prior to such Determination Date).


                                       44
<PAGE>

     Any  substitution  of Loans  pursuant  to this  Section  3.5(a) and Section
2.6(a)  shall be  accompanied  by  payment  by the  Depositor  or  ______ of the
Substitution Adjustment,  if any, to be deposited in the Collection Account. For
purposes of calculating  the Available  Collection  Amount for any  Distribution
Date,  amounts paid by the  Depositor or ______  pursuant to this Section 3.5 in
connection with the repurchase or substitution of any Defective Loan that are on
deposit  in  the  Collection  Account  as of the  Determination  Date  for  such
Distribution  Date  shall be deemed to have been paid  during  the  related  Due
Period and shall be transferred to the Note Distribution  Account as part of the
Available  Collection  Amount  to be  retained  therein  or  transferred  to the
Certificate Distribution Account, if applicable, pursuant to Section 5.1(c).

     As to any  Deleted  Loan for which the  Depositor  or  ______substitutes  a
Qualified  Substitute  Loan or Loans,  the  Depositor or _____ shall effect such
substitution  by  delivering  (i) to the Issuer a  certification  executed  by a
Responsible  Officer  of the  Depositor  to the  effect  that  the  Substitution
Adjustment has been credited to the Collection Account and (ii) to the Indenture
Trustee (or the Custodian on behalf of the Indenture Trustee, as applicable) the
documents  constituting  the Indenture  Trustee's  Loan File for such  Qualified
Substitute Loan or Loans.

     (b) _____ shall deposit in the Collection  Account all payments received in
connection  with such Qualified  Substitute Loan or Loans after the date of such
substitution.  Monthly  Payments  received with respect to Qualified  Substitute
Loans on or before the date of  substitution  will be retained by the  Depositor
(or _________, if substituted by _________).  The Issuer will be entitled to all
payments received on the Deleted Loan on or before the date of substitution, and
the Depositor or _________,  as the case may be, shall thereafter be entitled to
retain all amounts  subsequently  received in respect of such Deleted Loan.  The
Depositor or _____ shall give written  notice to the Issuer,  the Servicer,  the
Indenture  Trustee that such substitution has taken place and the Servicer shall
amend the Loan Schedule to reflect (i) the removal of such  Defective  Loan from
the  terms  of  this  Agreement  and  (ii)  the  substitution  of the  Qualified
Substitute  Loan. The Depositor or _____ shall  promptly  deliver to the Issuer,
the Servicer and the  Indenture  Trustee,  a copy of the amended Loan  Schedule.
Upon such substitution, such Qualified Substitute Loan or Loans shall be subject
to the terms of this Agreement in all respects, and ____ and the Depositor shall
be deemed to have made with respect to such Qualified  Substitute Loan or Loans,
as of the date of substitution,  the covenants,  representations  and warranties
set forth in Section  3.4. On the date of such  substitution,  the  Depositor or
_________,  as the case may be,  will  deposit  into the  Collection  Account an
amount equal to the related Substitution Adjustment, if any. In addition, on the
date of such  substitution,  the Issuer  shall  cause the  Indenture  Trustee to
release  the  Deleted  Loan from the lien of the  Indenture  and the Issuer will
cause such  Qualified  Substitute  Loan to be pledged to the  Indenture  Trustee
under the Indenture as part of the Trust Estate.

     (c) It is understood  and agreed that the  obligations of the Depositor and
_____  set forth in this  Section  3.5 to cure,  purchase  or  substitute  for a
Defective Loan constitute the sole remedies of the Issuer, the Indenture Trustee
and the Securityholders hereunder respecting a breach of the representations and
warranties  contained in Section 3.4. Any cause of action  against the Depositor
or _____  relating to or arising out of a defect in a Indenture  Trustee's  Loan
File as contemplated by Section 2.6 or against ____ or the Depositor relating to
or arising out of a breach of any representations and warranties made in Section
3.4 shall  accrue as to any Loan upon (i)  discovery of such defect or breach by
any party and notice  thereof to the Depositor or ____ or notice  thereof by the
Depositor  or _____ to the Issuer,  (ii)  failure by the  Depositor or ______ to
cure such defect or breach or to purchase or  substitute  such Loan as specified
above,  and (iii)  demand  upon the  Depositor  by the  Issuer  or the  Majority
Securityholders, as applicable, for all amounts payable in respect of such Loan.

     (d) Neither  the Issuer nor the  Indenture  Trustee  shall have any duty to
conduct any affirmative  investigation  other than as specifically  set forth in
this Agreement as to the occurrence of any 


                                       45
<PAGE>

condition  requiring the repurchase or substitution of any Loan pursuant to this
Section 3.5 or the eligibility of any Loan for purposes of this Agreement.

     (e) With respect to all Defective  Loans or other Loans  repurchased by the
Depositor or ______ pursuant to this Agreement, upon the deposit of the Purchase
Price therefor in the Note  Distribution  Account,  the Indenture  Trustee shall
assign to the  Depositor or  _________,  as the case may be,  without  recourse,
representation  or  warranty,  all the  Indenture  Trustee's  right,  title  and
interest in and to such Defective Loan or Loans, which right, title and interest
were conveyed to the Indenture Trustee pursuant to Section 2.1.


                                       46
<PAGE>

                                  ARTICLE IV.

                   ADMINISTRATION AND SERVICING OF THE LOANS

     Section 4.01 Duties of the Servicer.

     (a) Servicing Standard. The Servicer, as an independent  contractor,  shall
service and administer the Loans and shall have full power and authority, acting
alone,  to do  any  and  all  things  in  connection  with  such  servicing  and
administration which the Servicer may deem necessary or desirable and consistent
with the  terms of this  Agreement.  Notwithstanding  anything  to the  contrary
contained herein, the Servicer,  in servicing and administering the Loans, shall
employ or cause to be employed procedures  (including  collection,  foreclosure,
liquidation and Foreclosure Property management and liquidation  procedures) and
exercise the same care that it  customarily  employs and  exercises in servicing
and administering  loans of the same type as the Loans for its own account,  all
in accordance with Accepted Servicing Procedures of prudent lending institutions
and  servicers  of  loans  of  the  same  type  as  the  Loans  and  giving  due
consideration to the Securityholders' reliance on the Servicer. The Servicer has
and  shall  maintain  the  facilities,   procedures  and  experienced  personnel
necessary to comply with the servicing standard set forth in this subsection (a)
and the  duties of the  Servicer  set forth in this  Agreement  relating  to the
servicing and administration of the Loans.

     (b) Servicing Advances.  In accordance with the preceding general servicing
standard, the Servicer, or any Subservicer on behalf of the Servicer, shall make
all Servicing  Advances in connection with the servicing of each Loan hereunder.
Notwithstanding any provision to the contrary herein,  neither the Servicer, nor
any Subservicer on behalf of the Servicer,  shall have any obligation to advance
its own funds for any delinquent scheduled payments of principal and interest on
any Loan or to satisfy or keep current the indebtedness  secured by any Superior
Liens on the related  Mortgaged  Property.  No costs incurred by the Servicer or
any  Subservicer  in respect of Servicing  Advances  shall,  for the purposes of
distributions to Securityholders, be added to the amount owing under the related
Loan. Notwithstanding any obligation by the Servicer to make a Servicing Advance
hereunder  with respect to a Loan,  before making any Servicing  Advance that is
material in relation to the outstanding  principal balance thereof, the Servicer
shall assess the reasonable  likelihood of (i) recovering such Servicing Advance
and any prior Servicing  Advances for such Loan, and (ii) recovering any amounts
attributable  to outstanding  interest and principal  owing on such Loan for the
benefit  of the  Securityholders  in excess  of the  costs,  expenses  and other
deductions to obtain such recovery,  including without  limitation any Servicing
Advances  therefor  and, if  applicable,  the  outstanding  indebtedness  of all
Superior Liens. The Servicer shall only make a Servicing Advance with respect to
a Loan to the extent that the Servicer determines in its reasonable,  good faith
judgment  that such  Servicing  Advance  would likely be recovered as aforesaid;
provided,  however,  that the Servicer will be entitled to be reimbursed for any
Nonrecoverable Servicing Advance pursuant to this Agreement.

     (c)  Waivers,   Modifications  and  Extensions.  The  Servicer  shall  make
reasonably  diligent  efforts to collect all payments called for under the terms
and provisions of the Loans,  and shall, to the extent such procedures  shall be
consistent  with this  Agreement,  follow  Accepted  Servicing  Procedures.  The
Servicer may in its discretion waive or permit to be waived any penalty interest
or any other  fee or  charge  which the  Servicer  would be  entitled  to retain
hereunder as servicing compensation and extend the Due Date on a Debt Instrument
for a period (with respect to each payment as to which the Due Date is extended)
not  greater  than 90 days  after  the  initially  scheduled  due  date for such
payment.  Notwithstanding  anything  in  this  Agreement  to the  contrary,  the
Servicer shall not permit any additional  extension or modification with respect
to any Loan other than that  permitted  by the  immediately  preceding  sentence
unless the Loan is a Defaulted Loan.


                                       47
<PAGE>

     (d) Instruments of Satisfaction or Release. Without limiting the generality
of  Section  4.1(c),  the  Servicer,  in  its  own  name  or in  the  name  of a
Subservicer,  is hereby  authorized and empowered when the Servicer  believes it
appropriate  in its  best  judgment  and  subject  to the  requirements  of this
Agreement or Acceptable  Servicing  Procedures to execute and deliver, on behalf
of the  Securityholders  and the Issuer or any of them,  and upon  notice to the
Indenture Trustee,  any and all instruments of satisfaction or cancellation,  or
of partial or full release or discharge,  and all other comparable  instruments,
with  respect  to the  Loans  and  the  Mortgaged  Properties  and to  institute
foreclosure proceedings or obtain a deed-in-lieu of foreclosure so as to convert
the ownership of such properties,  and to hold or cause to be held title to such
properties,  on behalf of the Issuer and  Securityholders.  The  Servicer  shall
service and administer the Loans in accordance with applicable state and federal
law and shall provide to the Mortgagors  any reports  required to be provided to
them thereby.  The Indenture Trustee shall execute,  at the written direction of
the  Servicer,  any limited or special  powers of attorney  and other  documents
reasonably  acceptable  to the  Indenture  Trustee to enable the Servicer or any
Subservicer to carry out their servicing and  administrative  duties  hereunder,
including,  without  limitation,  limited or  special  powers of  attorney  with
respect to any  Foreclosure  Property,  and the  Indenture  Trustee shall not be
accountable  for the  actions of the  Servicer  or any  Subservicers  under such
powers of attorney and shall be indemnified by such parties with respect to such
actions.

     Section 4.02 Liquidation of Loans; Defaulted Loans.

     (a) In the event  that any  payment  due  under any Loan and not  postponed
pursuant to Section 4.1(c) is not paid when the same becomes due and payable, or
in the event the  Mortgagor  fails to perform any other  covenant or  obligation
under the Loan and such failure  continues  beyond any applicable  grace period,
the Servicer shall, in accordance with the standard of care specified in Section
4.1(a),  take such  action as it shall  deem to be in the best  interest  of the
Securityholders  to collect or liquidate such Defaulted Loan in a manner that in
the  reasonable  judgment of the  Servicer  will be likely to  maximize  the net
proceeds realizable  therefrom under the circumstances.  The Servicer shall give
the Indenture  Trustee  notice of the election of remedies made pursuant to this
Section  4.2.  The  Servicer  shall not be required to satisfy the  indebtedness
secured by any Superior  Liens on the related  Mortgaged  Property or to advance
funds to keep the  indebtedness  secured  by such  Superior  Liens  current.  In
connection  with any  collection or liquidation  activities,  the Servicer shall
exercise  collection or liquidation  procedures with the same degree of care and
skill as it would exercise or use under the  circumstances in the conduct of its
own affairs.

     (b) During any Due Period occurring after a Loan becomes a Liquidated Loan,
the Servicer shall deposit into the Collection  Account any proceeds received by
it with  respect to such  Liquidated  Loan or the related  Foreclosure  Property
("Post Liquidation Proceeds").

     (c) After a Loan has become a Liquidated  Loan, the Servicer shall promptly
prepare and forward to the Issuer, the Indenture  Trustee,  and, upon request of
any  Securityholder,  to such  Securityholder a Liquidation Report detailing the
following:  (i) the Net  Liquidation  Proceeds,  Insurance  Proceeds or Released
Mortgaged  Property  Proceeds  received in respect of such Liquidated Loan; (ii)
expenses  incurred with respect  thereto;  (iii) any Net Loan Losses incurred in
connection therewith; and (iv) any Post Liquidation Proceeds.

     (d) The Servicer may at its option  purchase  from the Issuer any Loan that
is 90 days or more  Delinquent  and which the Servicer  determines in good faith
would  otherwise  become subject to foreclosure  proceedings at a price equal to
the Purchase Price;  provided,  however, that the aggregate Principal Balance of
all Loans that may be so purchased  by the  Servicer  shall not exceed an amount
equal to 10% of the Original Pool Principal Balance and provided, further, that,
as a result of such  purchase the  percentage of the Pool  Principal  Balance of
Loans that do not  constitute  real  estate  mortgages  (as set forth in Section
3.4(af))  shall not be less than 55%. The Purchase  Price for any Loan purchased
hereunder  shall 


                                       48
<PAGE>

be deposited into the  Collection  Account and the Indenture  Trustee,  upon (i)
receipt of an  Officer's  Certificate  of the  Servicer as to the making of such
deposit and (ii)  confirmation that such deposit has been made, shall release or
cause to be released to the Servicer the related  Indenture  Trustee's Loan File
and shall execute and deliver such  instruments of transfer or assignment as are
furnished  by the  Depositor or the  Servicer,  as the case may be, in each case
without  recourse,  as  shall  be  necessary  to  vest in the  Depositor  or the
Servicer,  as the case may be, title to any Loan released  pursuant hereto,  and
the Indenture Trustee shall have no further  responsibility or liability (except
as to its own acts) with regard to such Loan.

     Section 4.03 Fidelity Bond; Errors and Omission Insurance.

     The Servicer shall keep in force during the term of this Agreement a policy
or  policies  of  insurance  covering  errors and  omissions  for failure in the
performance of the Servicer's obligations under this Agreement,  which policy or
policies  shall be in such form and amount that would meet the  requirements  of
FNMA or FHLMC if it were the  purchaser of the Loans.  The  Servicer  shall also
maintain a fidelity bond (the "Fidelity Bond") in the form and amount that would
meet the  requirements  of FNMA or FHLMC if it were the  purchaser of the Loans.
The  Servicer  shall be  deemed  to have  complied  with  this  provision  if an
affiliate  of the  Servicer  has such errors and  omissions  and  fidelity  bond
coverage  and,  by the terms of such  insurance  policy or  fidelity  bond,  the
coverage  afforded  thereunder  extends  to the  Servicer.  Any such  errors and
omissions  policy and fidelity bond shall not be canceled  without  thirty days'
prior written notice to the Indenture Trustee. Upon the request of the Indenture
Trustee,  or any  Securityholder,  the Servicer  shall furnish to the requesting
party copies of all binders and policies or  certificates  evidencing  that such
bonds and insurance  policies are in full force and effect.  The Servicer  shall
also cause each  Sub-Servicer to maintain a policy of insurance  covering errors
and omissions and a fidelity  bond which would meet the  requirements  set forth
above.

     Section 4.04 Title, Management and Disposition of Foreclosure Property.

     In  the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of foreclosure (a  "Foreclosure  Property"),  the
deed or certificate of sale shall be taken in the name of the Indenture  Trustee
for the benefit of the Securityholders.

     The Servicer shall manage,  conserve,  protect and operate each Foreclosure
Property  for the  Indenture  Trustee  and the  Securityholders  solely  for the
purpose of its prudent and prompt  disposition  and sale.  The  Servicer  shall,
either itself or through an agent  selected by the Servicer,  manage,  conserve,
protect and operate the Foreclosure Property in the same manner that it manages,
conserves, protects and operates other foreclosure property for its own account.
The Servicer shall attempt to sell the same (and may temporarily lease the same)
on such terms and conditions as the Servicer deems to be in the best interest of
the Securityholders.

     (a) The Servicer shall,  consistent with the servicing  standards set forth
herein,  foreclose  upon  or  otherwise  comparably  convert  the  ownership  of
properties  securing  such of the 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  realization upon defaulted Loans, the
Servicer  shall follow such  practices and procedures as it shall deem necessary
or advisable, as shall be normal and usual in accordance with Accepted Servicing
Procedures and the  requirements of insurers under any insurance policy required
to be maintained  hereunder with respect to the related Loan. The Servicer shall
be  responsible  for  all  costs  and  expenses  incurred  by  it  in  any  such
proceedings; provided, however, that such costs and expenses will be recoverable
as Servicing Advances by the Servicer as contemplated herein.

     The  Servicer  shall not be  required  to make any  Servicing  Advance,  to
foreclose upon any Mortgaged Property,  or otherwise expend its own funds toward
the  restoration of any Mortgaged  Property 


                                       49
<PAGE>

that  shall  have  suffered  damage  from an  Uninsured  Cause,  unless it shall
determine  in its  reasonable  judgment,  as  evidenced  by a  certificate  of a
Servicing  Officer,  that such  foreclosure or restoration,  as the case may be,
will   increase  the  proceeds  of   liquidation   of  the  related  Loan  after
reimbursement to itself for Servicing Advances. Any Servicing Advances made with
respect to a Loan shall be recoverable  by the Servicer only from  recoveries on
such Loan except to the extent such Servicing Advance is deemed a Nonrecoverable
Servicing Advance.

     The  disposition  of  Foreclosure  Property  shall  be  carried  out by the
Servicer  at such price,  and upon such terms and  conditions,  as the  Servicer
deems  to  be  in  the  best   interest  of  the   Indenture   Trustee  and  the
Securityholders  and, as soon as  practicable  thereafter,  the expenses of such
sale shall be paid. The Net Liquidation  Proceeds or Post Liquidation  Proceeds,
as applicable,  from the  conservation,  disposition and sale of the Foreclosure
Property shall be promptly  deposited by the Servicer in the Collection  Account
in accordance with the Indenture and Section 5.1.

     Prior to acquiring any  Foreclosure  Property,  the Servicer  shall cause a
review to be performed, in accordance with Accepted Servicing Procedures, on the
related Mortgaged Property by a company such as Equifax, Inc. or Toxicheck,  and
the scope of such  review  shall be limited to the review of public  records and
documents for indications that such Mortgaged Property has on it, under it or is
near,  hazardous  or toxic  material or waste.  If such review  reveals that the
Mortgaged Property has on it, under it or is near hazardous or toxic material or
waste or reveals any other environmental  problem,  the Servicer shall provide a
copy  to  the  Indenture   Trustee  of  the  related  report  with  an  attached
certification  of a  Responsible  Officer  that  based  on an  analysis  of  all
available information  (including potential clean up costs and liability claims)
at the  time it is the best  judgment  of such  Responsible  Officer  that  such
foreclosure shall increase Net Liquidation Proceeds to the Indenture Trustee and
the Issuer shall take title to such Mortgaged  Property.  The Indenture  Trustee
shall promptly forward such report and certification to the Securityholders.

     The Servicer may contract with any independent contractor for the operation
and management of any Foreclosure Property, provided that:

          (i) the  terms  and  conditions  of any  such  contract  shall  not be
     inconsistent with this Agreement;

          (ii) any such contract  shall  require,  or shall be  administered  to
     require,  that  the  independent  contractor  pay all  costs  and  expenses
     incurred  in  connection   with  the  operation  and   management  of  such
     Foreclosure  Property,  remit all related  revenues  (net of such costs and
     expenses)  to the  Servicer as soon as  practicable,  but in no event later
     than  thirty  days  following  the  receipt  thereof  by  such  independent
     contractor;

          (iii) none of the  provisions of this Section 4.4 relating to any such
     contract or to actions taken through any such independent  contractor shall
     be deemed to relieve  the  Servicer  of any of its  duties and  obligations
     hereunder  with  respect  to the  operation  and  management  of  any  such
     Foreclosure Property; and

          (iv) the Servicer shall be obligated with respect  thereto to the same
     extent  as if it alone  were  performing  all  duties  and  obligations  in
     connection with the operation and management of such Foreclosure Property.

The Servicer shall be entitled to enter into any agreement with any  independent
contractor  performing  services  for it related  to its duties and  obligations
hereunder for  indemnification  of the Servicer by such independent  contractor,
and  nothing  in this  Agreement  shall  be  deemed  to  limit  or  modify  such
indemnification. The Servicer shall not be liable for all fees owed by it to any
such  independent  


                                       50
<PAGE>

contractor, and that any amounts so expended shall be deemed Servicing Advances.
Each liquidation of a Foreclosure  Property shall be carried out by the Servicer
at such  price and upon such terms and  conditions  as the  Servicer  shall deem
necessary or advisable, as shall be normal and usual in accordance with Accepted
Servicing   Procedures,   and  the  resulting   Liquidation  Proceeds  shall  be
distributed in accordance with the Section 5.1.

     Section 4.05 Access to Certain  Documentation and Information Regarding the
Loans.

     The Servicer  shall provide to the Issuer,  the  Indenture  Trustee and the
Securityholders  and  the  supervisory  agents  and  examiners  of  each  of the
foregoing access to the documentation regarding the Loans required by applicable
state and federal  regulations,  such access being  afforded  without charge but
only upon reasonable  request and during normal business hours at the offices of
the Servicer designated by it.

     Section 4.06 Subservicing.

     (a) The Servicer may enter into  Subservicing  Agreements for any servicing
and administration of Loans with any institution which is in compliance with the
laws of each state necessary to enable it to perform its obligations  under such
Subservicing  Agreement  and is an Eligible  Servicer.  The Servicer  shall give
prior written notice to the Issuer and the Indenture  Trustee of the appointment
of any Subservicer. The Servicer shall be entitled to terminate any Subservicing
Agreement  in  accordance  with the terms and  conditions  of such  Subservicing
Agreement  and to either  directly  service  the  related  Loans or enter into a
Subservicing Agreement with a successor subservicer which qualifies hereunder.

     In the event of  termination  of any  Subservicer,  and unless a  successor
Subservicer  has otherwise  been  appointed,  all servicing  obligations of such
Subservicer  shall  be  assumed  simultaneously  by  the  Servicer  without  any
additional act or deed on the part of such Subservicer or the Servicer,  and the
Servicer shall service directly the related Loans.

     Each Subservicing Agreement shall include the provision that such agreement
may be  immediately  terminated by the  Indenture  Trustee in the event that the
Servicer shall, for any reason, no longer be the Servicer. In no event shall any
Subservicing Agreement require the Indenture Trustee, as Successor Servicer, for
any reason whatsoever to pay compensation to a Subservicer in order to terminate
such Subservicer.

     (b)  Notwithstanding any Subservicing  Agreement,  any of the provisions of
this Agreement relating to agreements or arrangements between the Servicer and a
Subservicer  or reference to actions taken  through a Subservicer  or otherwise,
the Servicer  shall remain  obligated  and primarily  liable to the Issuer,  the
Indenture Trustee and Securityholders for the servicing and administering of the
Loans in accordance with the provisions of this Agreement without  diminution of
such  obligation  or  liability  by virtue of such  Subservicing  Agreements  or
arrangements  or by virtue of  indemnification  from the  Subservicer and to the
same extent and under the same terms and  conditions  as if the  Servicer  alone
were servicing and administering the Loans. For purposes of this Agreement,  the
Servicer shall be deemed to have received payments on Loans when the Subservicer
has actually received such payments and, unless the context otherwise  requires,
references in this  Agreement to actions taken or to be taken by the Servicer in
servicing  the Loans include  actions  taken or to be taken by a Subservicer  on
behalf  of the  Servicer.  The  Servicer  shall be  entitled  to enter  into any
agreement  with a  Subservicer  for  indemnification  of the  Servicer  by  such
Subservicer, and nothing contained in this Agreement shall be deemed to limit or
modify such indemnification.

     (c) In the  event  the  Servicer  shall  for any  reason  no  longer be the
Servicer  (including by reason of an Event of Default),  the successor Servicer,
on behalf of the Issuer, the Indenture Trustee and 


                                       51
<PAGE>

the  Securityholders  pursuant to Section 4.7, shall thereupon assume all of the
rights and  obligations of the Servicer under each  Subservicing  Agreement that
the Servicer may have entered  into,  unless the  successor  Servicer  elects to
terminate any Subservicing Agreement in accordance with its terms. The successor
Servicer shall be deemed to have assumed all of the servicer's  interest therein
and to have replaced the Servicer as a party to each  Subservicing  Agreement to
the same  extent as if the  Subservicing  Agreements  had been  assigned  to the
assuming  party,  except that the Servicer  shall not thereby be relieved of any
liability or obligations  under the Subservicing  Agreements which accrued prior
to the  transfer of  servicing to the  successor  Servicer.  The Servicer at its
expense and without right of reimbursement therefor,  shall, upon request of the
successor  Servicer,  deliver to the assuming  party all  documents  and records
relating to each Subservicing Agreement and the Loans then being serviced and an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
efforts  to effect  the  orderly  and  efficient  transfer  of the  Subservicing
Agreements to the assuming party.

     (d) As part of its servicing activities  hereunder,  the Servicer,  for the
benefit of the Issuer,  the  Indenture  Trustee and the  Securityholders,  shall
enforce the  obligations  of each  Subservicer  under the  related  Subservicing
Agreement.   Such  enforcement,   including,   without  limitation,   the  legal
prosecution of claims and the pursuit of other appropriate remedies, shall be in
such form and carried out to such an extent and at such time as the Servicer, in
its good faith business judgment, would require were it the owner of the related
Loans.  The Servicer shall pay the costs of such enforcement at its own expense,
and shall be reimbursed therefor only (i) from a general recovery resulting from
such  enforcement to the extent,  if any, that such recovery exceeds all amounts
due in respect of the  related  Loan or (ii) from a specific  recovery of costs,
expenses or attorneys  fees against the party against whom such  enforcement  is
directed.

     (e) Any  Subservicing  Agreement  that may be  entered  into and any  other
transactions  or services  relating to the Loans  involving a Subservicer in its
capacity  as such and not as an  originator  shall be deemed to be  between  the
Subservicer and the Servicer alone and none of the Issuer, the Indenture Trustee
or the Securityholders shall be deemed parties thereto or shall have any claims,
rights,  obligations,  duties or liabilities  with respect to the Subservicer in
its capacity as such except as set forth in Section 4.6(c).

     (f) In those cases where a  Subservicer  is servicing a Loan  pursuant to a
Subservicing  Agreement,  the  Subservicer  will be  required to  establish  and
maintain one or more accounts (collectively,  the "Subservicing  Account").  The
Subservicing  Account  shall be an Eligible  Account.  The  Subservicer  will be
required  to  deposit  into the  Subservicing  Account  no later  than the first
Business Day after receipt all proceeds of Loans received by the Subservicer and
remit such  proceeds to the Servicer for deposit in the  Collection  Account not
later than the  Business  Day  following  receipt  thereof  by the  Subservicer.
Notwithstanding  anything in this clause (f) to the  contrary,  the  Subservicer
shall only be able to  withdraw  funds  from the  Subservicing  Account  for the
purpose of remitting  such funds to the Servicer for deposit into the Collection
Account.  The Servicer  shall require the  Subservicer  to cause any  collection
agent of the  Subservicer  to send a copy to the  Servicer of each  statement of
monthly  payments  collected  by or on behalf  of the  Subservicer  within  five
Business Days after the end of every month,  and the Servicer  shall compare the
information  provided in such reports with the deposits made by the  Subservicer
into the Collection Account for the same period. The Servicer shall be deemed to
have  received  payments on the Loans on the date on which the  Subservicer  has
received such payments.

     Section 4.07 Successor Servicers.

     In the event that the Servicer is  terminated  pursuant to Section 10.1, or
resigns  pursuant  to Section  9.4 or  otherwise  becomes  unable to perform its
obligations  under  this  Agreement,  the  Indenture  Trustee  will  become  the
successor  servicer or will appoint a successor  servicer in accordance with the

                                       52
<PAGE>

provisions of Section 10.2; provided that any successor servicer,  including the
Indenture  Trustee,  shall satisfy the requirements of an Eligible  Servicer and
shall be approved by the Rating Agencies.

     Section 4.08 Maintenance of Hazard Insurance; Property Protection Expenses.

     The  Servicer  shall cause to be  maintained  for each Loan fire and hazard
insurance  naming the  Servicer  as loss  payee  thereunder  providing  extended
coverage  in an amount  which is at least  equal to the least of (i) the maximum
insurable value of the  improvements  securing such Loan from time to time, (ii)
the combined  principal  balance owing on such Loan and any mortgage loan senior
to such Loan and (iii) the minimum  amount  required to compensate for damage or
loss on a replacement  cost basis.  The Servicer shall also maintain on property
acquired upon foreclosure,  or by deed in lieu of foreclosure,  hazard insurance
with extended  coverage in an amount which is at least equal to the least of (i)
the maximum  insurable value from time to time of the  improvements  which are a
part of such property,  (ii) the combined  principal  balance owing on such Loan
and any mortgage loan senior to such Loan and (iii) the minimum amount  required
to compensate for damage or loss on a replacement cost basis at the time of such
foreclosure, fire and or deed in lieu of foreclosure.

     Any amounts to be collected by the Servicer under any such policies  (other
than amounts to be applied to the restoration or repair of the property  subject
to the related Mortgage or amounts to be released to the Mortgagor in accordance
with Accepted Servicing  Procedures,  subject to the terms and conditions of the
related  Mortgage and Debt  Instrument)  shall be  deposited  in the  Collection
Account, subject to withdrawal as set forth herein.

     Any cost incurred by the Servicer in maintaining  any such insurance  shall
not, for the purpose of calculating  distributions to Securityholders,  be added
to the Principal Balance of the related Loan,  notwithstanding that the terms of
such Loan so permit.  It is  understood  and agreed that no  earthquake or other
additional  insurance is to be required of any Mortgagor  other than pursuant to
such  applicable  laws and  regulations  as shall at any time be in force and as
shall  require  such  additional   insurance.   If  the  Mortgaged  Property  or
Foreclosure  Property  is  located at the time of  origination  of the Loan in a
federally  designated  special  flood  hazard  area (and if the flood  insurance
policy referenced herein has been made available), the Servicer will cause to be
maintained flood insurance in respect thereof.  Such flood insurance shall be in
an amount  equal to the  least of (i) the sum of the  Principal  Balance  of the
related  Loan and any  Senior  Lien,  (ii) the  maximum  insurable  value of the
related  Mortgaged  Property,  and (iii) the  maximum  amount of such  insurance
available for the related Mortgaged  Property under the national flood insurance
program  (assuming that the area in which such Mortgaged  Property is located is
participating in such program).

     Section 4.09 Maintenance of Mortgage Impairment Insurance Policy.

     In the event that the Servicer  shall obtain and maintain a blanket  policy
with an insurer having a general policy rating of A:VIII or better in Best's Key
Rating Guide,  insuring against fire and hazards of extended  coverage on all of
the Loans,  then, to the extent such policy names the Servicer as loss payee and
provides  coverage in an amount equal to the aggregate unpaid principal  balance
on the Loans without co-insurance,  and otherwise complies with the requirements
of Section 4.8, the Servicer shall be deemed  conclusively to have satisfied its
obligations  with respect to fire and hazard  insurance  coverage  under Section
4.8,  it being  understood  and agreed  that such  blanket  policy may contain a
deductible  clause  that is in  form  and  substance  consistent  with  standard
industry  practice for servicers of mortgage loans  comparable to the Loans,  in
which case the  Servicer  shall,  in the event  that  there  shall not have been
maintained on the related  Mortgaged  Property a policy  complying  with Section
4.8,  and there  shall  have been a loss which  would have been  covered by such
policy,  deposit in the Collection  Account the difference,  if any, between the
amount that would have been payable  under a policy  complying  with Section 4.8
and the amount paid under such blanket policy. Upon the request of the Indenture
Trustee or 


                                       53
<PAGE>

any  Securityholder,  the Servicer  shall cause to be delivered to the Indenture
Trustee or such Certificateholder,  as the case may be, a certified true copy of
such policy.  In connection with its activities as administrator and servicer of
the Loans, the Servicer agrees to prepare and present,  on behalf of itself, the
Indenture Trustee and Securityholders,  claims under any such policy in a timely
fashion in accordance with the terms of such policy.

     Section 4.10 Reports to the Securities and Exchange Commission.

     The Indenture  Trustee  shall,  on behalf of the Issuer,  cause to be filed
with the  Securities  and Exchange  Commission all reports on Forms 8-K and 10-K
required to be filed under the  provisions  of the  Securities  Exchange  Act of
1934, as amended,  and the rules and  regulations of the Securities and Exchange
Commission  thereunder.  Upon the request of the Indenture Trustee,  each of the
Servicer and the Depositor  shall  cooperate  with the Indenture  Trustee in the
preparation  of any such report and shall provide to the Indenture  Trustee in a
timely manner all such information or documentation as the Indenture Trustee may
reasonably  request  in  connection  with  the  performance  of its  duties  and
obligations under this Section 4.10.

     Section 4.11 Payment of Taxes, Insurance and Other Charges.

     The Servicer may and, if required by the Servicer,  the Subservicers shall,
establish  and maintain one or more accounts (the  "Servicing  Accounts"),  into
which  any   collections   from  the  Mortgagors   (or  related   advances  from
Subservicers) for the payment of taxes, assessments,  hazard insurance premiums,
and comparable  items for the account of the  Mortgagors  shall be deposited and
retained. Servicing Accounts shall be Eligible Accounts.  Withdrawals of amounts
so  collected  from a Servicing  Account  may be made only to (i) effect  timely
payment of taxes, assessments,  hazard insurance premiums, and comparable items;
(ii)  reimburse  the Servicer (or a  Subservicer  to the extent  provided in the
related Subservicing Agreement) out of related collections for any advances with
respect to taxes,  assessments and insurance premiums and with respect to hazard
insurance;  (iii)  refund  to  Mortgagors  any sums as may be  determined  to be
overages;  (iv) pay interest,  if required and as described below, to Mortgagors
on balances in the Servicing  Account;  or (v) clear and terminate the Servicing
Account at the termination of this Agreement in accordance with Section 11.1. As
part of its  servicing  duties,  the Servicer or  Subservicers  shall pay to the
Mortgagors  interest on funds in Servicing  Accounts,  to the extent required by
law and, to the extent that interest  earned on funds in the Servicing  Accounts
is insufficient,  to pay such interest from its or their own funds,  without any
reimbursement  from the Issuer,  the Indenture  Trustee,  or any  Securityholder
therefor.  Upon request of the Indenture Trustee,  the Depositor or the Servicer
shall cause the bank, savings association or other depository for each Servicing
Account to forward to the Indenture Trustee copies of such statements or reports
as the Indenture Trustee, the Depositor,  or any Securityholder shall reasonably
request.

     Section 4.12 Filing of Continuation Statements.

     On or  before  the  fifth  anniversary  of  the  filing  of  any  financing
statements by ______ or the Depositor,  respectively, with respect to the assets
conveyed to the Issuer or the Depositor, as the case may be, shall prepare, have
executed  by the  necessary  parties  and file in the proper  jurisdictions  all
financing and continuation  statements necessary to maintain the liens, security
interests,  and  priorities of such liens and security  interests that have been
granted by ______ or the Depositor, as the case may be, and ______ Savings Bank,
Federal  Savings Bank or ______  Investments  Holdings,  Inc, as the case may be
shall continue to file on or before each fifth  anniversary of the filing of any
financing and continuation statements such additional financing and continuation
statements  until the Issuer has been  dissolved  pursuant to Section 9.1 of the
Trust Agreement.  The Indenture  Trustee agrees to cooperate with ______ and the
Depositor in  preparing,  executing  and filing such  statements.  The Indenture
Trustee agrees to notify ______ and the Depositor on the third Distribution Date
prior to each such fifth  anniversary of the 


                                       54
<PAGE>

requirement to file such financing and  continuation  statements.  The filing of
any such  statement  with  respect  to  ______  and the  Depositor  shall not be
construed as any  indication of an intent of any party contrary to the expressed
intent set forth in Section 2.2 or Section ____ of the Loan  Purchase  Agreement
or  Section  ____ of the Loan Sale  Agreement.  If ______ or the  Depositor  has
ceased to do business  whenever any such financing and  continuation  statements
must be filed  or  ______  or the  Depositor  fails  to file any such  financing
statements or continuation statements at least one month prior to the expiration
thereof and the  Indenture  Trustee is  notified  of such  failure or has actual
knowledge  thereof,  the Indenture  Trustee shall perform the services  required
under this Section 4.12.


                                       55
<PAGE>

                                   ARTICLE V.

                        ESTABLISHMENT OF TRUST ACCOUNTS

     Section 5.01 Collection Account and Note Distribution Account.

     (a) (1) Establishment of Collection Account. The Servicer,  for the benefit
of the Securityholders, shall cause to be established and maintained one or more
Collection  Accounts,  which shall be separate Eligible  Accounts,  which may be
interest-bearing,  entitled "Collection Account,  _____________________________,
as  Indenture  Trustee,  in trust for the First  Union  Home Loan  Asset  Backed
Securities,  Series  __________".  The Collection Account may be maintained with
the Indenture  Trustee or any other depository  institution  which satisfies the
requirements  set forth in the definition of Eligible  Account.  The creation of
any  Collection  Account other than one  maintained  with the Indenture  Trustee
shall be evidenced by a letter  agreement in the form attached hereto as Exhibit
H between the Servicer  and the  depository  institution.  A copy of such letter
agreement  shall be furnished to the Indenture  Trustee and, upon request of any
Securityholder, to such Securityholder. Funds in the Collection Account shall be
invested in accordance with Section 5.3.

     The Collection  Account shall be established,  as of the Closing Date, with
the Indenture Trustee as an Eligible Account pursuant to the definition thereof.
The Collection  Account may, upon written notice to the Issuer and the Indenture
Trustee,  be transferred to a different  depository  institution so long as such
transfer  is to an  Eligible  Account  reasonably  acceptable  to the  Indenture
Trustee.

     (2) Establishment of Note Distribution  Account.  No later than the Closing
Date, the Servicer,  for the benefit of the  Securityholders,  shall cause to be
established  and  maintained  with  the  Indenture  Trustee  one  or  more  Note
Distribution Accounts,  which shall be separate Eligible Accounts,  which may be
interest-bearing  and  which  shall  be  entitled  "Note  Distribution  Account,
_____________________________________,  as Indenture  Trustee,  in trust for the
First Union Home Loan Asset Backed Securities, Series ______________".  Funds in
the Note Distribution Account shall be invested in accordance with Section 5.3.

     (b) (1) Deposits to  Collection  Account.  The Servicer  shall use its best
efforts to deposit or cause to be deposited (without duplication) within two (2)
Business Days, of receipt  thereof in the Collection  Account and retain therein
in trust for the benefit of the Securityholders:

          (i) all  payments on account of interest  and  principal  on the Loans
     collected after the Cut-Off Date;

          (ii)  all Net  Liquidation  Proceeds  and  Post  Liquidation  Proceeds
     pursuant to Section 4.2 or Section 4.4;

          (iii) all Insurance Proceeds;

          (iv) all Released Mortgaged Property Proceeds;

          (v) any amounts  payable in connection with the repurchase of any Loan
     and the amount of any Substitution  Adjustment  pursuant to Section 2.6 and
     Section 3.5;

          (vi) any amount  required to be  deposited in the  Collection  Account
     pursuant to the  receipt of  proceeds  from any  insurance  policies  under
     Section 4.3 or the deposit of the Termination Price under Section 11.2; and

                                       56
<PAGE>

          (vii) any  amounts to be  transferred  from the  Capitalized  Interest
     Account.

     The  Servicer  shall  be  entitled  to  retain  and not  deposit  into  the
Collection Account any amounts (such as assumption fees,  modification fees, and
other administrative  fees,  insufficient funds charges,  prepayment  penalties,
late payment  charges and  investment  income on earnings on the Trust  Accounts
(other than on the Note Distribution  Account))  received with respect to a Loan
that constitute  additional Servicing  Compensation pursuant to Section 7.3, and
such amounts retained by the Servicer during a Due Period shall be excluded from
the  calculation  of the Servicing  Compensation  that is  distributable  to the
Servicer  from the Note  Distribution  Account  on the  next  Distribution  Date
following such Due Period.

     (2) Deposits to Note Distribution  Account.  On the Remittance Date of each
month the Servicer  shall  instruct the  Indenture  Trustee to withdraw from the
Collection  Account the Available  Collection  Amount and deposit such Available
Collection  Amount  into  the  Note   Distribution   Account  for  such  month's
Distribution Date. In addition,  on each of the first three Distribution  Dates,
the Indenture Trustee shall withdraw from the Prefunding  Account the amounts of
any Pre-Funding  Earnings for the related Due Period or any amounts  referred to
in Section 5.5(b) or Section 5.5(c), and deposit such into the Note Distribution
Account.

     (3) Withdrawals  from Collection  Account.  The Indenture  Trustee,  at the
direction of the Servicer  shall also 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 Fees and any additional Servicing Compensation pursuant to
     Section 7.3 not withheld pursuant to Section 5.1(b)(1);

          (iii)  on  each  Distribution   Date,  to  pay  to  the  Servicer  any
     unreimbursed  Servicing Advances;  provided,  however,  that the Servicer's
     right to reimbursement for unreimbursed Servicing Advances shall be limited
     to late  collections  (excluding  the  scheduled  monthly  payments) 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 Mortgagor 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.

          (v) make payments set forth in Section 9.1(e).

     (c) Withdrawals  from Note  Distribution  Account.  To the extent funds are
available in the Note Distribution  Account, the Indenture Trustee (based on the
information  provided  by  the  Servicer  contained  in the  Servicer's  Monthly
Remittance Report for such Distribution  Date) shall make withdrawals  therefrom
by 11:00 a.m. (New York City time) on each Distribution Date, for application in
the following order of priority:

          (i) to distribute  on such  Distribution  Date the  following  amounts
     pursuant to the Indenture in the following order:  (a) to the Servicer,  an
     amount equal to the  Servicing  Compensation  (net of any amounts  retained
     prior to deposit into the Collection Account pursuant to Section 5.1(b)(1))
     and all unpaid Servicing  Compensation  from prior due periods,  (b) to the

                                       57
<PAGE>

     Indenture  Trustee,  an amount equal to the  Indenture  Trustee Fee and all
     unpaid  Indenture  Trustee Fees from prior  Distribution  Dates, (c) to the
     Depositor,  in trust for the Owner  Trustee,  an amount  equal to the Owner
     Trustee Fee and all unpaid Owner Trustee Fees from prior Distribution Dates
     and (d) to the  Custodian,  an amount  equal to the  Custodian  Fee and all
     unpaid Custodian Fees from prior Distribution Dates; and

          (ii)  to  deposit  into  the  Certificate   Distribution  Account  the
     applicable portions of the Available  Distribution Amount  distributable in
     respect of the Residual Interests calculated pursuant to Section 5.1(d) and
     Section 5.1(e) below on such Distribution Date;

     Notwithstanding  that the  Notes  have  been  paid in full,  the  Indenture
Trustee and the Servicer shall  continue to maintain the Collection  Account and
the Note  Distribution  Account  hereunder until the Class Principal  Balance of
each Class of Securities has been reduced to zero.

     (d) On each  Distribution  Date the Indenture  Trustee shall distribute the
Regular  Distribution Amount from the Note Distribution  Account (in the case of
all amounts distributable to Noteholders), in the following order of priority:

          (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  based on the  related  Note
     Interest Rate;

          (ii)  sequentially,  to the  holders  of the  Class  M-1 and Class M-2
     Notes,  in  that  order,  their  respective   portions  of  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 are represented by the Overcollateralization Amount on the
     Closing Date),  pro rata,  based on the Original Class  Principal  Balances
     thereof and the Residual Interests as so represented in relation to the sum
     of the Original Pool Principal Balance and the Original Pre-Funded Amount;

          (v)  sequentially,  to the holders of the Class A-1,  Class A-2, Class
     A-3, 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 for such Distribution Date;

          (vi)  sequentially,  to the holders of the Class M-1 and the 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 and the Class
     M-2 Optimal Principal Balance, respectively, for such Distribution Date;

          (vii) to the  holders of the Class B Notes,  the amount  necessary  to
     reduce the Class Principal Balance thereof to zero;


                                       58
<PAGE>

          (viii) to the holders of the Class M-1 Notes,  Class M-2 Notes and the
     Class B Notes, in that order,  until their  respective  Loss  Reimbursement
     Deficiencies  have been paid in full first,  as a payment of principal  and
     then as a payment of interest; and

          (ix) any remaining amount to the holders of the Residual Interests.

     (e) On each  Distribution  Date  prior  to the  termination  of the  Spread
Deferral Period,  the Indenture Trustee shall deposit the Excess Spread, if any,
to the Certificate  Distribution  Account for distribution to the holders of the
Residual  Interests;  on each Distribution Date following (and to the extent of)
the  termination  of the Spread  Deferral  Period,  the Indenture  Trustee shall
distribute  the Excess  Spread,  if any, in the following  order of priority (in
each case, after giving effect to the distributions in Section 5.1(d)):

          (i) in an amount equal to the Overcollateralization Deficiency Amount,
     if any, as follows:

               (A) to the  holders  of the Class A-1,  Class A-2,  Class A-3 and
          Class A-4 Notes, in that order,  until each respective Class Principal
          Balance thereof is reduced to zero, the amount necessary to reduce the
          aggregate  Class  Principal  Balance of the Senior Notes to the Senior
          Optimal Principal Balance for such Distribution Date;

               (B)  sequentially,  to the holders 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
          and  Class  M-2  Optimal  Principal  Balance,  respectively,  for such
          Distribution Date; and

               (C)  to the  holders  of the  Class  B  Notes,  until  the  Class
          Principal Balance thereof has been reduced to zero; and

          (ii)  sequentially,  to the Class M-1,  the Class M-2 and the Class B
     Notes,  in  that  order,   until  their   respective   Loss   Reimbursement
     Deficiencies,  if any,  have  been  paid in  full,  first as a  payment  of
     principal and then as a payment of interest; and

          (iii) any remaining amount to the holders of the Residual Interests.

     (f)  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 will be applied
to such Classes pro rata based on their respective Class Principal Balances.

     Section 5.02  Certificate  Distribution  Account and  Distributions  on the
Notes.

     (a)  Establishment.  No later than the Closing Date, the Servicer,  for the
benefit of the  Securityholders,  shall cause to be  established  and maintained
with the Indenture Trustee for the benefit of the Owner Trustee on behalf of the
Certificateholders   one  or  more  separate  Eligible  Accounts,   which  Trust
Account(s)  shall  be  entitled  "Certificate   Distribution  Account,  ________
________________________________,   as  Indenture  Trustee,  in  trust  for  the
_______________  Trust Series  ______".  Funds in the  Certificate  Distribution
Account shall be invested in accordance with Section 5.3.


                                       59
<PAGE>

     (b)  Distributions.  On each  Distribution Date the Indenture Trustee shall
withdraw from the Note Distribution Account all amounts required to be deposited
in the Certificate  Distribution  Account with respect to such Distribution Date
pursuant to Section  5.1(c)(ii)  and will remit such amount to the Owner Trustee
or the Co-Owner Trustee for deposit into the Certificate  Distribution  Account.
The Indenture  Trustee shall distribute all remaining  amounts on deposit in the
Note  Distribution  Account to the holders of the Notes to the extent of amounts
due and unpaid on the Notes for  principal  thereof and  interest  thereon.  The
Owner Trustee or the Co-Owner Trustee shall distribute all amounts on deposit in
the Certificate Distribution Account to the holders of the Residual Interests.

     (c) All  distributions  made on the Notes on each Distribution Date will be
made on a pro rata basis  among the  Noteholders  of record of such Class on the
next preceding Record Date based on the Percentage Interest represented by their
respective  Notes,  and  except as  otherwise  provided  in the next  succeeding
sentence,  shall be made by wire transfer of immediately  available funds to the
account of such  Noteholder,  if such Noteholder shall own of record Notes which
have original  denominations  aggregating at least  $________________  and shall
have so notified the  Indenture  Trustee,  and  otherwise by check mailed to the
address  of  such  Noteholder  appearing  in  the  Notes  Register.   The  final
distribution on each Note will be made in like manner, but only upon presentment
and  surrender  of  such  Note  at  the  location  specified  in the  notice  to
Noteholders of such final distribution.

     (d) All distributions  made on the Residual  Interests on each Distribution
Date  will be  made on a pro  rata  basis  among  the  holders  of the  Residual
Interests of record on the next  preceding  Record Date based on the  Percentage
Interest  represented  by their  respective  Residual  Interests,  and except as
otherwise  provided  in the  next  succeeding  sentence,  shall  be made by wire
transfer of immediately  available funds to the account of each such holder,  if
such  holder  shall  own of  record  a  Residual  Interest  having  an  original
denomination  aggregating at least a _______%  Percentage  Interest  thereof and
shall  have so  notified  the  Owner  Trustee  or  Co-Owner  Trustee.  The final
distribution  on each Residual  Interest  will be made in like manner,  but only
upon  presentment  and  surrender  of such  Residual  Interest  at the  location
specified  in the  notice to  holders of the  Residual  Interests  of such final
distribution.

     Section 5.03 Trust Accounts; Trust Account Property.

     (a)  Control  of Trust  Accounts.  Each of the Trust  Accounts  established
hereunder  has been  pledged by the Issuer to the  Indenture  Trustee  under the
Indenture and shall be subject to the lien of the Indenture.  In addition to the
provisions  hereunder,  each of the Trust Accounts shall also be established and
maintained  pursuant  to the  Indenture.  Amounts  distributed  from each  Trust
Account in accordance  with the Indenture and this  Agreement  shall be released
from the lien of the Indenture upon such  distribution  thereunder or hereunder.
The Indenture  Trustee shall possess all right,  title and interest in all funds
on deposit from time to time in the Trust Accounts  (other than the  Certificate
Distribution Account) and in all proceeds thereof (excluding all income thereon)
and all such funds, investments,  proceeds and income shall be part of the Trust
Account Property and the Trust Estate. If, at any time, any Trust Account ceases
to be an Eligible Account, the Indenture Trustee (or the Servicer on its behalf)
shall within 10 Business Days (or such longer period,  not to exceed 30 calendar
days,  as to which each Rating  Agency may  consent)  (i)  establish a new Trust
Account as an Eligible Account, (ii) terminate the ineligible Trust Account, and
(iii) transfer any cash and investments  from such  ineligible  Trust Account to
such new Trust Account.

     With respect to the Trust Accounts (other than the Certificate Distribution
Account), the Indenture Trustee agrees, by its acceptance hereof, that each such
Trust Account shall be subject to the sole and exclusive  custody and control of
the Indenture Trustee for the benefit of the  Securityholders and the Issuer, as
the case may be,  and the  Indenture  Trustee  shall  have  sole  signature  and
withdrawal authority with respect thereto.


                                       60
<PAGE>

     In  addition  to  this  Agreement  and  the  Indenture,   the   Certificate
Distribution  Account  established  hereunder  also  shall  be  subject  to  and
established  and maintained in accordance with the Trust  Agreement.  Subject to
rights of the Indenture  Trustee  hereunder and under the  Indenture,  the Owner
Trustee or Co-Owner Trustee shall possess all right,  title and interest for the
benefit of the  Certificateholders  in all funds on deposit from time to time in
the Certificate  Distribution Account and in all proceeds thereof (excluding all
income  thereon) and all such funds,  investments,  proceeds and income shall be
part of the Trust Account  Property and the Trust Estate.  Subject to the rights
of the Indenture  Trustee,  the Owner Trustee and Co-Owner Trustee agree, by its
acceptance hereof, that such Certificate  Distribution  Account shall be subject
to the sole and exclusive  custody and control of the Owner Trustee and Co-Owner
Trustee for the benefit of the Issuer and the parties  entitled to distributions
therefrom,  including without limitation, the Certificateholders,  and the Owner
Trustee  and the  Co-Owner  Trustee  shall have sole  signature  and  withdrawal
authority with respect to the Certificate Distribution Account.  Notwithstanding
the preceding,  the  distribution of amounts from the  Certificate  Distribution
Account in accordance  with Section 5.2(b) also shall be made for the benefit of
the Indenture Trustee  (including  without limitation with respect to its duties
under the Indenture and this Agreement  relating to the Trust  Estate),  and the
Indenture  Trustee (in its capacity as Indenture  Trustee) shall have the right,
but  not  the  obligation  to  take  custody  and  control  of  the  Certificate
Distribution  Account and to cause the distribution of amounts  therefrom in the
event that the Owner Trustee fails to distribute such amounts in accordance with
Section 5.2(d) and Section 5.2(e).

     Servicer shall have the power, revocable by the Indenture Trustee or by the
Owner Trustee or Co-Owner Trustee with the consent of the Indenture Trustee,  to
instruct the Indenture Trustee or Owner Trustee to make withdrawals and payments
from the Trust  Accounts for the purpose of permitting the Servicer to carry out
its duties  hereunder or permitting  the  Indenture  Trustee or Owner Trustee to
carry out its  respective  duties  herein or under  the  Indenture  or the Trust
Agreement, as applicable.

     (b) (1)  Investment  of Funds.  So long as no Event of  Default  shall have
occurred and be continuing,  the funds held in any Trust Account may be invested
(to the extent  practicable and consistent with any requirements of the Code) in
Permitted Investments, as directed by the Servicer in writing or by telephone or
facsimile transmission  confirmed in writing by the Servicer,  except that funds
held in the Note Distribution Account shall be invested by the Indenture Trustee
in Permitted Investments selected by it. In any case, funds in any Trust Account
must be available for withdrawal without penalty, and any Permitted  Investments
must  mature or  otherwise  be  available  for  withdrawal,  not later  than the
Business Day immediately preceding the Distribution Date next following the date
of such  investment  and shall not be sold or disposed of prior to its  maturity
subject to Section 5.3(b)(2).  All interest and any other investment earnings on
amounts or investments  held in the  Collection  Account shall be deposited into
the Collection Account  immediately upon receipt by the Indenture Trustee, or in
the case of the Certificate  Distribution Account, the Owner Trustee or Co-Owner
Trustee,  as  applicable  but shall be payable  to the  Servicer  as  additional
Servicing Compensation and may be withdrawn from the Collection Account pursuant
to Section  5.1(b)(3)(ii).  All  interest and any other  investment  earnings on
amounts or investments held in the Note Distribution Account shall be payable to
the Indenture  Trustee.  All Permitted  Investments  in which funds in any Trust
Account (other than the Certificate  Distribution  Account) are invested must be
held       by       or        registered        in       the       name       of
"__________________________________________,  as Indenture Trustee, in trust for
the First Union Home Loan Asset Backed Securities,  Series ________".  While the
Co-Owner  Trustee  holds the  Certificate  Distribution  Account,  all Permitted
Investments in which funds in the Certificate  Distribution Account are invested
shall be held by or registered in the name of  "_______________________________,
as  Co-Owner  Trustee,  in trust for the First  Union  Home  Loan  Asset  Backed
Securities, Series ________".

     (2) Insufficiency  and Losses in Trust Accounts.  If any amounts are needed
for  disbursement  from any Trust  Account held by or on behalf of the Indenture
Trustee  and  sufficient  uninvested  funds  are


                                       61
<PAGE>

not available to make such disbursement, the Indenture Trustee, or Owner Trustee
or Co-Owner Trustee in the case of the Certificate  Distribution Account,  shall
cause to be sold or  otherwise  converted  to cash a  sufficient  amount  of the
investments in such Trust Account.  The Indenture  Trustee,  or Owner Trustee or
Co-Owner Trustee in the case of the Certificate  Distribution Account, shall not
be liable for any investment loss or other charge  resulting  therefrom,  unless
such loss or charge is caused by the failure of the  Indenture  Trustee or Owner
Trustee or Co-Owner  Trustee,  respectively,  to perform in accordance with this
Section 5.3.

     If any losses are realized in connection  with any  investment in any Trust
Account  pursuant to this Agreement and the  Indenture,  then the Servicer shall
deposit the amount of such losses (to the extent not offset by income from other
investments  in such Trust Account) in such Trust Account  immediately  upon the
realization  of such loss.  All  interest and any other  investment  earnings on
amounts held in any Trust  Account  shall be taxed to the Issuer and for federal
and state income tax purposes the Issuer shall be deemed to be the owner of each
Trust Account.

     (c) Subject to Section 6.1 of the  Indenture,  the Indenture  Trustee shall
not in any way be held liable by reason of any insufficiency in any Account held
by the Indenture  Trustee  resulting from any  investment  loss on any Permitted
Investment  included therein (except to the extent that the Indenture Trustee is
the obligor and has defaulted thereon).

     (d) With  respect to the Trust  Account  Property,  the  Indenture  Trustee
acknowledges and agrees that:

          (A) any Trust Account  Property that is held in deposit accounts shall
     be held solely in Eligible  Accounts,  subject to the last  sentence of the
     first paragraph of Section 5.3(a);  and each such Eligible Account shall be
     subject to the exclusive custody and control of the Indenture Trustee,  and
     the Indenture  Trustee  shall have sole  signature  authority  with respect
     thereto;

          (B) any Trust Account  Property  that  constitutes  Physical  Property
     shall be delivered to the Indenture  Trustee in accordance  with  paragraph
     (a) of the definition of "Delivery" and shall be held,  pending maturity or
     disposition,  solely by the Indenture  Trustee or a financial  intermediary
     (as such term is defined in Section  8-313(4) of the UCC) acting solely for
     the Indenture Trustee;

          (C) any Trust  Account  Property  that is a book-entry  security  held
     through  the  Federal  Reserve  System   pursuant  to  federal   book-entry
     regulations  shall be delivered in  accordance  with  paragraph  (b) of the
     definition of "Delivery" and shall be maintained by the Indenture  Trustee,
     pending maturity or disposition,  through continued book-entry registration
     of such Trust Account Property as described in such paragraph; and

          (D) any Trust Account  Property that is an  "uncertificated  security"
     under  Article 8 of the UCC and that is not  governed  by clause  (C) above
     shall be delivered to the Indenture  Trustee in accordance  with  paragraph
     (c)  of the  definition  of  "Delivery"  and  shall  be  maintained  by the
     Indenture  Trustee,  pending  maturity or  disposition,  through  continued
     registration  of the Indenture  Trustee's (or its  nominee's)  ownership of
     such security.

     (e) The Servicer shall have the power,  revocable by the Indenture  Trustee
or by the Issuer  with the consent of the  Indenture  Trustee,  to instruct  the
Indenture  Trustee to make  withdrawals and payments from the Trust Accounts for
the  purpose  of  permitting  the  Servicer  or the  Issuer  to carry  out


                                       62
<PAGE>

their respective  duties hereunder or permitting the Indenture  Trustee to carry
out its duties under the Indenture.

     Section 5.04 Allocation of Losses.

     (a) In the event  that Net  Liquidation  Proceeds,  Insurance  Proceeds  or
Released  Mortgaged  Property  Proceeds on a  Liquidated  Loan are less than the
related Principal Balance plus accrued interest thereon,  or any Mortgagor makes
a partial  payment of any Monthly  Payment due on a Loan,  such Net  Liquidation
Proceeds,  Insurance  Proceeds,  Released Mortgaged Property Proceeds or partial
payment  shall be applied to payment of the related  Debt  Instrument,  first to
interest accrued at the Loan Interest Rate and then to principal.

     (b) On any  Distribution  Date, any Allocable Loss Amounts shall be applied
to the reduction of the Class  Principal  Balances of the Class B, the Class M-1
and Class M-2 Notes in accordance with the Allocable Loss Amount Priority.

     Section 5.05 Pre-Funding Account.

     (a) The Servicer,  for the benefit of the Noteholders,  shall establish and
maintain in the name of the Indenture  Trustee an Eligible  Deposit Account (the
"Pre-Funding Account"),  bearing a designation clearly indicating that the funds
deposited therein are held for the benefit of the Securityholders.

     On the Closing  Date,  the Owner  Trustee will  deposit in the  Pre-Funding
Account the Pre-Funded Amount from the net proceeds of the sale of the Notes. On
each Subsequent  Transfer Date, upon satisfaction of the conditions set forth in
Section 2.7 with respect to such transfer,  the Indenture Trustee shall withdraw
from the Pre-Funding  Account an amount equal to 100% of the Principal  Balances
of the Subsequent  Loans  transferred to the Issuer on such Subsequent  Transfer
Date, and to distribute such amount to or upon the order of the Depositor.

     (b) If the  Pre-Funded  Amount has not been reduced to zero on the last day
of  the  Pre-Funding  Period  after  giving  effect  to  any  reductions  in the
Pre-Funded  Amount on such date pursuant to paragraph  (a) above,  the Indenture
Trustee in writing shall withdraw from the Pre-Funding  Account on the Mandatory
Redemption  Date and (i) if the Pre-Funded  Amount is less than $50,000  deposit
such  amount in the Note  Distribution  Account  to be  applied  to  reduce  the
Outstanding  Amount of the Class of Notes  then  entitled  to  distributions  of
principal and (ii) if the Pre-Funded Amount is greater than or equal to $50,000,
deposit such amounts to the Note Distribution Account for distribution  pursuant
to Section 5.1(d)(iv).

     (c) On the Business Day preceding each of the second and third Distribution
Dates,  if  applicable,   the  Indenture  Trustee  shall  withdraw  the  related
Pre-Funding  Earnings  for the related Due Period and deposit  such amounts into
the Note Distribution Account.

     Section 5.06 Capitalized Interest Account.

     (a) The Servicer,  for the benefit of the Noteholders,  shall establish and
maintain  in  the  name  of the  Indenture  Trustee  an  Eligible  Account  (the
"Capitalized  Interest Account"),  bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Noteholders.

     (b) On each Determination Date during the Pre-Funding Period (including the
Determination  Date in the  month  following  the Due  Period  during  which the
Pre-Funding   Period  ends),  the  Indenture  Trustee  will  withdraw  from  the
Capitalized  Interest  Account  an  amount  equal  to the  Capitalized  Interest
Requirement and deposit such amount into the Collection Account.


                                       63
<PAGE>

     (c)  On  the  Mandatory  Redemption  Date,  any  amounts  remaining  in the
Capitalized Interest Account shall be paid to the Depositor.



                                       64
<PAGE>

                                  ARTICLE VI.

              STATEMENTS AND REPORTS; SPECIFICATION OF TAX MATTERS

     Section 6.01 Statements.

     (a) No later than each  Determination  Date,  the Servicer shall deliver to
the  Indenture  Trustee (i) a printed  report  setting  forth the  payments  and
collections  received  with  respect to the Loans  during the Due Period for the
month immediately  preceding the month in which such  Determination  Date occurs
(each such tape, a "Servicer Remittance Report") and (ii),if not included in the
Servicer  Remittance  Report,  a printed report and an  electromagnetic  tape in
computer readable format, setting forth the information described in clauses (A)
- - (I) of Section 6.1(b) for the month  immediately  preceding the month in which
such   Determination   Date  occurs  (such  report,  a  "Delinquency   Report").
Furthermore,  no later than each Determination  Date, the Servicer shall deliver
to the  Indenture  Trustee a  magnetic  tape or  computer  disk  providing  such
information  regarding the  Servicer's  activities in servicing the Loans during
the related Due Period as the Indenture Trustee may reasonably require.

     (b) On each Distribution Date, Indenture Trustee shall distribute, based on
information  provided by the Servicer,  a monthly  statement (the  "Distribution
Statement"),  to the Depositor,  the  Securityholders  and the Rating  Agencies,
stating the date of original  issuance of the Securities  (day, month and year),
the name of the Issuer (i.e.  "_______________ Trust ____________"),  the series
designation  of the  Notes  (i.e.,  "Series  ___________"),  the  date  of  this
Agreement and the following information:

          (i) the Available Collection Amount and Available  Distribution Amount
     for the related Distribution Date;

          (ii) the Class  Principal  Balance of each  Class of Notes  before and
     after giving effect to distributions made to the holders of such Securities
     on such  Distribution  Date, and the Pool Principal Balance as of the first
     and last day of the related Due Period;

          (iii) the Class  Factor with  respect to each Class of the  Securities
     then outstanding;

          (iv) the amount of principal and interest received on the Loans during
     the related Due Period;

          (v) with respect to each Class of Notes, the Optimal Principal Balance
     thereof;

          (vi) the Overcollateralization Deficiency Amount, and any amount to be
     distributed to the Noteholders or the holders of the Residual  Interests on
     such Distribution Date;

          (vii) the Servicing Compensation, the Indenture Trustee Fee, the Owner
     Trustee Fee and the Custodial Fee for such Distribution Date;

          (viii) the Overcollateralization Amount on such Distribution Date, the
     Overcollateralization  Target Amount as of such Distribution  Date, the Net
     Loan Losses incurred during the related Due Period, the cumulative Net Loan
     Losses as of such  Distribution  Date and  Allocable  Loss  Amount for such
     Distribution Date;

          (ix) the  weighted  average  maturity  of the Loans  and the  weighted
     average Loan Interest Rate of the Loans;



                                       65
<PAGE>


          (x)  certain  performance   information,   including  delinquency  and
     foreclosure  information  with  respect to the  Loans,  as set forth in the
     Servicer's Monthly Remittance Report; and

          (xi) the Pre-Funding Amount at the end of the related Due Period.

     In  addition,  on  each  Distribution  Date  the  Indenture  Trustee  shall
distribute  to each  Securityholder,  together  with the  information  described
above, the following  information based solely upon information  provided to the
Indenture  Trustee  pursuant to Section 6.1(a) upon which the Indenture  Trustee
may conclusively rely without independent verification:

               (A) the number and aggregate  Principal  Balance  (including  the
          percentage  equivalent  relative to the aggregate Principal Balance of
          all  Loans)  of Loans (i)  30-59  days  delinquent,  (ii)  60-89  days
          delinquent  and  (iii) 90 days or more  delinquent  (which  statistics
          shall  include Loans in  foreclosure  and  bankruptcy  but which shall
          exclude  Foreclosure  Properties),  as of the close of business on the
          last day of the calendar month next preceding such  Distribution  Date
          and the aggregate Principal Balances of all Loans as of such date;

               (B) the number of, and aggregate  Principal Balance of, all Loans
          in foreclosure  proceedings  (other than any Loans described in clause
          (C)) and the percent of the aggregate Principal Balances of such Loans
          to the aggregate  Principal Balances of all Loans, all as of the close
          of business on the last day of the calendar  month next preceding such
          Distribution Date;

               (C) the number of, and the  aggregate  Principal  Balance of, the
          related  Loans  in  bankruptcy   proceedings  (other  than  any  Loans
          described  in clause (B)) and the percent of the  aggregate  Principal
          Balances  of such Loans to the  aggregate  Principal  Balances  of all
          Loans, all as of the close of business on the last day of the calendar
          month next preceding such Distribution Date;

               (D) the number of Foreclosure Properties, the aggregate Principal
          Balances  of the  related  Loans,  the book value of such  Foreclosure
          Properties and the percent of the aggregate Principal Balances of such
          Loans to the aggregate  Principal Balances of all Loans, all as of the
          close of business on the last day of the calendar month next preceding
          such Distribution Date;

               (E) for each Foreclosure  Property,  the Principal Balance of the
          related Loan, the loan number of such Loan, the value of the Mortgaged
          Property,  the value  established by any new appraisal,  the estimated
          cost of  disposing  of the Loan  and the  amount  of any  unreimbursed
          Servicing Advances;

               (F) for each Loan which is in foreclosure,  the Principal Balance
          of such Loan, the book value of the Mortgaged  Property,  the combined
          loan-to-value  ratio  as of the  date  of  origination,  the  combined
          loan-to-value ratio as of the close of business on the last day of the
          calendar  month next  preceding  such  Distribution  Date and the last
          paid-to-date;

               (G) the  principal  balance  of each  Loan that was  modified  or
          extended pursuant to the terms hereof;

               (H) during the related Due  Period,  the number of and  aggregate
          Principal  Balance  and the  loan  numbers  of  Loans  for each of the
          following: (A)


                                       66
<PAGE>

          that became Liquidated Loans, (B) that became Defective Loans pursuant
          to Section 3.5 as a result of such  Defective  Loans  being  Defective
          Loans, and (C) that became Defaulted Loans;

               (I) from the Closing  Date  through the most  current Due Period,
          the number of and cumulative  aggregate Principal Balance of Loans for
          each of the  following:  (A) that became  Liquidated  Loans,  (B) that
          became  Defective  Loans  pursuant  to Section 3.5 as a result of such
          Deleted  Home  loans  being  Defective  Loans,  and  (C)  that  became
          Defective  Loans pursuant to Section 3.5 as a result of such Defective
          Loans being Defaulted Loans or a Loan in default or imminent  default,
          including the foregoing  amounts by loan type (i.e.  Combination Loans
          or Debt Consolidation Loans); and

               (J) the Net Delinquency  Calculation Amount for such Distribution
          Date.

     All reports  prepared by the Indenture  Trustee of the withdrawals from and
deposits in the  Collection  Account  will be based in whole or in part upon the
information provided to the Indenture Trustee by the Servicer, and the Indenture
Trustee  may fully rely upon and shall have no  liability  with  respect to such
information provided by the Servicer.

     (c) Within a reasonable period of time after the end of each calendar year,
the Indenture  Trustee  shall  prepare and  distribute to each Person who at any
time during the  calendar  year was a  Securityholder,  such  information  as is
reasonably  necessary  to  provide to such  Person a  statement  containing  the
information set forth in subclauses (b)(iv) and (vii) above, aggregated for such
calendar  year or  applicable  portion  thereof  during  which such Person was a
Securityholder. Such obligation of the Indenture Trustee shall be deemed to have
been satisfied to the extent that comparable  information  shall be prepared and
furnished  by the  Indenture  Trustee  to the  Securityholders  pursuant  to any
requirements of the Code as are from time to time in effect.

     (d) On each  Distribution  Date, the Indenture Trustee shall forward to the
holder of each Residual Interest a copy of the Distribution Statement in respect
of such  Distribution  Date and a statement  setting forth the amounts  actually
distributed to such holders of the Residual Interests on such Distribution Date,
together with such other information as the Indenture Trustee deems necessary or
appropriate.

     (e) Within a reasonable period of time after the end of each calendar year,
the Indenture  Trustee  shall  prepare and  distribute to each Person who at any
time during the calendar year was a holder of a Residual Interest,  if requested
in writing by such  Person,  such  information  as is  reasonably  necessary  to
provide to such Person a statement  containing the information provided pursuant
to the  previous  paragraph  aggregated  for such  calendar  year or  applicable
portion thereof during which such Person was a holder of a Residual Interest.

     (f) Upon reasonable advance notice in writing, the Servicer will provide to
each Securityholder  which is a savings and loan association,  bank or insurance
company access to information and  documentation  regarding the Loans sufficient
to permit such Securityholder to comply with applicable  regulations of the FDIC
or other regulatory authorities with respect to investment in such Securities.

     (g) The Indenture  Trustee shall forward to each  Noteholder and the holder
of a  Residual  Interest,  during  the term of this  Agreement,  such  periodic,
special, or other reports, including information tax returns or reports required
with respect to the Notes and the Residual Interests, including Internal 


                                       67
<PAGE>

Revenue Service Forms 1099 and (if instructed in writing by the Depositor on the
basis of the advice of legal  counsel)  Form 1066,  Schedule Q and other similar
reports that are required to be filed by the Indenture  Trustee or its agent and
the holder of a Residual Interest,  whether or not provided for herein, as shall
be necessary,  reasonable, or appropriate with respect to the Noteholders or the
holder of a Residual Interest, or otherwise with respect to the purposes of this
Agreement,  all such reports or  information to be provided by and in accordance
with such  applicable  instructions  and  directions as the  Noteholders  or the
holder of a Residual Interest may reasonably require.

     (h) Reports and computer tapes  furnished by the Servicer and the Indenture
Trustee  pursuant  to this  Agreement  shall  be  deemed  confidential  and of a
proprietary  nature, and shall not be copied or distributed except in connection
with the purposes and  requirements  of this  Agreement.  No Person  entitled to
receive  copies of such reports or tapes shall use the  information  therein for
the purpose of soliciting  the customers of the Depositor or the Servicer or for
any other purpose except as set forth in this Agreement.

     Section 6.02 Reports of Foreclosure and Abandonment of Mortgaged Property.

     Each year  beginning in 1998 the Servicer,  at its expense,  shall make the
reports of foreclosures and abandonments of any Mortgaged  Property  required by
Section  6050J of the Code.  The reports from the Servicer  shall be in form and
substance sufficient to meet the reporting  requirements imposed by such Section
6050J of the Code.

     Section 6.03 Specification of Certain Tax Matters.

     Each  Securityholder  in whose name a Security is registered  shall provide
the  Indenture  Trustee with a completed  and executed  Form W-9 or Form W-8, as
applicable,  prior to purchasing a Security.  The Indenture Trustee shall comply
with all  requirements  of the Code,  and  applicable  state and local law, with
respect to the withholding from any distributions  made to any Securityholder of
any  applicable  withholding  taxes  imposed  thereon  and with  respect  to any
applicable reporting requirements in connection therewith.


                                       68
<PAGE>

                                  ARTICLE VII.

                          GENERAL SERVICING PROCEDURE

     Section 7.01 Assumption Agreements.

     Except as otherwise  provided in the next  sentence,  the Servicer will, to
the extent it has knowledge of any conveyance or  prospective  conveyance of any
Mortgaged  Property  by any  Mortgagor  (whether by  absolute  conveyance  or by
contract  of sale,  and  whether  or not the  Mortgagor  remains or is to remain
liable under the Debt  Instrument  and/or the Mortgage),  exercise its rights to
accelerate  the maturity of such Loan under the  "due-on-sale"  clause,  if any,
applicable  thereto.  If the  Servicer  reasonably  believes it is unable  under
applicable  law to  enforce  such  "due-on-sale"  clause  or  enforcement  would
materially  increase  the risk of  default  or  delinquency  on, or  impair  the
security  for,  the  Loan,  the  Servicer  will  enter  into an  assumption  and
modification  agreement  from or with the person to whom such  property has been
conveyed or is proposed to be  conveyed,  pursuant to which such person  becomes
liable under the Debt  Instrument  and, to the extent  permitted  by  applicable
state law, the Mortgagor remains liable thereon. The Servicer is also authorized
to enter into a substitution of liability  agreement with such person,  pursuant
to which the original  Mortgagor is released  from  liability and such person is
substituted  as the Mortgagor and becomes liable under the Debt  Instrument.  In
connection  with any  assumption  or  substitution,  the  Servicer  shall  apply
Accepted Servicing  Procedures.  Any fee collected by the Servicer in respect of
an assumption or  substitution  of liability  agreement  will be retained by the
Servicer as  additional  servicing  compensation.  In  connection  with any such
assumption, no material term of the Debt Instrument (including,  but not limited
to, the related Loan Interest Rate and the amount of the Monthly Payment) may be
amended or modified, except as otherwise required pursuant to the terms thereof.
The Servicer shall notify the Indenture  Trustee that any such  substitution  or
assumption  agreement has been completed by forwarding to the Indenture  Trustee
the original copy of such substitution or assumption agreement, which copy shall
be added to the  related  Indenture  Trustee's  Loan  File  and  shall,  for all
purposes, be considered a part of such Indenture Trustee's Loan File to the same
extent as all other documents and instruments constituting a part thereof.

     Notwithstanding  the  foregoing  paragraph  or any other  provision of this
Agreement,  the  Servicer  shall not be deemed to be in  default,  breach or any
other  violation of its  obligations  hereunder by reason of any assumption of a
Loan  by  operation  of law or by  the  terms  of  the  Debt  Instrument  or any
assumption  which the Servicer  believes in good faith that it may be restricted
by law from preventing,  for any reason  whatever.  For purposes of this Section
7.1, the term  "assumption"  is deemed to also include a sale (of the  Mortgaged
Property)  subject to the Mortgage that is not  accompanied  by an assumption or
substitution of liability agreement.

     Section 7.02  Satisfaction of Mortgages and Release of Indenture  Trustee's
Loan Files.

     Upon the payment in full of any Loan,  or the receipt by the  Servicer of a
notification  that payment in full shall be escrowed in a manner  customary  for
such purposes,  the Servicer will notify the Indenture Trustee by an appropriate
certification of a Servicing  Officer in the form of Exhibit D and shall request
delivery  to it of the  Indenture  Trustee's  Loan  File.  Upon  receipt of such
certification  and request,  the Indenture  Trustee shall  promptly  release the
related  Indenture  Trustee's  Loan File to the  Servicer.  The  Servicer  shall
provide for preparation of the appropriate  instrument of satisfaction  covering
any Loan that pays in full and, on behalf of the Indenture  Trustee the Servicer
shall execute or, to the extent that the Servicer cannot so execute on behalf of
the Indenture  Trustee,  the Indenture  Trustee shall cooperate in the execution
and return of such instrument to provide for its delivery or recording as may be
required. No expenses incurred in connection with any instrument of satisfaction
or deed of  reconveyance  shall be  chargeable  to any Trust Account or shall be
otherwise   chargeable   to  the   Issuer,   the   Indenture   Trustee   or  the
Securityholders.


                                       69
<PAGE>

     From time to time and as  appropriate  for the servicing or  foreclosure of
any Loan, the Indenture Trustee shall, upon request of the Servicer and delivery
to the Indenture  Trustee of a Request for Release of Indenture  Trustee's  Loan
File in the form of Exhibit D, release the related Indenture Trustee's Loan File
to the  Servicer,  and the  Indenture  Trustee  shall,  at the  direction of the
Servicer, execute such documents as shall be necessary to the prosecution of any
such proceedings. Such Request for Release shall obligate the Servicer to return
each and every  Indenture  Trustee's  Loan File  previously  requested  from the
Indenture Trustee's Loan File to the Indenture Trustee when the need therefor by
the Servicer no longer exists,  unless the Loan has been  liquidated and the Net
Liquidation  Proceeds  relating to the Indenture  Trustee's  Loan File have been
deposited in the Collection Account or the Indenture Trustee's Loan File or such
document  has been  delivered to an  attorney,  or to a public  trustee or other
public official as required by law, for purposes of initiating or pursuing legal
action or other proceedings for the foreclosure of the Mortgaged Property either
judicially  or  non-judicially,  and the Servicer has delivered to the Indenture
Trustee a  certificate  of a  Servicing  Officer  certifying  as to the name and
address of the Person to which such Indenture  Trustee's Loan File was delivered
and the purpose or purposes of such delivery. Upon receipt of a certificate of a
Servicing  Officer  stating that such Loan was  liquidated  and that all amounts
received  or to be  received  in  connection  with  such  liquidation  which are
required to be deposited into the Collection  Account have been so deposited,  a
copy of the Request for Release  shall be released by the  Indenture  Trustee to
the Servicer.

     On behalf of the Indenture  Trustee,  the Servicer shall execute or, to the
extent that the Servicer  cannot so execute on behalf of the Indenture  Trustee,
upon written  certification of a Servicing Officer,  the Indenture Trustee shall
execute and deliver to the Servicer, any court pleadings, requests for trustee's
sale or other  documents  necessary  to the  foreclosure  or  trustee's  sale in
respect  of a  Mortgaged  Property  or to any  legal  action  brought  to obtain
judgment against any Mortgagor on the Debt Instrument or Mortgage or to obtain a
deficiency judgment,  or to enforce any other remedies or rights provided by the
Debt  Instrument  or Mortgage or otherwise  available at law or in equity.  Each
such  certification  shall include a request that such pleadings or documents be
executed  by  the  Indenture  Trustee  and a  statement  as to the  reason  such
documents or pleadings are required and that the execution and delivery  thereof
by the Indenture Trustee will not invalidate or otherwise affect the lien of the
Mortgage,  except  for the  termination  of such a lien upon  completion  of the
foreclosure or trustee's sale.

     The  Indenture  Trustee shall execute and deliver to the Servicer any court
pleadings,  requests  for  trustee's  sale or other  documents  necessary to the
foreclosure or trustee's sale in respect of a Mortgaged Property or to any legal
action brought to obtain  judgment  against any Mortgagor on the Debt Instrument
or Mortgage or to obtain a deficiency judgment, or to enforce any other remedies
or rights provided by the Debt Instrument or Mortgage or otherwise  available at
law or in equity. Together with such documents or pleadings,  the Servicer shall
deliver to the Indenture Trustee a certificate of a Servicing Officer requesting
that such  pleadings  or  documents  be  executed by the  Indenture  Trustee and
certifying  as to the reason such  documents or pleadings  are required and that
the execution and delivery thereof by the Indenture  Trustee will not invalidate
or otherwise affect the lien of the Mortgage, except for the termination of such
a lien upon  completion  of the  foreclosure  or trustee's  sale.  The Indenture
Trustee  shall,  upon  receipt of a written  request  from a Servicing  Officer,
execute any document  provided to the Indenture  Trustee by the Servicer or take
any other  action  requested  in such  request  that is, in the  opinion  of the
Servicer  as  evidenced  by  such  request,  required  by  any  state  or  other
jurisdiction to discharge the lien of a Mortgage upon the  satisfaction  thereof
and the Indenture Trustee will sign and post, but will not guarantee receipt of,
any such  documents  to the  Servicer,  or such other party as the  Servicer may
direct,  within five Business Days, or more promptly if needed, of the Indenture
Trustee's  receipt  of  such  certificate  or  documents.  Such  certificate  or
documents  shall  establish to the  Indenture  Trustee's  satisfaction  that the
related  Loan has been paid in full by or on behalf  of the  Mortgagor  and that
such payment has been deposited in the Collection Account.

Section 7.03 Servicing Compensation.


                                       70
<PAGE>

     As compensation for its services hereunder,  the Servicer shall be entitled
to retain from amounts  otherwise  required to be deposited  into the Collection
Account,  the  Servicing  Fee out of which the Servicer  shall pay any servicing
fees owed or payable to any Subservicer.  Additional  servicing  compensation in
the form of assumption fees,  modification fees, and other  administrative fees,
insufficient funds charges,  prepayment penalties,  amounts remitted pursuant to
Section 7.1, late payment charges and investment income on earnings on the Trust
Accounts  shall be part of the  Servicing  Compensation  payable to the Servicer
hereunder  and shall be paid either by the Servicer  retaining  such  additional
servicing  compensation  prior to deposit in the Collection  Account pursuant to
Section  5.1(b)(1) or if deposited  into the  Collection  Account as part of the
Servicing  Compensation withdrawn from the Note Distribution Account pursuant to
Section 5.1(b)(3).

     The  Servicer  shall be  required  to pay all  expenses  incurred  by it in
connection with its servicing  activities hereunder and shall not be entitled to
reimbursement  therefor except as specifically provided for herein. The Servicer
also agrees to pay all annual Rating Agency monitoring fees.

     Section 7.04 Statement as to Compliance and Financial Statements.

     The Servicer  will deliver to the  Indenture  Trustee and the Depositor not
later than 90 days following the end of each  Servicer's  Fiscal Year (beginning
with ____________  which will cover activities during the fiscal year ________),
an Officers'  Certificate  stating,  as to each  signatory  thereof,  that (i) a
review of the  activities  of the  Servicer  during  the  preceding  year and of
performance under this Agreement has been made under such officer's  supervision
and (ii) to the best of such  officer's  knowledge,  based on such  review,  the
Servicer has fulfilled all of its  obligations  under this Agreement  throughout
such  year,  or,  if there  has been a default  in the  fulfillment  of any such
obligation,  specifying  each such default known to such officers and the nature
and status thereof.

     Contemporaneously with the submission of the Officers' Certificate required
by the preceding paragraph,  the Servicer shall deliver to the Trustee a copy of
its annual  audited  financial  statements  prepared in the  ordinary  course of
business. The Servicer shall, upon the request of the Depositor, deliver to such
party any unaudited quarterly financial statements of the Servicer.

     The  Servicer  agrees  to  make  available  on a  reasonable  basis  to the
Depositor a  knowledgeable  officer of the Servicer for the purpose of answering
reasonable  questions  respecting recent developments  affecting the Servicer or
the  financial  statements  of the Servicer  and to permit the  Depositor or the
Underwriters on reasonable notice to inspect the Servicer's servicing facilities
during normal  business hours for the purpose of satisfying the Depositor or the
Underwriters  that  the  Servicer  has the  ability  to  service  the  Loans  in
accordance with this Agreement.

     The Servicer  shall also furnish and certify to the  requesting  party such
other information as to (i) its organization,  activities and personnel relating
to the  performance  of the  obligations  of the  Servicer  hereunder,  (ii) its
financial condition, (iii) the Loans and (iv) the performance of the obligations
of any Subservicer under the related Subservicing Agreement, in each case as the
Indenture Trustee or the Depositor may reasonably request from time to time.

     Section 7.05 Independent Public Accountants' Servicing Report.

     Not later than 90 days  following  the end of each  Servicer's  Fiscal Year
(beginning with __________  which will cover  activities  during the fiscal year
______),  the Servicer at its expense shall cause any of Arthur  Andersen & Co.,
Coopers & Lybrand, Deloitte & Touche, Ernst & Young, KPMG Peat Marwick and Price
Waterhouse  & Co.  or such  other  nationally  recognized  firm  of  Independent
Certified  Public  Accountants  (which may also  render  other  services  to the
Servicer) to furnish a statement to the Trustee and the  Depositor to the effect
that such firm has  examined  certain  documents  and  records 


                                       71
<PAGE>

relating to the servicing of the Loans under this Agreement or of mortgage loans
under pooling and servicing agreements  (including the Loans and this Agreement)
substantially  similar to one another (such statement to have attached thereto a
schedule setting forth the pooling and servicing agreements covered thereby) and
that, on the basis of such  examination  conducted  substantially  in compliance
with the Uniform Single  Attestation  Program for Mortgage  Bankers or the Audit
Program for Mortgages serviced for FHLMC, such firm confirms that such servicing
has been  conducted in  compliance  with such pooling and  servicing  agreements
except for such significant exceptions or errors in records that, in the opinion
of such firm, the Uniform Single Attestation Program for Mortgage Bankers or the
Attestation Program for Mortgages serviced for FHLMC requires it to report, each
of which errors and omissions shall be specified in such statement. In rendering
such statement,  such firm may rely, as to matters  relating to direct servicing
of mortgage loans by Subservicers,  upon comparable  statements for examinations
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FHLMC  (rendered  within  one  year of such  statement)  of  independent  public
accountants with respect to the related Subservicer.

     Section 7.06 Right to Examine Servicer Records.

     Each  Securityholder,  the Indenture Trustee,  the Issuer and each of their
respective  agents shall have the right upon  reasonable  prior  notice,  during
normal business hours and as often as reasonably required, to examine, audit and
copy, at the expense of the Person making such  examination,  any and all of the
books,   records  or  other  information  of  the  Servicer  (including  without
limitation any  Subservicer to the extent  provided in the related  Subservicing
Agreement) whether held by the Servicer or by another on behalf of the Servicer,
which may be relevant to the  performance  or  observance by the Servicer of the
terms,  covenants or  conditions of this  Agreement.  Each  Securityholder,  the
Indenture Trustee and the Issuer agree that any information obtained pursuant to
the terms of this Agreement shall be held confidential.

     Section  7.07  Reports  to  the  Indenture   Trustee;   Collection  Account
Statements.

     If the  Collection  Account is not maintained  with the Indenture  Trustee,
then not later than 25 days after each Record Date,  the Servicer  shall forward
to the Indenture Trustee a statement,  certified by a Servicing Officer, setting
forth the status of the  Collection  Account as of the close of  business on the
preceding Record Date and showing, for the period covered by such statement, the
aggregate of deposits into the  Collection  Account for each category of deposit
specified in Section 5.1(b)(1), the aggregate of withdrawals from the Collection
Account for each  category of  withdrawal  specified  in Section  5.1(b)(2)  and
Section 5.1(b)(3) for the related Due Period.


                                       72
<PAGE>

                                 ARTICLE VIII.

                       REPORTS TO BE PROVIDED BY SERVICER

     Section 8.01 Financial Statements.

     The  Servicer  understands  that,  in  connection  with the transfer of the
Securities,  Securityholders may request that the Servicer make available to the
Securityholders  and to prospective  Securityholders  annual  audited  financial
statements of the Servicer for one or more of the most recently  completed  five
fiscal years for which such statements are available, which request shall not be
unreasonably denied.

     The Servicer  also agrees to make  available  on a reasonable  basis to the
Securityholders or any prospective  Securityholder a knowledgeable  financial or
accounting officer for the purpose of answering  reasonable questions respecting
recent  developments  affecting the Servicer or the financial  statements of the
Servicer and to permit the Securityholders and any prospective Securityholder to
inspect the Servicer's servicing facilities during normal business hours for the
purpose of satisfying the  Securityholders  and such prospective  Securityholder
that the Servicer has the ability to service the Loans in  accordance  with this
Agreement.


                                       73
<PAGE>

                                  ARTICLE IX.

                                  THE SERVICER

     Section 9.01 Indemnification; Third Party Claims.

     (a) The Servicer  shall  indemnify  the  Depositor,  the Issuer,  the Owner
Trustee,  the Co-Owner Trustee,  and the Indenture Trustee (each an "Indemnified
Party") and hold  harmless  each of them  against  any and all  claims,  losses,
damages, penalties, fines, forfeitures, reasonable legal fees and related costs,
judgments,  and other  costs and  expenses  resulting  from any  claim,  demand,
defense or assertion  based on or grounded upon, or resulting  from, a breach of
any of the Servicer's  representations and warranties and covenants contained in
this  Agreement or in any way relating to the failure of the Servicer to perform
its duties and service the Loans in compliance with the terms of this Agreement;
provided, however, that if the Servicer is not liable pursuant to the provisions
of Section 9.1(d) for its failure to perform its duties and service the Loans in
compliance with the terms of this Agreement, then the provisions of this Section
9.1 shall have no force and effect with respect to such failure.

     (b)  The  Depositor,  the  Owner  Trustee,  the  Co-Owner  Trustee,  or the
Indenture  Trustee,  as the case may be, shall promptly notify the Servicer if a
claim is made by a third party with respect to a breach of any of the Servicer's
representations  and warranties and covenants  contained in this Agreement or in
any way  relating  to the  failure of the  Servicer  to  perform  its duties and
service the Loans in compliance with the terms of this  Agreement.  The Servicer
shall  promptly  notify the Indenture  Trustee and the Depositor of any claim of
which it has been  notified  pursuant to this Section 9.1 by a Person other than
the Depositor,  and, in any event,  shall  promptly  notify the Depositor of its
intended course of action with respect to any claim.

     (c) The Servicer  shall be entitled to  participate  in and, upon notice to
the  Indemnified  Party,  assume  the  defense  of any such  action  or claim in
reasonable  cooperation  with,  and  with the  reasonable  cooperation  of,  the
Indemnified  Party. The Indemnified  Party will have the right to employ its own
counsel in any such action in addition to the counsel of the  Servicer,  but the
fees and  expenses of such  counsel  will be at the expense of such  Indemnified
Party,  unless (a) the  employment  of counsel by the  Indemnified  Party at its
expense has been authorized in writing by the Servicer, (b) the Servicer has not
in fact  employed  counsel  to  assume  the  defense  of such  action  within  a
reasonable time after receiving notice of the commencement of the action, or (c)
the named  parties to any such action or  proceeding  (including  any  impleaded
parties) include both the Servicer and one or more Indemnified  Parties, and the
Indemnified  Parties shall have been advised by counsel that there may be one or
more legal defenses  available to them which are different from or additional to
those  available  to the  Servicer.  The  Servicer  shall not be liable  for any
settlement of any such claim or action unless the Servicer  shall have consented
thereto  or be in  default  on its  obligations  hereunder.  Any  failure  by an
Indemnified  Party to  comply  with the  provisions  of this  Section  9.1 shall
relieve the Servicer of liability only if such failure is materially prejudicial
to the position of the Servicer and then only to the extent of such prejudice.

     (d)  Neither  the  Depositor  nor  the  Servicer  or any of the  directors,
officers,  employees or agents of the Depositor or the  Servicer,  or members or
affiliates  of the  Depositor  shall be under any liability to the Issuer or the
Securityholders  for any action taken or for  refraining  from the taking of any
action in good faith  pursuant  to this  Agreement,  or for errors in  judgment;
provided,  however,  that this provision  shall not protect the  Depositor,  the
Servicer or any such person against the remedies  provided herein for the breach
of any  warranties,  representations  or covenants  made herein,  or against any
specific  liability  imposed on the Depositor or the Servicer herein, or against
any liability which would otherwise be imposed by reason of willful misfeasance,
bad faith or negligence in the  performance of the duties of the Servicer or the
Depositor,  as the  case may be,  or by  reason  of  reckless  disregard  of the
obligations  and duties of the  Servicer or the  Depositor,  as the case may be,
hereunder.  The Depositor, the Servicer and


                                       74
<PAGE>

any director,  officer,  employee or agent of the Depositor or the Servicer,  or
any member or affiliate of the  Depositor may rely in good faith on any document
of any kind which, prima facie, is properly executed and submitted by any Person
respecting any matters arising hereunder.

     (e) The Servicer and the Depositor and any director,  officer,  employee or
agent of the Servicer or the Depositor  shall be  indemnified  by the Issuer and
held harmless against any loss, liability or expense incurred in connection with
any audit,  controversy or judicial proceeding relating to a governmental taxing
authority or any legal  action  relating to this  Agreement  or the  Securities,
other than any loss,  liability or expense related to any specific Loan or Loans
(except as any such loss,  liability or expense shall be otherwise  reimbursable
pursuant  to this  Agreement)  and any loss,  liability  or expense  incurred by
reason of willful  misfeasance,  bad faith or negligence in the  performance  of
duties  hereunder or by reason of reckless  disregard of obligations  and duties
hereunder.  Except as otherwise  provided herein,  neither the Depositor nor the
Servicer  shall be under any  obligation  to appear in,  prosecute or defend any
legal action that is not related to its respective  duties under this Agreement;
provided,  however,  that,  except as  otherwise  provided  herein,  either  the
Depositor or the Servicer may, with the prior consent of the Indenture  Trustee,
in its  discretion  undertake  any such action  which it may deem  necessary  or
desirable  with  respect  to this  Agreement  and the  rights  and duties of the
parties  hereto and the  interests  of the  Securityholders  hereunder.  In such
event,  the legal expenses and costs of such action and any liability  resulting
therefrom  shall be  expenses,  costs and  liabilities  of the  Issuer,  and the
Depositor and the Servicer  shall be entitled to be  reimbursed  therefor out of
the Collection Account.

     Section 9.02 Merger or Consolidation of the Servicer.

     The Servicer shall keep in full effect its existence, rights and franchises
as a corporation,  and will obtain and preserve its qualification to do business
as a foreign  corporation and maintain such other licenses and permits,  in each
jurisdiction  necessary  to protect  the  validity  and  enforceability  of this
Agreement or any of the Loans and to perform its duties under this Agreement.

     Any Person into which the  Servicer may be merged or  consolidated,  or any
corporation resulting from any merger,  conversion or consolidation to which the
Servicer  shall be a party,  or any Person  succeeding  to the  business  of the
Servicer,  shall be an  Eligible  Servicer  and  shall be the  successor  of the
Servicer, as applicable hereunder,  without the execution or filing of any paper
or any further act on the part of any of the parties hereto,  anything herein to
the contrary notwithstanding. The Servicer shall send notice of any such merger,
conversion, consolidation or succession to the Indenture Trustee and the Issuer.

     Section 9.03 Limitation on Liability of the Servicer and Others.

     (a) The  Servicer  and any  director,  officer,  employee  or  agent of the
Servicer may rely on any document of any kind which it in good faith  reasonably
believes  to be  genuine  and to have  been  adopted  or  signed  by the  proper
authorities  respecting any matters arising  hereunder.  Subject to the terms of
Section 9.01,  the Servicer  shall have no obligation to appear with respect to,
prosecute or defend any legal action which is not  incidental to the  Servicer's
duty to service the Loans in accordance with this Agreement.

     (b) It is expressly  understood  and agreed by the parties  hereto that (i)
this  Agreement  is  executed  and  delivered  by   _____________________,   not
individually  or personally  but solely as trustee of the Issuer under the Trust
Agreement,  in the exercise of the powers and authority  conferred and vested in
it, (ii) each of the representations,  undertaking and agreements herein made on
the part of the Issuer is made and  intended  not as  personal  representations,
undertakings  and  agreements by  _____________________________  but is made and
intended  for the purpose for binding  only the  Issuer,  (iii)  nothing  herein
contained    shall   be    construed    as    creating    any    liability    on

                                       75
<PAGE>

________________________________,  individually  or  personally,  to perform any
covenant either expressed or implied  contained herein,  all such liability,  if
any, being expressly waived by the parties hereto and by any Person claiming by,
through  or under the  parties  hereto  and (iv)  under no  circumstances  shall
___________________________   be  personally  liable  for  the  payment  of  any
indebtedness or expenses of the Issuer or be liable for the breach or failure of
any obligation, representations,  warranty or covenant made or undertaken by the
Issuer under this Agreement or the other Basic Documents.

     Section 9.04 Servicer Not to Resign; Assignment.

     The  Servicer  shall not resign  from the  obligations  and  duties  hereby
imposed on it except (a) by the  consent  of the  Indenture  Trustee or (b) upon
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable law. Any such  determination  pursuant to clause (b) of the preceding
sentence  permitting  the  resignation  of the Servicer shall be evidenced by an
independent  opinion of counsel to such effect  delivered (at the expense of the
Servicer) to the Indenture Trustee.  No resignation of the Servicer shall become
effective  until  the  Indenture  Trustee  or a  successor  servicer,  appointed
pursuant to the provisions of Section 10.2 and satisfying  the  requirements  of
Section 4.7 with respect to the  qualifications of a successor  Servicer,  shall
have assumed the Servicer's  responsibilities,  duties,  liabilities (other than
those  liabilities  arising  prior to the  appointment  of such  successor)  and
obligations under this Agreement.

     Except as  expressly  provided  herein,  the  Servicer  shall not assign or
transfer  any of its  rights,  benefits  or  privileges  hereunder  to any other
Person,  or delegate to or  subcontract  with, or authorize or appoint any other
Person to perform any of the duties, covenants or obligations to be performed by
the  Servicer  hereunder,  without the prior  written  consent of the  Indenture
Trustee,  and absent such  written  consent  any  agreement,  instrument  or act
purporting to effect any such  assignment,  transfer,  delegation or appointment
shall be void.

     Section 9.05 Relationship of Servicer to Issuer and the Indenture Trustee.

     The  relationship  of the Servicer (and of any successor to the Servicer as
servicer  under this  Agreement) to the Issuer and the  Indenture  Trustee under
this  Agreement is intended by the parties  hereto to be that of an  independent
contractor  and not of a joint  venturer,  agent or partner of the Issuer or the
Indenture Trustee.

     Section 9.06 Servicer May Own Notes.

     Each  of  the  Servicer  and  any  affiliate  of  the  Servicer  may in its
individual or any other  capacity  become the owner or pledgee of Notes with the
same rights as it would have if it were not the Servicer or an affiliate thereof
except as otherwise  specifically  provided herein. Notes so owned by or pledged
to the Servicer or such affiliate shall have an equal and proportionate  benefit
under  the  provisions  of this  Agreement,  without  preference,  priority,  or
distinction as among all of the Notes;  provided,  however, that any Notes owned
by the Servicer or any affiliate  thereof,  during the time such Notes are owned
by any of them, shall be without voting rights for any purpose set forth in this
Agreement.  The Servicer shall notify the Indenture Trustee promptly after it or
any of its affiliates becomes the owner or pledgee of a Note.


                                       76
<PAGE>

                                   ARTICLE X.

                                    DEFAULT

     Section 10.01 Events of Default.

     (a) In case one or more of the following  Events of Default by the Servicer
shall occur and be continuing, that is to say:

          (i) any failure by the Servicer to deposit in the  Collection  Account
     in  accordance  with  Section  5.1(b) any  payments in respect of the Loans
     received by the Servicer no later than the second  Business  Day  following
     the day on which such payments were received; or

          (ii)  failure  by the  Servicer  duly to observe  or  perform,  in any
     material  respect,  any other  covenants,  obligations or agreements of the
     Servicer as set forth in this Agreement, which failure continues unremedied
     for a period  of 60 days  after  the date on which  written  notice of such
     failure,  requiring the same to be remedied and stating that such notice is
     a "Notice of Default" hereunder,  shall have been given (a) to the Servicer
     by the  Indenture  Trustee  or the  Issuer,  or  (b) to the  Servicer,  the
     Indenture Trustee or the Issuer by any Majority Securityholder; or

          (iii) a decree or order of a court or agency or supervisory  authority
     having  jurisdiction  for the  appointment  of a conservator or receiver or
     liquidator in any insolvency,  readjustment  of debt,  marshaling of assets
     and  liabilities  or  similar   proceedings,   or  for  the  winding-up  or
     liquidation  of its affairs,  shall have been entered  against the Servicer
     and such decree or order  shall have  remained  in force,  undischarged  or
     unstayed for a period of 60 days; or

          (iv) the Servicer shall consent to the appointment of a conservator or
     receiver or liquidator in any insolvency,  readjustment of debt, marshaling
     of assets and  liabilities  or similar  proceedings  of or  relating to the
     Servicer or of or relating to all or  substantially  all of the  Servicer's
     property; or

          (v) the Servicer shall admit in writing its inability to pay its debts
     as they become due,  file a petition to take  advantage  of any  applicable
     insolvency or reorganization statute, make an assignment for the benefit of
     its creditors, or voluntarily suspend payment of its obligations;

     (b) then,  and in each and every such case,  so long as an Event of Default
shall  not have been  remedied,  the  Majority  Securityholders,  the  Indenture
Trustee or the Issuer by notice in writing to the  Servicer  may, in addition to
whatever  rights such Person may have at law or in equity to damages,  including
injunctive  relief and specific  performance,  may  terminate all the rights and
obligations of the Servicer under this Agreement and in and to the Loans and the
proceeds thereof, as servicer under this Agreement. Upon receipt by the Servicer
of such written  notice,  all  authority  and power of the  Servicer  under this
Agreement,  whether with respect to the Loans or  otherwise,  shall,  subject to
Section 10.2,  pass to and be vested in a successor  servicer,  or the Indenture
Trustee if a successor  servicer cannot be retained in a timely manner,  and the
successor servicer,  or Indenture Trustee,  as applicable,  is hereby authorized
and  empowered  to  execute  and  deliver,   on  behalf  of  the  Servicer,   as
attorney-in-fact  or otherwise,  any and all documents and other instruments and
do or cause to be done all other  acts or things  necessary  or  appropriate  to
effect the purposes of such notice of  termination,  including,  but not limited
to,  the  transfer  and  endorsement  or  assignment  of the Loans  and  related
documents.  The Servicer  agrees to  cooperate  with the  successor  servicer in
effecting  the  termination  of  the  Servicer's   responsibilities  and  rights
hereunder, including, without limitation, the transfer to the successor servicer
for  administration  by it of all amounts which shall at the time be credited by
the Servicer to each Collection  Account or thereafter  received with respect to
the Loans.


                                       77
<PAGE>

     Section 10.02 Indenture Trustee to Act; Appointment of Successor.

     On and  after  the date the  Servicer  receives  a  notice  of  termination
pursuant to Section 10.1, or the Indenture  Trustee  receives the resignation of
the Servicer  evidenced by an opinion of counsel or  accompanied by the consents
required by Section 9.4, or the Servicer is removed as servicer pursuant to this
Article X, then,  subject to Section 4.7, the Indenture  Trustee shall appoint a
successor  servicer to be the  successor  in all respects to the Servicer in its
capacity as Servicer  under this  Agreement  and the  transactions  set forth or
provided for herein and shall be subject to all the responsibilities, duties and
liabilities  relating thereto placed on the Servicer by the terms and provisions
hereof;  provided,  however, that the successor servicer shall not be liable for
any actions of any servicer prior to it; provided  further,  however,  that if a
successor  servicer cannot be retained in a timely manner, the Indenture Trustee
shall act as successor Servicer.  In the event the Indenture Trustee assumes the
responsibilities  of the Servicer  pursuant to this Section 10.2,  the Indenture
Trustee will make  reasonable  efforts  consistent with applicable law to become
licensed,  qualified and in good standing in each  Mortgaged  Property State the
laws of which  require  licensing  or  qualification,  in order to  perform  its
obligations as Servicer hereunder or,  alternatively,  shall retain an agent who
is so licensed,  qualified and in good standing in any such  Mortgaged  Property
State.

     In the case that the Indenture  Trustee serves as successor  servicer,  the
Indenture  Trustee in such capacity shall not be liable for any servicing of the
Loans  prior  to its  date of  appointment,  and  shall  not be  subject  to any
obligations to repurchase any Loans.  The successor  servicer shall be obligated
to make Servicing Advances hereunder.  As compensation  therefor,  the successor
servicer appointed pursuant to the following paragraph, shall be entitled to all
funds  relating  to the Loans  which the  Servicer  would have been  entitled to
receive from the Note Distribution  Account pursuant to Section 5.1(c) as if the
Servicer  had  continued  to act as  servicer  hereunder,  together  with  other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise as provided in Section 7.1 and Section 7.3.

     Any collections received by the Servicer after removal or resignation shall
be  endorsed  by it to  the  Indenture  Trustee  and  remitted  directly  to the
Indenture  Trustee  or,  at the  direction  of  the  Indenture  Trustee,  to the
successor  servicer.  The  compensation  of any successor  servicer  (including,
without  limitation,  the Indenture Trustee) so appointed shall be the Servicing
Fees,  together with other Servicing  Compensation  provided for herein.  In the
event the  Indenture  Trustee is required to solicit bids to appoint a successor
servicer, the Indenture Trustee shall solicit, by public announcement, bids from
housing and home finance institutions, banks and mortgage servicing institutions
that:  (i) have a net  worth of not less than  $25,000,000,  (ii) have a blanket
fidelity  bond and  errors  and  omissions  insurance  coverage  satisfying  the
requirements  set forth in Section  4.3 and (iii)  would not cause any rating of
any Class of the Securities in effect immediately prior to such assignment to be
qualified,  downgraded or  withdrawn,  as evidenced by a letter from each Rating
Agency to such effect. Such public announcement shall specify that the successor
servicer shall be entitled to the full amount of the Servicing Fee and Servicing
Compensation  provided  for  herein.  Within  thirty  days after any such public
announcement,  the  Indenture  Trustee  shall  negotiate  and  effect  the sale,
transfer and assignment of the servicing rights and  responsibilities  hereunder
to the qualified  party  submitting  the highest  qualifying  bid. The Indenture
Trustee  shall  deduct from any sum received by the  Indenture  Trustee from the
successor to the Servicer in respect of such sale,  transfer and  assignment all
costs and  expenses of any public  announcement  and of any sale,  transfer  and
assignment of the servicing rights and responsibilities hereunder and the amount
of any unpaid  Servicing Fees and  unreimbursed  Servicing  Advances made by the
Indenture  Trustee.  After such  deductions,  the remainder of such sum shall be
paid by the Indenture Trustee to the Servicer at the time of such sale, transfer
and assignment to the Servicer's  successor.  The Indenture Trustee, the Issuer,
any  Custodian,  the Servicer and any such  successor  servicer  shall take such
action,  consistent with this Agreement, as shall be necessary to effectuate any
such succession. The Servicer agrees to cooperate with the Indenture Trustee and
any successor servicer in effecting the termination of the Servicer's  servicing
responsibilities  and rights  hereunder and shall promptly provide the Indenture
Trustee or such successor  servicer,  as  applicable,  all documents and records
reasonably  requested  by it to  enable it to assume  the  Servicer's  functions
hereunder and shall  promptly  also  transfer to the  Indenture  Trustee or such
successor  servicer,  as 


                                       78
<PAGE>

applicable,  all amounts  which then have been or should have been  deposited in
any Trust Account  maintained by the Servicer or which are  thereafter  received
with respect to the Loans. Neither the Indenture Trustee nor any other successor
servicer  shall be held liable by reason of any failure to make, or any delay in
making,  any  distribution  hereunder or any portion  thereof  caused by (i) the
failure of the Servicer to deliver, or any delay in delivering,  cash, documents
or  records to it, or (ii)  restrictions  imposed  by any  regulatory  authority
having jurisdiction over the Servicer  hereunder.  No appointment of a successor
to the  Servicer  hereunder  shall be  effective  until  written  notice of such
proposed  appointment  shall have been provided by the Indenture Trustee to each
Securityholder,  the Issuer  and the  Depositor  and,  except in the case of the
appointment  of the  Indenture  Trustee as successor  to the  Servicer  (when no
consent shall be required).

     Pending appointment of a successor to the Servicer hereunder, the Indenture
Trustee shall act as servicer hereunder as hereinabove  provided.  In connection
with such  appointment  and  assumption,  the  Indenture  Trustee  may make such
arrangements for the compensation of such successor  servicer out of payments on
the Loans as it and such successor servicer shall agree; provided, however, that
no such compensation  shall be in excess of that permitted the Servicer pursuant
to Section  7.3,  together  with  other  Servicing  Compensation  in the form of
assumption  fees,  late  payment  charges  or  otherwise  as  provided  in  this
Agreement.

     In connection with any transfer of servicing  responsibilities  pursuant to
this Section 10.2, the successor Servicer shall be responsible for all costs and
expenses in connection with such transfer,  other than the costs and expenses of
transferring  the files and records  relating to the Loans which shall be at the
expense of the Servicer being replaced.

     Section 10.03 Waiver of Defaults.

     The Majority Securityholders may waive any events permitting removal of the
Servicer as servicer  pursuant to this Article X,  provided,  however,  that the
Majority   Securityholders  may  not  waive  a  default  in  making  a  required
distribution on a Note or Residual  Interest  without the consent of the related
Noteholder  or  holders  of the  Residual  Interests.  Upon any waiver of a past
default,  such default  shall cease to exist,  and any Event of Default  arising
therefrom  shall be deemed  to have been  remedied  for  every  purpose  of this
Agreement.  No such waiver shall extend to any  subsequent  or other  default or
impair any right consequent thereto except to the extent expressly so waived.

     Section 10.04 Accounting Upon Termination of Servicer.

     Upon  termination of the Servicer under this Article X, the Servicer shall,
at its own expense:

          (a)  deliver  to its  successor  or,  if  none  shall  yet  have  been
     appointed,  to  the  Indenture  Trustee  the  funds  in any  Trust  Account
     maintained by the Servicer;

          (b)  deliver  to its  successor  or,  if  none  shall  yet  have  been
     appointed,  to the Indenture  Trustee all Loan Files and related  documents
     and statements held by it hereunder and a Loan portfolio computer tape;

          (c)  deliver  to its  successor  or,  if  none  shall  yet  have  been
     appointed,  to the Indenture Trustee,  the Issuer and the Securityholders a
     full  accounting  of all funds,  including a statement  showing the Monthly
     Payments  collected by it and a statement of monies held in trust by it for
     payments or charges with respect to the Loans; and


                                       79
<PAGE>

     (d) execute and deliver such  instruments  and perform all acts  reasonably
requested in order to effect the orderly and efficient  transfer of servicing of
the  Loans to its  successor  and to more  fully and  definitively  vest in such
successor  all  rights,  powers,  duties,   responsibilities,   obligations  and
liabilities of the Servicer under this Agreement.



                                       80
<PAGE>

                                  ARTICLE XI.

                                  TERMINATION

     Section 11.01 Termination.

     This  Agreement  shall  terminate  upon notice to the Indenture  Trustee of
either:  (a) the later of (i) the  satisfaction  and  discharge of the Indenture
pursuant to the  provisions  thereof or (ii) the  disposition  of all funds with
respect to the last Loan and the  remittance  of all funds due hereunder and the
payment of all  amounts  due and  payable to the  Indenture  Trustee,  the Owner
Trustee, the Co-Owner Trustee,  the Issuer and the Custodian;  or (b) the mutual
consent of the Servicer, the Depositor and all Securityholders in writing.

     Section 11.02 Optional Termination.

     The Majority Residual Interestholders may, at their option, effect an early
termination  of the Issuer 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  shall  effect  such  early  termination  by
providing  notice  thereof to the  Indenture  Trustee  and Owner  Trustee and by
purchasing all of the Loans at a price not less than the Termination Price.

     Any such early termination by the Majority Residual  Interestholders  shall
be accomplished by depositing into the Collection  Account on the  Determination
Date  immediately  preceding the  Distribution  Date on which the purchase is to
occur the amount of the Termination  Price to be paid. The Termination Price and
any amounts then on deposit in the  Collection  Account  (other than any amounts
not required to have been deposited  therein  pursuant to Section  5.1(b)(1) and
any amounts withdrawable  therefrom by the Indenture Trustee pursuant to Section
5.1(b)(3))  shall be transferred to the Note  Distribution  Account  pursuant to
Section  5.1(b)(2)  for  distribution  to   Securityholders  on  the  succeeding
Distribution  Date;  and any  amounts  received  with  respect  to the Loans and
Foreclosure  Properties  subsequent to the Due Period immediately preceding such
final Distribution Date shall belong to the purchaser  thereof.  For purposes of
calculating the Available  Distribution Amount for such final Distribution Date,
amounts transferred to the Note Distribution Account immediately  preceding such
final  Distribution  Date  shall in all cases be  deemed  to have been  received
during the  related  Due Period,  and  amounts so  transferred  shall be applied
pursuant to Section 5.1(c) and Section 5.1(d).

     Section 11.03 Notice of Termination.

     Notice  of  termination  of  this  Agreement  or of  early  redemption  and
termination  of the  Issuer  shall be sent (i) by the  Indenture  Trustee to the
Noteholders in accordance  with Section 2.06(b) of the Indenture and (ii) by the
Owner Trustee to the Residual  Interestholders in accordance with Section 9.1(d)
of the Trust Agreement.


                                       81
<PAGE>

                                  ARTICLE XII.

                            MISCELLANEOUS PROVISIONS

     Section 12.01 Acts of Securityholders.

     Except as otherwise specifically provided herein,  whenever  Securityholder
action,  consent or approval  is required  under this  Agreement,  such  action,
consent  or  approval  shall be deemed to have been taken or given on behalf of,
and shall be binding upon, all  Securityholders if the Majority  Securityholders
agree to take such action or give such consent or approval.

     Section 12.02 Amendment.

     (a) This  Agreement may be amended from time to time by the  Servicer,  the
Depositor  and the  Issuer by  written  agreement  with  notice  thereof  to the
Securityholders,  without the consent of any of the Securityholders, to cure any
error or ambiguity,  to correct or supplement any provisions hereof which may be
defective or inconsistent  with any other provisions  hereof or to add any other
provisions  with respect to matters or questions  arising under this  Agreement;
provided,  however,  that such action will not adversely  affect in any material
respect the interests of the Securityholders. An amendment described above shall
be deemed not to adversely  affect in any material  respect the interests of the
Securityholders  if either (i) an opinion of counsel is obtained to such effect,
and (ii) the party  requesting  the amendment  obtains a letter from each of the
Rating Agencies confirming that the amendment,  if made, would not result in the
downgrading or withdrawal of the rating then assigned by the  respective  Rating
Agency to any Class of Securities then outstanding.

     (b) This  Agreement  may also be amended from time to time by the Servicer,
the  Depositor  and the  Issuer by  written  agreement,  with the prior  written
consent  of  the  Majority  Securityholders,  for  the  purpose  of  adding  any
provisions to or changing in any manner or eliminating  any of the provisions of
this Agreement, or of modifying in any manner the rights of the Securityholders;
provided,  however,  that no such  amendment  shall (i) reduce in any manner the
amount  of,  or  delay  the  timing  of,  collections  of  payments  on Loans or
distributions which are required to be made on any Security, without the consent
of the holders of 100% of each Class of Notes affected  thereby,  (ii) adversely
affect in any  material  respect  the  interests  of the holders of any Class of
Notes in any manner other than as  described in (i),  without the consent of the
holders of 100% of such Class of Notes,  or (iii) reduce the  percentage  of any
Class of  Notes,  the  holders  of which are  required  to  consent  to any such
amendment, without the consent of the holders of 100% of such Class of Notes.

     (c) It shall not be necessary for the consent of Securityholders under this
Section 12.2 to approve the particular  form of any proposed  amendment,  but it
shall be sufficient if such consent shall approve the substance thereof.

     Prior to the execution of any amendment to this Agreement, the Issuer shall
be  entitled  to receive  and rely upon an opinion of counsel  stating  that the
execution of such  amendment is authorized or permitted by this  Agreement.  The
Issuer may, but shall not be obligated to, enter into any such  amendment  which
affects the Issuer's own rights, duties or immunities under this Agreement.

     Section 12.03 Recordation of Agreement.

     To the extent permitted by applicable law, this Agreement,  or a memorandum
thereof if permitted  under  applicable  law, is subject to  recordation  in all
appropriate  public offices for real property  records in all of the counties or
other comparable  jurisdictions in which any or all of the Mortgaged  Properties
are situated, and in any other appropriate public recording office or elsewhere,
such recordation to be effected 


                                       82
<PAGE>

by the  Servicer at the  Securityholders'  expense on  direction of the Majority
Securityholders but only when accompanied by an opinion of counsel to the effect
that such recordation  materially and beneficially  affects the interests of the
Securityholders  or is  necessary  for the  administration  or  servicing of the
Loans.

     Section 12.04 Duration of Agreement.

     This Agreement  shall continue in existence and effect until  terminated as
herein provided.

     Section 12.05 Governing Law.

     THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER
SHALL BE  DETERMINED  IN  ACCORDANCE  WITH SUCH LAWS,  WITHOUT  GIVING EFFECT TO
PRINCIPLES OF CONFLICTS OF LAW.

     Section 12.06 Notices.

     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally  delivered at or mailed by
overnight mail,  certified mail or registered mail, postage prepaid,  to: (i) in
the     case    of    the     Issuer,     _______________     Trust     _______,
____________________________________________
__________________________________________,  Attention:______________,  or  such
other address as may hereafter be furnished to the Securityholders and the other
parties hereto,  (ii) in the case of the Depositor and the Servicer,  [ADDRESS],
Attention: _____________, or such other address as may hereafter be furnished to
the  Securityholders  and the other parties hereto in writing by the Servicer or
the Depositor,  (iii) in the case of the Indenture  Trustee or Co-Owner Trustee,
____________________________________,    ___________________,    _______________
_________________________, Attention: _______________________________,  and (iv)
in the  case  of  the  Securityholders,  as set  forth  in the  applicable  Note
Register.  Any such notices shall be deemed to be effective  with respect to any
party hereto upon the receipt of such notice by such party,  except that notices
to the Securityholders shall be effective upon mailing or personal delivery.

     Section 12.07 Severability of Provisions.

     If any one or more of the  covenants,  agreements,  provisions  or terms of
this  Agreement  shall be held  invalid  for any  reason  whatsoever,  then such
covenants,  agreements,  provisions or terms shall be deemed  severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no  way  affect  the  validity  or  enforceability  of the  other  covenants,
agreements, provisions or terms of this Agreement.

     Section 12.08 No Partnership.

     Nothing  herein  contained  shall be deemed  or  construed  to  create  any
partnership or joint venture  between the parties hereto and the services of the
Servicer shall be rendered as an independent contractor.

     Section 12.09 Counterparts.

     This  Agreement  may be  executed  in one or more  counterparts  and by the
different  parties  hereto on  separate  counterparts,  each of  which,  when so
executed, shall be deemed to be an original; such counterparts,  together, shall
constitute one and the same Agreement.

     Section 12.10 Successors and Assigns.


                                       83
<PAGE>

     This  Agreement  shall  inure to the  benefit  of and be  binding  upon the
Servicer, the Depositor, the Issuer and the Securityholders and their respective
successors and permitted assigns.

     Section 12.11 Headings.

     The headings of the various  sections of this  Agreement have been inserted
for  convenience  of  reference  only and shall not be deemed to be part of this
Agreement.

     Section 12.12 Actions of Securityholders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Securityholders  may be embodied in and evidenced by one or more  instruments of
substantially similar tenor signed by such Securityholders in person or by agent
duly appointed in writing;  and except as herein otherwise  expressly  provided,
such action shall become  effective  when such  instrument  or  instruments  are
delivered to the  Depositor,  the Servicer or the Issuer.  Proof of execution of
any  such  instrument  or of a  writing  appointing  any  such  agent  shall  be
sufficient  for any purpose of this  Agreement  and  conclusive  in favor of the
Depositor,  the Servicer  and the Issuer if made in the manner  provided in this
Section 12.12.

     (b) The fact and date of the  execution by any  Securityholder  of any such
instrument  or  writing  may  be  proved  in any  reasonable  manner  which  the
Depositor, the Servicer or the Issuer deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a  Securityholder  shall  bind  every  holder of every  Security
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu  thereof,  in  respect of  anything  done,  or  omitted to be done,  by the
Depositor,  the  Servicer  or the  Issuer in  reliance  thereon,  whether or not
notation of such action is made upon such Security.

     (d) The Depositor,  the Servicer or the Issuer may require additional proof
of any matter referred to in this Section 12.12 as it shall deem necessary.

     Section 12.13 Reports to Rating Agencies.

     (a) The Servicer shall provide or cause the Indenture Trustee to provide or
cause to be provided to each Rating  Agency  copies of  statements,  reports and
notices, to the extent received or prepared in connection herewith, as follows:

          (i) copies of amendments to this Agreement;

          (ii) notice of any substitution or repurchase of any Loans;

          (iii) notice of any termination,  replacement,  succession,  merger or
     consolidation of either the Servicer, any Custodian or the Issuer;

          (iv) notice of final payment on the Notes;

          (v) notice of any Event of Default;

          (vi)  copies of the  annual  independent  auditor's  report  delivered
     pursuant to Section 7.5, and copies of any compliance  reports delivered by
     the Servicer hereunder including Section 7.4; and


                                       84
<PAGE>

          (vii) copies of any Distribution Statement pursuant to Section 6.1(b).

     (b) With respect to the  requirement  of the  Indenture  Trustee to provide
statements,  reports and notices to the Rating Agencies such statements, reports
and  notices  shall  be  delivered  to the  Rating  Agencies  at  the  following
addresses:  (i) if to  [Moody's,  99 Church  Street,  New York,  New York 10007,
Attention:  [___________],]  (ii) and if to [Fitch,  One State Street Plaza, New
York, NY 10004, Attention: [__________________].]

     Section 12.14 Holders of the Residual Interests.

     (a) Any sums to be  distributed  or otherwise  paid  hereunder or under the
Trust  Agreement to the holders of the Residual  Interests shall be paid to such
holders pro rata based on their percentage holdings in the Residual Interests;

     (b) Where any act or event  hereunder  is  expressed  to be  subject to the
consent or approval of the holders of the  Residual  Interests,  such consent or
approval   shall  be  capable   of  being   given  by  the   Majority   Residual
Interestholder.


                                       85
<PAGE>

     IN WITNESS WHEREOF,  the Servicer,  the Issuer, the Indenture Trustee,  the
Co-Owner Trustee and the Depositor have caused their names to be signed by their
respective  officers  thereunto  duly  authorized,  as of the day and year first
above written, to this SALE AND SERVICING AGREEMENT.

                                     _______________  TRUST ____________,
                                     BY:  ______________________________, NOT IN
                                     ITS INDIVIDUAL CAPACITY BUT SOLELY AS OWNER
                                     TRUSTEE

                                     BY: ___________________________________
                                     NAME:
                                     TITLE:

                                     _______________________, AS SERVICER

                                     BY: ___________________________________
                                     NAME:________________________________
                                     TITLE: ________________________________

                                     HOME EQUITY SECURITIZATION CORP., 
                                     AS DEPOSITOR

                                     BY: ___________________________________
                                     NAME:________________________________
                                     TITLE: ________________________________

                                     ______________________________________ , AS
                                     INDENTURE TRUSTEE AND CO-OWNER TRUSTEE

                                     BY: ___________________________________
                                     NAME:________________________________
                                     TITLE: ________________________________


                                       86
<PAGE>

THE STATE OF DELAWARE      )
                                )
COUNTY OF NEW CASTLE       )

     BEFORE  ME,  the  undersigned  authority,  a  notary  public,  on this  day
personally appeared  __________________________,  known to me to be a person and
officer whose name is subscribed to the foregoing instrument and acknowledged to
me that the same was the act of the said ______________________________,  not in
its individual  capacity but in its capacity as owner trustee of _______________
TRUST  __________as  Issuer,  and that he  executed  the same as the act of such
corporation  for the purpose and  consideration  therein  expressed,  and in the
capacity therein stated.

     GIVEN  UNDER  MY HAND  AND  SEAL OF  OFFICE,  this  ___th  day of  _______,
________.

                                     __________________________________________
                                     Notary Public in the State of Delaware


                                       87
<PAGE>

STATE OF _______________

COUNTY OF ______________

     On  _________________,  _____,  before me,  _____________________  a Notary
Public   in   and   for   said   County   and   State,    personally    appeared
____________________,  personally  known to me or  proved  to me on the basis of
satisfactory  evidence to be the person whose name is  subscribed  to the within
instrument  and  acknowledged  to me that he executed the same in his authorized
capacity,  and that by his signature on the instrument the person, or the entity
upon behalf of which the person acted, executed the instrument.

     WITNESS my hand and official seal.



                                     __________________________________________
                                     Notary Public 


                                       88
<PAGE>


STATE OF __________________

COUNTY OF ________________

     On _________________,  ______, before me ________________,  a Notary Public
in and for said  County and State,  personally  appeared  ____________________.,
personally known to me or proved to me on the basis of satisfactory  evidence to
be the person whose name is subscribed to the within instrument and acknowledged
to me that he  executed  the same in his  authorized  capacity,  and that by his
signature on the instrument  the person,  or the entity upon behalf of which the
person acted, executed the instrument.

     WITNESS my hand and official seal.



                                     __________________________________________
                                     Notary Public 


                                       89
<PAGE>

STATE OF _________________

COUNTY OF _______________

     On  _________________,  _______________,  before me  __________________,  a
Notary   Public  in  and  for  said  County  and  State,   personally   appeared
_________________.,  personally  known  to me or  proved  to me on the  basis of
satisfactory  evidence to be the person whose name is  subscribed  to the within
instrument  and  acknowledged  to me that he executed the same in his authorized
capacity,  and that by his signature on the instrument the person, or the entity
upon behalf of which the person acted, executed the instrument.

     WITNESS my hand and official seal.



                                     __________________________________________
                                     Notary Public 


                                       90
<PAGE>


STATE OF _______________

COUNTY OF _____________

     On _________________,  ____________, before me _________________,  a Notary
Public in and for said County and State, personally appeared __________________,
personally known to me or proved to me on the basis of satisfactory  evidence to
be the person whose name is subscribed to the within instrument and acknowledged
to me that he  executed  the same in his  authorized  capacity,  and that by his
signature on the instrument  the person,  or the entity upon behalf of which the
person acted, executed the instrument.

     WITNESS my hand and official seal.



                                     __________________________________________
                                     Notary Public 

                                       91
<PAGE>


 
                                   EXHIBIT A

                               SCHEDULE OF LOANS




                                       92
<PAGE>

                                   EXHIBIT B

                                    RESERVED



                                       93
<PAGE>

                                   EXHIBIT C

                 INDENTURE TRUSTEE'S ACKNOWLEDGMENT OF RECEIPT

     ______________________________________,   in  its   capacity  as  Indenture
Trustee  under  that  certain  Sale  and  Servicing   Agreement,   dated  as  of
_________________  among _______,  the Depositor,  the Indenture Trustee and the
Issuer (the "Sale and Servicing  Agreement"),  hereby acknowledges receipt by it
in good faith without notice of adverse claims,  of the Debt Instruments and, in
accordance  with Section 2.6 of the Sale and Servicing  Agreement,  acknowledges
receipt of the remaining contents of the Indenture Trustee's Loan Files, in each
case delivered to the Indenture Trustee on the Subsequent  Transfer Date except,
in each  case,  with  respect  to the list of  exceptions  attached  hereto  and
declares  that it holds  and will hold such  documents  and the other  documents
delivered to it  constituting  the Indenture  Trustee's Loan Files,  and that it
holds or will  hold all  such  assets  and such  other  assets  included  in the
definition  of  "Trust  Estate"  that are  delivered  to it,  in  trust  for the
exclusive  use and  benefit  of all  present  and  future  Securityholders.  The
Indenture  Trustee has made no  independent  examination  of any such  documents
beyond the review specifically required in the Sale and Servicing Agreement. The
Indenture  Trustee makes no representation as to and shall not be responsible to
verify (i) the validity, legality, enforceability, sufficiency, recordability or
genuineness of any document in the Indenture Trustee's Loan Files or of any such
Loan or (ii) the collectability,  insurability,  effectiveness or suitability of
any Loan.

     The Schedule of Loans is attached to this Acknowledgment of Receipt.

     Capitalized  terms used  herein and not defined  shall have the  respective
meanings assigned to them in the Sale and Servicing Agreement.

                                              ______________________________, as
                                              Indenture Trustee

                                              By: ______________________________
                                              Name:
                                              Title:

Dated: __________________


                                       94
<PAGE>


                                   EXHIBIT D

              REQUEST FOR RELEASE OF INDENTURE TRUSTEE'S LOAN FILE

                                     [Date]

To:      _________________________________________________, as Custodian

         ______________________________

         ______________________________

         Attn: ________________________________

Re:  Custodial   Agreement   dated  as  of   ________________   (the  "Custodial
     Agreement"),  among HOME EQUITY  SECURITIZATION  CORP.,  as  Depositor  and
     Servicer,          _______________________,          as          Custodian,
     __________________________________,     as     Indenture     Trustee    and
     _______________ TRUST ______, as Issuer

     In   connection   with  the   Indenture   Trustee's   Loan  Files  held  by
____________________ _________________________, as the Custodian, we request the
release,  and acknowledge  receipt, of the Indenture Trustee's Loan File for the
Loan described below, for the reason indicated.

Mortgagor's Name, Address & Zip Code:



Loan Number:



Reason for Requesting Documents (check one)

___ 1          Loan  Paid  in  Full.  Servicer hereby certifies that all amounts
received in connection therewith have been credited to the Collection Account.

___ 2.         (a) Loan in foreclosure or another method of liquidation pursuant
to Section 4.2 of the Sale and Servicing Agreement.

               (b) Loan  subject  to  documentation  corrections  for errors and
ambiguities.  Servicer hereby  certifies that the Indenture  Trustee's Loan File
released  pursuant to this Request for Release of the Indenture  Trustee's  Loan
File  has  errors  or  ambiguities   that  require   correction  and  that  such
documentation  shall  be  corrected  in a  prompt  manner  and  returned  to the
Custodian in accordance with the Sale and Servicing Agreement.

___ 3.         Loan repurchased  or substituted pursuant to Article II or III of
the Sale and Servicing  Agreement.  Servicer hereby  certifies that the Purchase
Price or Substitution Adjustment has been credited to the Collection Account.

___ 4.         Loan Liquidated.  Servicer hereby certifies that all  proceeds of
foreclosure,  insurance  or other  liquidation  have been  finally  received and
credited to the Collection Account.

___ 5.         Loan  repurchased  pursuant  to  Section  11.2  of  the  Sale and
Servicing Agreement.

     If box 1 or 4 above is checked,  and if the Indenture  Trustee's  Loan File
was previously released to us, please release to us our previous receipt on file
with you relating to the above specified Loan.


                                       95
<PAGE>

     If box 2,3 or 5 above is  checked,  upon  our  return  of all of the  above
Indenture  Trustee's  Loan  File  to  ________________,   as  Custodian,  please
acknowledge  your receipt by signing in the space indicated below, and returning
this form.

     Capitalized  words used and not otherwise  defined herein have the meanings
assigned to them in the Custodial Agreement.

                                   _____________________________,
                                   as Servicer

                                   By: ___________________________________

                                   Name: _________________________________

                                   Title: ________________________________

                                   Date: _________________________________


                                       96
<PAGE>

_____________________________________,
as Indenture Trustee

By: ___________________________________
Name: _________________________________
Title: ________________________________

Receipt of documents returned to Custodian:

_____________________________________,
as Custodian

By: ___________________________________
Name: _________________________________
Title: ________________________________



                                       97
<PAGE>

                                   EXHIBIT E

                   FORM OF INDENTURE TRUSTEE'S CERTIFICATION

                                                       _________________________

ADDRESS

Attention:  _____________

Re:  Sale and Servicing Agreement,  dated as of ___________________  among First
     Union Asset Backed  Securites,  Inc., and  _______________________________;
     _______________ Trust, Series ______ Loan Asset-Backed Notes

Ladies and Gentlemen:

     This certification is being delivered to you in accordance with Section 2.6
of the above-captioned Sale and Servicing Agreement.

     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings assigned to them in the above-referenced Sale and Servicing Agreement.

     The Indenture  Trustee hereby  certifies that it has reviewed the Indenture
Trustee's  Loan  Files  with  respect to the Loans  listed in the  related  Loan
Schedule, and that except as noted on the list of exceptions attached hereto and
without making any determination as to whether any Indenture Trustee's Loan File
includes any of the documents specified in Section 2.5 of the Sale and Servicing
Agreement,  as to each  Loan  listed  in the Loan  Schedule,  (1) all  documents
constituting  part of each such  Indenture  Trustee's  Loan File  required to be
delivered  to it  pursuant  to  the  Sale  and  Servicing  Agreement  are in its
possession,  (2) such documents have been reviewed by it and appear to have been
properly  executed  and regular on their face and to relate to such Loan and (3)
based on its examination and only as to the foregoing documents, the information
set forth in the Loan Schedule relating to such Loans which corresponds to items
(i),  (ii) and  (iv)-(viii)  of the  definition  of "Loan  Schedule"  accurately
reflects information set forth in the Indenture Trustee's Loan File.

     The Indenture Trustee has made no independent  examination of any documents
contained in each Indenture  Trustee's Loan File beyond the review  specifically
required in the  above-referenced  Sale and Servicing  Agreement.  The Indenture
Trustee makes no representations as to: (i) the validity, legality, sufficiency,
enforceability,  execution by a Responsible Officer or genuineness of any of the
documents  contained in any  Indenture  Trustee's  Loan File of any of the Loans
identified  on the  Loan  Schedule,  or (ii) the  collectability,  insurability,
effectiveness  or  suitability  of any such Loan or (iii) the  existence  of any
document  specified  in clause (v) of Section  2.5(a) of the Sale and  Servicing
Agreement.  Pursuant to the terms of the Sale and Servicing Agreement, the scope
of the  Indenture  Trustee's  review of the  items  delivered  to the  Indenture
Trustee pursuant to Section 2.5 of the Sale and Servicing  Agreement was limited
solely to  confirming  that the  documents  listed in such Section 2.5 have been
executed and received, relate to the Loan in the Loan Schedule and conform as to
borrower,  loan number and address to the  correlative  information set forth in
the Loan Schedule.

     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings assigned to them in the above-captioned Sale and Servicing Agreement.


                                       98
<PAGE>

                                    ______________________________________
                                    ______________________, as Indenture Trustee


                                    By: ___________________________________
                                    Name: _________________________________
                                    Title: ________________________________



                                       99
<PAGE>

                                   EXHIBIT E

                     FORM OF SUBSEQUENT TRANSFER AGREEMENT

                                                              ____________, ____

     SUBSEQUENT    TRANSFER   AGREEMENT   (the   "Agreement")   by   and   among
_____________________________,   as  owner   trustee   (the  "Owner   Trustee"),
__________________  ("____________"),  Home Equity Securitization Corp., a North
Carolina. corporation (the "Depositor") and ___________________________________,
as  indenture  trustee  and  co-owner  trustee  under  the  Indenture  (in  such
capacities, the "Indenture Trustee" and the "Co-Owner Trustee," respectively).

     Reference is hereby made to the Sale and Servicing Agreement (the "Sale and
Servicing   Agreement")   dated   as   of   ___________________________,   among
_______________ Trust ________________, _________, the Depositor, the Indenture
Trustee and the Co-Owner Trustee.

     WHEREAS,  the Depositor  wishes to sell the  Subsequent  Loans set forth in
Schedule  A hereto  to the  Issuer,  and the  Issuer  wishes  to  purchase  such
Subsequent Loans and to pledge such Subsequent  Loans to the Indenture  Trustee,
all in accordance  with the  provisions of the Sale and Servicing  Agreement and
the Indenture;

     NOW, THEREFORE, the Depositor,  _________, the Owner Trustee, the Indenture
Trustee and the Co-Owner Trustee hereby agree as follows:

     Section 1.  Definitions.  Capitalized  terms used herein and not  otherwise
defined  herein  shall  have  the  meanings  ascribed  to them in the  Sale  and
Servicing Agreement.

     Section 2.  Subsequent  Loans.  Schedule A attached  hereto  sets forth the
Subsequent Loans being transferred  hereby by the Depositor to the Issuer having
an aggregate principal balance of $_______________________ as of ______________,
_______ (the "Subsequent Cutoff Date").

     Section 3. Transfer of Subsequent Loans to the Issuer. Pursuant to and upon
the  representations,  warranties and agreements on the part of the Depositor in
the Sale and Servicing  Agreement and in  consideration of the purchase price of
$_______________________,  the Depositor does hereby sell, assign,  transfer and
otherwise convey unto the Issuer, without recourse (except as expressly provided
in the Sale and Servicing Agreement), all right, title and interest of ______ in
and to the  Subsequent  Loans and all  monies  received  thereon on or after the
Subsequent  Cutoff  Date,  together  with the related  Subsequent  Loans and the
interest in any  property  which  secured a  Subsequent  Loan,  and all payments
thereon  and  proceeds  of the  conversion,  voluntary  or  involuntary,  of the
foregoing;  and  proceeds  of all the  foregoing.  The  foregoing  sale does not
constitute  and is not intended to result in any assumption by the Issuer of any
obligation  of  ______  to the  Mortgagors,  insurers  or any  other  person  in
connection with the Subsequent  Loans,  the Indenture  Trustee's Loan Files, any
insurance policies or any agreement or instrument relating to any of them.

     Section 4. Withdrawal from the Pre-Funding Account. Pursuant to Section 5.5
of the Sale and  Servicing  Agreement,  the  Indenture  Trustee  shall  withdraw
$_____________________ from the Pre-Funding Account to pay to the Depositor.

     Section 5. Severability. Any provision of this Agreement that is prohibited
or  unenforceable  in  any  jurisdiction  shall,  as to  such  jurisdiction,  be
ineffective  to the  extent  of such  prohibition  or 


                                      100
<PAGE>

unenforceability  without  invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate or
render unenforceable such provision in any other jurisdiction.

     Section 6.  Separate  Counterparts.  This  Agreement may be executed by the
parties  hereto in separate  counterparts,  each of which when so  executed  and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

     Section 7. Headings.  The headings of the various  Sections  herein are for
convenience  of reference only and shall not define or limit any of the terms or
provisions hereof.

     Section 8. Governing  Law. This Agreement  shall be construed in accordance
with the laws of the State of New York, without reference to its conflict of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
shall be determined in accordance with such laws.

*     *     *



                                      101
<PAGE>

     IN WITNESS WHEREOF, the parties hereto have caused this Subsequent Transfer
Agreement  to be duly  executed by their  respective  officers as of the day and
year first above written.

                                      _______________  TRUST ____________,
                                     BY:  ______________________________, NOT IN
                                     ITS INDIVIDUAL CAPACITY BUT SOLELY AS OWNER
                                     TRUSTEE

                                     BY: ___________________________________
                                     NAME:
                                     TITLE:

                                     _______________________, AS SERVICER

                                     BY: ___________________________________
                                     NAME:________________________________
                                     TITLE: ________________________________

                                     HOME EQUITY SECURITIZATION CORP., 
                                     AS DEPOSITOR

                                     BY: ___________________________________
                                     NAME:________________________________
                                     TITLE: ________________________________

                                     ______________________________________ , AS
                                     INDENTURE TRUSTEE AND CO-OWNER TRUSTEE

                                     BY: ___________________________________
                                     NAME:________________________________
                                     TITLE: ________________________________



                                      102
<PAGE>


                                                                   SCHEDULE A TO

                                                   SUBSEQUENT TRANSFER AGREEMENT


                          SCHEDULE OF SUBSEQUENT LOANS





                                      103
<PAGE>

                                   EXHIBIT F

                  FORM OF INDENTURE TRUSTEE'S EXCEPTION REPORT

                                                                         , 199__

ADDRESS
Attention:  __________

Re:  Sale and  Servicing  Agreement,  dated as of  _______________,  Home Equity
     Securitization Corp., and _________________________; _______________ Trust,
     Series ________ Loan Asset Backed Notes

Ladies and Gentlemen:

     In accordance with Section 2.6 of the  above-referenced  Sale and Servicing
Agreement,  the undersigned,  as Indenture Trustee, hereby sets forth an updated
exception  report from the previous  Indenture  Trustee's  Certification  issued
[INSERT DATE].

     The Indenture Trustee has made no independent  examination of any documents
contained in each Indenture  Trustee's Loan File beyond the review  specifically
required in the  above-referenced  Sale and Servicing  Agreement.  The Indenture
Trustee makes no representations as to: (i) the validity, legality, sufficiency,
enforceability, execution by a Responsible Officer, or genuineness of any of the
documents  contained in each  Indenture  Trustee's Loan File of any of the Loans
identified  on the  Loan  Schedule,  or (ii) the  collectability,  insurability,
effectiveness  or  suitability  of any such Loan or (iii) the  existence  of any
document  specified  in clause (v) of Section  2.5(a) of the Sale and  Servicing
Agreement.

     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings assigned to them in the above-captioned Sale and Servicing Agreement.

                                    ______________________________________ 
                                    ______________________, as Indenture Trustee


                                    By: ___________________________________
                                    Name: _________________________________
                                    Title: ________________________________


                                      104
<PAGE>


                                   EXHIBIT G

                                 TRUST RECEIPT




                                      105
<PAGE>

                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----

ARTICLE I. DEFINITIONS ....................................................    1
     Section 1.01      Definitions. .......................................    1
     Section 1.02      Other Definitional Provisions ......................   22

ARTICLE II. CONVEYANCE OF THE LOANS .......................................   23
     Section 2.01      Conveyance of the Loans ............................   23
     Section 2.02      Intended Characterization; Grant of Security Interest  23
     Section 2.03      Ownership and Possession of Indenture Trustee's Loan 
                       Files  .............................................   23
     Section 2.04      Books and Records  .................................   24
     Section 2.05      Delivery of Loan Documents .........................   24
     Section 2.06      Acceptance by Indenture Trustee of the Loans; 
                       Certain Substitutions; Initial Certification by
                       Indenture Trustee or Custodian .....................   27
     Section 2.07      Subsequent Transfers ...............................   28

ARTICLE III. REPRESENTATIONS AND WARRANTIES ...............................   31
     Section 3.01      Representations and Warranties of the Depositor ....   31
     Section 3.02      Representations, Warranties and Covenants of the 
                       Servicer ...........................................   33
     Section 3.03      Representations and Warranties regarding Individual 
                       Loans ..............................................   35
     Section 3.04      Purchase and Substitution ..........................   44

ARTICLE IV. ADMINISTRATION AND SERVICING OF THE LOANS .....................   47
     Section 4.01      Duties of the Servicer .............................   47
     Section 4.02      Liquidation of Loans; Defaulted Loans ..............   48
     Section 4.03      Fidelity Bond; Errors and Omission Insurance .......   49
     Section 4.04      Title, Management and Disposition of Foreclosure 
                       Property ...........................................   49
     Section 4.05      Access to Certain Documentation and Information 
                       Regarding the Loans ................................   51
     Section 4.06      Subservicing .......................................   51
     Section 4.07      Successor Servicers ................................   52
     Section 4.08      Maintenance of Hazard Insurance; Property Protection 
                       Expenses ...........................................   53
     Section 4.09      Maintenance of Mortgage Impairment Insurance Policy    53
     Section 4.10      Reports to the Securities and Exchange Commission ..   54
     Section 4.11      Payment of Taxes, Insurance and Other Charges ......   54
     Section 4.12      Filing of Continuation Statements ..................   54

ARTICLE V. ESTABLISHMENT OF TRUST ACCOUNTS ................................   56

     Section 5.01      Collection Acount and Note Distribution Account ....   56
     Section 5.02      Certificate Distribution Account and Distributions 
                       on the Notes .......................................   59
     Section 5.03      Trust Accounts; Trust Account Property .............   60
     Section 5.04      Allocation of Losses ...............................   63
     Section 5.05      Pre-Funding Account ................................   63
     Section 5.06      Capitalized Interest Account .......................   63

ARTICLE VI. STATEMENTS AND REPORTS; SPECIFICATION OF TAX MATTERS ..........   65
     Section 6.01      Statements .........................................   65
     Section 6.02      Reports of Foreclosure and Abandonment of 
                       Mortgaged Property .................................   68
     Section 6.03      Specification of Certain Tax Matters ...............   68

ARTICLE VII. GENERAL SERVICING PROCEDURE ..................................   69

     Section 7.01      Assumption Agreements ..............................   69
     Section 7.02      Satisfaction of Mortgages and Release of Indenture 
                       Trustee's Loan Files ...............................   69
     Section 7.03      Servicing Compensation .............................   70
     Section 7.04      Statement as to Compliance and Financial Statements.   71


                                      106
<PAGE>

     Section 7.05      Independent Public Accountants' Servicing Report ...   71
     Section 7.06      Right to Examine Servicer Records ..................   72
     Section 7.07      Reports to the Indenture Trustee; Collection 
                       Account Statements .................................   72

ARTICLE VIII. REPORTS TO BE PROVIDED BY SERVICER ..........................   73
     Section 8.01      Financial Statements ...............................   73

ARTICLE IX. THE SERVICER ..................................................   74
     Section 9.01      Indemnification; Third Party Claims ................   74
     Section 9.02      Merger or Consolidation of the Servicer ............   75
     Section 9.03      Limitation on Liaiblity of the Servicer and Others .   75
     Section 9.04      Servicer Not to Resign; Assignment .................   76
     Section 9.05      Relationship of Servicer to Issuer and the Indenture
                       Trustee ............................................   76
     Section 9.06      Servicer May Own Notes .............................   76

ARTICLE X. DEFAULT ........................................................   77
     Section 10.01     Events of Default ..................................   77
     Section 10.02     Indenture Trustee to Act; Appointment of Successor .   78
     Section 10.03     Waiver of Defaults .................................   79
     Section 10.04     Accounting Upon Termination of Servicer ............   79

ARTICLE XI. TERMINATION ...................................................   81
     Section 11.01     Termination ........................................   81
     Section 11.02     Optional Termination ...............................   81
     Section 11.03     Notice of Termination ..............................   81

ARTICLE XII. MISCELLANEOUS PROVISIONS .....................................   82
     Section 12.01     Acts of Securityholders ............................   82
     Section 12.02     Amendment ..........................................   82
     Section 12.03     Recordation of Agreement ...........................   82
     Section 12.04     Duration of Agreement ..............................   83
     Section 12.05     Governing Law ......................................   83
     Section 12.06     Notices ............................................   83
     Section 12.07     Severability of Provisions .........................   83
     Section 12.08     No Partnership .....................................   83
     Section 12.09     Counterparts .......................................   83
     Section 12.10     Successors and Assigns .............................   83
     Section 12.11     Headings ...........................................   84
     Section 12.12     Actions of Securityholders .........................   84
     Section 12.13     Reports to Rating Agencies .........................   84
     Section 12.14     Holders of the Residual Interests ..................   85

EXHIBIT A - SCHEDULE OF LOANS .............................................   92

EXHIBIT B - RESERVED ......................................................   93

EXHIBIT C - INDENTURE TRUSTEE'S ACKNOWLEDGMENT OF RECEIPT .................   94

EXHIBIT D - REQUEST FOR RELEASE OF INDENTURE TRUSTEE'S LOAN FILE ..........   95

EXHIBIT E - FORM OF INDENTURE TRUSTEE'S CERTIFICATION .....................   98

EXHIBIT E - FORM OF SUBSEQUENT TRANSFER AGREEMENT .........................  100

EXHIBIT F - FORM OF INDENTURE TRUSTEE'S EXCEPTION REPORT ..................  104

EXHIBIT G - TRUST RECEIPT .................................................  105


                                      107


                                                                     EXHIBIT 4.4



                                        FORM OF MORTGAGE LOAN PURCHASE AGREEMENT









<PAGE>


     This Loan Purchase Agreement, dated as of [     ], by and between [     ],
a [     ] corporation, its successors and assigns (the "Transferor"), and Home
Equity Securitization Corp., a [     ] corporation and its successors (the
"Depositor").

                              W I T N E S S E T H:

     WHEREAS, Exhibit A attached hereto and made a part hereof as such Exhibit A
may be amended from time to time to reflect additions and deletions lists
certain Loans (as defined herein) owned by the Transferor that the Transferor
desires to sell to the Depositor and that the Depositor desires to purchase;

     WHEREAS, it is the intention of the Transferor and the Depositor that
simultaneously with the Transferor's conveyance of the Loans to the Depositor on
the Closing Date, (a) the Depositor shall sell, transfer, assign, set over and
otherwise convey to the Issuer, all of the right, title and interest of the
Depositor in and to the Trust Estate pursuant to a Sale and Servicing Agreement
to be dated as of [     ] (the "Sale and Servicing Agreement"), to be entered
into by and among the Depositor, as depositor, [     ], as transferor (the
"Transferor"), [     ], as servicer (in such capacity, the "Servicer")
and [    ], as indenture trustee (the "Indenture Trustee") and co-owner trustee
(the "Co-Owner Trustee") and (b) the Issuer shall pledge to the Indenture
Trustee the Trust Estate and the Indenture Trustee, pursuant to the written
instructions of the Issuer, shall execute and cause to be authenticated and
delivered the Notes to the Depositor or its designee, upon the order of the
Issuer. Upon the formation of the Issuer and prior to the Issuer's purchase of
the Loans from the Depositor, the Owner Trustee pursuant to the instructions of
the owners of the Residual Interests, shall execute (not in its individual
capacity, but solely as Owner Trustee on behalf of the Issuer) and cause to be
authenticated and delivered the Residual Interests to the initial
Certificateholders designated in the Trust Agreement.

     NOW, THEREFORE, in consideration of the premises and the mutual agreements
hereinafter set forth, the parties hereto agree as follows:

                                    ARTICLE I
                                   DEFINITIONS

     Section 1.1 Definitions. Whenever used herein, the following words and
phrases, unless the context otherwise requires, shall have the meanings
specified in this Article. Capitalized terms used herein and not otherwise
defined shall have the respective meanings ascribed thereto in the Sale and
Servicing Agreement.

     Agreement: This Loan Purchase Agreement and all amendments hereof and
supplements hereto.

     Class: With respect to the Notes, all Notes bearing the same Class
designation.

     Class A1 Note, Class A2 Note, Class A3 Note, Class A4 Note, Class M1 Note,
Class M2 Note and Class B Note: The respective meanings assigned thereto in the
Indenture.


                                       2
<PAGE>


     Cut-Off Date: With respect to the Initial Loans, the close of business on [
].

     Defective Loan: As defined in Section 3.4 of this Agreement.

     Depositor: Home Equity Securitization Corp., a North Carolina corporation,
and any successor thereto.

     Indenture: The Indenture, dated as of [ ], between the Issuer and the
Indenture Trustee.

     Loan: Any home loan sold pursuant to the terms hereof as indicated by its
designation on the Loan Schedule attached hereto as Exhibit A. As applicable, a
Loan shall be deemed to refer to the related Debt Instrument, Mortgage and any
related Foreclosure Property. The term "Loan" includes any Subsequent Loan.

     Loan File: As defined in Section 2.4.

     Loan Sale Agreement: The loan sale agreement between [ ] as Seller and the
Transferor, as Purchaser, dated as of [ ].

     Loan Schedule: The schedule of Loans attached hereto as Exhibit A, such
schedule identifying each Loan by address (including the related state and Zip
code) of the related Mortgaged Property, if any, and the name(s) of each
Mortgagor and setting forth as to each Loan the following information: (i) the
Principal Balance as of the Cut-Off Date, (ii) the account number, (iii) the
original principal amount, (iv) the Due Date, (v) whether such Loan is a Fixed
Rate Loan or an Adjustable Rate Loan, (vi) for each Fixed Rate Loan, the Loan
Interest Rate and for each Adjustable Rate Loan, the Gross Margin, (vii) the
first date on which a Monthly Payment is due under the related Debt Instrument,
(viii) the Monthly Payment, (ix) the maturity date of the related Debt
Instrument, and (x) the remaining number of months to maturity as of the Cut-Off
Date.

     Officer's Certificate: A certificate delivered to the Depositor signed by
the President or a Vice President or an Assistant Vice President of the
Transferor, in each case, as required by this Agreement.

     Purchase Price: As defined in Section 2.2 herein.

     Purchaser: The Transferor as Purchaser under the Loan Sale Agreement.

     Purchaser's Loan File: As defined in Section 2.5(c).

     Qualified Substitute Loan: A home loan or home loans substituted for a
Defective Loan pursuant to Section 2.6 or 3.5, which (i) is a Fixed Rate Loan if
the related Defective Loan is a Fixed Rate Loan, (ii) has or have an interest
rate or rates of not less than two percentage points fewer and not more than two
percentage points greater than the Loan Interest Rate for the Defective Loan,
(iii) matures or mature not more than two years later than and not more than two
years earlier than the Defective Loan (provided, however, that no such Qualified
Substitute Loan shall mature later than the latest maturing Loan in the Trust as
of the Closing Date), (iv) has or


                                       3
<PAGE>


have a principal balance or principal balances (after application of all
payments received on or prior to the date of substitution) equal to or less than
the Principal Balance of the Defective Loan as of such date, (v) has or have a
lien priority equal or superior to that of the Defective Loan, (vi) has or have
a borrower with a comparable credit grade classification to the credit grade
classification of the borrower with respect to the Deleted Loans, including a
FICO Score that is no more than 10 points below that of such Deleted Loan; and
(vii) complies or comply as of the date of substitution with each representation
and warranty set forth in Section 3.4 (including without limitation satisfaction
of the condition set forth in Section 3.3(af) as not constituting a "real estate
mortgage" if the related Defective Loan did not constitute a "real estate
mortgage") and is or are not more than 29 days delinquent as of the date of
substitution for such Deleted Loan. For purposes of determining whether multiple
mortgage loans proposed to be substituted for one or more Deleted Loans pursuant
to Section 2.6 or 3.5 are in fact "Qualified Substitute Loans" as provided
above, the criteria specified in clauses (i) and (iii) above may be considered
on an aggregate or weighted average basis, rather than on a loan-by-loan basis
(e.g. so long as the weighted average Loan Interest Rate of any loans proposed
to be substituted is not less than two percentage points fewer than and not more
than two percentage points greater than the Loan Interest Rate for the
designated Deleted Loan or Loans, the requirements of clause (i) above would be
deemed satisfied).

     Repurchased Loan: Any Loan that has been repurchased pursuant to clause
(ii) of the fourth sentence of Section 3.4(a).

     Registration Statement: means that certain registration statement on Form
S3, as amended (Registration No. _________________) relating to the offering by
the Depositor from time to time of its ________________________________
(Issuable in Series) as heretofore declared effective by the Commission.

     Seller: [     ] as Seller under the Loan Sale Agreement.

     Termination Event: means the existence of any one or more of the following
conditions:


                                       4
<PAGE>


          (a) a stop order suspending the effectiveness of the Registration
     Statement shall have been issued or a proceeding for that purpose shall
     have been initiated or threatened by the Commission; or

          (b) subsequent to the execution and delivery of this Agreement, a
     downgrading, or public notification of a possible change, without
     indication of direction, shall have occurred in the rating afforded any of
     the debt securities or claims paying ability of any person providing any
     form of credit enhancement for any of the Notes, by any "nationally
     recognized statistical rating organization," as that term is defined by the
     Commission for purposes of Rule 436(g)(2) under the Securities Act; or 

          (c) subsequent to the execution and delivery of this Agreement, there
     shall have occurred an adverse change in the condition, financial or
     otherwise, earnings, affairs, regulatory situation or business prospects of
     the Seller reasonably determined by the Depositor to be material; or

          (d) subsequent to the date of this Agreement there shall have occurred
     any of the following: (i) a suspension or material limitation in trading in
     securities substantially similar to the Notes; (ii) a general moratorium on
     commercial banking activities in New York declared by either Federal or New
     York State authorities; or (iii) the engagement by the United States in
     hostilities, or the escalation of such hostilities, or any calamity or
     crisis, if the effect of any such event specified in this clause (iii) in
     the reasonable judgment of the Depositor makes it impracticable or
     inadvisable to proceed with the public offering or the delivery of the
     Notes on the terms and in the manner contemplated in the Prospectus
     Supplement. Transferor: [   ], in its capacity as the transferor hereunder.

     Trust Agreement: The Trust Agreement dated as of [     ], among the
Depositor, the Company, the Co-Owner Trustee and the Owner Trustee.

     Trust Estate: The assets subject to the Sale and Servicing Agreement, the
Trust Agreement and the Indenture and assigned to the Issuer, which assets
consist of: (i) such Loans and other home loans as from time to time are subject
to the Sale and Servicing Agreement as listed in the loan schedule attached to
the Sale and Servicing Agreement, as the same may be amended or supplemented
from time to time including the addition of Subsequent Loans, the removal of
Deleted Loans and the addition of Qualified Substitute Loans (as defined in the
Sale and Servicing Agreement and not as defined herein), together with the
Servicer's Loan Files and the Trustee's Loan Files relating thereto and all
proceeds thereof, (ii) all payments in respect of interest received with respect
to the Loans and any other home loans as from time to time are subject to the
Sale and Servicing Agreement as listed in the loan schedule attached to the Sale
and Servicing Agreement, as the same may be amended or supplemented from time to
time including the addition of Subsequent Loans, the removal of Deleted Loans
and the addition of Qualified Substitute Loans (as defined in the Sale and
Servicing Agreement and not as defined herein) on or after the Cut-Off Date or
Subsequent Cut-Off Date as applicable and all payments received with respect to
principal, on or after the Cut-Off Date or Subsequent Cut-Off Date as
applicable, (iii) such assets as from time to time are identified as Foreclosure
Property, (iv) such assets and funds as are from time to time are deposited in
the Collection Account, the Note


                                       5
<PAGE>


Distribution Account and the Certificate Distribution Account, including amounts
on deposit in such accounts which are invested in Permitted Investments, (v) the
Transferor's and the Seller's rights under all insurance policies with respect
to the Loans and any Insurance Proceeds, (vi) Net Liquidation Proceeds, Post
Liquidation Proceeds and Released Mortgaged Property Proceeds, (vii) all right,
title and interest of the Servicer and the Transferor in and to the rights and
obligations of any Subservicer, pursuant to any Subservicing Agreement, and
(viii) all rights, title and interest of the Depositor in and to the obligations
of the Transferor under this Agreement.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]





                                       6
<PAGE>


                                   ARTICLE II
                     PURCHASE, SALE AND CONVEYANCE OF LOANS

     Section 2.1 Agreement to Purchase. (a) Subject to the terms and conditions
of this Agreement, the Transferor hereby sells, transfers, conveys, and assigns
and the Depositor hereby purchases the Loans.

          (b) The Depositor and the Transferor have agreed upon which of the
     Transferor's Loans are purchased by the Depositor pursuant to this
     Agreement, and the Transferor has prepared a Loan Schedule. The Loan
     Schedule is attached hereto as Exhibit A.

          (c) The closing for the purchase and sale of the Loans shall take
     place at the offices of [    ], at 10:00 a.m., [    ] time, on [    ] or
     such other place and time as the parties shall agree (such time being
     herein referred to as the "Closing Date").

     Section 2.2 Purchase Price. On the Closing Date, as full consideration for
the Transferor's sale of the Loans to the Depositor, the Depositor will deliver
to the Transferor an amount in cash equal to $_____________________, payable in
immediately available funds.

     Section 2.3 Conveyance of Loans; Possession of Loan Schedule. (a) Effective
as of the Closing Date, the Transferor hereby sells, transfers, assigns, sets
over and conveys to the Depositor, without recourse but subject to the terms of
this Agreement, all right, title and interest in and to the Loans, the insurance
policies relating to each such Loan, if any, and all right, title and interest
in and to the proceeds of such insurance policies from and after the Closing
Date.

          (b) Upon the sale of such Loans, the ownership of each related Debt
     Instrument, each related Mortgage and the contents of the related Loan File
     shall immediately vest in the Depositor and the ownership of all related
     records and documents with respect to each Loan prepared by or which come
     into the possession of the Transferor shall immediately vest in the
     Depositor.

          (c) Pursuant to the Sale and Servicing Agreement, the Depositor shall,
     on the Closing Date, irrevocably transfer, assign, set over and otherwise
     convey all of its right, title and interest in and to the applicable Loans
     and all of its rights (exclusive of its obligations) under this Agreement
     to the Issuer for the benefit of the Indenture Trustee.

          (d) Pursuant to the Indenture, the Issuer shall pledge to the
     Indenture Trustee, on the Closing Date, all of its right, title and
     interest in and to the Trust Estate and all of its right, title and
     interest in the Sale and Servicing Agreement. Section

     2.4 Delivery of Loan Documents. (a) On or prior to the Closing Date, the
Transferor shall cause the Seller to deliver to the Indenture Trustee each of
the following documents for each applicable Loan (collectively, the "Loan
Files"):

               (i) The original Debt Instrument, endorsed by the Seller in blank
          or in the following form: "Pay to the order of [ ], as Indenture
          Trustee and Co-Owner Trustee, ___________ Trust, without recourse",
          with all prior and 


                                       7
<PAGE>


          intervening endorsements showing a complete chain of endorsement from
          origination of the Loan to the Seller;

               (ii) The original Mortgage with evidence of recording thereon
          (or, if the original Mortgage has not been returned from the
          applicable public recording office or is not otherwise available, a
          copy of the Mortgage certified by a Responsible Officer of the Seller
          or by the closing attorney or by an officer of the title insurer or
          agent of the title insurer which issued the related title insurance
          policy or commitment therefor to be a true and complete copy of the
          original Mortgage submitted for recording) and, if the Mortgage was
          executed pursuant to a power of attorney, the original power of
          attorney with evidence of recording thereon (or, if the original power
          of attorney has not been returned from the applicable public recording
          office or is not otherwise available, a copy of the power of attorney
          certified by a Responsible Officer of the Seller or by the closing
          attorney or by an officer of the title insurer or agent of the title
          insurer which issued the related title insurance policy or commitment
          therefor, to be a true and complete copy of the original power of
          attorney submitted for recording);

               (iii) The original executed Assignment of Mortgage, acceptable
          for recording except with respect to any currently unavailable
          recording information, from the Seller to the Indenture Trustee in
          blank or in the following form "[ ] to ______________________,
          ____________________, as Indenture Trustee and Co-Owner Trustee,
          _______________ Trust, without recourse"; 

               (iv) The original Assignment of Mortgage and any original
          intervening Assignments of Mortgage, with evidence of recording
          thereon, showing a complete chain of assignment from origination of
          the Loan to the Seller (or, if any such Assignment of Mortgage has not
          been returned from the applicable public recording office or is not
          otherwise available, a copy of such Assignment of Mortgage certified
          by a Responsible Officer of the Seller]or by the closing attorney or
          by an officer of the title insurer or agent of the title insurer which
          issued the related title insurance policy or commitment therefor to be
          a true and complete copy of the original Assignment submitted for
          recording); and 

               (v) The original, or a copy certified by the Seller to be a true
          and correct copy of the original, of each assumption, modification,
          written assurance or substitution agreement, if any. 

          (b) With respect to any Mortgage referred to in Section 2.4(a)(ii)
     above as to which the original Mortgage is not available as of the Closing
     Date and with respect to any Assignment of Mortgage referred to in Section
     2.4(a)(iii) or 2.4(a)(iv) as to which the original Assignment of Mortgage
     is not available as of the Closing Date, the Transferor shall cause the
     Seller to deliver, prior to the Closing Date, a copy of such Mortgage or
     such Assignment of Mortgage, as the case may be, certified by the Seller to
     be a true and correct copy, to the Indenture Trustee and shall also deliver
     the original Mortgage, or where the original Mortgage is unavailable a copy
     thereof certified by the applicable public recording office, and the
     original Assignment of Mortgage, or where the original Assignment of
     Mortgage is unavailable a copy thereof certified by the applicable public
     recording office, to the Indenture Trustee within five


                                       8
<PAGE>


     Business Days of receipt thereof by the Seller but in no event later than
     360 days following the date of origination of the related Loan or the date
     of such Assignment of Mortgage to the Seller. The failure of the Seller to
     deliver to the Indenture Trustee (x) any original Mortgage as required
     under Section 2.4(a)(ii) (or where the original is unavailable a copy
     thereof certified by the applicable public recording office), or (y) any
     original Assignment of Mortgage as required under Section 2.4(a)(iii) and
     (iv) (or where the original is unavailable a copy thereof certified by the
     applicable public recording office), shall not be deemed a breach of this
     Agreement by the Transferor for any purpose whatsoever until the expiration
     of such 360 day period.

     The Transferor shall cause the Seller to promptly upon receipt thereof (and
in no event later than the earlier of (i) five Business Days following such
receipt and (ii) 360 days after the Closing Date, deliver to the Indenture
Trustee (a) the original recorded Mortgage in those instances where a certified
copy thereof was delivered to the Indenture Trustee; (b) the original recorded
Assignment of Mortgage or Assignment of Mortgages showing a complete chain of
assignment from origination of a Loan to the Indenture Trustee in those
instances where certified copies thereof were delivered to the Indenture
Trustee; (c) the original policy of title insurance or title report, as
applicable, or a copy certified by the Seller to be a true and correct copy in
those instances where a commitment (binder) (including any marked additions
thereto or deletions therefrom) to issue such policy was delivered to the
Indenture Trustee; and (d) any other original documents constituting a part of a
Loan File received with respect to any Home Loan, including, but not limited to,
any original documents evidencing an assumption or modification of any Loan.

     All original documents relating to the Loans that are not delivered to the
Indenture Trustee are and shall be held by the Seller, in trust for the benefit
of the Transferor and the Depositor or any of their assignees. In the event that
any such original document is required pursuant to the terms of this Section 2.4
to be a part of a Loan File, such document shall be delivered promptly to, or
upon the instruction of, the Depositor. Any original document that is not
required pursuant to the terms of this Section to be a part of a Loan File shall
be delivered promptly to the Seller.

     In connection with the delivery of documentation provided by this Section
2.4, the Transferor hereby appoints the Depositor its attorney with full power
and authority to act in its stead for the purpose of executing and certifying
assignments and endorsing and certifying promissory notes which make a part of
each Loan File to cure any deficiencies in such documentation.

     If the Seller has not delivered all required documentation with respect to
any Loan within the time periods, if any, specified in this Agreement, the
Transferor shall be required to take action with respect to such Loan as and to
the extent provided in Section 2.5 hereof.

          (c) All loan documents held by the Indenture Trustee are referred to
     herein as the "Indenture Trustee's Loan File." All recordings required
     pursuant to this Section 2.4 shall be accomplished by and at the expense of
     the Transferor.

     Section 2.5 Acceptance of Loans. (a) The Depositor acknowledges receipt by
the Indenture Trustee on behalf of the Depositor on the Closing Date, in good
faith without


                                       9
<PAGE>


notice of adverse claims, subject to the provisions of Sections 2.5(a)(ii) and
2.5(b) of the Sale and Servicing Agreement and to any exceptions noted on the
Indenture Trustee's receipt in the form annexed as Exhibit C to the Sale and
Servicing Agreement of (x) the documents referred to in Section 2.4(a)(i), (ii),
(iii), (iv) and (v) above (except that any such applicable document may be
endorsed in blank upon receipt) with respect to the Loans listed on the Loan
Schedule delivered to the Depositor on the Closing Date; in addition, the
Depositor acknowledges the assignment to it by the Transferor and the assignment
by it to the Issuer of all other assets included in clauses (i) through (v) of
the definition of "Trust Estate" declares that such documents and the other
documents delivered to the Indenture Trustee constituting the Loan Files and all
such assets and such other assets included in the definition of "Trust Estate"
that are delivered to the Indenture Trustee are held or will be held in trust
for the exclusive use and benefit of all present and future Securityholders.

         If in the process of reviewing the Loan Files and making or preparing
the certifications referred to in the Sale and Servicing Agreement, the
Indenture Trustee finds any document or documents constituting a part of a Loan
File to be missing or defective in any material respect, or at the end of any
360day period referenced above finds that all recorded Assignments of Mortgage
and all original Mortgages or certified copies thereof have not been delivered
to it, the Indenture Trustee has agreed to promptly so notify the Transferor,
the Depositor, the Seller and the Servicer. In performing any such review, the
Indenture Trustee may conclusively rely on the Seller as to the purported
genuineness of any such document and any signature thereon. It is understood
that the scope of the Indenture Trustee's review of the items delivered to the
Indenture Trustee pursuant to Section 2.5 of the Sale and Servicing Agreement,
unless otherwise expressly stated in the Sale and Servicing Agreement, shall be
limited solely to confirming that the documents listed in Section 2.5 of the
Sale and Servicing Agreement have been executed and received, relate to the
Loans in the Loan Schedule and conform as to the loan number and address and
description thereof in the Loan Schedule. The Sale and Servicing Agreement also
provides that upon the discovery by the Transferor, the Depositor, the Servicer
or the Indenture Trustee of a breach of any of the representations and
warranties made by the Transferor or the Servicer therein in respect of any Loan
which materially and adversely affects the value of such Loan or the interests
of the Securityholders in such Loan, the Person discovering such breach shall
give prompt written notice to the other Persons set forth in this sentence.

     If the Seller has not delivered all required documentation with respect to
any Loan within the time periods specified in this Agreement (as such may have
been extended pursuant to Section 2.4(b) hereof), the Transferor shall be
required to take action with respect to such Loan as and to the extent provided
in Section 3.4 hereof.

          (b) The Transferor shall cause the Servicer to hold the Servicer's
     Loan File in the custody of the Servicer for the benefit of, and as agent
     for, the Securityholders and the Indenture Trustee as the owner thereof. It
     is intended by this Section 2.5(b) that the Indenture Trustee shall be
     deemed to have possession of the Servicer's Loan Files for purposes of
     Section 9305 of the Uniform Commercial Code of the state in which such
     documents or instruments are located. The Servicer has agreed to promptly
     report to the Indenture Trustee any failure by it to hold the Servicer's
     Loan File as herein provided and shall promptly take appropriate action to
     remedy any such failure. In acting as custodian of such


                                       10
<PAGE>


     documents and instruments, the Servicer has agreed not to assert any legal
     or beneficial ownership interest in the Loans or such documents or
     instruments. The Indenture Trustee shall have no duty to monitor or
     otherwise oversee the Servicer's performance as custodian.

          (c) If the Custodian, during the process of reviewing the Indenture
     Trustee's Loan Files, finds any document constituting a part of a Indenture
     Trustee's Loan File which is not executed, has not been received, is
     unrelated to any Loan identified in the Loan Schedule, does not conform to
     the requirements of Section 2.4 or does not conform, in all material
     respects, to the description thereof as set forth in the Loan Schedule,
     then the Custodian shall promptly so notify the Transferor, the Servicer,
     the Indenture Trustee, the Issuer and the Depositor. In performing any such
     review, the Custodian may conclusively rely on the Seller as to the
     purported genuineness of any such document and any signature thereon. It is
     understood that the scope of the Custodian's review of the Indenture
     Trustee's Loan Files is limited solely to confirming that the documents
     listed in Section 2.4 have been received and further confirming that any
     and all documents delivered pursuant to Section 2.4 have been executed and
     relate to the Loans identified in the Loan Schedule. None of the Issuer,
     the Depositor or the Custodian shall have any responsibility for
     determining whether any document is valid and binding, whether the text of
     any assignment or endorsement is in proper or recordable form, whether any
     document has been recorded in accordance with the requirements of any
     applicable jurisdiction, or whether a blanket assignment is permitted in
     any applicable jurisdiction. If a material defect in a document
     constituting part of a Indenture Trustee's Loan File is discovered, then
     Transferor shall comply with the cure, substitution and repurchase
     provisions of Section 3.5 hereof. Section

     2.6 Transfer of Loans; Assignment of Agreement. The Transferor hereby
acknowledges and agrees that the Depositor may sell, transfer and assign its
interest under this Agreement to the Depositor, who in accordance with the Sale
and Servicing Agreement may assign its interest to the Indenture Trustee as may
be required to effect the purposes of the Sale and Servicing Agreement, without
further notice to, or consent of, the Purchaser or Transferor, and the Indenture
Trustee shall succeed to such of the rights and obligations of the Depositor as
shall be so assigned.

     Section 2.7 Books and Records. The sale of each Loan shall be reflected on
the Transferor's balance sheets and other financial statements as a sale of
assets by the Transferor to the Depositor under generally accepted accounting
principles ("GAAP").

     Section  2.8 Cost of  Delivery  and  Recordation  of  Documents.  The costs
relating to the  delivery and  recordation  of the  documents  specified in this
Article II in connection with the Loans shall be borne by the Seller.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]




                                       11
<PAGE>

                                  ARTICLE III
                         REPRESENTATIONS AND WARRANTIES

     Section 3.1 Representations and Warranties as to the Transferor. The
Transferor hereby represents and warrants to the Depositor, as of the Closing
Date, that:

          (a) The Transferor is a [    ] corporation duly organized, validly
     existing and in good standing under the laws of the State of [    ] and has
     all licenses necessary to carry on its business as now being conducted and
     is licensed, qualified and in good standing in each state where a Mortgaged
     Property is located if the laws of such state require licensing or
     qualification in order for the Transferor to conduct such business and to
     perform its obligations as the Transferor hereunder and is in any event in
     compliance with the laws of each state in which any Mortgaged Property is
     located to the extent necessary to ensure the enforceability of each Loan
     in accordance with the terms of this Agreement;

          (b) The execution and delivery of this Agreement by the Transferor and
     its performance of and compliance with the terms of this Agreement will not
     violate the Transferor's Certificate of Incorporation or bylaws or
     constitute a default (or an event which, with notice or lapse of time, or
     both, would constitute a default) under, or result in the breach or
     acceleration of, any material contract, agreement or other instrument to
     which the Transferor is a party or which may be applicable to the
     Transferor or any of its assets;

          (c) The Transferor has the full power and authority to enter into and
     consummate all transactions contemplated by this Agreement, has duly
     authorized the execution, delivery and performance of this Agreement, and
     has duly executed and delivered this Agreement. This Agreement, assuming
     due authorization, execution and delivery by the Depositor, constitutes a
     valid, legal and binding obligation of the Transferor, enforceable against
     it in accordance with the terms hereof, except as such enforcement may be
     limited by bankruptcy, insolvency, reorganization, receivership, moratorium
     or other similar laws relating to or affecting the rights of creditors
     generally, and by general equity principles (regardless of whether such
     enforcement is considered in a proceeding in equity or at law);

          (d) The Transferor is not in violation of, and the execution and
     delivery of this Agreement by the Transferor and its performance and
     compliance with the terms of this Agreement will not constitute a violation
     with respect to, any order or decree of any court or any order or
     regulation of any federal, state, municipal or governmental agency having
     jurisdiction, which violation would materially and adversely affect the
     condition (financial or otherwise) or operations of the Transferor,
     materially and adversely affect the performance of its duties hereunder or
     impair the ability of the Indenture Trustee (or the Transferor as agent of
     the Indenture Trustee) to realize on the Loans or impair the value of the
     Loans;

          (e) There is no action, suit, proceeding or investigation pending or,
     to the knowledge of the Transferor, threatened, before any court,
     administrative agency or government tribunal against the Transferor which,
     either in any one instance or in the aggregate, may result in any material
     adverse change in the business, operations, financial condition, properties
     or assets of the Transferor, or in any material impairment of the right or
     ability of the Transferor to carry on its business substantially as now
     conducted, or in any material liability on


                                       12
<PAGE>


     the part of the Transferor, or which would draw into question the validity
     of this Agreement, the Loans, or of any action taken or to be taken in
     connection with the obligations of the Transferor contemplated herein, or
     which would impair materially the ability of the Transferor to perform
     under the terms of this Agreement or that might prohibit its entering into
     this Agreement or the consummation of any of the transactions contemplated
     hereby;

          (f) The Transferor will examine each Subservicing Agreement and will
     be familiar with the terms thereof. Each designated Subservicer and the
     terms of each Subservicing Agreement will be required to comply with the
     provisions of Section 4.7 of the Sale and Servicing Agreement. The terms of
     any Subservicing Agreement will not be inconsistent with any of the
     provisions of this Agreement; 

          (g) No consent, approval, authorization or order of any court or
     governmental agency or body is required for the execution, delivery and
     performance by the Transferor of, or compliance by the Transferor with,
     this Agreement or the Securities, or for the consummation of the
     transactions contemplated by this Agreement, except for such consents,
     approvals, authorizations and orders, if any, that have been obtained prior
     to the Closing Date;

          (h) The collection practices used by the Seller with respect to the
     Loans have been, in all material respects, legal, proper, prudent and
     customary in the nonconforming mortgage servicing business; (i) The
     transactions contemplated by this Agreement are in the ordinary course of
     business of the Transferor;
   
          (i) The transactions contemplated by this Agreement are in the
     ordinary course of business of the Transferor.
    
          (j) The Transferor is duly licensed where required as a "licensee" or
     is otherwise qualified in each state in which it transacts business and is
     not in default of such state's applicable laws, rules and regulations,
     except where the failure to so qualify or such default would not have a
     material adverse effect on the ability of the Transferor to conduct its
     business or perform its obligations hereunder;

          (k) The Seller is an Eligible Servicer and services mortgage loans in
     accordance with Accepted Servicing Procedures;

          (l) This Agreement contains no untrue statement or alleged untrue
     statement of a material fact or omits to state any material fact necessary
     to make the statements contained herein or therein, in light of the
     circumstances under which they will be made, not misleading

          (m) No Officers' Certificate, statement, report or other document
     prepared by the Transferor and furnished or to be furnished by it pursuant
     to this Agreement or in connection with the transactions contemplated
     hereby contains any untrue statement of material fact or omits to state a
     material fact necessary to make the statements contained herein or therein
     not misleading;

          (n) The Transferor is solvent and will not be rendered insolvent as a
     result of the performance of its obligations pursuant to this Agreement;


                                       13
<PAGE>


          (o) The Transferor has not waived any default, breach, violation or
     event of acceleration under any Debt Instrument or the related Mortgage;

          (p) The Transferor is not required to be registered as an "investment
     company" under the Investment Company Act of 1940, as amended.

          (q) This Agreement, the Sale and Servicing Agreement and the Custodial
     Agreement were each approved by the board of directors or loan committee of
     the Seller, which approval is reflected in the minutes of said board or
     committee, and will be continuously maintained from the time of its
     execution as an official record of the Seller.

     Section 3.2 Representations and Warranties Relating to the Loans. The
Transferor represents and warrants to the Depositor as of the Closing Date that,
as to each Loan, immediately prior to the sale and transfer of such Loan by the
Transferor to the Depositor:

          (a) The information set forth in the Loan Schedule is complete, true
     and correct;

          (b) [reserved]; 

          (c) Each Mortgage is a valid first or second lien on a fee simple (or
     its equivalent under applicable state law) estate in the real property
     securing the amount owed by the Mortgagor under the Debt Instrument subject
     only to (i) the lien of current real property taxes and assessments which
     are not delinquent, (ii) any related first mortgage loan, (iii) covenants,
     conditions and restrictions, rights of way, easements and other matters of
     public record as of the date of recording of such Mortgage, such exceptions
     appearing of record being acceptable to mortgage lending institutions
     generally in the area wherein the property subject to the Mortgage is
     located and specifically referred to in the title insurance policy
     delivered to the originator of the Loan and referred to or otherwise
     considered in the appraisal obtained in connection with the origination of
     the related Loan obtained by the Transferor and (iv) other matters to which
     like properties are commonly subject which do not materially interfere with
     the benefits of the security intended to be provided by such Mortgage or
     the use, enjoyment, value or marketability of the related Mortgaged
     Property;

          (d) Immediately prior to the sale of the Loan to the Depositor (i) the
     Transferor was the sole owner and holder of each Loan, (ii) each Loan was
     not otherwise assigned or pledged, (iii) the Transferor had good,
     indefeasible and marketable title thereto, (iv) the Transferor had full
     right to transfer and sell the Loan therein to the Depositor hereunder free
     and clear of any encumbrance, equity interest, participation interest,
     lien, pledge, charge, claim or security interest, and (v) the Transferor
     had full right and authority subject to no interest or participation of, or
     agreement with, any other party, to sell and assign each Loan to the
     Depositor hereunder and following the sale of each Loan by the Depositor,
     the Depositor will own such Loan free and clear of any encumbrance, equity
     interest, participation interest, lien, pledge, charge, claim or security
     interest;

          (e) As of the Cut-Off Date, no payment of principal or interest on or
     in respect of any Loan remains unpaid for 30 or more days past the date the
     same was due in accordance with the related Debt Instrument without regard
     to applicable grace periods;

                                       14
<PAGE>


          (f) No Fixed Rate Loan has a Loan Interest Rate less than 8.00% per
     annum and the weighted average interest rate of the Fixed Rate Loans as of
     the Cut-Off Date was 13.385% and no Adjustable Rate Loan has a Loan
     Interest Rate less than 8.625% per annum and the weighted average interest
     rate of the Adjustable Rate Loans as of the Cut-Off Date was 11.00%; 

          (g) At origination, no Loan had an original term to maturity of
     greater than ____ months;

          (h) As of the Cut-Off Date, the weighted average maturity of the Loans
     was ____ months;

          (i) There is no mechanics' or similar lien or claim for work, labor or
     material (and no rights are outstanding that under law could give rise to
     such lien) affecting the premise; subject to any Mortgage which is or may
     be a lien prior to, or equal or coordinate with, the lien of such Mortgage,
     except those which are insured against by the title insurance policy
     referred to in (af) below;

          (j) There is no delinquent tax or assessment lien against any
     Mortgaged Property; 

          (k) Such Loan, the Mortgage, and the Debt Instrument, including,
     without limitation, the obligation of the Mortgagor to pay the unpaid
     principal of and interest on the Debt Instrument, are each not subject to
     any right of rescission (or any such rescission right has expired in
     accordance with applicable law), setoff, counterclaim, or defense,
     including the defense of usury, nor will the operation of any of the terms
     of the Debt Instrument or the Mortgage, or the exercise of any right
     thereunder, render either the Debt Instrument or the Mortgage
     unenforceable, in whole or in part, or subject to any right of rescission,
     setoff, counterclaim, or defense, including the defense of usury, and no
     such right of rescission, setoff, counterclaim, or defense has been
     asserted with respect thereto;

          (l) The Mortgaged Property is free of material damage and is in good
     repair, and there is no pending or threatened proceeding for the total or
     partial condemnation of the Mortgaged Property;

          (m) The Transferor has not received a notice of default of any first
     mortgage loan secured by the Mortgaged Property which has not been cured by
     a party other than the Transferor;

          (n) Each Debt Instrument and Mortgage are in substantially the forms
     previously provided to the Depositor;

          (o) No Loan had, at the date of origination, a Combined Loan-to-Value
     Ratio in excess of ____%, and the weighted average Combined Loan-to-Value
     ratio of all Loans as of the Cut-Off Date was [  ]%; 


                                       15
<PAGE>


          (p) The Loan was not originated in a program in which the amount of
     documentation in the underwriting process was limited in comparison to the
     originator's normal documentation requirements for similar type loans;

          (q) No more than the following percentages of the Loans by Principal
     Balance as of the Cut-Off Date were secured by Mortgaged Properties located
     in the following states.


                                       16
<PAGE>

         State                                  Percent of
                                              Principal Balance

         ----------------                         [    ]%
         ----------------                         [    ]%
         ----------------                         [    ]%
         ----------------                         [    ]%

          (r) The Loans were not selected by the Transferor for sale to the
     Depositor on any basis adverse to the Depositor relative to the portfolio
     of similar mortgage loans of the Depositor;

          (s) None of the Loans constitutes a lien on leasehold interests;

          (t) Each Mortgage contains customary and enforceable provisions which
     render the rights and remedies of the holder thereof adequate for the
     realization against the related Mortgaged Property of the benefits of the
     security including (A) in the case of a Mortgage designated as a deed of
     trust, by trustee's sale and (B) otherwise by judicial foreclosure. To the
     best of the Transferor's knowledge, there is no homestead or other
     exemption available to the related Mortgagor which would materially
     interfere with the right to sell the related Mortgaged Property at a
     trustee's sale or the right to foreclose the related Mortgage. The Mortgage
     contains customary and enforceable provisions for the acceleration of the
     payment of the Principal Balance of such Loan in the event all or any part
     of the related Mortgaged Property is sold or otherwise transferred without
     the prior written consent of the holder thereof; 

          (u) Each Loan has been closed and the proceeds of such Loan have been
     fully disbursed, including reserves set aside by the Transferor, there is
     no requirement for, and the Transferor shall not make any, future advances
     thereunder. Any future advances made prior to the Cut-Off Date have been
     consolidated with the principal balance secured by the Mortgage, and such
     principal balance, as consolidated, bears a single interest rate and single
     repayment term reflected on the applicable Loan Schedule. The Principal
     Balance as of the Cut-Off Date does not exceed the original principal
     amount of such Loan. Any and all requirements as to completion of any
     onsite or off site improvements and as to disbursements of any escrow funds
     therefor have been complied with. All costs, fees, and expenses incurred in
     making, or recording such Loan have been paid and the related Mortgagor is
     not entitled to any refund of any amounts paid or due under the related
     Debt Instrument or Mortgage; 

          (v) All Loans were originated in compliance with the Seller's
     Underwriting Guidelines and the Seller's Underwriting Guidelines conform in
     all material respects to the description thereof set forth in the
     Prospectus Supplement;

          (w) The terms of the Mortgage and Debt Instrument have not been
     impaired, waived, altered, or modified in any respect, except by a written
     instrument which has been recorded, if necessary, to protect the interest
     of the Depositor and which has been delivered to the Depositor. The
     substance of any such alteration or modification is reflected on the Loan
     Schedule and, to the extent necessary, has been approved by (i) the insurer
     under the applicable mortgage title insurance policy, and (ii) the insurer
     under any other insurance policy required 


                                       17
<PAGE>


     hereunder for such Loan where such insurance policy requires approval and
     the failure to procure approval would impair coverage under such policy;

          (x) No instrument of release, satisfaction, subordination, rescission,
     waiver, alteration, or modification has been executed in connection with
     such Loan, no Loan has been satisfied, canceled, subordinated or rescinded,
     in whole or in part, and no Loan has been released, in whole or in part,
     except in connection with an assumption agreement which has been approved
     by the insurer under any insurance policy required hereunder for such Loan
     where such policy requires approval and the failure to procure approval
     would impair coverage under such policy, and which is part of the Loan File
     and has been delivered to the Depositor, and the terms of which are
     reflected in the applicable Loan Schedule;

          (y) There is no default, breach, violation, or event of acceleration
     existing under the Mortgage or the Debt Instrument and no event which, with
     the passage of time or with notice and the expiration of any grace or cure
     period, would constitute such a default, breach, violation or event of
     acceleration, and the Transferor has not waived any such default, breach,
     violation or event of acceleration. All taxes, governmental assessments
     (including assessments payable in future installments), insurance premiums,
     water, sewer, and municipal charges, leaseholder payments, or ground rents
     which previously became due and owing in respect of or affecting the
     related Mortgaged Property have been paid. The Transferor has not advanced
     funds, or induced, solicited, or knowingly received any advance of funds by
     a party other than the Mortgagor, directly or indirectly, for the payment
     of any amount required by the Mortgage or the Debt Instrument;

          (z) All of the improvements which were included for the purposes of
     determining the Appraised Value of the Mortgaged Property were completed at
     the time that such Loan was originated and lie wholly within the boundaries
     and building restriction lines of such Mortgaged Property. No improvements
     on adjoining properties encroach upon the Mortgaged Property. No
     improvement located on or being part of the Mortgaged Property is in
     violation of any applicable zoning law or regulation. All inspections,
     licenses, and certificates required to be made or issued with respect to
     all occupied portions of the Mortgaged Property (including all such
     improvements which were included for the purpose of determining such
     Appraised Value) and, with respect to the use and occupancy of the same,
     including but not limited to certificates of occupancy and fire
     underwriters certificates, have been made or obtained from the appropriate
     authorities and the Mortgaged Property is lawfully occupied under
     applicable law;

          (aa) There do not exist any circumstances or conditions with respect
     to the Mortgage, the Mortgaged Property, the Mortgagor, or the Mortgagor's
     credit standing that can be reasonably expected to cause such Loan to
     become delinquent or adversely affect the value or marketability of such
     Loan, other than any such circumstances or conditions permitted under the
     Seller's Underwriting Guidelines; 

          (bb) All parties which have had any interest in the Mortgage, whether
     as mortgagee, assignee, pledgee or otherwise, are (or, during the period in
     which they held and disposed of such interest, were) (i) in compliance with
     any and all applicable licensing requirements of the laws of the state
     wherein the Mortgaged Property is located and (ii) (A) 


                                       18
<PAGE>


     organized under the laws of such state, (B) qualified to do business in
     such state, (C) federal savings and loan associations or national banks,
     (D) not doing business in such state, or (E) not required to qualify to do
     business in such state; 

          (cc) The Debt Instrument, the Mortgage and every other agreement, if
     any, executed by the applicable Mortgagor in connection with such Loan, are
     genuine, and each is the legal, valid and binding obligation of the maker
     thereof, enforceable in accordance with its terms, except as such
     enforcement may be limited by bankruptcy, insolvency, reorganization,
     moratorium, or other similar laws affecting the enforcement of creditors'
     rights generally and except that the equitable remedy of specific
     performance and other equitable remedies are subject to the discretion of
     the courts. All parties to the Debt Instrument, the Mortgage and every
     other such agreement had legal capacity to execute the Debt Instrument, the
     Mortgage and every other such agreement and convey the estate therein
     purported to be conveyed, and the Debt Instrument, the Mortgage and every
     other such agreement have been duly and properly executed by such parties
     or pursuant to a valid power-of-attorney that has been recorded with the
     Mortgage; 

          (dd) The transfer of the Debt Instrument and the Mortgage as and in
     the manner contemplated by this Agreement is sufficient either (i) fully to
     transfer to the Depositor all right, title, and interest of the Transferor
     thereto as note holder and mortgagee or (ii) to grant to the Depositor the
     security interest referred to in Section 6.7 hereof. The Mortgage has been
     duly assigned and the Debt Instrument has been duly endorsed. The
     assignment of Mortgage delivered to the Depositor pursuant to Section
     2.1(a) is in recordable form and is acceptable for recording under the laws
     of the applicable jurisdiction. The endorsement of the Debt Instrument, the
     delivery to the Depositor of the endorsed Debt Instrument, and such
     assignment of Mortgage, and the delivery of such assignment of Mortgage for
     recording to, and the due recording of such assignment of Mortgage in, the
     appropriate public recording office in the jurisdiction in which the
     Mortgaged Property is located are sufficient to permit the Depositor to
     avail itself of all protection available under applicable law against the
     claims of any present or future creditors of the Transferor, and are
     sufficient to prevent any other sale, transfer, assignment, pledge, or
     hypothecation of the Debt Instrument and Mortgage by the Seller from being
     enforceable; 

          (ee) Any and all requirements of any federal, state, or local law
     including, without limitation, usury, truth-in-lending, real estate
     settlement procedures, consumer credit protection, equal credit
     opportunity, or disclosure laws applicable to such Loan have been complied
     with, and the Seller shall maintain in its possession, available for the
     Depositor's inspection, and shall deliver to the Depositor or its designee
     upon demand, evidence of compliance with all such requirements. The
     consummation of the transactions contemplated by this Agreement will not
     cause the violation of any such laws;

          (ff) On the Closing Date, [  ]% or more (by aggregate Principal
     Balance) of the Loans do not constitute "real estate mortgages" for the
     purpose of Treasury Regulation ss.301.7701 under the Code. For this purpose
     a Loan does not constitute a "real estate mortgage" if: 

               (i) The Loan is not secured by an interest in real property, and

                                       19
<PAGE>


               (ii) The Loan is not an "obligation principally secured by an
          interest in real property." For this purpose an " obligation is
          principally secured by an interest in real property" if it satisfies
          either the test set out in paragraph (1) or paragraph (2) below.

               (1) The 80percent test. An obligation is principally secured by
          an interest in real property if the fair market value of the interest
          in real property securing the obligation 

                    (A) was at least equal to 80 percent of the adjusted issue
               price of the obligation at the time the obligation was originated
               (or, if later, the time the obligation was significantly
               modified); or

                    (B) is at least equal to 80 percent of the adjusted issue
               price of the obligation on the Closing Date.

          For purposes of this paragraph (1), the fair market value of the real
     property interest must be first reduced by the amount of any lien on the
     real property interest that is senior to the obligation being tested, and
     must be further reduced by a proportionate amount of any lien that is in
     parity with the obligation being tested, in each case before the
     percentages set forth in (1)(A) and (1)(B) are determined. The adjusted
     issue price of an obligation is its issue price plus the amount of accrued
     original issue discount, if any, as of the date of determination.

          (2) Alternative test. An obligation is principally secured by an
     interest in real property if substantially all of the proceeds of the
     obligation were used to acquire or to improve or protect an interest in
     real property that, at the origination date, is the only security for the
     obligation. For purposes of this test, loan guarantees made by the United
     States or any state (or any political subdivision, agency, or
     instrumentality of the United States or of any state), or other third party
     credit enhancement are not viewed as additional security for a loan. An
     obligation is not considered to be secured by property other than real
     property solely because the obligor is personally liable on the obligation.
     For this purpose only, substantially all of the proceeds of the obligations
     means 66% or more of the gross proceeds.

                                       20
<PAGE>


          (gg) Such Loan, if a first lien, is covered by an ALTA mortgage title
     insurance policy or such other generally used and acceptable form of policy
     and such Loan, if a second lien, is covered by a PERT policy, issued by and
     the valid and binding obligation of a title insurer qualified to do
     business in the jurisdiction where the Mortgaged Property is located,
     insuring the Transferor, and its successors and assigns, as to the first
     priority lien, of the Mortgage in the original principal amount of such
     Loan. The assignment to the Depositor of the Transferor's interest in such
     mortgage title insurance policy does not require the consent of or
     notification to the insurer. Such mortgage title insurance policy is in
     full force and effect and will be in full force and effect and inure to the
     benefit of the Depositor upon the consummation of the transactions
     contemplated by this Agreement. No claims have been made under such
     mortgage title insurance policy and neither the Transferor nor any prior
     holder of the Mortgage has done, by act or omission, anything which would
     impair the coverage of such mortgage title insurance policy;

          (hh) All improvements upon the Mortgaged Property are insured against
     loss by fire, hazards of extended coverage, and such other hazards as are
     customary in the area where the Mortgaged Property is located pursuant to
     insurance policies conforming to the requirements of Section 4.8 of the
     Sale and Servicing Agreement. If the Mortgaged Property at origination was
     located in an area identified on a flood hazard boundary map or flood
     insurance rate map issued by the Federal Emergency Management Agency as
     having special flood hazards (and such flood insurance has been made
     available), such Mortgaged Property was covered by flood insurance at
     origination. Each individual insurance policy is the valid and binding
     obligation of the insurer, is in full force and effect, and will be in full
     force and effect and inure to the benefit of the Indenture Trustee upon the
     consummation of the transactions contemplated by this Agreement, and
     contain a standard mortgagee clause naming the originator of such Loan, and
     its successors and assigns, as mortgagee and loss payee. All premiums
     thereon have been paid. The Mortgage obligates the Mortgagor to maintain
     all such insurance at the Mortgagor's cost and expense, and upon the
     Mortgagor's failure to do so, authorizes the holder of the Mortgage to
     obtain and maintain such insurance at the Mortgagor's cost and expense and
     to seek reimbursement therefor from the Mortgagor, and neither the
     Transferor nor any prior holder of the Mortgage has acted or failed to act
     so as to impair the coverage of any such insurance policy or the validity,
     binding effect, and enforceability thereof;

          (ii) If the Mortgage constitutes a deed of trust, a trustee,
     authorized and duly qualified under applicable law to serve as such, has
     been properly designated and currently so serves and is named in such
     Mortgage, and no fees or expenses are or will become payable by the
     Depositor or its assignees to the trustee under the deed of trust, except
     in connection with a trustee's sale after default by the Mortgagor; 

          (jj) The Mortgaged Property consists of one or more parcels of real
     property separately assessed for tax purposes. Each Mortgaged Property is
     improved by a one-to-four-family residential dwelling, which does not
     include (i) a unit in a cooperative apartment, (ii) a property constituting
     part of a syndication, (iii) a time share unit, (iv) a property held in
     trust, (v) a mobile home, (vi) a manufactured dwelling, (vii) a
     log-constructed home, or (viii) a recreational vehicle, and each such
     Mortgaged Property does not constitute other than real property under
     applicable state law;


                                       21
<PAGE>


          (kk) There exist no material deficiencies with respect to escrow
     deposits and payments, if such are required, for which customary
     arrangements for repayment thereof have not been made or which the
     Transferor expects not to be cured, and no escrow deposits or payments of
     other charges or payments due the Transferor have been capitalized under
     the Mortgage or the Debt Instrument;

          (ll) Such Loan was not originated at a below market interest rate.
     Such Loan does not have a shared appreciation feature, or other contingent
     interest feature;

          (mm) The origination and collection practices used by the Transferor
     with respect to such Loan have been in all respects legal, proper, prudent,
     and customary in the mortgage origination and servicing business;

          (nn) The Mortgagor has, to the extent required by applicable law,
     executed a statement to the effect that the Mortgagor has received all
     disclosure materials, if any, required by applicable law with respect to
     the making of mortgage loans. The Servicer shall maintain or cause to be
     maintained such statement in the Loan File;

          (oo) All amounts received by the Transferor with respect to such Loan
     after the Cut-Off Date and required to be deposited in the Certificate
     Distribution Account or Collection Account have been so deposited in the
     Certificate Distribution Account or Collection Account and are, as of the
     Closing Date in the Certificate Distribution Account or Collection Account;

          (pp) Any appraisal report with respect to a Mortgaged Property
     contained in the Loan File was signed prior to the approval of the
     application for such Loan by a qualified appraiser, duly appointed by the
     originator of such Loan, who had no interest, direct or indirect, in the
     Mortgaged Property or in any loan made on the security thereof and whose
     compensation is not affected by the approval or disapproval of such
     application;

          (qq) When measured by the Cut-Off Date Principal Balances as of the
     Cut-Off Date, the Mortgagors with respect to at least 99.00% of the Loans
     represented at the time of origination that the Mortgagor would occupy the
     Mortgaged Property as the Mortgagor's primary residence; 

          (rr) Each Debt Instrument is payable on the _____ day of each month.
     The Loan Interest Rate and Monthly Payment with respect to the Adjustable
     Rate Loans are adjusted in accordance with the terms of the related Debt
     Instrument. All required notices of interest rate and payment amount
     adjustments have been sent to the Mortgagor on a timely basis and the
     computations of such adjustments were properly calculated. Installments of
     interest on the Adjustable Rate Loans are subject to change due to the
     adjustments to the Loan Interest Rate on each Interest Adjustment Date,
     with interest calculated and payable in arrears, sufficient to amortize the
     Loan fully by the stated maturity date over an original term of no more
     than 30 years from the closing date of the Loan. All Loan Interest Rate
     adjustments have been made in strict compliance with state and federal law
     and the terms of the related Debt Instrument. Any interest required to be
     paid pursuant to state and local law has been properly paid and credited.
     As of the Cut-Off Date, for each Adjustable Rate Loan, the Lifetime Cap is
     not lower than approximately ____% per annum, the Lifetime Floor is not
     lower than


                                       22
<PAGE>


     approximately ____% per annum, the Gross Margin is not less than
     approximately ____%, the related Debt Instrument does not provide for
     negative amortization, limits in the amount of monthly payments or a
     conversion feature, the Loan Interest Rate is subject to adjustment on each
     Interest Adjustment Date to equal the sum of the Index, plus the applicable
     Gross Margin, subject to rounding, the Periodic Rate Cap, the applicable
     Lifetime Floor and the applicable Lifetime Cap on each Interest Adjustment
     Date; 

          (ss) To the best of the Transferor's knowledge, there exists no
     violation of any local, state, or federal environmental law, rule or
     regulation in respect of the Mortgaged Property which violation has or
     could have a material adverse effect on the market value of such Mortgaged
     Property. The Transferor has no knowledge of any pending action or
     proceeding directly involving the related Mortgaged Property in which
     compliance with any environmental law, rule or regulation is in issue; and,
     to the best of the Transferor's knowledge, nothing further remains to be
     done to satisfy in full all requirements of each such law, rule or
     regulation constituting a prerequisite to the use and employment of such
     Mortgaged Property; 

          (tt) With respect to second lien Loans:

               (i) the Transferor has no knowledge that the Mortgagor has
          received notice from the holder of the prior mortgage that such prior
          mortgage is in default;

               (ii) no consent from the holder of the prior mortgage is needed
          for the creation of the second lien Mortgage or, if required, has been
          obtained and is in the related Loan File;

               (iii) if the prior mortgage has a negative amortization, the
          Combined Loan-to-Value Ratio was determined using the maximum loan
          amount of such prior mortgage;

               (iv) the related first mortgage loan encumbering the related
          Mortgaged Property does not have a mandatory future advance provision;

               (v) except with respect to ____% of the second Loans which are
          Balloon Loans, the related prior loan requires equal monthly payments;
          and

               (vi) the maturity date of the Loan is prior to the maturity date
          of the related prior lien if such provides for a balloon payment; (uu)
          Each Loan conforms, and all such Loans in the aggregate conform, to
          the individual and aggregate descriptions thereof in the Prospectus
          Supplement;
   
          (uu) Each Loan conforms, and all such Loans in the aggregate conform,
     to the individual and aggregate descriptions thereof in the Prospectus
     Supplement.
    
          (vv) [reserved];

          (ww) To the best of the Transferor's knowledge, no error, omission,
     misrepresentation, negligence, fraud or similar occurrence with respect to
     a Loan has taken place on the part of any person, including without
     limitation the Mortgagor, any appraiser, a builder or



                                       23
<PAGE>


     developer, or any other party involved in the origination of the Loan or in
     the application of any insurance in relation to such Loan;

          (xx) Each Debt Instrument held by the Depositor is the sole original
     Debt Instrument and no copies exist which are not stamped duplicate;

          (yy) Each Mortgage was recorded, and all subsequent assignments of the
     original Mortgage have been recorded in the appropriate jurisdictions
     wherein such recordation is necessary to perfect the lien thereof as
     against creditors of the Transferor;

          (zz) No more than ____% of the Fixed Rate Loans, and ____% of the
     Adjustable Rate Loans are secured by properties sharing a single zip code;

          (aaa) Except with respect to ____% of the Loans which are balloon
     loans, with respect to each Loan, the payments required of the related
     Mortgagor are and will be such that the Loan will fully amortize over its
     term;

          (bbb) No Loan contains any provisions pursuant to which payments are
     paid or partially paid with funds deposited in any separate account
     established by the Transferor, the Mortgagor or anyone else on behalf of
     the Mortgagor, or paid by any source other than the Mortgagor. No Loan
     contains any other similar provision which may constitute a "buydown"
     provision. No Loan is a graduated payment mortgage loan. No Loan has a
     shared appreciation or other contingent interest feature;

          (ccc) The Loans are not being transferred with any intent to hinder,
     delay or defraud any creditor;

          (ddd) No Mortgagor has or will have a claim or defense under any
     express or implied warranty or otherwise with respect to goods or services
     provided under such Loan;

          (eee) The Mortgage and the Debt Instrument contain the entire
     agreement of the parties and all obligations of the seller or subcontractor
     under the related Loan, no other agreement defines, modifies, or expands
     the obligations of the seller or subcontractor under the Loan.

     Section 3.3 Representations and Warranties of the Depositor. The Depositor
hereby represents, warrants and covenants to the Transferor, as of the date of
execution of this Agreement and the Closing Date, that:

          (a) The Depositor is a corporation duly organized, validly existing
     and in good standing under the laws of the State of North Carolina and has
     all licenses necessary to carry on its business as now being conducted and
     is licensed, qualified and in good standing in each state where a Mortgaged
     Property is located if the laws of such state require licensing or
     qualification in order for the Depositor to conduct such business and to
     perform its obligations as the Depositor hereunder, and in any event the
     Depositor is in compliance with the laws of any such state to the extent
     necessary to ensure the enforceability of the related Loans, and had at all
     relevant times, full corporate power to originate or purchase the Loans, to
     own its property, to


                                       24
<PAGE>


     carry on its business as presently conducted and to enter into and perform
     its obligations under this Agreement;

          (b) The execution and delivery of this Agreement by the Depositor and
     its performance of and compliance with the terms of this Agreement will not
     violate the Depositor's articles of incorporation or bylaws or constitute a
     default (or an event which, with notice or lapse of time, or both, would
     constitute a default) under, or result in the breach or acceleration of,
     any material contract, agreement or other instrument to which the Depositor
     is a party or which may be applicable to the Depositor or any of its
     assets;

          (c) The Depositor has the full power and authority to enter into and
     consummate all transactions contemplated by this Agreement to be
     consummated by it, has duly authorized the execution, delivery and
     performance of this Agreement, and has duly executed and delivered this
     Agreement. This Agreement, assuming due authorization, execution and
     delivery by the Transferor, constitutes a valid, legal and binding
     obligation of the Depositor, enforceable against it in accordance with the
     terms hereof, except as such enforcement may be limited by bankruptcy,
     insolvency, reorganization, receivership, moratorium or other similar laws
     relating to or affecting the rights of creditors generally, and by general
     equity principles (regardless of whether such enforcement is considered in
     a proceeding in equity or at law);

          (d) The Depositor is not in violation of, and the execution and
     delivery of this Agreement by the Depositor and its performance and
     compliance with the terms of this Agreement will not constitute a violation
     with respect to, any order or decree of any court or any order or
     regulation of any federal, state, municipal or governmental agency having
     jurisdiction, which violation would materially and adversely affect the
     condition (financial or otherwise) or operations of the Depositor or its
     properties or materially and adversely affect the performance of its duties
     hereunder;

          (e) There is no action, suit, proceeding or investigation pending or,
     to the knowledge of the Depositor, threatened, before any court,
     administrative agency or governmental tribunal against the Depositor which,
     either in any one instance or in the aggregate, may result in any material
     adverse change in the business, operations, financial condition, properties
     or assets of the Depositor, or in any material impairment of the right or
     ability of the Depositor to carry on its business substantially as now
     conducted, or in any material liability on the part of the Depositor, or
     which would draw into question the validity of this Agreement, the Loans,
     or of any action taken or to be taken in connection with the obligations of
     the Depositor contemplated herein, or which would impair materially the
     ability of the Depositor to perform under the terms of this Agreement or
     that might prohibit its entering into this Agreement or the consummation of
     any of the transactions contemplated hereby;

          (f) No consent, approval, authorization or order of any court or
     governmental agency or body is required for the execution, delivery and
     performance by the Depositor of, or compliance by the Depositor with, this
     Agreement, or for the consummation of the transactions contemplated by this
     Agreement, except for such consents, approvals, authorizations and orders,
     if any, that have been obtained prior to the Closing Date;

                                       25
<PAGE>


          (g) The Depositor acquired title to the Loans in good faith, without
     notice of any adverse claim;

          (h) The collection practices used by the Depositor with respect to the
     Loans have been, in all material respects, legal, proper, prudent and
     customary in the nonconforming mortgage servicing business;

          (i) No Officers' Certificate, statement, report or other document
     prepared by the Depositor and furnished or to be furnished by it pursuant
     to this Agreement or in connection with the transactions contemplated
     hereby contains any untrue statement of material fact or omits to state a
     material fact necessary to make the statements contained herein or therein
     not misleading; 

          (j) The Depositor is duly licensed where required as a "Licensee" or
     is otherwise qualified in each state in which it transacts business and is
     not in default of such state's applicable laws, rules and regulations,
     except where the failure to so qualify or such default would not have a
     material adverse effect on the ability of the Depositor to conduct its
     business or perform its obligations hereunder;

          (k) The Depositor does not believe, nor does it have any reason or
     cause to believe, that it cannot perform each and every covenant contained
     in this Agreement;

          (l) This Agreement contains no untrue statement or alleged untrue
     statement of a material fact or omits to state any material fact necessary
     to make the statements contained herein or therein, in light of the
     circumstances under which they will be made, not misleading;

          (m) The Depositor is not required to be registered as an "investment
     company" under the Investment Company Act of 1940, as amended; and

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

     Section 3.4 Purchase and Substitution.

          (a) It is understood and agreed that the representations and
     warranties set forth in Article III, shall survive the conveyance of the
     Loans to the Depositor. Upon discovery by the Depositor or any of its
     assignees of a breach of any of such representations and warranties which
     materially and adversely affects the value of the Loans or the interest of
     the Securityholders, or which materially and adversely affects the
     interests of the Securityholders in the related Loan in the case of a
     representation and warranty relating to a particular Loan (notwithstanding
     that such representation and warranty was made to the Transferor's best
     knowledge), the party discovering such breach shall give prompt written
     notice to the others. The Transferor shall within 60 days of the earlier of
     its discovery or its receipt of notice of any breach of a representation or
     warranty, promptly cure such breach in all material respects. If, however,
     within 60 days after the earlier of the Transferor's discovery of such
     breach or the Transferor's receiving notice thereof such breach has not
     been remedied by either the Transferor and such breach materially and
     adversely affects the interests of the Securityholders or in the


                                       26
<PAGE>


     related Loan (the "Defective Loan"), the Transferor shall on or before the
     Determination Date next succeeding the end of such 60day period either (i)
     remove such Defective Loan from the Issuer (in which case it shall become a
     "Deleted Loan") and substitute one or more Qualified Substitute Loans in
     the manner and subject to the conditions set forth in this Section 3.4 or
     (ii) purchase such Defective Loan at a purchase price equal to the Purchase
     Price by depositing such Purchase Price in the Collection Account. The
     Transferor shall provide the Depositor with a certification of a
     Responsible Officer on the Determination Date next succeeding the end of
     such 60day period indicating whether the Purchaser is purchasing the
     Defective Loan or substituting in lieu of such Defective Loan a Qualified
     Substitute Loan.

     Any substitution of Loans pursuant to this Section 3.4(a) and Section
2.5(b) shall be accompanied by payment by the Transferor of the Substitution
Adjustment, if any, to be deposited in the Collection Account. For purposes of
calculating the Available Collection Amount for any Distribution Date, amounts
paid by the Purchaser or [ ] pursuant to this Section 3.4 in connection with the
repurchase or substitution of any Defective Loan that are on deposit in the
Collection Account as of the Determination Date for such Distribution Date shall
be deemed to have been paid during the related Due Period and shall be
transferred to the Note Distribution Account as part of the Available Collection
Amount to be retained therein or transferred to the Certificate Distribution
Account, if applicable, pursuant to Section 5.1(c) of the Sale and Servicing
Agreement.

     As to any Deleted Loan for which the Transferor substitutes a Qualified
Substitute Loan or Loans, the Transferor shall effect such substitution by
delivering to the Depositor (i) a certification executed by a Responsible
Officer of the Transferor to the effect that the Substitution Adjustment has
been credited to the Collection Account and (ii) the documents constituting the
Indenture Trustee's Loan File for such Qualified Substitute Loan or Loans.

                                       27
<PAGE>


          (b) The Transferor shall cause the Seller to deposit in the Collection
     Account all payments received in connection with such Qualified Substitute
     Loan or Loans after the date of such substitution. Monthly Payments
     received with respect to Qualified Substitute Loans on or before the date
     of substitution will be retained by the Transferor. The Depositor will be
     entitled to all payments received on the Defective Loan on or before the
     date of substitution, and the Transferor, as the case may be, shall
     thereafter be entitled to retain all amounts subsequently received in
     respect of such Deleted Loan. The Transferor shall give written notice to
     the Depositor that such substitution has taken place and the Servicer shall
     amend the Loan Schedule to reflect (i) the removal of such Defective Loan
     from the terms of this Agreement and (ii) the substitution of the Qualified
     Substitute Loan. The Transferor shall promptly deliver to the Depositor, a
     copy of the amended Loan Schedule. Upon such substitution, such Qualified
     Substitute Loan or Loans shall be subject to the terms of this Agreement in
     all respects, and the Transferor shall be deemed to have made with respect
     to such Qualified Substitute Loan or Loans, as of the date of substitution,
     the covenants, representations and warranties set forth in Section 3.1. On
     the date of such substitution, the Transferor, will deposit into the
     Collection Account an amount equal to the related Substitution Adjustment,
     if any. In addition, on the date of such substitution, the Depositor and
     its assigns shall cause the Indenture Trustee to release the Deleted Loan
     from the lien of the Indenture and the Issuer will cause such Qualified
     Substitute Loan to be pledged to the [Indenture Trustee] under the
     Indenture as part of the Trust Estate.

          (c) It is understood and agreed that the obligations of the Transferor
     set forth in this Section 3.5 to cure, purchase or substitute for a
     Defective Loan constitute the sole remedies of the Depositor and its
     assigns hereunder respecting a breach of the representations and warranties
     contained in Section 3.1. Any cause of action against the Transferor
     relating to or arising out of a defect in a Indenture Trustee's Loan File
     as contemplated by Section 2.6 or against the Transferor relating to or
     arising out of a breach of any representations and warranties made in
     Section 3.1 shall accrue as to any Loan upon (i) discovery of such defect
     or breach by any party and notice thereof to the Transferor or notice
     thereof by the Transferor to the Depositor or its assigns, (ii) failure by
     the Transferor or the Seller to cure such defect or breach or purchase or
     substitute such Loan as specified above, and (iii) demand upon the
     Transferor, as applicable, by the Depositor or its assigns for all amounts
     payable in respect of such Loan.

          (d) None of the Depositor or its assigns shall have any duty to
     conduct any affirmative investigation other than as specifically set forth
     in this Agreement as to the occurrence of any condition requiring the
     repurchase or substitution of any Loan pursuant to this Section or the
     eligibility of any Loan for purposes of this Agreement. 

          (e) With respect to all Defective Loans or other Loans repurchased by
     the Transferor pursuant to this Agreement, upon the deposit of the Purchase
     Price therefor in the Note Distribution Account, the Depositor or its
     assigns shall assign to the Transferor, as the case may be, without
     recourse, representation or warranty, all its title and interest in and to
     such Defective Loans or Loans, which right, title and interest were
     conveyed to the Depositor pursuant to Section 2.3.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]



                                       28
<PAGE>

                                   ARTICLE IV
                                 THE TRANSFEROR

     Section 4.1 Covenants of the Transferor. The Transferor covenants to the
Depositor as follows:

          (a) The Transferor shall cooperate with the Depositor in making
     available all information and taking all steps reasonably necessary to
     permit accountants' letters to be delivered as necessary.

          (b) The Transferor agrees to satisfy or cause to be satisfied on or
     prior to the Closing Date, all of the conditions to the Depositor's
     obligations set forth in Section 5.1 hereof that are within the
     Transferor's (or its agents') control.

          (c) The Transferor hereby agrees to do all acts, transactions, and
     things and to execute and deliver all agreements, documents, instruments,
     and papers by and on behalf of the Transferor as the Depositor or its
     counsel may reasonably request in order to consummate the transfer of the
     Loans to the Depositor and the subsequent transfer thereof to the
     Depositor. 

     Section 4.2 Merger or Consolidation. The Transferor will keep in full
effect its existence, rights and franchises as a [ ] corporation and will obtain
and preserve its qualification to do business as a foreign corporation, in each
jurisdiction necessary to protect the validity and enforceability of this
Agreement or any of the Loans and to perform its duties under this Agreement.

     Section 4.3 Indemnification. (a) The Transferor agrees to indemnify and to
hold the Depositor harmless against any and all claims, losses, penalties,
fines, forfeitures, legal fees and related costs, judgments, and any other
costs, fees and expenses that the Depositor may sustain in any way related to
the failure of the Transferor to perform its duties in compliance with the terms
of this Agreement. The Depositor shall immediately notify the Transferor if a
claim is made by a third party with respect to this Agreement, and the
Transferor shall have the right to assume the defense of any such claim and will
pay or cause to be paid all expenses in connection therewith, including
reasonable counsel fees, and will promptly cause to be paid, discharged and
satisfied, any judgment or decree which may be entered against the Transferor or
the Depositor in respect of such claim. Pursuant to the Sale and Servicing
Agreement, the Trustee shall reimburse the Depositor in accordance with the Loan
Purchase Agreement for all amounts advanced by the Depositor in accordance with
the preceding sentence except when the claim relates directly to the failure of
the Transferor to perform its duties in compliance with the terms of this
Agreement.

         [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                       29
<PAGE>


                                    ARTICLE V
                              CONDITIONS OF CLOSING

     Section 5.1 Conditions of Depositor's Obligations. The obligations of the
Depositor to purchase the Loans will be subject to the satisfaction on the
Closing Date and on each Subsequent Transfer Date of the following conditions.
Upon payment of the purchase price for the Loans, such conditions shall be
deemed satisfied or waived.

          (a) Each of the obligations of the Transferor required to be performed
     by it on or prior to the Closing Date or such Subsequent Transfer Date
     pursuant to the terms of this Agreement shall have been duly performed and
     complied with and all of the representations and warranties of the
     Transferor under this Agreement shall be true and correct as of the Closing
     Date or such Subsequent Transfer Date and no event shall have occurred
     which, with notice or the passage of time, would constitute a default under
     this Agreement.

          (b) The Loans will be acceptable to the Depositor, in its sole
     discretion. 

          (c) The Depositor shall have received the Loan Schedule and an
     executed receipt acknowledging the delivery of consideration in exchange
     for the Loans.

          (d) The Transferor shall have furnished the Depositor with such other
     certificates of its officers or others and such other documents or opinions
     as the Depositor or its counsel may reasonably request.

     Section 5.2 Conditions of Transferor's Obligations. The obligations of the
Transferor under this Agreement shall be subject to the satisfaction, on the
Closing Date or such Subsequent Transfer Date and on each Subsequent Transfer
Date, of the following conditions:

          (a) Each of the obligations of the Depositor required to be performed
     by it at or prior to the Closing Date or such Subsequent Transfer Date
     pursuant to the terms of this Agreement shall have been duly performed and
     complied with and all of the representations and warranties of the
     Depositor contained in this Agreement shall be true and correct as of the
     Closing Date or such Subsequent Transfer Date.

          (b) The Transferor shall have received an executed receipt
     acknowledging delivery of the Loans and the Loan Schedule to the Depositor.

          (c) The Depositor shall have furnished the Transferor with such other
     certificates of its officers or others and such other documents to evidence
     fulfillment of the conditions set forth in this Agreement as the Transferor
     may reasonably request. 

     Section 5.3 Termination of Depositor's Obligations. The Depositor may
terminate its obligations hereunder by notice to the Transferor at any time
before delivery of and payment of the purchase price for the Loans if: (a) any
of the conditions set forth in Section 5.1 are not satisfied when and as
provided therein; (b) there shall have been the entry of a decree or order by a
court or agency or supervisory authority having jurisdiction in the premises for
the appointment of a conservator, receiver or liquidator in any insolvency,
readjustment of debt,


                                       30
<PAGE>


marshalling of assets and liabilities or similar proceedings of or relating to
the Transferor, or for the winding up or liquidation of the affairs of the
Transferor; (c) there shall have been the consent by the Transferor to the
appointment of a conservator or receiver or liquidator in any insolvency,
readjustment of debt, marshalling of assets and liabilities or similar
proceedings of or relating to the Transferor or of or relating to substantially
all of the property of the Transferor; (d) any purchase and assumption agreement
with respect to the Transferor or the assets and properties of the Transferor
shall have been entered into; or (e) a Termination Event shall have occurred.
The termination of the Depositor's obligations hereunder shall not terminate the
Depositor's rights hereunder or its right to exercise any remedy available to it
at law or in equity.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                       31
<PAGE>


                                   ARTICLE VI
                                  MISCELLANEOUS

     Section 6.1 Notices. All demands, notices and communications hereunder
shall be in writing and shall be deemed to have been duly given if personally
delivered at or mailed by overnight mail, certified mail or registered mail,
postage prepaid, to: the address for the Transferor and the Depositor set forth
in Section 12.6 of the Sale and Servicing Agreement. Any such notices shall be
deemed to be effective with respect to any party hereto upon the receipt of such
notice by such party, except that notices to the Securityholders shall be
effective upon mailing or personal delivery.

     Section 6.2 Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be held
invalid for any reason whatsoever, then such covenants, agreements, provisions
or terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other covenants, agreements, provisions or terms of this
Agreement.

     Section 6.3 Agreement of Transferor. The Transferor agrees to execute and
deliver such instruments and take such actions as the Depositor may, from time
to time, reasonably request in order to effectuate the purpose and to carry out
the terms of this Agreement.

     Section 6.4 Survival. The parties to this Agreement agree that the
representations, warranties and agreements made by each of them herein and in
any certificate or other instrument delivered pursuant hereto shall be deemed to
be relied upon by the other party hereto, notwithstanding any investigation
heretofore or hereafter made by such other party or on such other party's
behalf, and that the representations, warranties and agreements made by the
parties hereto in this Agreement or in any such certificate or other instrument
shall survive the delivery of and payment for the Loans.

     Section 6.5 Effect of Headings and Table of Contents. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

     Section 6.6 Successors and Assigns. This Agreement shall inure to the
benefit of and be binding upon the parties hereto and their respective
successors and permitted assigns. Except as expressly permitted by the terms
hereof, this Agreement may not be assigned, pledged or hypothecated by any party
hereto to a third party without the written consent of the other party to this
Agreement; provided, however, that the Depositor may assign its rights hereunder
without the consent of the Transferor.

     Section 6.7 Confirmation of Intent; Grant of Security Interest. It is the
intention of the parties hereto that the conveyance by the Transferor of the
Trust Estate to the Depositor shall constitute a purchase and sale of such Trust
Estate and not a loan. In the event, however, that a court of competent
jurisdiction were to hold that the transaction evidenced hereby constitutes a
loan and not a purchase and sale, it is the intention of the parties hereto that


                                       32
<PAGE>


this Agreement shall constitute a security agreement under applicable law, and
that the Transferor shall be deemed to have granted and hereby grants to the
Depositor, a first priority perfected security interest in all of the
Transferor's right, title and interest in, to and under the Trust Estate to
secure a loan in an amount equal to the purchase price of the Loans.

     Section 6.8 Miscellaneous. This Agreement supersedes all prior agreements
and understandings relating to the subject matter hereof.

     Section 6.9 Amendments. This Agreement may be amended from time to time by
the Transferor and the Depositor by written agreement.

     Section 6.10 Third Party Beneficiaries. The Transferor intends that the
Issuer and the Indenture Trustee are third party beneficiaries of each of the
Transferor's representations and warranties and covenants stated herein.

     Section 6.11 GOVERNING LAW; CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL.
THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE
INTERNAL LAWS (AS OPPOSED TO CONFLICT OF LAWS PROVISIONS) OF THE STATE OF NEW
YORK.

     Section 6.12 Execution in Counterparts.

     This Agreement may be executed in any number of counterparts, each of which
so executed shall be deemed to be an original, but all such counterparts shall
together constitute but one and the same instrument.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]


                                       33
<PAGE>


     IN WITNESS WHEREOF, the parties to this Loan Purchase Agreement have caused
their names to be signed by their respective officers thereunto duly authorized
as of the date first above written.

                                 HOME EQUITY SECURITIZATION CORP., as Depositor


                                 By:___________________________
                                    Name:
                                    Title:



                                 [       ], as Transferor


                                 By:___________________________
                                    Name:
                                    Title:


                                       34
<PAGE>




STATE OF [           ]

COUNTY OF [          ]

     On ________________,[ ] before me, ______________, a Notary Public in and
for said County and State, personally appeared __________________, personally
known to me or proved to me on the basis of satisfactory evidence to be the
person whose name is subscribed to the within instrument and acknowledged to me
that he executed the same in his authorized capacity, and that by his signature
on the instrument the person, or the entity upon behalf of which the person
acted, executed the instrument.

     WITNESS my hand and official seal.


                                    ------------------------------
                                            Notary Public



<PAGE>


STATE OF [              ]

COUNTY OF [             ]

     On _________________,[ ] before me, ______________, a Notary Public in and
for said County and State, personally appeared _______________., personally
known to me or proved to me on the basis of satisfactory evidence to be the
person whose name is subscribed to the within instrument and acknowledged to me
that he executed the same in his authorized capacity, and that by his signature
on the instrument the person, or the entity upon behalf of which the person
acted, executed the instrument.

     WITNESS my hand and official seal.


                                    ------------------------------
                                            Notary Public



<PAGE>


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

ARTICLE I DEFINITIONS .........................................................2

         Section 1.1 Definitions. .............................................2

ARTICLE II PURCHASE, SALE AND CONVEYANCE OF LOANS .............................7

         Section 2.1 Agreement to Purchase.................................... 7

         Section 2.2 Purchase Price. ..........................................7

         Section 2.3 Conveyance of Loans; Possession of LoanSchedule...........7

         Section 2.4 Delivery of Loan Documents. ..............................7

         Section 2.5 Acceptance of Loans. .....................................9

         Section 2.6 Transfer of Loans; Assignment of Agreement. .............11

         Section 2.7 Books and Records. ......................................11

         Section 2.8 Cost of Delivery and Recordation of Documents ...........11

ARTICLE III REPRESENTATIONS AND WARRANTIES ...................................12

         Section 3.1 Representations and Warranties as to the  Transferor.....12

         Section 3.2 Representations and Warranties Relating to the Loans. ...14

         Section 3.3 Representations and Warranties of the Depositor..........24

         Section 3.4 Purchase and Substitution. ..............................26

ARTICLE IV THE TRANSFEROR ....................................................29

         Section 4.1 Covenants of the Transferor. ............................29

         Section 4.2 Merger or Consolidation. ................................29

         Section 4.3 Indemnification. ........................................29

ARTICLE V CONDITIONS OF CLOSING ..............................................30

         Section 5.1 Conditions of Depositor's Obligations. ..................30

         Section 5.2 Conditions of Transferor's Obligations. .................30

         Section 5.3 Termination of Depositor's Obligations. .................30


                                        i
<PAGE>


ARTICLE VI MISCELLANEOUS .....................................................32

         Section 6.1 Notices. ................................................32

         Section 6.2 Severability of Provisions. .............................32

         Section 6.3 Agreement of Transferor. ................................32

         Section 6.4 Survival. ...............................................32

         Section 6.5 Effect of Headings and Table of Contents. ...............32

         Section 6.6 Successors and Assigns. .................................32

         Section 6.7 Confirmation of Intent; Grant of Security Interest. .....32

         Section 6.8 Miscellaneous. ..........................................33

         Section 6.9 Amendments. .............................................33

         Section 6.10 Third Party Beneficiaries. .............................33

         Section 6.11 GOVERNING LAW; CONSENT TO JURISDICTION; 
                        WAIVER OF JURY TRIAL .................................33

         Section 6.12 Execution in Counterparts. .............................33

                                       ii

<PAGE>




                        MORTGAGE LOAN PURCHASE AGREEMENT


                        HOME EQUITY SECURITIZATION CORP.


                                    DEPOSITOR


                                       and


                        [-------------------------------]


                                   TRANSFEROR




                          Dated as of [______________]








                                                                     EXHIBIT 4.5
                                                         FORM OF TRUST AGREEMENT










                                 TRUST AGREEMENT

                                      among

                       HOME EQUITY SECURITIZATION CORP.,
                        as Depositor and General Partner

                        ________________________________
                                as Owner Trustee

                                       and

                        ________________________________
                               as Co-Owner Trustee

                          Dated as of__________________




                             __________ TRUST _________



<PAGE>


                              TABLE OF CONTENTS
                                                                            Page
                                                                            ----
ARTICLE I DEFINITIONS ......................................................  1

   SECTION 1.1  CAPITALIZED TERMS ..........................................  1
   SECTION 1.2  OTHER DEFINITIONAL PROVISIONS ..............................  5

ARTICLE II ORGANIZATION ....................................................  5

   SECTION 2.1  NAME .......................................................  5
   SECTION 2.2  OFFICE .....................................................  5
   SECTION 2.3  PURPOSES AND POWERS ........................................  5
   SECTION 2.4  APPOINTMENT OF OWNER TRUSTEE ...............................  6
   SECTION 2.5  INITIAL CAPITAL CONTRIBUTION OF OWNER TRUST ESTATE .........  6
   SECTION 2.6  DECLARATION OF TRUST .......................................  6
   SECTION 2.7  LIABILITY OF THE GENERAL PARTNER ...........................  7
   SECTION 2.8  TITLE TO TRUST PROPERTY ....................................  7
   SECTION 2.9  SITUS OF TRUST .............................................  7
   SECTION 2.10 REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR; 
   COVENANT OF THE DEPOSITOR ...............................................  8
   SECTION 2.11 FEDERAL INCOME TAX ALLOCATIONS .............................  9
   SECTION 2.12 COVENANTS OF THE GENERAL PARTNER ...........................  9
   SECTION 2.13 COVENANTS OF THE CERTIFICATEHOLDERS ........................ 10

ARTICLE III RESIDUAL INTEREST INSTRUMENTS AND TRANSFER OF INTERESTS ........ 11

   SECTION 3.1  INITIAL OWNERSHIP .......................................... 11
   SECTION 3.2  THE RESIDUAL INTEREST INSTRUMENTS .......................... 11
   SECTION 3.3  EXECUTION, AUTHENTICATION AND DELIVERY OF RESIDUAL 
   INTEREST INSTRUMENTS .................................................... 11
   SECTION 3.4  REGISTRATION OF TRANSFER AND EXCHANGE OF RESIDUAL 
   INTEREST INSTRUMENTS .................................................... 11
   SECTION 3.5  MUTILATED. DESTROYED. LOST OR STOLEN RESIDUAL 
   INTEREST INSTRUMENTS .................................................... 12
   SECTION 3.6  PERSONS DEEMED CERTIFICATEHOLDERS .......................... 12
   SECTION 3.7  ACCESS TO LIST OF CERTIFICATEHOLDERS'  NAMES 
   AND ADDRESSES ........................................................... 13
   SECTION 3.8  MAINTENANCE OF OFFICE OR AGENCY ............................ 13
   SECTION 3.9  APPOINTMENT OF PAYING AGENT ................................ 13
   SECTION 3.10 RESTRICTIONS ON TRANSFER OF RESIDUAL INTEREST  
   INSTRUMENTS ............................................................. 14
   SECTION 3.11 SECURITIES MATTERS ......................................... 15

ARTICLE IV ACTIONS BY OWNER TRUSTEE ........................................ 16

   SECTION 4.1  PRIOR NOTICE TO CERTIFICATEHOLDERS WITH RESPECT 
   TO CERTAIN MATTERS ...................................................... 16
   SECTION 4.2  ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO 
   CERTAIN MATTERS ......................................................... 17
   SECTION 4.3  ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO 
   BANKRUPTCY .............................................................. 18
   SECTION 4.4  RESTRICTIONS ON CERTIFICATEHOLDERS' POWER .................. 18
   SECTION 4.5  MAJORITY CONTROL ........................................... 18

ARTICLE V APPLICATION OF TRUST FUNDS; CERTAIN DUTIES ....................... 18

   SECTION 5.1  ESTABLISHMENT OF TRUST ACCOUNT ............................. 18
   SECTION 5.2  APPLICATION OF TRUST FUNDS ................................. 18
   SECTION 5.3  METHOD OF PAYMENT .......................................... 19
   SECTION 5.4  SEGREGATION OF MONEYS: NO INTEREST ......................... 19
   SECTION 5.5  ACCOUNTING AND REPORTS TO THE CERTIFICATEHOLDERS, 
   THE INTERNAL REVENUE SERVICE AND OTHERS ................................. 19
   SECTION 5.6  SIGNATURE ON RETURNS: TAX MATTERS PARTNER .................. 20

ARTICLE VI AUTHORITY AND DUTIES OF OWNER TRUSTEE ........................... 20

   SECTION 6.1  GENERAL AUTHORITY .......................................... 20


                                       i

<PAGE>


   SECTION 6.2   GENERAL DUTIES ............................................ 21
   SECTION 6.3   ACTION UPON INSTRUCTION ................................... 21
   SECTION 6.4   NO DUTIES EXCEPT AS SPECIFIED IN THIS AGREEMENT, 
   THE BASIC DOCUMENTS OR  IN INSTRUCTIONS ................................. 22
   SECTION 6.5   NO ACTION EXCEPT UNDER SPECIFIED DOCUMENTS OR 
   INSTRUCTIONS ............................................................ 22
   SECTION 6.6   RESTRICTIONS .............................................. 22

ARTICLE VII CONCERNING THE OWNER TRUSTEE ................................... 23

   SECTION 7.1   ACCEPTANCE OF TRUSTS AND DUTIES ........................... 23
   SECTION 7.2   FURNISHING OF DOCUMENTS ................................... 24
   SECTION 7.3   REPRESENTATIONS AND WARRANTIES ............................ 24
   SECTION 7.4   RELIANCE; ADVICE OF COUNSEL ............................... 25
   SECTION 7.5   NOT ACTING IN INDIVIDUAL CAPACITY ......................... 25
   SECTION 7.6   OWNER TRUSTEE NOT LIABLE FOR RESIDUAL INTEREST 
   INSTRUMENTS OR LOANS .................................................... 25
   SECTION 7.7  OWNER TRUSTEE MAY OWN RESIDUAL INTEREST INSTRUMENTS 
   AND NOTES ............................................................... 26
   SECTION 7.8   LICENSES .................................................. 26
   SECTION 7.9   RIGHTS OF CO-OWNER TRUSTEE ................................ 26

ARTICLE VIII COMPENSATION OF OWNER TRUSTEE AND CO-OWNER TRUSTEE ............ 26

   SECTION 8.1   OWNER TRUSTEE'S FEES AND EXPENSES ......................... 26
   SECTION 8.2   INDEMNIFICATION ........................................... 26
   SECTION 8.3   PAYMENTS TO THE OWNER TRUSTEE AND THE CO-OWNER TRUSTEE .... 27

ARTICLE IX TERMINATION OF TRUST AGREEMENT .................................. 27

   SECTION 9.1   TERMINATION OF TRUST AGREEMENT ............................ 27
   SECTION 9.2   DISSOLUTION UPON BANKRUPTCY OF THE GENERAL PARTNER ........ 28

ARTICLE X SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES ........... 29

   SECTION 10.1  ELIGIBILITY REQUIREMENTS FOR OWNER TRUSTEE ................ 29
   SECTION 10.2  RESIGNATION OR REMOVAL OF OWNER TRUSTEE OR CO-OWNER 
   TRUSTEE ................................................................. 29
   SECTION 10.3  SUCCESSOR OWNER TRUSTEE OR CO-OWNER TRUSTEE ............... 30
   SECTION 10.4  MERGER OR CONSOLIDATION OF OWNER TRUSTEE OR CO-OWNER 
   TRUSTEE ................................................................. 30
   SECTION 10.5  APPOINTMENT OF CO-OWNER TRUSTEE OR SEPARATE OWNER 
   TRUSTEE ................................................................. 30

ARTICLE XI MISCELLANEOUS ................................................... 32

   SECTION 11.1  SUPPLEMENTS AND AMENDMENTS ................................ 32
   SECTION 11.2  NO LEGAL TITLE TO OWNER TRUST ESTATE IN 
   CERTIFICATEHOLDERS ...................................................... 33
   SECTION 11.3  LIMITATIONS ON RIGHTS OF OTHERS ........................... 33
   SECTION 11.4  NOTICES ................................................... 33
   SECTION 11.5  SEVERABILITY .............................................. 34
   SECTION 11.6  SEPARATE COUNTERPARTS ..................................... 34
   SECTION 11.7  SUCCESSORS AND ASSIGNS .................................... 34
   SECTION 11.8  NO PETITION ............................................... 34
   SECTION 11.9  NO RECOURSE ............................................... 34
   SECTION 11.10 HEADINGS .................................................. 34
   SECTION 11.11 GOVERNING LAW ............................................. 34
   SECTION 11.12 BANKRUPTCY MATTERS ........................................ 34

EXHIBIT A        Form of Residual Interest
EXHIBIT B        Form of Certificate of Trust


                                       ii

<PAGE>



     TRUST  AGREEMENT,  dated  as of  ____________________,  among  HOME  EQUITY
SECURITIZATION  CORP.,  a North  Carolina  corporation,  as General  Partner and
Holder of the  Non-Transferable  Residual Interest Instrument (the "Depositor"),
_____________________________  a Delaware banking corporation,  as Owner Trustee
(the  "Owner  Trustee")  not in its  individual  capacity  but  solely  as Owner
Trustee,  and  ____________________________,  Co-Owner  Trustee  (the  "Co-Owner
Trustee").

                                  ARTICLE I

                                 DEFINITIONS

     Section 1.1  Capitalized  Terms.  For all purposes of this  Agreement,  the
following terms shall have the meanings set forth below:

     "Agreement" shall mean this Trust Agreement, as the same may be amended and
supplemented from time to time.

     "Administration  Agreement" shall mean the Administration Agreement,  dated
as  of   __________________   among  the   Issuer,   _____________________   and
______________________, as Administrator.

     "Administrator" shall mean  _____________________________  or any successor
in interest thereto,  in its capacity as Administrator  under the Administration
Agreement.

     "Basic  Documents"  shall  mean  this  Agreement,  the Sale  and  Servicing
Agreement, the Indenture, the Administration Agreement, the Custodial Agreement,
the  Note  Depository  Agreement,  and  the  other  documents  and  certificates
delivered in connection therewith.

     "Benefit  Plan"  shall have the  meaning  assigned  to such term in Section
3.11.

     "Business  Trust Statute" shall mean Chapter 38 of Title 12 of the Delaware
Code,  12 Del.  Code ss. 3801 et seq.,  as the same may be amended  from time to
time.

     "Certificate  Distribution Account" shall have the meaning assigned to such
term in Section 5.1.

     "Certificate  of Trust" shall mean the  Certificate of Trust in the form of
Exhibit C to be filed for the Trust pursuant to Section  3810(a) of the Business
Trust Statute.

     "Certificate Register" and "Certificate  Registrar" shall mean the register
mentioned and the registrar appointed pursuant to Section 3.4.

     "Certificateholder"  or  "Holder"  shall  mean a  Person  in  whose  name a
Residual Interest Instrument is registered.

     "Clearing  Agency"  shall mean an  organization  registered  as a "clearing
agency" pursuant to Section 17A of the Exchange Act.

     "Clearing  Agency  Participant"  shall mean a broker,  dealer,  bank, other
financial  institution  or other  Person  for whom from time to time a  Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.


                                      1

<PAGE>


     "Code"  shall mean the  Internal  Revenue  Code of 1986,  as  amended,  and
Treasury Regulations promulgated thereunder.

     "Co-Owner Trustee" shall mean ____________________________________.

     "Corporate Trust Office" shall mean, with respect to the Owner Trustee, the
principal   corporate   trust   office  of  the   Owner   Trustee   located   at
____________________________________________,    Attention:    Corporate   Trust
Administration;  or at such other  address in the State of Delaware as the Owner
Trustee may designate by notice to the Certificateholders and the Depositor,  or
the principal corporate trust office of any successor Owner Trustee (the address
(which shall be in the State of Delaware) of which the  successor  owner trustee
will notify the Certificateholders and the Depositor).

     "Definitive  Certificates"  means  a  certificated  form of  security  that
represents a Residual Interest Instrument.

     "Demand  Note"  shall  have the  meaning  assigned  to such term in Section
2.11(b).

     "DTC" shall mean The  Depository  Trust  Company,  as the initial  Clearing
Agency.

     "ERISA" shall have the meaning assigned thereto in Section 3.10.

     "Event of Default" shall have the meaning  assigned to such term in Section
5.1 of the Indenture.

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as amended.

     "Expenses" shall have the meaning assigned to such term in Section 8.2.

     "General  Partner"  shall mean  initially the  Depositor,  or the successor
permitted by the Agreement.

     "Indenture" shall mean the Indenture,  dated as of  ______________________,
by and between the Issuer and the Indenture Trustee.

     "Indenture Trustee" means __________________________,  as Indenture Trustee
under the Indenture.

     "Insolvency Event" shall have occurred with respect to the Depositor if:

          (i) a decree or order of a court or agency  or  supervisory  authority
     having  jurisdiction  for the  appointment  of a conservator or receiver or
     liquidator in any insolvency,  readjustment  of debt,  marshaling of assets
     and  liabilities  or  similar   proceedings,   or  for  the  winding-up  or
     liquidation of its affairs,  shall have been entered  against the Depositor
     and such decree or order  shall have  remained  in force,  undischarged  or
     unstayed for a period of 60 days; or

          (ii) the Depositor  shall consent to the  appointment of a conservator
     or  receiver  or  liquidator  in  any  insolvency,  readjustment  of  debt,
     marshaling of assets and liabilities or similar  proceedings of or relating
     to the  Depositor  or of or  relating  to all or  substantially  all of the
     Depositor's property;



                                        2

<PAGE>


          (iii)  the  board of  directors  of the  Depositor  shall  voluntarily
     dissolve the Depositor; or

          (iv) the  Depositor  shall admit in writing its  inability  to pay its
     debts  as  they  become  due,  file a  petition  to take  advantage  of any
     applicable insolvency or reorganization statute, make an assignment for the
     benefit  of  its  creditors,   or  voluntarily   suspend   payment  of  its
     obligations;

     provided, however, that the substantive consolidation of the Depositor with
an entity in  respect  of which the  events  described  in (i) - (iv) above have
occurred shall not constitute an Insolvency Event with respect to the Depositor.

     "Issuer" shall mean _______________  Trust ________,  the Delaware business
trust created pursuant to this Agreement.

     "Majority Residual  Interestholders"  The Holders of more than an aggregate
50% Percentage Interest of the Residual Interest.

     "Minimum Net Worth" means as of any date of determination, and with respect
to the General  Partner,  net worth equal to ____% of the aggregate value of the
Residual Interest  Instruments.  For the purpose of the determination of Minimum
Net Worth:  (i) any Demand Note issued to the General Partner shall be valued at
par, (ii) assets  subject to a lien shall be valued at zero,  (iii) the Residual
Interest  Instruments  or  any  other  interests  in  any  entity  taxable  as a
partnership  for  federal  income  tax  purposes  shall be valued at zero,  (iv)
investments  shall be valued at their  respective  purchase  prices plus accrued
interest, and (v) demand notes  _______________,  issued as contributions to the
General  Partner in connection with its status as a general partner of any other
entity  that is to be  treated,  for  income  or  franchise  tax  purposes  as a
partnership  formed pursuant to trust agreements  substantially  similar to this
Agreement  shall be valued at an amount equal to the excess,  if any, of (a) the
aggregate current amount of all such demand notes over (b) ___% of the aggregate
value of the Residual Interest  Instruments,  all Residual Interest  Instruments
issued by such entities, as of such date of determination.

     "Non-permitted  Foreign Holder" shall have the meaning set forth in Section
3.10.

     "Non-Transferable  Residual  Interest  Instrument" shall mean an instrument
substantially in the form attached as Exhibit B.

     "Non-U.S.  Person" shall mean an  individual,  corporation,  partnership or
other  person  other  than 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  is  able to  exercise  primary
supervision over the  administration  of the trust and one or more United States
trustees have authority to control all substantial decisions of the trust.

     "Owner Trust  Estate"  shall mean the  contribution  of $100 referred to in
Section 2.5 and the Collateral (as defined in the Indenture).

     "Owner Trustee" shall mean [  ______________________  ], a Delaware banking
corporation,  not in its  individual  capacity but solely as owner trustee under
this Agreement, and any successor owner trustee hereunder.



                                        3

<PAGE>


     "Paying Agent" shall mean the Co-Owner Trustee or any successor in interest
thereto or any other  paying  agent or  co-paying  agent  appointed  pursuant to
Section 3.9 and  authorized by the Issuer to make payments to and  distributions
from the Certificate Distribution Account,  including payment of principal of or
interest on the Residual Interest Instruments on behalf of the Issuer.

     "Percentage  Interest"  shall mean with respect to each  Residual  Interest
Instrument,  the percentage  portion of all of the Residual  Interest  evidenced
thereby as stated on the face of such Residual Interest Instrument.

     "Prospective Certificateholder" shall have the meaning set forth in Section
3.10.

     "Rating  Agency  Condition"  means,  with  respect to any action to which a
Rating Agency Condition  applies,  that each Rating Agency shall have been given
10 days (or such shorter  period as is acceptable  to each Rating  Agency) prior
notice  thereof and that each of the Rating  Agencies  shall have  notified  the
Depositor,  the Owner  Trustee  and the  Co-Owner  Trustee in writing  that such
action will not result in a reduction or withdrawal  of the then current  rating
of the Notes and Residual Interest Instruments.

     "Record Date" shall mean as to each Distribution Date the last Business Day
of the month  immediately  preceding the month in which such  Distribution  Date
occurs.

     "Residual Interest" shall mean the right to receive distributions of Excess
Spread,  if any, and certain  other funds,  if any, on each  Distribution  Date,
pursuant to Section 5.2 of the Sale and Servicing Agreement.

     "Residual  Interest  Instrument" shall mean an instrument  substantially in
the form attached as Exhibit A or Exhibit B hereto and  evidencing  the Residual
Interest.

     "Residual  Interestholders"  shall mean any Holder of a Percentage Interest
of the Residual  Interest.  On the Closing Date, the Depositor will receive 1--%
Percentage Interest of the Residual Interest.

     "Sale and Servicing  Agreement" shall mean the Sale and Servicing Agreement
dated as of September 4, among the Trust, as Issuer,  the Depositor,  as Seller,
the  Indenture  Trustee,   as  Indenture  Trustee  and  Co-Owner  Trustee,   and
______________________, as Servicer.

     "Secretary  of State"  shall  mean the  Secretary  of State of the State of
Delaware.

     "Transferrable  Residual  Interest  Instrument"  shall  mean an  instrument
substantially in the form attached as Exhibit A.

     "Treasury  Regulations"  shall  mean  regulations,  including  proposed  or
temporary regulations, promulgated under the Code. References herein to specific
provisions  of  proposed  or  temporary   regulations  shall  include  analogous
provisions  of  final   Treasury   Regulations  or  other   successor   Treasury
Regulations.

     "Trust" shall mean the trust established by this Agreement.

     "Underwriters" shall mean ____________________________.



                                      4

<PAGE>


     Section 1.2 Other Definitional Provisions.

     (a) Capitalized terms used herein and not otherwise defined herein have the
meanings assigned to them in the Sale and Servicing Agreement or, if not defined
therein, in the Indenture.

     (b) All terms  defined in this  Agreement  shall have the defined  meanings
when used in any certificate or other document made or delivered pursuant hereto
unless otherwise defined therein.

     (c) As used in this Agreement and in any certificate or other document made
or delivered  pursuant hereto or thereto,  accounting  terms not defined in this
Agreement or in any such  certificate or other  document,  and accounting  terms
partly defined in this Agreement or in any such certificate or other document to
the extent not defined,  shall have the respective  meanings given to them under
generally accepted accounting principles.  To the extent that the definitions of
accounting  terms in this Agreement or in any such certificate or other document
are  inconsistent  with the  meanings  of such terms  under  generally  accepted
accounting  principles,  the  definitions  contained in this Agreement or in any
such certificate or other document shall control.

     (d) The words "hereof',  "herein",  "hereunder" and words of similar import
when used in this Agreement  shall refer to this Agreement as a whole and not to
any  particular  provision  of this  Agreement;  Section and Exhibit  references
contained in this  Agreement  are  references  to Sections and Exhibits in or to
this Agreement unless otherwise  specified;  and the term "including" shall mean
"including without limitation".

     (e) The  definitions  contained in this  Agreement  are  applicable  to the
singular as well as the plural forms of such terms and to the  masculine as well
as to the feminine and neuter genders of such terms.

     (f) Any agreement,  instrument or statute  defined or referred to herein or
in any  instrument or  certificate  delivered in connection  herewith means such
agreement,  instrument  or statute  as from time to time  amended,  modified  or
supplemented and includes (in the case of agreements or instruments)  references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.

                                   ARTICLE II

                                  ORGANIZATION

     Section   2.1  Name.   The  Trust   created   hereby   shall  be  known  as
"________________  Trust  ______________",  in which name the Owner  Trustee may
conduct  the  business  of the  Trust,  make and  execute  contracts  and  other
instruments on behalf of the Trust and sue and be sued.

     Section 2.2  Office.  The office of the Trust shall be in care of the Owner
Trustee at the  Corporate  Trust Office or at such other  address in Delaware as
the Owner Trustee may designate by written notice to the  Certificateholders and
the Depositor.

     Section 2.3 Purposes and Powers.  (a) The purpose of the Trust is to engage
in the following activities:



                                        5

<PAGE>


          (i) to issue  the Notes  pursuant  to the  Indenture  and to sell such
     Notes;

          (ii) with the  proceeds  of the sale of the  Notes,  to  purchase  the
     Loans,  to  fund  the  Pre-Funding  Account  and the  Capitalized  Interest
     Account, to pay the organizational,  start-up and transactional expenses of
     the Trust and to pay the balance to the Depositor;

          (iii) to purchase,  from time to time,  from the Depositor  with funds
     deposited to the Pre-Funding Account, the Subsequent Loans;

          (iv) to assign, grant, transfer, pledge, mortgage and convey the Owner
     Trust Estate  pursuant to the Indenture and to hold,  manage and distribute
     to the  Certificateholders  pursuant to the terms of the Sale and Servicing
     Agreement any portion of the Owner Trust Estate  released from the lien of,
     and remitted to the Trust pursuant to, the Indenture;

          (v) to  enter  into  and  perform  its  obligations  under  the  Basic
     Documents and all other documents  connected therewith to which it is to be
     a party;

          (vi)  to  engage  in  those   activities,   including   entering  into
     agreements,  that are  necessary,  suitable or convenient to accomplish the
     foregoing or are incidental thereto or connected therewith;

          (vii) subject to  compliance  with the Basic  Documents,  to engage in
     such other activities as may be required in connection with conservation of
     the  Owner   Trust   Estate  and  the  making  of   distributions   to  the
     Certificateholders and the Noteholders; and

          (viii) to issue the  Residual  Interest  Instruments  pursuant to this
     Agreement.

     The Trust is hereby authorized to engage in the foregoing  activities.  The
Trust  shall not  engage  in any  activity  other  than in  connection  with the
foregoing or other than as required or authorized by the terms of this Agreement
or the Basic Documents.

     Section 2.4 Appointment of Owner Trustee. The Depositor hereby appoints the
Owner Trustee as trustee of the Trust  effective as of the date hereof,  to have
all the rights, powers and duties set forth herein.

     Section  2.5  Initial  Capital  Contribution  of Owner  Trust  Estate.  The
Depositor hereby sells, assigns,  transfers,  conveys and sets over to the Owner
Trustee,  as of the date  hereof,  the sum of $100.  The  Owner  Trustee  hereby
acknowledges receipt in trust from the Depositor,  as of the date hereof, of the
foregoing  contributions,  which shall constitute the initial Owner Trust Estate
and shall be deposited in the Certificate  Distribution  Account.  The Depositor
shall pay organizational  expenses of the Trust as they may arise or shall, upon
the request of the Owner Trustee,  promptly  reimburse the Owner Trustee for any
such expenses paid by the Owner Trustee.

     Section 2.6 Declaration of Trust. The Owner Trustee hereby declares that it
will hold the Owner Trust Estate in trust upon and subject to the conditions set
forth herein for the use and benefit of the  Certificateholders,  subject to the
obligations of the Trust under the Basic  Documents.  It is the intention of the
parties hereto that the Trust constitute a business trust under



                                        6

<PAGE>


the Business  Trust  Statute and that this  Agreement  constitute  the governing
instrument of such  business  trust.  It is the intention of the parties  hereto
that,  solely for income and  franchise  tax  purposes (i) so long as there is a
sole  Certificateholder,  the Trust shall be treated as a security  arrangement,
with the assets of the Trust being the Loans and other assets held by the Trust,
the owner of the  Loans  being the sole  Certificateholder  and the Notes  being
non-recourse debt of the sole Certificateholder,  and (ii) if there is more than
one  Certificateholder,  the Trust shall be treated as a partnership  for income
and franchise  purposes,  with the assets of the partnership being the Loans and
other  assets  held by the Trust,  the  partners  of the  partnership  being the
holders of the Residual  Interest  Instruments and the Notes being  non-recourse
debt of the partnership.  The parties agree that,  unless otherwise  required by
appropriate tax authorities,  the Trust will file or cause to be filed annual or
other  necessary   returns,   reports  and  other  forms   consistent  with  the
characterization of the Trust as provided in the preceding sentence for such tax
purposes.  Effective as of the date  hereof,  the Owner  Trustee  shall have all
rights,  powers and duties set forth  herein and in the Business  Trust  Statute
with respect to accomplishing the purposes of the Trust.


     Section 2.7 Liability of the General Partner. (a) The General Partner shall
be liable  directly  to and will  indemnify  the  injured  party for all losses,
claims, damages,  liabilities and expenses of the Issuer (including Expenses, to
the extent not paid out of the Trust  Estate)  to the  extent  that the  General
Partner  would be liable if the Issuer  were a  partnership  under the  Delaware
Revised  Uniform  Limited  Partnership  Act in which the General  Partner were a
general partner; provided, however, that the General Partner shall not be liable
for any  losses  incurred  by a Holder in the  capacity  of an  investor  in the
Residual Interest  Instruments or a Noteholder in the capacity of an investor in
the Notes.  In addition,  any third party creditors of the Issuer (other than in
connection  with the obligations  described in the preceding  sentence for which
the  General   Partner  shall  not  be  liable)  shall  be  deemed  third  party
beneficiaries  of this  paragraph.  The obligations of the General Partner under
this paragraph shall be evidenced by the Residual Interest Instruments described
in Section 3.2, which for purposes of the Business Trust Statute shall be deemed
to be a separate class of Residual Interest  Instruments from all other Residual
Interest Instruments issued by the Issuer.

     (b) No Certificateholder, other than to the extent set forth in clause (a),
shall have any personal liability or obligation to the Issuer.

     Section 2.8 Title to Trust Property.

     (a) Subject to the  Indenture,  legal  title to all the Owner Trust  Estate
shall be  vested at all times in the Trust as a  separate  legal  entity  except
where applicable law in any jurisdiction requires title to any part of the Owner
Trust Estate to be vested in a trustee or trustees, in which case title shall be
deemed to be vested in the Owner Trustee, the Co-Owner Trustee and/or a separate
trustee, as the case may be.

     (b) The  Certificateholders  shall not have legal  title to any part of the
Owner Trust Estate. No transfer by operation of law or otherwise of any interest
of the  Certificateholders  shall  operate to  terminate  this  Agreement or the
trusts  hereunder or entitle any  transferee to an accounting or to the transfer
to it of any part of the Owner Trust Estate.


     Section 2.9 Situs of Trust.  The Trust will be located and  administered in
the State of Delaware.  All bank  accounts  maintained  by the Owner  Trustee on
behalf of the Trust  shall be located in the State of  Delaware  or the State of
New York, except with respect to the Co-Owner Trustee.  The Trust shall not have
any employees; provided, however, that nothing herein shall



                                        7

<PAGE>


restrict or prohibit the Owner Trustee from having  employees  within or without
the State of Delaware.  Payments  will be received by the Trust only in Delaware
or New York,  and payments  will be made by the Trust only from  Delaware or New
York, except with respect to the Co-Owner Trustee.  The only office of the Trust
will be at the Corporate Trust Office in Delaware.

     Section 2.10  Representations and Warranties of the Depositor;  Covenant of
the Depositor.

     (a) The Depositor  hereby  represents and warrants to the Owner Trustee and
the Co-Owner Trustee that:

          (i) It is duly organized and validly existing as a corporation in good
     standing under the laws of the State of Delaware,  with power and authority
     to own its  properties  and to conduct its business as such  properties are
     currently owned and such business is currently conducted.

          (ii) It is duly  qualified to do business as a foreign  corporation in
     good standing, and has obtained all necessary licenses and approvals in all
     jurisdictions in which the ownership or lease of property or the conduct of
     its business shall require such qualifications.

          (iii) It has the power and  authority  to  execute  and  deliver  this
     Agreement  and to carry out its  terms;  and the  execution,  delivery  and
     performance  of this  Agreement  have  been  duly  authorized  by it by all
     necessary corporate action.

          (iv)  The  consummation  of  the  transactions  contemplated  by  this
     Agreement  and the  fulfillment  of the terms hereof do not conflict  with,
     result in any breach of any of the terms and  provisions  of, or constitute
     (with or without notice or lapse of time) a default under,  its certificate
     of incorporation or by-laws, or any material indenture,  agreement or other
     instrument  to which it is a party or by which it is bound;  nor  result in
     the creation or imposition of any lien upon any of its properties  pursuant
     to the terms of any such indenture,  agreement or other  instrument  (other
     than pursuant to the Basic Documents);  nor violate any law or, to the best
     of the its knowledge, any order, rule or regulation applicable to it of any
     court or of any federal or state regulatory body,  administrative agency or
     other  governmental  instrumentality  having  jurisdiction  over  it or its
     properties.

          (v) There are no proceedings or investigations pending or, to its best
     knowledge,  threatened,  before any court, regulatory body,  administrative
     agency or other governmental instrumentality having jurisdiction over it or
     its  properties:  (i) asserting  the  invalidity  of this  Agreement,  (ii)
     seeking to prevent the consummation of any of the transactions contemplated
     by this Agreement or (iii) seeking any  determination  or ruling that might
     materially and adversely  affect the  performance by it of its  obligations
     under, or the validity or enforceability of, this Agreement.

          (vi) The  Depositor  represents  and  warrants  that it has been  duly
     capitalized  so as to make its  aggregate  net worth at least  equal to the
     Minimum Net Worth.

          (vii)  If the  Depositor  is  capitalized,  in whole or in part by the
     delivery  of a demand  note (a  "Demand  Note")  from  ______________,  the
     proceeds  of  such  Demand  Note  will  not be  used  to pay (i) any of the
     expenses  of   _______________   in   connection   with  the   transactions
     contemplated  by the Basic  Documents  or (ii) the  purchase  price for the
     Residual  Interest  Instruments  purchased  pursuant to Section  3.2.  Such
     Demand Note shall be enforceable


                                        8

<PAGE>


     against  ______________,  subject to its terms,  and subject to  applicable
     bankruptcy, insolvency,  moratorium, fraudulent conveyance,  reorganization
     and similar laws now or hereafter in effect  relating to creditors'  rights
     generally  subject to general  principles of equity  (whether  applied in a
     proceeding at law or in equity). Such Demand Note may be retired, forgiven,
     or otherwise cancelled or disposed of, subject to its terms,  provided that
     the Depositor shall deliver to the Owner Trustee and the Indenture  Trustee
     an Opinion of Counsel to the effect that such cancellation  shall not cause
     the  Issuer to be an  association  taxable as a  corporation  or a publicly
     traded partnership for California Franchise Tax purposes.


     (b) The Depositor covenants with the Owner Trustee and the Co-Owner Trustee
that during the  continuance  of this  Agreement  it will comply in all respects
with the provisions of its certificate of  incorporation  in effect from time to
time.

     Section 2.11 Federal  Income Tax  Allocations.  Net income (or loss) of the
Issuer for any month as  determined  for federal  income tax purposes  (and each
item of income,  gain, loss, credit and deduction  entering into the computation
thereof) shall be allocated among the  Certificateholders as of the first Record
Date following the end of such month, in proportion to their Percentage Interest
ownership of Residual Interest Instruments on such date.

     Section 2.12 Covenants of the General  Partner.  The General Partner agrees
and covenants for the benefit of each  Certificateholder  and the Owner Trustee,
during  the term of this  Agreement,  and to the  fullest  extent  permitted  by
applicable law, that:

          (a) it shall not assign,  sell, convey,  pledge,  transfer,  reconvey,
     cancel, forgive, compromise or otherwise dispose of any Demand Note held by
     it, in whole or in part;

          (b) it  shall  not  sell,  assign,  transfer,  give  or  encumber,  by
     operation of law or otherwise,  in whole or in part, the interest evidenced
     by its Residual Interest Instrument acquired pursuant to Section 3.2;

          (c) it shall not create,  incur or suffer to exist any indebtedness or
     engage  in  any  business,  except,  in  each  case,  as  permitted  by its
     certificate of incorporation and the Basic Documents;

          (d) it shall not, for any reason, institute proceedings for the Issuer
     to be adjudicated a bankrupt or insolvent, or consent to the institution of
     bankruptcy or insolvency proceedings against the Issuer, or file a petition
     seeking or  consenting  to  reorganization  or relief under any  applicable
     federal or state law relating to the  bankruptcy of the Issuer,  or consent
     to  the  appointment  of  a  receiver,   liquidator,   assignee,   trustee,
     sequestrator  (or other  similar  official) of the Issuer or a  substantial
     part of the  property  of the  Issuer or cause or permit the Issuer to make
     any  assignment  for the  benefit of  creditors,  or admit in  writing  the
     inability  of the Issuer to pay its debts  generally as they become due, or
     declare or effect a moratorium on the debt of the Issuer or take any action
     in furtherance of any such action;


          (e) it shall obtain from each  counterparty  to each Basic Document to
     which it or the Issuer is a party and each other agreement  entered into on
     or after the date hereof to which it or the Issuer is a party, an agreement
     by each  such  counterparty  that  prior  to the  occurrence  of the  event
     specified in Section 9.1(f) such counterparty  shall not institute against,
     or join any other  Person in  instituting  against,  it or the Issuer,  any
     bankruptcy,   reorganization,   arrangement,   insolvency  or   liquidation
     proceedings  or other  similar  proceedings  under  the laws of the  United
     States or any state of the United States;



                                        9

<PAGE>


          (f) it shall not, for any reason, withdraw or attempt to withdraw from
     this Agreement,  dissolve, institute proceedings for it to be adjudicated a
     bankrupt or  insolvent,  or consent to the  institution  of  bankruptcy  or
     insolvency proceedings against it, or file a petition seeking or consenting
     to  reorganization  or relief  under any  applicable  federal  or state law
     relating  to  bankruptcy,  or consent  to the  appointment  of a  receiver,
     liquidator,  assignee, trustee, sequestrator (or other similar official) of
     it or a substantial  part of its property,  or make any  assignment for the
     benefit of  creditors,  or admit in writing its  inability to pay its debts
     generally as they become due, or declare or effect a moratorium on its debt
     or take any action in furtherance of any such action; and

          (g) it shall not make any  distribution  other  than to the  Issuer or
     unless  the  aggregate  net worth of the  General  Partner  following  such
     distribution  shall be at least equal to the  Minimum Net Worth  unless the
     General  Partner  shall  deliver  to the Owner  Trustee  and the  Indenture
     Trustee an Opinion of Counsel to the effect  that the  failure to  maintain
     such  Minimum  Net Worth  shall not cause the  Issuer to be an  association
     taxable as a corporation or a publicly  traded  partnership  for California
     Franchise Tax purposes.

     Section 2.13 Covenants of the Certificateholders. Each Holder agrees by its
acceptance of a Residual Interest Instrument:

          (a) to be bound by the terms and  conditions of the Residual  Interest
     Instruments  of  which  such  Certificateholder  is the  owner  and of this
     Agreement,  including any  supplements or amendments  hereto and to perform
     the obligations of an  Certificateholder as set forth therein or herein, in
     all respects as if it were a signatory hereto. This undertaking is made for
     the   benefit   of  the   Issuer,   the  Owner   Trustee,   and  all  other
     Certificateholders present and future;

          (b) to hereby appoint the General Partner as such  Certificateholder's
     agent and  attorney-in-fact  to sign any  federal  income  tax  information
     return  filed on behalf of the Issuer and agree that,  if  requested by the
     Issuer,  it will sign such  federal  income tax  information  return in its
     capacity as holder of an interest  in the  Issuer.  Each  Certificateholder
     also hereby  agrees  that in its tax returns it will not take any  position
     inconsistent with those taken in any tax returns filed by the Issuer;

          (c) if such  Certificateholder  is other than an  individual  or other
     entity  holding  its  Residual  Interest  Instrument  through a broker  who
     reports securities sales on Form 1099-B, to notify the Owner Trustee of any
     transfer  by it of a  Residual  Interest  Instrument  in a taxable  sale or
     exchange, within 30 days of the date of the transfer, and

          (d) until the  completion of the events  specified in Section  9.1(f),
     not to, for any reason, institute proceedings for the Issuer or the General
     Partner  to be  adjudicated  a  bankrupt  or  insolvent,  or consent to the
     institution of bankruptcy or insolvency  proceedings against the Issuer, or
     file a petition seeking or consenting to reorganization or relief under any
     applicable  federal or state law relating to bankruptcy,  or consent to the
     appointment of a receiver, liquidator,  assignee, trustee, sequestrator (or
     other  similar  official)  of  the  Issuer  or a  substantial  part  of its
     property,  or cause or permit  the  Issuer to make any  assignment  for the
     benefit of its  creditors,  or admit in writing  its  inability  to pay its
     debts  generally as they become due, or declare or effect a  moratorium  on
     its debt or take any action in furtherance of any such action.



                                       10

<PAGE>


                                   ARTICLE III

             RESIDUAL INTEREST INSTRUMENTS AND TRANSFER OF INTERESTS

     Section  3.1  Initial  Ownership.  Upon the  formation  of the Trust by the
contribution by the Depositor  pursuant to Section 2.5 and until the issuance of
the Residual Interest Instruments,  the Depositor shall be the sole owner of the
Trust.

     Section  3.2 The  Residual  Interest  Instruments.  The  Residual  Interest
Instruments shall not be issued with a principal  amount.  The Residual Interest
Instruments  shall be  executed  on behalf  of the Trust by manual or  facsimile
signature  of a Trust  Officer  of the Owner  Trustee or the  Co-Owner  Trustee.
Residual  Interest  Instruments  bearing the manual or facsimile  signatures  of
individuals who were, at the time when such signatures  shall have been affixed,
authorized  to  sign  on  behalf  of the  Trust,  shall  be  valid  and  binding
obligations of the Trust,  notwithstanding  that such individuals or any of them
shall have ceased to be so authorized prior to the  authentication  and delivery
of such Residual  Interest  Instruments or did not hold such offices at the date
of authentication and delivery of such Residual Interest Instruments.

     A   transferee   of  a  Residual   Interest   Instrument   shall  become  a
Certificateholder,  and shall be  entitled  to the  rights  and  subject  to the
obligations  of a  Certificateholder  hereunder and under the Sale and Servicing
Agreement,  upon such transferee's  acceptance of a Residual Interest Instrument
duly registered in such transferee's name pursuant to Section 3.4.

     Section 3.3  Execution,  Authentication  and Delivery of Residual  Interest
Instruments.  Concurrently  with the  initial  sale of the  Loans to the  Issuer
pursuant  to the Sale and  Servicing  Agreement,  the Owner  Trustee or Co-Owner
Trustee shall cause the Residual Interest  Instruments  representing 100% of the
Percentage  Interests of the  Residual  Interest to be executed on behalf of the
Issuer,  authenticated  and  delivered  to or  upon  the  written  order  of the
Depositor,  signed by its  chairman  of the  board,  its  president  or any vice
president,  without  further  corporate  action by the Depositor,  in authorized
denominations.  No Residual Interest  Instrument shall entitle its holder to any
benefit under this  Agreement,  or shall be valid for any purpose,  unless there
shall  appear  on  such   Residual   Interest   Instrument  a   certificate   of
authentication substantially in the form set forth in Exhibit A, executed by the
Owner Trustee or the Administrator, as the Owner Trustee's authenticating agent,
by  manual  or  facsimile   signature;   such  authentication  shall  constitute
conclusive  evidence that such Residual Interest Instrument shall have been duly
authenticated and delivered  hereunder.  All Residual Interest Instruments shall
be dated the date of their authentication.

     Section 3.4  Registration  of Transfer  and  Exchange of Residual  Interest
Instruments.  The  Certificate  Registrar shall keep or cause to be kept, at the
office or agency maintained  pursuant to Section 3.8, a Certificate  Register in
which,  subject to such  reasonable  regulations as it may prescribe,  the Owner
Trustee shall provide for the registration of Residual Interest  Instruments and
of transfers and exchanges of Residual Interest  Instruments as herein provided,
[______________________] shall be the initial Certificate Registrar.

     The Depositor shall provide the Indenture  Trustee with a list of the names
and  addresses  of the  Certificateholders  on the Closing  Date in such form as
shall be  delivered to the  Certificate  Registrar  by the  Depositor.  Upon any
transfers of Residual  Interest  Instruments,  the  Certificate  Registrar shall
notify the  Indenture  Trustee  of the name and  address  of the  transferee  in
writing, by facsimile.


                                       11

<PAGE>

     Upon  surrender  for  registration  of  transfer of any  Residual  Interest
Instrument at the office or agency maintained pursuant to Section 3.8, the Owner
Trustee   shall   execute,   authenticate   and  deliver  (or  shall  cause  its
authenticating agent to authenticate and deliver), in the name of the designated
transferee or  transferees,  one or more new Residual  Interest  Instruments  in
authorized  denominations  and of a like  aggregate  amount  dated  the  date of
authentication by the Owner Trustee or any  authenticating  agent. At the option
of a Holder,  Residual Interest  Instruments may be exchanged for other Residual
Interest  Instruments  of the same class in authorized  denominations  of a like
aggregate  amount upon  surrender of the  Residual  Interest  Instruments  to be
exchanged at the office or agency maintained pursuant to Section 3.8.

     Every  Residual   Interest   Instrument   presented  or   surrendered   for
registration  of  transfer  or  exchange  shall  be  accompanied  by  a  written
instrument  of  transfer  in form  satisfactory  to the  Owner  Trustee  and the
Certificate  Registrar  duly executed by the  Certificateholder  or his attorney
duly  authorized  in writing,  with such  signature  guaranteed  by an "eligible
guarantor  institution"  meeting the requirements of the Certificate  Registrar,
which  requirements  include  membership  or  participation  in  the  Securities
Transfer Agent's Medallion Program ("STAMP") or such other "signature  guarantee
program" as may be determined by the Certificate Registrar in addition to, or in
substitution  for, STAMP, all in accordance with the Exchange Act. Each Residual
Interest  Instrument  surrendered for registration of transfer or exchange shall
be canceled and subsequently disposed of by the Owner Trustee in accordance with
its customary practice.

     No  service  charge  shall  be made for any  registration  of  transfer  or
exchange  of  Residual  Interest  Instruments,  but  the  Owner  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or  governmental  charge that may be imposed in connection  with any transfer or
exchange of Residual Interest Instruments.

     Notwithstanding  the  preceding  provisions  of this Section 3.4, the Owner
Trustee shall not be required to make, and the  Certificate  Registrar shall not
be required to register, transfers or exchanges of Residual Interest Instruments
for a period of 15 days  preceding  the due date for any payment with respect to
the Residual Interest Instrument.

     Section  3.5  Mutilated,   Destroyed,  Lost  or  Stolen  Residual  Interest
Instruments.  If  (a)  any  mutilated  Residual  Interest  Instrument  shall  be
surrendered to the Certificate Registrar,  or if the Certificate Registrar shall
receive evidence to its  satisfaction of the  destruction,  loss or theft of any
Residual Interest Instrument and (b) there shall be delivered to the Certificate
Registrar and the Owner Trustee such security or indemnity as may be required by
them to save each of them  harmless,  then in the  absence  of notice  that such
Residual Interest  Instrument shall have been acquired by a bona fide purchaser,
the Owner  Trustee or Co-Owner  Trustee on behalf of the Trust shall execute and
the Owner Trustee,  or the  Administrator as the Owner Trustee's  authenticating
agent,  shall  authenticate and deliver,  in exchange for or in lieu of any such
mutilated,  destroyed,  lost  or  stolen  Residual  Interest  Instrument,  a new
Residual Interest Instrument of like tenor and denomination.  In connection with
the issuance of any new Residual Interest Instrument under this Section 3.5, the
Owner  Trustee or the  Certificate  Registrar  may  require the payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection therewith. Any duplicate Residual Interest Instrument issued pursuant
to this  Section 3.5 shall  constitute  conclusive  evidence of ownership in the
Trust,  as if originally  issued,  whether or not the lost,  stolen or destroyed
Residual Interest Instrument shall be found at any time.

     Section 3.6 Persons Deemed Certificateholders. Prior to due presentation of
a Residual Interest  Instrument for registration of transfer,  the Owner Trustee
or the  Certificate  Registrar  may treat the Person in whose name any  Residual
Interest Instrument shall be registered


                                       12
<PAGE>


in the Certificate  Register as the owner of such Residual  Interest  Instrument
for the purpose of receiving  distributions  pursuant to Section 5.3 and for all
other  purposes  whatsoever,  and neither the Owner Trustee nor the  Certificate
Registrar shall be bound by any notice to the contrary.

     Section 3.7 Access to List of Certificateholders'  Names and Addresses. The
Owner  Trustee  shall  furnish or cause to be  furnished  to the  Servicer,  the
Depositor and the Indenture  Trustee,  within 15 days after receipt by the Owner
Trustee of a request therefor from the Servicer,  the Depositor or the Indenture
Trustee in writing,  a list, in such form as the Servicer,  the Depositor or the
Indenture  Trustee may  reasonably  require,  of the names and  addresses of the
Certificateholders as of the most recent Record Date. Each Certificateholder, by
receiving and holding a Residual  Interest  Instrument,  shall be deemed to have
agreed not to hold any of the Depositor,  the Certificate Registrar or the Owner
Trustee  accountable  by  reason  of the  disclosure  of its name  and  address,
regardless of the source from which such information was derived.

     Section  3.8  Maintenance  of Office or  Agency.  The Owner  Trustee  shall
maintain  an office or offices or agency or  agencies  where  Residual  Interest
Instruments  may be  surrendered  for  registration  of transfer or exchange and
where  notices  and  demands  to or upon the Owner  Trustee  in  respect  of the
Residual Interest  Instruments and the Basic Documents may be served.  The Owner
Trustee  initially   designates  the  Administrator's   office  in  Minneapolis,
Minnesota as its principal  corporate trust office for such purposes.  The Owner
Trustee  shall give prompt  written  notice to the Depositor and to the Residual
Interestholders of any change in the location of the Certificate Register or any
such office or agency.

     Section 3.9 Appointment of Paying Agent.  The Owner Trustee hereby appoints
the  Co-Owner  Trustee as Paying  Agent under this  Agreement.  The Paying Agent
shall  make  distributions  to  Residual  Interestholders  from the  Certificate
Distribution  Account pursuant to Section 5.3 hereof and Section 5.1 of the Sale
and Servicing  Agreement and shall report the amounts of such  distributions  to
the Owner Trustee.  The Paying Agent shall have the revocable  power to withdraw
funds from the  Certificate  Distribution  Account for the purpose of making the
distributions referred to above. In the event that the Co-Owner Trustee shall no
longer  be the  Paying  Agent  hereunder,  the  Owner  Trustee  shall  appoint a
successor to act as Paying Agent (which shall be a bank or trust  company).  The
Owner Trustee shall cause such successor  Paying Agent or any additional  Paying
Agent appointed by the Owner Trustee to execute and deliver to the Owner Trustee
an instrument in which such  successor  Paying Agent or additional  Paying Agent
shall agree with the Owner Trustee that as Paying Agent,  such successor  Paying
Agent or  additional  Paying  Agent will hold all sums,  if any,  held by it for
payment to the Owners in trust for the benefit of the  Residual  Interestholders
entitled thereto until such sums shall be paid to such  Certificateholders.  The
Paying Agent shall return all  unclaimed  funds to the Owner  Trustee,  and upon
removal of a Paying Agent,  such Paying Agent shall also return all funds in its
possession to the Owner  Trustee.  The  provisions of Section 7.1,  Section 7.3,
Section 7.4 and Section 8.1 shall apply to the Co-Owner Trustee also in its role
as Paying Agent,  for so long as the Co-Owner  Trustee shall act as Paying Agent
and, to the extent  applicable,  to any other paying agent appointed  hereunder.
Any reference in this  Agreement to the Paying Agent shall include any co-paying
agent unless the context requires otherwise.  Notwithstanding anything herein to
the contrary, the Co-Owner Trustee and the Paying Agent shall be the same entity
as the  Indenture  Trustee  under  the  Indenture  and the  Sale  and  Servicing
Agreement.  If the  Co-Owner  Trustee and the Paying  Agent cease to be the same
entity as the  Indenture  Trustee under the Indenture and the Sale and Servicing
Agreement,  the Co-Owner Trustee and the Paying Agent shall resign and the Owner
Trustee shall assume the duties and obligations of the Co-Owner  Trustee and the
Paying Agent hereunder and under the Sale and Servicing Agreement.


                                       13

<PAGE>

     Section 3.10 Restrictions on Transfer of Residual Interest Instruments.

     (a) Disposition by the General Partner. On the Closing Date, the Depositor,
as  General  Partner,  shall  purchase  for  adequate  consideration  and retain
beneficial and record ownership of Residual Interest Instruments representing at
least 1% of the initial Certificate Balance, which Residual Interest Instruments
shall be issued in  definitive  form.  Any  attempted  transfer of any  Residual
Interest Instrument that would reduce such interest by the General Partner shall
be void;  provided,  however,  that such  Residual  Interest  Instrument  may be
transferred to a successor  General  Partner  pursuant to Section 9.2. The Owner
Trustee  shall  cause any  Residual  Interest  Instrument  issued to the General
Partner to contain a legend  stating "THIS Residual  Interest  Instrument IS NOT
TRANSFERRABLE,  EXCEPT  UNDER  THE  LIMITED  CONDITIONS  SPECIFIED  IN THE TRUST
AGREEMENT".  The Residual  Interest  Instrument issued to the Depositor shall be
non-transferrable and shall bear a legend to such effect.

     (b) Each prospective  purchaser and any subsequent transferee of a Residual
Interest  Instrument (each, a "Prospective  Certificateholder"),  other than the
Depositor, shall represent and warrant, in writing, to the Owner Trustee and the
Certificate Registrar and any of their respective successors that:

          (i) Such Person is (A) a "qualified institutional buyer" as defined in
     Rule 144A under the  Securities  Act of 1933,  as amended (the  "Securities
     Act"), and is (x) aware that the seller of the Residual Interest Instrument
     may be relying on the exemption from the  registration  requirements of the
     Securities  Act  provided  by Rule  144A and (y)  acquiring  such  Residual
     Interest  Instrument  for its own account or for the account of one or more
     qualified  institutional buyers for which it is authorized to act, or (B) a
     Person  involved  in the  organization  or  operation  of the  Trust  or an
     affiliate of such Person within the meaning of Rule 3a-7 of the  Investment
     Company  Act of 1940,  as  amended  (including,  but not  limited  to,  the
     Depositor).

          (ii) Such Person  understands that the Residual  Interest  Instruments
     have not been and will not be registered  under the  Securities Act and may
     be offered,  sold,  pledged or otherwise  transferred only to a Person whom
     the seller reasonably  believes is (A) a qualified  institutional  buyer or
     (B) a Person  involved in the  organization or operation of the Trust or an
     affiliate of such Person, in a transaction meeting the requirements of Rule
     144A  under  the  Securities  Act and in  accordance  with  any  applicable
     securities laws of any state of the United States.

          (iii) Such Person  understands that the Residual Interest  Instruments
     bear a legend to the following effect:

     "THE RESIDUAL  INTEREST IN THE TRUST  REPRESENTED BY THIS RESIDUAL INTEREST
INSTRUMENT  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES ACT OF
1933,  AS AMENDED (THE  "ACT"),  OR ANY STATE  SECURITIES  LAWS.  THIS  RESIDUAL
INTEREST MAY BE DIRECTLY OR INDIRECTLY  OFFERED OR SOLD OR OTHERWISE DISPOSED OF
(INCLUDING PLEDGED) BY THE HOLDER HEREOF ONLY TO (I) A "QUALIFIED  INSTITUTIONAL
BUYER"  AS  DEFINED  IN RULE  144A  UNDER  THE  ACT,  IN A  TRANSACTION  THAT IS
REGISTERED  UNDER THE ACT AND APPLICABLE STATE SECURITIES LAWS OR THAT IS EXEMPT
FROM THE REGISTRATION  REQUIREMENTS OF THE ACT PURSUANT TO RULE 144A AND OF SUCH
LAWS OR (II) A PERSON INVOLVED IN THE  ORGANIZATION OR OPERATION OF THE TRUST OR
AN AFFILIATE OF SUCH A PERSON WITHIN THE

                                       14

<PAGE>


MEANING  OF  RULE  3a-7  OF THE  INVESTMENT  COMPANY  ACT OF  1940,  AS  AMENDED
(INCLUDING,  BUT  NOT  LIMITED  TO,  HOME  EQUITY  SECURITIZATION  CORP.)  IN  A
TRANSACTION  THAT IS REGISTERED  UNDER THE ACT AND APPLICABLE  STATE  SECURITIES
LAWS OR THAT IS EXEMPT FROM THE  REGISTRATION  REQUIREMENTS  OF THE ACT AND SUCH
LAWS. NO PERSON IS OBLIGATED TO REGISTER THIS RESIDUAL INTEREST UNDER THE ACT OR
ANY STATE SECURITIES LAWS."

     (c) Each  Prospective  Certificateholder,  other than the Depositor,  shall
represent  and warrant,  in writing,  to the Owner  Trustee and the  Certificate
Registrar  and  any  of  their   respective   successors  that  the  Prospective
Certificateholder  is not (i) an "employee  benefit  plan" within the meaning of
Section 3(3) of the Employee  Retirement Income Security Act of 1974, as amended
("ERISA"),  that is subject to the provisions of Title I of ERISA, (ii) a "plan"
within the meaning of Section  4975(e)(1) of the Code that is subject to Section
4975 of the Code or (iii) any entity,  including an insurance  company  separate
account or general account, whose underlying assets are deemed to include assets
of a plan described in (i) or (ii) above by reason of such plan's  investment in
the entity.

     (d) By its acceptance of a Residual Interest  Instrument,  each Prospective
Certificateholder  agrees and acknowledges that no legal or beneficial  interest
in all or any portion of the Residual  Interest  Instruments  may be transferred
directly or  indirectly  to an  individual,  corporation,  partnership  or other
person unless such  transferee  is not a Non-U.S.  Person (any such person being
referred to herein as a "Non-permitted  Foreign Holder"), and any such purported
transfer shall be void and have no effect.

     (e) The Owner Trustee or the Co-Owner Trustee shall not execute,  and shall
not countersign and deliver,  a Residual Interest  Instrument in connection with
any transfer  thereof  unless the  transferor  shall have  provided to the Owner
Trustee and the Certificate Registrar a certificate signed by the transferee,  a
Book-Entry  Nominee or a Non-permitted  Foreign Holder,  which certificate shall
contain the consent of the transferee to any amendments of this Agreement as may
be required to effectuate further the foregoing  restrictions on transfer of the
Residual Interest  Instruments to Book-Entry  Nominees or Non-permitted  Foreign
Holders, and an agreement by the transferee that it will not transfer a Residual
Interest  Instrument  without providing to the Owner Trustee and the Certificate
Registrar  a  substantially  identical  certificate  signed  by the  Prospective
Certificateholder to whom the Residual Interest Instrument is to be transferred.

     (f) The  Residual  Interest  Instruments  shall bear an  additional  legend
referring to the foregoing restrictions contained in paragraphs (c), (d) and (e)
above.

     (g) The Prospective Certificateholder shall obtain an opinion of counsel to
the  effect  that,  as a matter of  federal  income  tax law,  such  Prospective
Certificateholder  is permitted  to accept the  transfer of a Residual  Interest
Instrument.

     Section 3.11 Securities Matters.  Notwithstanding anything contained herein
to the contrary,  neither the Owner Trustee nor the Certificate  Registrar shall
be  responsible  for  ascertaining   whether  any  transfer  complies  with  the
registration  provisions  or  exemptions  from the  Securities  Act of 1933,  as
amended, the Securities Act of 1934, as amended, applicable state securities law
or the Investment  Company Act of 1934, as amended,  applicable state securities
law or the Investment Company Act; provided,  however,  that if a certificate is
specifically  required to be  delivered  to the Owner  Trustee by a purchaser or
transferee of a Residual Interest

                                       15

<PAGE>


                                                                               
Instrument,  the  Owner  Trustee  shall be under a duty to  examine  the same to
determine  whether it conforms to the  requirements  of this Trust Agreement and
shall promptly notify the party delivering the same if such certificate does not
so conform.

                                   ARTICLE IV

                            ACTIONS BY OWNER TRUSTEE

     Section  4.1 Prior  Notice to  Certificateholders  with  Respect to Certain
Matters. With respect to the following matters, the Owner Trustee shall not take
action,  and the  Certificateholders  shall not direct the Owner Trustee to take
any action,  unless at least 30 days before the taking of such action, the Owner
Trustee  shall have notified the  Certificateholders  in writing of the proposed
action and the  Certificateholders  shall not have notified the Owner Trustee in
writing   prior  to  the  30th  day  after  such   notice  is  given  that  such
Certificateholders have withheld consent or the Certificateholders have provided
alternative direction:

          (a) the initiation of any claim or lawsuit by the Trust (except claims
     or lawsuits brought in connection with the collection of the Loans) and the
     compromise of any action,  claim or lawsuit brought by or against the Trust
     (except  with  respect  to  the  aforementioned   claims  or  lawsuits  for
     collection of the Loans);

          (b) the election by the Trust to file an amendment to the  Certificate
     of Trust (unless such  amendment is required to be filed under the Business
     Trust Statute);

          (c) the  amendment  or other  change  to this  Agreement  or any Basic
     Document in circumstances where the consent of any Noteholder is required;

          (d) the  amendment  or other  change  to this  Agreement  or any Basic
     Document  in  circumstances  where the  consent  of any  Noteholder  is not
     required and such amendment  materially  adversely  affects the interest of
     the Certificateholders;

          (e) the  appointment  pursuant to the  Indenture  of a successor  Note
     Registrar,  Paying Agent or Indenture Trustee or pursuant to this Agreement
     of a successor Certificate  Registrar,  or the consent to the assignment by
     the Note  Registrar,  Paying  Agent or  Indenture  Trustee  or  Certificate
     Registrar of its  obligations  under the  Indenture or this  Agreement,  as
     applicable;

          (f) the  consent to the  calling or waiver of any default of any Basic
     Document,

          (g) the consent to the assignment by the Indenture Trustee or Servicer
     of their respective obligations under any Basic Document;

          (h) except as provided in Article IX hereof,  dissolve,  terminate  or
     liquidate the Trust in whole or in part;

          (i) merge or consolidate  the Trust with or into any other entity,  or
     convey or transfer all or  substantially  all of the Trust's  assets to any
     other entity;


                                       16

<PAGE>


          (j)  cause the Trust to incur,  assume or  guaranty  any  indebtedness
     other than as set forth in this Agreement;

          (k) do any act that conflicts with any other Basic Document;

          (1) do any act which would make it impossible to carry on the ordinary
     business of the Trust; 

          (m) confess a judgment against the Trust;

          (n) possess Trust assets, or assign the Trust's right to property, for
     other than a Trust purpose;

          (o) cause the Trust to lend any funds to any entity; or

          (p) change the Trust's purpose and powers from those set forth in this
     Trust Agreement.

     In  addition,  the Trust shall not  commingle  its assets with those of any
other entity.  The Trust shall maintain its financial and  accounting  books and
records  separate from those of any other entity.  Except as expressly set forth
herein,  the Trust shall pay its indebtedness,  operating  expenses from its own
funds,  and the Trust shall not pay the  indebtedness,  operating  expenses  and
liabilities of any other entity. The Trust shall maintain appropriate minutes or
other records of all appropriate  actions and shall maintain its office separate
from the offices of the Depositor, and any of its affiliates.

     The Owner  Trustee  shall not have the power,  except upon the direction of
the  Certificateholders,  and to the extent otherwise  consistent with the Basic
Documents,  to (i) remove or replace the Servicer or the Indenture Trustee, (ii)
institute  proceedings  to have the Trust  declared or adjudicated a bankrupt or
insolvent,  (iii)  consent  to  the  institution  of  bankruptcy  or  insolvency
proceedings  against  the Trust,  (iv) file a petition  or consent to a petition
seeking  reorganization  or relief on behalf of the Trust  under any  applicable
federal or state law relating to bankruptcy, (v) consent to the appointment of a
receiver, liquidator,  assignee, trustee, sequestrator (or any similar official)
of the Trust or a  substantial  portion of the property of the Trust,  (vi) make
any assignment for the benefit of the Trust's  creditors,  (vii) cause the Trust
to admit in writing its inability to pay its debts generally as they become due,
(viii) take any action, or cause the Trust to take any action, in furtherance of
any of the foregoing (any of the above, a "Bankruptcy  Action").  So long as the
Indenture remains in effect, no Certificateholder  shall have the power to take,
and shall not take,  any  Bankruptcy  Action  with  respect  to the Trust or the
Depositor or direct the Owner Trustee to take any Bankruptcy Action with respect
to the Trust or the Depositor.

     Section 4.2 Action by  Certificateholders  with Respect to Certain Matters.
[The Owner  Trustee  shall not have the power,  except upon the direction of the
Certificateholders,  to (a) remove the  Administrator  under the  Administration
Agreement pursuant to Section 9 thereof,  (b) appoint a successor  Administrator
pursuant to Section 9 of the Administration  Agreement,  (c) remove the Servicer
under the Sale and Servicing  Agreement  pursuant to Section 10.1 thereof or (d)
sell the Loans after the  termination of the Indenture.  The Owner Trustee shall
take the  actions  referred  to in the  preceding  sentence  only  upon  written
instructions signed by the Certificateholders.]


                                       17

<PAGE>
                                                                             
                                                                             
     Section 4.3 Action by  Certificateholders  with Respect to Bankruptcy.  The
Owner  Trustee  shall not have the power to commence a voluntary  proceeding  in
bankruptcy  relating to the Trust  without the unanimous  prior  approval of all
Certificateholders   and  the  delivery  to  the  Owner  Trustee  by  each  such
Certificateholder  certifying that such  Certificateholder  reasonably  believes
that the Trust is insolvent.

     Section   4.4    Restrictions    on    Certificateholders'    Power.    The
Certificateholders  shall not direct the Owner  Trustee to take or refrain  from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the  Owner  Trustee  under  this  Agreement  or any of the Basic
Documents  or would be contrary  to Section  2.3 nor shall the Owner  Trustee be
obligated to follow any such direction, if given.

     Section 4.5 Majoritv  Control.  Except as expressly  provided  herein,  any
action that may be taken by the  Certificateholders  under this Agreement may be
taken by the Majority  Residual  Interestholders.  Except as expressly  provided
herein, any written notice of the Certificateholders  delivered pursuant to this
Agreement shall be effective if signed by the Majority Residual  Interestholders
at the time of the delivery of such notice.

                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

     Section 5.1  Establishment of Trust Account.  The Owner Trustee shall cause
the  Servicer,  for the  benefit of the  Certificateholders,  to  establish  and
maintain with __________________________ for the benefit of the Owner Trustee or
Co-Owner  Trustee one or more  Eligible  Accounts  which so long as the Co-Owner
Trustee  holds such Trust Account  shall be entitled  "Certificate  Distribution
Account,  ___________________________  as  Indenture  Trustee,  in trust for the
_______________  Trust,  Series  ________".  Funds  shall  be  deposited  in the
Certificate   Distribution  Account  as  required  by  the  Sale  and  Servicing
Agreement.

     All of the  right,  title and  interest  of the  Co-Owner  Trustee or Owner
Trustee  in  all  funds  on  deposit  from  time  to  time  in  the  Certificate
Distribution  Account and in all proceeds  thereof shall be held for the benefit
of the  Certificateholders  and such other  persons  entitled  to  distributions
therefrom.  Except as  otherwise  expressly  provided  herein or in the Sale and
Servicing  Agreement,  the Certificate  Distribution  Account shall be under the
sole  dominion  and  control of the Owner  Trustee or  Co-Owner  Trustee for the
benefit of the Certificateholders and the Servicer.

     In addition to the foregoing,  the  Certificate  Distribution  Account is a
Trust Account under the Sale and Servicing Agreement and constitutes part of the
Trust Estate pledged by the Trust to the Indenture  Trustee under the Indenture.
The  Certificate  Distribution  Account shall be subject to and  established and
maintained  in  accordance  with  the  applicable  provisions  of the  Sale  and
Servicing  Agreement  and the  Indenture,  including,  without  limitation,  the
provisions  of  Section  5.1(e) of the Sale and  Servicing  Agreement  regarding
distributions from the Certificate Distribution Account.

     Section 5.2 Application Of Trust Funds.

     (a) On each Distribution  Date, the Owner Trustee or Co-Owner Trustee shall
direct  the  Paying  Agent  to  distribute  to the  Servicer  and  the  Residual
Interestholders from

                                       18

<PAGE>


                                                                                

                                                                                
amounts on deposit in the Certificate  Distribution Account the distributions as
provided in Section  5.2(b) of the Sale and Servicing  Agreement with respect to
such Distribution Date.

     (b) On each  Distribution  Date,  the Owner  Trustee shall cause the Paying
Agent to send to each  Residual  Interestholder  the  statement  provided to the
Owner Trustee by the Servicer  pursuant to Section 6.1 of the Sale and Servicing
Agreement with respect to such Distribution Date.

     (c) In the event that any withholding tax is imposed on the Trust's payment
(or  allocations  of income) to a  Certificateholder,  such tax shall reduce the
amount otherwise  distributable to the Certificateholder in accordance with this
Section 5.2. Each of the Owner Trustee and the Paying Agent is hereby authorized
and   directed  to  retain  from   amounts   otherwise   distributable   to  the
Certificateholders  sufficient  funds for the payment of any tax that is legally
owed by the Trust (but such  authorization  shall not prevent the Owner  Trustee
from contesting any such tax in appropriate proceedings, and withholding payment
of such tax, if permitted by law, pending the outcome of such proceedings).  The
amount of any withholding tax imposed with respect to a Certificateholder  shall
be  treated  as cash  distributed  to such  Certificateholder  at the time it is
withheld by the Trust and remitted to the appropriate taxing authority. If there
is a possibility  that withholding tax is payable with respect to a distribution
(such as a distribution to a non-U.S.  Certificateholder),  the Owner Trustee or
the Paying Agent may in its sole discretion  withhold such amounts in accordance
with this paragraph (c). In the event that a  Certificateholder  wishes to apply
for a refund of any such  withholding  tax, the Owner Trustee  shall  reasonably
cooperate with such owner in making such claim so long as such Certificateholder
agrees to reimburse the Owner Trustee for any out-of-pocket expenses incurred.

          Section 5.3 Method of Payment.  Subject to Section 3.9,  distributions
required to be made to Certificateholders on any Distribution Date shall be made
to each  Certificateholder of record on the preceding Record Date either by wire
transfer,  in immediately  available  funds,  to the account of such Holder at a
bank  or  other  entity  having  appropriate   facilities   therefor,   if  such
Certificateholder  shall have provided to the Certificate  Registrar appropriate
written instructions at least five Business Days prior to such Distribution Date
and such Holder's  Certificates in the aggregate  evidence a denomination of not
less than $1,000,000;  or, if not, by check mailed to such  Certificateholder at
the address of such holder  appearing  in the  Certificate  Register;  provided,
however, that the initial Residual  Interestholder shall receive all payments by
wire transfer, in immediately available funds.

     Section 5.4 Segregation of Moneys: No Interest.  Subject to Section 4.1 and
Section 5.2, moneys  received by the Owner Trustee  hereunder and deposited into
the  Certificate  Distribution  Account will be segregated  except to the extent
required  otherwise  by law or the Sale and  Servicing  Agreement  and  shall be
invested in Permitted  Investments  at the direction of the Servicer.  The Owner
Trustee  shall not be liable  for  payment  of any  interest  in respect of such
moneys.

     Section 5.5 Accounting and Reports to the Certificateholders,  the Internal
Revenue   Service  and  Others.   The  Owner   Trustee  shall  deliver  to  each
Certificateholder such information,  reports or statements as may be required by
the Code and applicable  Treasury  Regulations  and as may be required to enable
each  Certificateholder  to prepare its federal  and state  income tax  returns.
Consistent  with the Trust's  characterization  for tax purposes,  as a security
arrangement for the issuance of non-recourse  debt, no federal income tax return
shall be filed on behalf of the Trust unless  either (i) the Owner Trustee shall
receive  an  Opinion  of  Counsel  that,  based on a change  in  applicable  law
occurring after the date hereof, or as a result of a transfer by the


                                       19

<PAGE>


                                                                              
                                                                              
Depositor  permitted by Section 3.4, the Code requires such a filing or (ii) the
Internal Revenue Service shall determine that the Trust is required to file such
a return.  Notwithstanding the preceding sentence,  the Owner Trustee shall file
Internal  Revenue  Service  Form 8832 and elect for the Trust to be treated as a
domestic  eligible  entity with a single owner that is disregarded as a separate
entity,  which  election  shall remain in effect so long as the Depositor or any
other  party is the  sole  Certificateholder.  In the  event  that the  Trust is
required to file tax returns,  the Owner Trustee shall prepare or shall cause to
be prepared  any tax  returns  required to be filed by the Trust and shall remit
such returns to the  Depositor  (or if the Depositor no longer owns any Residual
Interest Instruments,  the Certificateholder  designated for such purpose by the
Depositor  to the Owner  Trustee in  writing) at least five (5) days before such
returns  are  due to be  filed.  The  Depositor  (or  such  designee  Owner,  as
applicable)  shall  promptly  sign such returns and deliver  such returns  after
signature  to the Owner  Trustee  and such  returns  shall be filed by the Owner
Trustee  with the  appropriate  tax  authorities.  In no event  shall  the Owner
Trustee or the Depositor (or such designee Certificateholder,  as applicable) be
liable for any  liabilities,  costs or expenses of the Trust or the  Noteholders
arising out of the application of any tax law, including federal, state, foreign
or local  income or excise  taxes or any other tax  imposed  on or  measured  by
income (or any  interest,  penalty or addition  with respect  thereto or arising
from a failure  to comply  therewith)  except  for any such  liability,  cost or
expense  attributable  to  any  act or  omission  by the  Owner  Trustee  or the
Depositor (or such designee  Certificateholder,  as applicable), as the case may
be, in breach of its obligations  under this Agreement.  The Owner Trustee shall
sign all tax information returns prepared and filed pursuant to this Section 5.5
and any other  returns  as may be  required  by law,  and in doing so shall rely
entirely  upon,  and  shall  have no  liability  for  information  provided  by,
documents prepared by or calculations  provided by, the General Partner,  as the
case may be. The Owner  Trustee  shall elect under  Section  1278 of the Code to
include in income currently any market discount that accrues with respect to the
Loans. The Owner Trustee shall not make the election  provided under Section 754
of the Code. 

     Section 5.6 Signature on Returns: Tax Matters Partner.

     (a)  Notwithstanding the provisions of Section 5.5, the Owner Trustee shall
sign on behalf of the Issuer the tax  returns of the Issuer,  unless  applicable
law  requires a  Certificateholder  to sign such  documents,  in which case such
documents shall be signed by the General Partner.

     (b) The General  Partner  shall be the "tax matters  partner" of the Issuer
pursuant to the Code.

                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

     Section 6.1 General Authority. The Owner Trustee is authorized and directed
to execute and  deliver or cause to be executed  and  delivered  the Notes,  the
Residual  Interest  Instruments and the Basic Documents to which the Trust is to
be a party and each  certificate or other document  attached as an exhibit to or
contemplated  by the Basic Documents to which the Trust is to be a party and any
amendment  or other  agreement or  instrument  described in Article III, in each
case, in such form as the Depositor shall approve, as evidenced  conclusively by
the Owner Trustee's  execution  thereof,  and, on behalf of the Trust, to direct
the Indenture  Trustee to authenticate  and deliver Classes of Securities in the
following  aggregate  principal amounts:  Class A-1 Notes,  $_______;  Class A-2
Notes, $________; Class A-3 Notes, $_________; Class A-4 Notes, $________; Class
M-1 Notes, $________; Class M-2

                                       20

<PAGE>


Notes, $_____; and Class B Notes,  $_______.  In addition to the foregoing,  the
Owner Trustee is  authorized,  but shall not be  obligated,  to take all actions
required of the Trust, pursuant to the Basic Documents.  The General Partner may
execute any other closing certificates or receipts on behalf of the Issuer.

     Section 6.2 General Duties. It shall be the duty of the Owner Trustee:

     (a) to discharge (or cause to be  discharged)  all of its  responsibilities
pursuant to the terms of this  Agreement  and the Basic  Documents  to which the
Trust  is  a  party  and  to  administer  the  Trust  in  the  interest  of  the
Certificateholders,  subject to the Basic  Documents and in accordance  with the
provisions of this Agreement.  Notwithstanding the foregoing,  the Owner Trustee
shall be deemed to have discharged its duties and responsibilities hereunder and
under the Basic  Documents  to the  extent  the  Administrator  or the  Co-Owner
Trustee  has  agreed  in  the   Administration   Agreement  or  this  Agreement,
respectively,  to perform any act or to discharge  any duty of the Owner Trustee
or the Trust hereunder or under any Basic Document,  and the Owner Trustee shall
not be held liable for the default or failure of the Administrator,  the General
Partner  or the  Co-Owner  Trustee  to  carry  out  its  obligations  under  the
Administration Agreement or this Agreement, respectively; and

     (b) to obtain and  preserve the  Issuer's  qualification  to do business in
each  jurisdiction  in which  such  qualification  is or shall be  necessary  to
protect  the  validity  and  enforceability  of the  Indenture,  the Notes,  the
Collateral and each other instrument and agreement included in the Trust Estate.

     Section 6.3 Action upon Instruction.

     (a)  Subject to Article  IV and in  accordance  with the terms of the Basic
Documents,  the  Certificateholders  may by written instruction direct the Owner
Trustee in the  management of the Trust but only to the extent  consistent  with
the limited purpose of the Trust. Such direction may be exercised at any-time by
written instruction of the Certificateholders pursuant to Article IV.

     (b) The Owner Trustee shall not be required to take any action hereunder or
under any Basic Document if the Owner Trustee shall have reasonably  determined,
or shall have been  advised by counsel,  that such action is likely to result in
liability on the part of the Owner Trustee or is contrary to the terms hereof or
of any Basic Document or is otherwise contrary to law.

     (c)  Whenever  the Owner  Trustee is unable to decide  between  alternative
courses of action  permitted or required by the terms of this Agreement or under
any Basic  Document,  the Owner Trustee shall promptly give notice (in such form
as shall be  appropriate  under  the  circumstances)  to the  Certificateholders
requesting instruction from the Certificateholders as to the course of action to
be adopted, and to the extent the Owner Trustee acts in good faith in accordance
with any  written  instruction  of the  Certificateholders  received,  the Owner
Trustee  shall not be liable on account  of such  action to any  Person.  If the
Owner Trustee shall not have received appropriate  instruction within 10 days of
such  notice  (or  within  such  shorter  period  of time as  reasonably  may be
specified in such notice or may be necessary  under the  circumstances)  it may,
but shall be under no duty to,  take or refrain  from taking  such  action,  not
inconsistent with this Agreement or the Basic Documents,  as it shall deem to be
in the best interests of the Certificateholders,  and shall have no liability to
any Person for such action or inaction.


                                       21

<PAGE>

     (d) In the event that the Owner Trustee is unsure as to the  application of
any provision of this  Agreement or any Basic  Document or any such provision is
ambiguous as to its  application,  or is, or appears to be, in conflict with any
other  applicable  provision,  or in the event that this  Agreement  permits any
determination  by the Owner  Trustee  or is silent  or is  incomplete  as to the
course of action that the Owner  Trustee is  required to take with  respect to a
particular  set of facts,  the Owner  Trustee  may give  notice (in such form as
shall  be  appropriate  under  the  circumstances)  to  the   Certificateholders
requesting  instruction  and,  to the  extent  that the  Owner  Trustee  acts or
refrains  from  acting in good  faith in  accordance  with any such  instruction
received,  the Owner Trustee  shall not be liable,  on account of such action or
inaction,  to  any  Person.  If  the  Owner  Trustee  shall  not  have  received
appropriate  instruction  within 10 days of such notice (or within such  shorter
period of time as reasonably may be specified in such notice or may be necessary
under the  circumstances) it may, but shall be under no duty to, take or refrain
from taking such  action,  not  inconsistent  with this  Agreement  or the Basic
Documents,   as  it   shall   deem  to  be  in  the   best   interests   of  the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

     Section 6.4 No Duties  Except as  Specified  in this  Agreement,  the Basic
Documents  or in  Instructions.  The  Owner  Trustee  shall not have any duty or
obligation to manage, make any payment with respect to, register,  record, sell,
dispose of, or otherwise deal with the Owner Trust Estate,  or to otherwise take
or refrain from taking any action  under,  or in connection  with,  any document
contemplated  hereby to which the Owner Trustee is a party,  except as expressly
provided by the terms of this  Agreement,  any Basic Document or in any document
or written  instruction  received by the Owner Trustee  pursuant to Section 6.3;
and no implied  duties or  obligations  shall be read into this Agreement or any
Basic  Document  against  the Owner  Trustee.  The Owner  Trustee  shall have no
responsibility for filing any financing or continuation  statement in any public
office at any time or to  otherwise  perfect or maintain the  perfection  of any
security  interest  or lien  granted to it  hereunder  or to prepare or file any
Securities  and  Exchange  Commission  filing  for the Trust or to  record  this
Agreement or any Basic Document.  The Owner Trustee  nevertheless agrees that it
will, at its own cost and expense,  promptly take all action as may be necessary
to  discharge  any liens on any part of the Owner Trust  Estate that result from
actions by, or claims against, the Owner Trustee in its individual capacity that
are not  related  to the  ownership  or the  administration  of the Owner  Trust
Estate.

     Section 6.5 No Action Except Under Specified Documents or Instructions. The
Owner Trustee shall not manage, control, use, sell, dispose of or otherwise deal
with any part of the Owner Trust Estate except (i) in accordance with the powers
granted to and the authority  conferred upon the Owner Trustee  pursuant to this
Agreement,  (ii) in accordance  with the Basic Documents and (iii) in accordance
with any  document or  instruction  delivered to the Owner  Trustee  pursuant to
Section 6.3.

     Section 6.6  Restrictions.  The Owner Trustee shall not take any action (a)
that is inconsistent  with the purposes of the Trust set forth in Section 2.3 or
(b) that,  to the actual  knowledge  of the Owner  Trustee,  would result in the
Trust's becoming  taxable as a corporation for federal income tax purposes.  The
Certificateholders  shall not direct the Owner Trustee to take action that would
violate the provisions of this Section 6.6.


                                       22

<PAGE>

                                   ARTICLE VII

                          CONCERNING THE OWNER TRUSTEE

     Section 7.1 Acceptance of Trusts and Duties.  The Owner Trustee accepts the
trusts hereby created and agrees to perform its duties hereunder with respect to
such trusts but only upon the terms of this  Agreement and the Basic  Documents.
The Owner  Trustee  also agrees to disburse all moneys  actually  received by it
constituting  part of the  Owner  Trust  Estate  upon  the  terms  of the  Basic
Documents  and this  Agreement.  The Owner  Trustee  shall not be  answerable or
accountable  hereunder  or under any  Basic  Document  under any  circumstances,
except (i) for its own willful  misconduct  or gross  negligence  or (ii) in the
case of the inaccuracy of any  representation  or warranty  contained in Section
7.3  expressly  made  by the  Owner  Trustee  in  its  individual  capacity.  In
particular,  but not by way of  limitation  (and subject to the  exceptions  set
forth in the preceding sentence):

          (a) the Owner  Trustee  shall not be liable for any error of  judgment
     made by a responsible officer of the Owner Trustee;

          (b) the Owner  Trustee  shall not be liable with respect to any action
     taken or omitted to be taken by it in accordance  with the  instructions of
     the Administrator or the Certificateholders;

          (c) no provision of this Agreement or any Basic Document shall require
     the Owner Trustee to expend or risk funds or otherwise  incur any financial
     liability in the  performance  of any of its rights or powers  hereunder or
     under any Basic Document if the Owner Trustee shall have reasonable grounds
     for believing  that repayment of such funds or adequate  indemnity  against
     such risk or liability is not reasonably assured or provided to it;

          (d)  under no  circumstances  shall the Owner  Trustee  be liable  for
     indebtedness  evidenced  by or  arising  under any of the Basic  Documents,
     including the principal of and interest on the Notes;

          (e) the Owner  Trustee shall not be  responsible  for or in respect of
     the validity or  sufficiency  of this  Agreement  or for the due  execution
     hereof  by  the  Depositor  or  for  the  form,   character,   genuineness,
     sufficiency,  value or validity of any of the Owner Trust  Estate or for or
     in respect of the validity or  sufficiency  of the Basic  Documents,  other
     than  the   certificate  of   authentication   on  the  Residual   Interest
     Instruments,  and the Owner  Trustee  shall in no event assume or incur any
     liability,   duty,   or   obligation   to   any   Noteholder   or  to   any
     Certificateholder,  other than as expressly  provided for herein and in the
     Basic Documents;

          (f)  the  Owner  Trustee  shall  not be  liable  for  the  default  or
     misconduct of the Administrator,  the Seller, the Depositor,  the Indenture
     Trustee,  the  General  Partner  or the  Servicer  under  any of the  Basic
     Documents or otherwise  and the Owner  Trustee  shall have no obligation or
     liability to perform the  obligations  of the Trust under this Agreement or
     the Basic Documents that are required to be performed by the  Administrator
     under  the  Administration  Agreement,  the  Indenture  Trustee  under  the
     Indenture or the Servicer under the Sale and Servicing Agreement; and

          (g) the Owner  Trustee shall be under no obligation to exercise any of
     the  rights or  powers  vested in it by this  Agreement,  or to  institute,
     conduct or defend any litigation


                                       23
                                                                                
<PAGE>


under this  Agreement or otherwise or in relation to this Agreement or any Basic
Document, at the request,  order or direction of any of the  Certificateholders,
unless such  Certificateholders  have offered to the Owner  Trustee  security or
indemnity  satisfactory to it against the costs,  expenses and liabilities  that
may be incurred by the Owner Trustee therein or thereby.  The right of the Owner
Trustee to perform any  discretionary act enumerated in this Agreement or in any
Basic Document shall not be construed as a duty, and the Owner Trustee shall not
be answerable for other than its gross  negligence or willful  misconduct in the
performance of any such act provided, that the Owner Trustee shall be liable for
its negligence or willful misconduct in the event that it assumes the duties and
obligations  of the  Co-Owner  Trustee  under the Sale and  Servicing  Agreement
pursuant to Section 10.5.

     Section 7.2 Furnishing of Documents. The Owner Trustee shall furnish (a) to
the  Certificateholders  promptly  upon receipt of a written  request  therefor,
duplicates or copies of all reports, notices, requests,  demands,  certificates,
financial  statements and any other  instruments  furnished to the Owner Trustee
under the Basic  Documents and (b) to Noteholders  promptly upon written request
therefor,  copies  of the  Sale  and  Servicing  Agreement,  the  Administration
Agreement and the Trust Agreement. 

     Section 7.3 Representations and Warranties.

     (a) The Owner Trustee  hereby  represents and warrants to the Depositor for
the benefit of the Certificateholders, that:

          (i) It is a banking corporation duly organized and validly existing in
     good  standing  under the laws of the State of North  Carolina.  It has all
     requisite corporate power and authority to execute, deliver and perform its
     obligations under this Agreement.

          (ii) It has taken all  corporate  action  necessary to  authorize  the
     execution and delivery by it of this Agreement,  and this Agreement will be
     executed and  delivered by one of its  officers who is duly  authorized  to
     execute and deliver this Agreement on its behalf.

          (iii) Neither the  execution nor the delivery by it of this  Agreement
     nor the  consummation  by it of the  transactions  contemplated  hereby nor
     compliance by it with any of the terms or provisions hereof will contravene
     any  federal  or  North  Carolina  law,  governmental  rule  or  regulation
     governing  the banking or trust powers of the Owner Trustee or any judgment
     or order  binding  on it, or  constitute  any  default  under  its  charter
     documents  or bylaws or any  indenture,  mortgage,  contract,  agreement or
     instrument to which it is a party or by which any of its  properties may be
     bound.

     (b) The Co-Owner  Trustee  hereby  represents and warrants to the Depositor
that:

          (i) It is a national  banking  association  duly organized and validly
     existing in good standing under the laws of the United  States.  It has all
     requisite corporate power and authority to execute, deliver and perform its
     obligations under this Agreement.

          (ii) It has taken all  corporate  action  necessary to  authorize  the
     execution and delivery by it of this Agreement,  and this Agreement will be
     executed and  delivered by one of its  officers who is duly  authorized  to
     execute and deliver this Agreement on its behalf.

                                       24

<PAGE>

                                                                           
          (iii) Neither the  execution nor the delivery by it of this  Agreement
     nor the  consummation  by it of the  transactions  contemplated  hereby nor
     compliance by it with any of the terms or provisions hereof will contravene
     any  federal  or  ______________  law,   governmental  rule  or  regulation
     governing  the  banking  or trust  powers of the  Co-Owner  Trustee  or any
     judgment  or order  binding  on it, or  constitute  any  default  under its
     charter  documents  or  by-laws  or  any  indenture,   mortgage,  contract,
     agreement  or  instrument  to which  it is a party  or by which  any of its
     properties may be bound. 

     Section 7.4 Reliance: Advice of Counsel.

     (a) The Owner Trustee shall incur no liability to anyone in acting upon any
signature, instrument, notice, resolution, request, consent, order, certificate,
report,  opinion,  bond, or other document or paper believed by it to be genuine
and  believed  by it to be  signed by the  proper  party or  parties.  The Owner
Trustee may accept a certified copy of a resolution of the board of directors or
other  governing  body of any corporate  party as conclusive  evidence that such
resolution has been duly adopted by such body and that the same is in full force
and effect. As to any fact or matter the method of the determination of which is
not  specifically  prescribed  herein,  the Owner  Trustee may for all  purposes
hereof rely on a  certificate,  signed by the president or any vice president or
by the treasurer or other authorized  officers of the relevant party, as to such
fact or matter and such  certificate  shall  constitute  full  protection to the
Owner Trustee for any action taken or omitted to be taken by it in good faith in
reliance thereon.

     (b) In the exercise or  administration  of the trusts  hereunder and in the
performance  of its duties and  obligations  under this  Agreement  or the Basic
Documents,  the Owner  Trustee  (i) may act  directly  or through  its agents or
attorneys  pursuant to agreements  entered into with any of them,  and the Owner
Trustee  shall not be liable for the  conduct or  misconduct  of such  agents or
attorneys  if such  agents or  attorneys  shall have been  selected by the Owner
Trustee with reasonable care, and (ii) may consult with counsel, accountants and
other skilled  persons to be selected with  reasonable  care and employed by it.
The Owner Trustee shall not be liable for anything done,  suffered or omitted in
good faith by it in  accordance  with the written  opinion or advice of any such
counsel, accountants or other such persons and not contrary to this Agreement or
any Basic Document.

     Section 7.5 Not Acting in Individual  Capacity.  Except as provided in this
Article VII, in accepting the trusts  hereby  created  [_________________]  acts
solely as Owner  Trustee  hereunder and not in its  individual  capacity and all
Persons having any claim against the Owner Trustee by reason of the transactions
contemplated  by this  Agreement  or any Basic  Document  shall look only to the
Owner Trust Estate for payment or satisfaction thereof.

     Section 7.6 Owner Trustee Not Liable for Residual  Interest  Instruments or
Loans. The recitals  contained herein and in the Residual  Interest  Instruments
(other  than the  signature  and  countersignature  of the Owner  Trustee on the
Residual  Interest  Instruments)  shall  be  taken  as  the  statements  of  the
Depositor,  and the Owner Trustee assumes no responsibility  for the correctness
thereof.  The Owner  Trustee  makes no  representations  as to the  validity  or
sufficiency of this Agreement, of any Basic Document or of the Residual Interest
Instruments (other than the signature and  countersignature of the Owner Trustee
on the  Residual  Interest  Instruments  and as specified in Section 7.3) or the
Notes, or of any Loans or related documents.  The Owner Trustee shall at no time
have any  responsibility  or  liability  for or with  respect  to the  legality,
validity and  enforceability  of any Loan, or the perfection and priority of any
security  interest created by any Loan or the maintenance of any such perfection
and  priority,  or for or with  respect to the  sufficiency  of the Owner  Trust
Estate or its ability to generate the payments to be distributed to

                                       25

                                                                                
<PAGE>

                                                                                
Certificateholders  under this Agreement or the Noteholders under the Indenture,
including,  without  limitation:  the existence,  condition and ownership of any
Mortgaged  Property;  the existence and enforceability of any insurance thereon;
the existence and contents of any Loan on any computer or other record  thereof;
the validity of the  assignment  of any Loan to the Trust or of any  intervening
assignment;  the completeness of any Loan; the performance or enforcement of any
Loan;  the  compliance  by the  Depositor or the  Servicer  with any warranty or
representation  made under any Basic Document or in any related  document or the
accuracy  of  any  such  warranty  or   representation  or  any  action  of  the
Administrator, the Indenture Trustee or the Servicer or any Subservicer taken in
the name of the Owner Trustee.

     Section 7.7 Owner Trustee May Own Residual Interest  Instruments and Notes.
The Owner Trustee in its  individual or any other  capacity may become the owner
or  pledgee  of  Residual  Interest  Instruments  or Notes and may deal with the
Depositor, the Administrator,  the Indenture Trustee and the Servicer in banking
transactions with the same rights as it would have if it were not Owner Trustee.

     Section  7.8  Licenses.  The Owner  Trustee  shall  with the  advice of the
Servicer and upon the  authorization of the Depositor cause the Trust to use its
best efforts to obtain and maintain the  effectiveness of any licenses  required
in connection with this Agreement and the Basic  Documents and the  transactions
contemplated  hereby and thereby until such time as the Trust shall terminate in
accordance with the terms hereof.

     Section 7.9 Rights of  Co-Owner  Trustee.  The  Co-Owner  Trustee  shall be
entitled to all the rights and benefits, but none of the liabilities,  conferred
upon the Owner Trustee in Article VII.

                                  ARTICLE VIII

               COMPENSATION OF OWNER TRUSTEE AND CO-OWNER TRUSTEE

     Section 8.1 Owner  Trustee's  Fees and  Expenses.  The Owner  Trustee shall
receive  as  compensation  for its  services  hereunder  such  fees as have been
separately agreed upon before the date hereof between the Servicer and the Owner
Trustee,  and the  Owner  Trustee  shall be  entitled  to be  reimbursed  by the
Servicer for its other reasonable expenses  hereunder,  including the reasonable
compensation,  expenses  and  disbursements  of  such  agents,  representatives,
experts  and  counsel as the Owner  Trustee  may employ in  connection  with the
exercise and  performance of its rights and its duties  hereunder.  The Co-Owner
Trustee shall receive as compensation  for its services  hereunder such fees, if
any, as have been separately  agreed upon between the Depositor and the Co-Owner
Trustee on or before the date hereof.

     Section  8.2  Indemnification.  The  Depositor  shall be liable as  primary
obligor,  and the Servicer as secondary  obligor pursuant to the  Administration
Agreement,  for, and shall  indemnify the Owner Trustee (in its  individual  and
trust capacities),  the Co-Owner Trustee and their successors,  assigns,  agents
and servants (collectively, the "Indemnified Parties") from and against, any and
all liabilities; obligations, losses, damages, taxes, claims, actions and suits,
and  any  and  all  reasonable  costs,  expenses  and  disbursements  (including
reasonable  legal  fees  and  expenses)  of  any  kind  and  nature   whatsoever
(collectively,  "Expenses") which may at any time be imposed on, incurred by, or
asserted  against the Owner Trustee (in its individual and trust  capacities) or
any  Indemnified  Party in any way relating to or arising out of this Agreement,
the Basic Documents,  the Owner Trust Estate,  the  administration  of the Owner
Trust  Estate or the action or  inaction  of the Owner  Trustee or the  Co-Owner
Trustee hereunder, except only that the

                                       26

<PAGE>


Depositor shall not be liable for or required to indemnify an Indemnified  Party
from and against Expenses arising or resulting from any of the matters described
in the third sentence of Section 7.1 of this Trust  Agreement.  The  indemnities
contained in this Section 8.2 shall survive the  resignation  or  termination of
the Owner Trustee or the Co-Owner  Trustee or the termination of this Agreement.
In any event of any claim,  action or  proceeding  for which  indemnity  will be
sought pursuant to this Section 8.2, the Owner  Trustee's or Co-Owner  Trustee's
choice of legal counsel shall be subject to the approval of the Depositor, which
approval shall not be unreasonably withheld.

     Section 8.3  Payments to the Owner  Trustee and the Co-Owner  Trustee.  Any
amounts  paid to the Owner  Trustee  and/or  Co-Owner  Trustee  pursuant to this
Article  VIII  shall  be  deemed  not to be a part  of the  Owner  Trust  Estate
immediately after such payment.

                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

     Section 9.1 Termination of Trust Agreement.

     (a) This Agreement  (other than Article VIII) and the Trust shall terminate
and be of no further  force or effect on the earliest  of: (i) the  satisfaction
and discharge of the Indenture pursuant to Section 4.01 of the Indenture and the
termination of the Sale and Servicing Agreement; (ii) the expiration of 21 years
from the death of the last survivor of the descendants of Joseph P. Kennedy (the
late  ambassador of the United States to the Court of St.  James's) alive on the
date hereof and (iii) an Act of Insolvency with respect to the Depositor.  Other
than  as  set  forth  in  clause  (iii)  above,  the  bankruptcy,   liquidation,
dissolution,  death or incapacity of any Certificateholder shall not (x) operate
to   terminate   this   Agreement   or  the   Trust,   nor  (y)   entitle   such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or  proceeding in any court for a partition or winding up of all
or any part of the Trust or Owner  Trust  Estate  nor (z)  otherwise  affect the
rights, obligations and liabilities of the parties hereto.

     (b)  The  Residual  Interest  Instruments  shall  be  subject  to an  early
redemption  or  termination  at the  option of the  Depositor  in the manner and
subject to the provisions of Section 11.2 of the Sale and Servicing Agreement.

     (c) Except as provided in Section  9.1(a) and Section  9.1(b),  neither the
Depositor nor any Certificateholder shall be entitled to revoke or terminate the
Trust.

     (d) Notice of any  termination of the Trust,  specifying  the  Distribution
Date upon which the  Certificateholders  shall surrender their Residual Interest
Instruments  to the  Paying  Agent for  payment of the final  distributions  and
cancellation,  shall be given by the Owner Trustee to the Certificateholders and
the Rating  Agencies  mailed  within five  Business Days of receipt by the Owner
Trustee of notice of such  termination  pursuant  to  Section  9.1(a) or Section
9.1(b), which notice given by the Owner Trustee shall state (i) the Distribution
Date upon or with  respect  to which  final  payment  of the  Residual  Interest
Instruments  shall be made  upon  presentation  and  surrender  of the  Residual
Interest Instruments at the office of the Paying Agent therein designated,  (ii)
the amount of any such final  payment and (iii) that the Record  Date  otherwise
applicable to such Distribution Date is not applicable, payments being made only
upon  presentation  and surrender of the Residual  Interest  Instruments  at the
office of the Paying Agent therein specified.  The Owner Trustee shall give such
notice to the  Certificate  Registrar (if other than the Owner  Trustee) and the
Paying Agent at the time such notice is given to


                                      27

<PAGE>

Certificateholders.  Upon  presentation  and surrender of the Residual  Interest
Instruments,   the   Paying   Agent   shall   cause   to   be   distributed   to
Certificateholders  amounts  distributable on such Distribution Date pursuant to
Section 5.2 of the Sale and Servicing Agreement.

     In the event that all of the  Certificateholders  shall not surrender their
Residual Interest  Instruments for cancellation within six months after the date
specified in the above mentioned written notice,  the Owner Trustee shall give a
second written  notice to the remaining  Certificateholders  to surrender  their
Residual   Interest   Instruments  for   cancellation   and  receive  the  final
distribution  with respect  thereto.  If within one year after the second notice
all the  Residual  Interest  Instruments  shall  not have been  surrendered  for
cancellation,  the Owner Trustee may take  appropriate  steps, or may appoint an
agent to take  appropriate  steps,  to contact the remaining  Certificateholders
concerning  surrender  of  their  Residual  Interest  Instruments,  and the cost
thereof  shall be paid out of the funds  and  other  assets  that  shall  remain
subject to this Agreement.  Any funds remaining in the Trust after exhaustion of
such  remedies  shall be  distributed  by the  Co-Owner  Trustee to the  General
Partner  and the  Residual  Interestholders  shall  look  solely to the  General
Partner for payment.

     (e) Any funds held by the Issuer  after funds for final  distribution  have
been  distributed  or set aside for  distribution  shall be  distributed  by the
Co-Owner Trustee to the General Partner.

     (f) Upon the winding up of the Trust and its termination, the Owner Trustee
shall cause the  Certificate  of Trust to be canceled by filing a certificate of
cancellation  with the Secretary of State in accordance  with the  provisions of
Section 3820 of the Business Trust Statute.

     Section 9.2  Dissolution  upon  Bankruptcy of the General  Partner.  In the
event that an Insolvency  Event shall occur with respect to the General Partner,
this Agreement  shall be terminated in accordance with Section 9.1 90 days after
the date of such Insolvency Event, unless, before the end of such 90-day period,
the   Owner   Trustee   shall   have   received   written    instructions   from
Certificateholders holding a majority of the Percentage Interest (other than the
General  Partner)  to  the  effect  that  each  such  party  disapproves  of the
liquidation  of the Loans and  dissolution  of the  Issuer.  Promptly  after the
occurrence of any Insolvency Event with respect to the General Partner,  (i) the
General  Partner shall give the Indenture  Trustee and the Owner Trustee written
notice of such Insolvency  Event, (ii) the Owner Trustee shall, upon the receipt
of such written notice from the General  Partner,  give prompt written notice to
the Certificateholders and the Indenture Trustee of the occurrence of such event
and (iii) the Indenture  Trustee  shall,  upon receipt of written notice of such
Insolvency  Event from the Owner  Trustee or the  General  Partner,  give prompt
written notice to the  Noteholders  of the  occurrence of such event;  provided,
however,  that any failure to give a notice  required by this sentence shall not
prevent or delay,  in any manner,  a dissolution  of the Issuer  pursuant to the
first sentence of this Section 9.2. Upon a dissolution  pursuant to this Section
9.2, the Owner Trustee shall direct the Indenture  Trustee  promptly to sell the
assets  of  the  Trust  Estate  in  a  commercially  reasonable  manner  and  on
commercially  reasonable terms. The proceeds of such a sale of the assets of the
Issuer shall be treated as  collections  under the Sale and Servicing  Agreement
and shall be distributed in accordance with Section 5.1 thereof.


                                      28


<PAGE>

                                   ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

     Section 10.1 Eligibility  Requirements for Owner Trustee. The Owner Trustee
shall at all times be a corporation satisfying the provisions of Section 3807(a)
of the Business Trust Statute; authorized to exercise corporate powers; having a
combined  capital  and  surplus  of at least  $_______________  and  subject  to
supervision  or  examination  by  federal or state  authorities;  and having (or
having a parent which has) a short-term  rating of at least "_____" by [Moody's]
and "______" by [Fitch].  If such corporation shall publish reports of condition
at least  annually,  pursuant  to law or to the  requirements  of the  aforesaid
supervising or examining  authority,  then for the purpose of this Section 10.1,
the combined capital and surplus of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In case at any time the Owner Trustee shall cease to be eligible
in accordance  with the provisions of this Section 10.1, the Owner Trustee shall
resign  immediately  in the  manner  and with the  effect  specified  in Section
10.2(b).

     Section 10.2 Resignation or Removal of Owner Trustee or Co-Owner Trustee

     (a) If an Event of Default  under the Sale and  Servicing  Agreement  or an
Event of Default under the Indenture  should occur and be  continuing,  then the
Co-Owner  Trustee will resign in the manner specified in Section 10.2(b) and the
Owner  Trustee  will  assume  the  duties of the  Co-Owner  Trustee  under  this
Agreement.

     (b) The Owner  Trustee or  Co-Owner  Trustee  may at any time resign and be
discharged  from the trusts hereby  created by giving  written notice thereof to
the  Administrator  and the Indenture  Trustee.  Upon  receiving  such notice of
resignation,  the Administrator shall promptly appoint a successor Owner Trustee
or  Co-Owner  Trustee by written  instrument,  in  duplicate,  one copy of which
instrument shall be delivered to the resigning Owner Trustee or Co-Owner Trustee
and one copy to the successor Owner Trustee or Co-Owner Trustee. If no successor
Owner Trustee or Co-Owner Trustee shall have been so appointed and have accepted
appointment  within 30 days after the giving of such notice of resignation,  the
resigning Owner Trustee or Co-Owner  Trustee may petition any court of competent
jurisdiction  for the  appointment  of a  successor  Owner  Trustee or  Co-Owner
Trustee.

     If at any time the Owner  Trustee or  Co-Owner  Trustee  shall  cease to be
eligible in  accordance  with the  provisions  of Section 10.1 and shall fail to
resign after written request  therefor by the  Administrator,  or if at any time
the Owner Trustee or Co-Owner  Trustee shall be legally  unable to act, or shall
be  adjudged  bankrupt  or  insolvent,  or a  receiver  of the Owner  Trustee or
Co-Owner  Trustee or of its property  shall be appointed,  or any public officer
shall take charge or control of the Owner Trustee or Co-Owner  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  then the  Administrator  may remove the Owner  Trustee or Co-Owner
Trustee. If the Administrator shall remove the Owner Trustee or Co-Owner Trustee
under the authority of the immediately  preceding  sentence,  the  Administrator
shall promptly  appoint a successor Owner Trustee or Co-Owner Trustee by written
instrument in duplicate,  one copy of which instrument shall be delivered to the
outgoing  Owner  Trustee or  Co-Owner  Trustee  so  removed  and one copy to the
successor  Owner Trustee or Co-Owner  Trustee,  and shall be responsible for the
payment of all fees owed to the outgoing Owner Trustee or Co-Owner Trustee.


                                      29


<PAGE>


     Any  resignation  or removal of the Owner  Trustee or Co-Owner  Trustee and
appointment of a successor Owner Trustee or Co-Owner  Trustee pursuant to any of
the provisions of this Section 10.2 shall not become  effective until acceptance
of appointment by the successor  Owner Trustee or Co-Owner  Trustee  pursuant to
Section  10.3 and payment of all fees and expenses  owed to the  outgoing  Owner
Trustee or Co-Owner  Trustee.  The  Administrator  shall provide  notice of such
resignation  or removal of the Owner Trustee or Co-Owner  Trustee to each of the
Rating Agencies.

     Section 10.3  Successor  Owner Trustee or Co-Owner  Trustee.  Any successor
Owner Trustee or Co-Owner  Trustee  appointed  pursuant to Section 10.2(b) shall
execute,  acknowledge  and deliver to the  Administrator  and to its predecessor
Owner Trustee or Co-Owner Trustee an instrument accepting such appointment under
this  Agreement,  and thereupon the  resignation  or removal of the  predecessor
Owner  Trustee or Co-Owner  Trustee shall become  effective  and such  successor
Owner Trustee or Co-Owner Trustee,  without any further act, deed or conveyance,
shall become fully vested with all the rights,  powers,  duties, and obligations
of its predecessor under this Agreement, with like effect as if originally named
as Owner Trustee or Co-Owner Trustee.  The predecessor Owner Trustee or Co-Owner
Trustee  shall upon  payment of its fees and expenses  deliver to the  successor
Owner Trustee or Co-Owner  Trustee all documents and  statements and monies held
by it under this Agreement;  and the  Administrator  and the  predecessor  Owner
Trustee or Co-Owner  Trustee shall execute and deliver such  instruments  and do
such other things as may reasonably be required for fully and certainly  vesting
and  confirming  in the  successor  Owner  Trustee or Co-Owner  Trustee all such
rights, powers, duties, and obligations.

     No successor Owner Trustee or Co-Owner Trustee shall accept  appointment as
provided  in this  Section  10.3  unless  at the  time of such  acceptance  such
successor  Owner  Trustee or  Co-Owner  Trustee  shall be  eligible  pursuant to
Section 10.1.

     Upon  acceptance of  appointment  by a successor  Owner Trustee or Co-Owner
Trustee  pursuant to this Section 10.3, the  Administrator  shall mail notice of
the  successor  of such Owner  Trustee or Co-Owner  Trustee to all  Owners,  the
Indenture Trustee, the Noteholders and the Rating Agencies. If the Administrator
fails to mail such notice within 10 days after  acceptance of appointment by the
successor  Owner Trustee or Co-Owner  Trustee,  the  successor  Owner Trustee or
Co-Owner  Trustee  shall  cause such  notice to be mailed at the  expense of the
Administrator.

     Section 10.4 Merger or Consolidation of Owner Trustee or Co-Owner  Trustee.
Any corporation  into which the Owner Trustee or Co-Owner  Trustee may be merged
or converted or with which it may be consolidated  or any corporation  resulting
from any  merger,  conversion  or  consolidation  to which the Owner  Trustee or
Co-Owner  Trustee  shall be a party,  or any  corporation  succeeding  to all or
substantially  all of the  corporate  trust  business  of the Owner  Trustee  or
Co-Owner  Trustee,  shall be the successor of the Owner Trustee Co-Owner Trustee
hereunder, provided such corporation shall be eligible pursuant to Section 10.1,
without the execution or filing of any instrument or any further act on the part
of any of the parties hereto,  anything herein to the contrary  notwithstanding;
provided further that the Owner Trustee or Co-Owner Trustee shall mail notice of
such merger or consolidation to the Rating Agencies.

     Section 10.5  Appointment  of Co-Owner  Trustee or Separate  Owner Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Owner Trust Estate or any Mortgaged  Property may at the time be located,
and for the purpose of performing  certain  duties and  obligations of the Owner
Trustee with respect to the Trust under the Sale and Servicing


                                      30

<PAGE>

Agreement, the Administrator and the Owner Trustee acting jointly shall have the
power and shall  execute  and  deliver  all  instruments  to appoint one or more
Persons approved by the Owner Trustee to act as co-owner  trustee,  jointly with
the Owner Trustee, or separate trustee or separate trustees,  of all or any part
of the Owner Trust Estate,  and to vest in such Person,  in such capacity,  such
title to the Trust, or any part thereof, and, subject to the other provisions of
this Section 10.5, such powers,  duties,  obligations,  rights and trusts as the
Administrator and the Owner Trustee may consider necessary or desirable.  If the
Administrator shall not have joined in such appointment within 25 days after the
receipt by it of a request so to do, the Owner  Trustee  shall have the power to
make such appointment.  No co-owner trustee or separate owner trustee under this
Agreement  shall be  required  to meet the terms of  eligibility  as a successor
trustee  pursuant  to  Section  10.3 and no  notice  of the  appointment  of any
co-trustee or separate owner trustee shall be required pursuant to Section 10.3.

     The Owner Trustee hereby appoints the Indenture Trustee as Co-Owner Trustee
for the purpose of establishing  and  maintaining  the Certificate  Distribution
Account and making the  distributions  therefrom to the Persons entitled thereto
pursuant to Section 5.2 of the Sale and Servicing Agreement.

     Each  separate  owner  trustee and co-owner  trustee  shall,  to the extent
permitted by law, be appointed  and act subject to the  following  provision and
conditions:

          (i) all rights,  powers,  duties and obligations  conferred or imposed
     upon the Owner Trustee  shall be conferred  upon and exercised or performed
     by the Owner  Trustee and such separate  owner trustee or co-owner  trustee
     jointly (it being  understood  that such separate owner trustee or co-owner
     trustee is not  authorized  to act  separately  without  the Owner  Trustee
     joining  in such  act),  except  to the  extent  that  under any law of any
     jurisdiction  in which any particular act or acts are to be performed,  the
     Owner Trustee shall be  incompetent  or  unqualified to perform such act or
     acts,  in  which  event  such  rights,   powers,  duties,  and  obligations
     (including the holding of title to the Trust or any portion  thereof in any
     such jurisdiction) shall be exercised and performed singly by such separate
     owner trustee or co-owner trustee, but solely at the direction of the Owner
     Trustee;  provided that  Co-Owner  Trustee,  in  performing  its duties and
     obligations under the Sale and Servicing  Agreement,  may act separately in
     its capacity as Co-Owner  Trustee without the Owner Trustee joining in such
     Acts.

          (ii) no owner trustee under this Agreement shall be personally  liable
     by reason of any act or  omission  of any other  owner  trustee  under this
     Agreement; and

          (iii) the  Administrator  and the Owner Trustee  acting jointly may at
     any time accept the  resignation of or remove any separate owner trustee or
     co-owner trustee.

     Any notice,  request or other  writing  given to the Owner Trustee shall be
deemed to have been given to the separate owner trustees and co-owner  trustees,
as if given to each of them.  Every  instrument  appointing  any separate  owner
trustee or  co-owner  trustee,  other than this  Agreement,  shall refer to this
Agreement and to the  conditions of this Article X. Each separate  owner trustee
and co-owner trustee,  upon its acceptance of appointment,  shall be vested with
the estates specified in its instrument of appointment,  either jointly with the
Owner  Trustee or  separately,  as may be provided  therein,  subject to all the
provisions of this  Agreement,  specifically  including  every provision of this
Agreement  relating to the conduct of,  affecting the liability of, or affording
protection to, the Owner Trustee.  Each such instrument  shall be filed with the
Owner Trustee and a copy thereof given to the Administrator.


                                      31
<PAGE>



     Any separate owner trustee or co-owner  trustee may at any time appoint the
Owner Trustee as its agent or attorney-in-fact with full power and authority, to
the extent not  prohibited  by law,  to do any lawful act under or in respect of
this  Agreement on its behalf and in its name. If any separate  owner trustee or
co-owner  trustee shall die, become  incapable of acting,  resign or be removed,
all of its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Owner  Trustee,  to the extent  permitted  by law,  without the
appointment  of a new or successor  trustee.  The Owner Trustee and the Co-Owner
Trustee  each agree that upon the  occurrence  and  continuation  of an Event of
Default,  the Co-Owner  Trustee shall resign and, upon ten Business Days' notice
from the  Co-Owner  Trustee,  the Owner  Trustee  shall  assume  the  duties and
obligations of the Co-Owner  Trustee under the Sale and Servicing  Agreement and
this Agreement,  including without  limitation,  the obligations of the Co-Owner
Trustee as Paying Agent pursuant to Section 3.9 hereof.

     The Co-Owner Trustee,  in its capacity as Co-Owner Trustee,  shall not have
any rights, duties or obligations except as expressly provided in this Agreement
and the Sale and Servicing Agreement.

                                   ARTICLE XI

                                  MISCELLANEOUS

     Section 11.1  Supplements and Amendments.  This Agreement may be amended by
the Depositor  and the Owner  Trustee,  with prior written  notice to the Rating
Agencies,   but  without  the  consent  of  any  of  the   Noteholders   or  the
Certificateholders  or the Indenture Trustee, to cure any ambiguity,  to correct
or supplement  any provisions in this Agreement or for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions in
this  Agreement or of modifying in any manner the rights of the  Noteholders  or
the Certificateholders  provided,  however, that such action shall not adversely
affect  in  any   material   respect  the   interests  of  any   Noteholder   or
Certificateholder. An amendment described above shall be deemed not to adversely
affect  in  any   material   respect  the   interests  of  any   Noteholder   or
Certificateholder  if (i) an opinion of counsel is obtained to such effect,  and
(ii) the party  requesting the amendment  satisfies the Rating Agency  Condition
with respect to such amendment.

     This  Agreement  may also be amended from time to time by the Depositor and
the Owner  Trustee,  with the prior written  consent of the Rating  Agencies and
with the prior written consent of the Indenture Trustee, the Holders (as defined
in the Indenture) of Notes evidencing more than 50% of the Outstanding Amount of
the Notes and the Majority Residual  Interestholders,  for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders or
the  Certificateholders;  provided,  however,  that no such amendment  shall (a)
increase  or reduce in any  manner the  amount  of, or  accelerate  or delay the
timing of,  collections of payments on the Loans or distributions  that shall be
required to be made for the benefit of the  Noteholders (b) reduce the aforesaid
percentage of the  Outstanding  Amount of the Notes or the Percentage  Interests
required to consent to any such  amendment,  in either case of clause (a) or (b)
without the consent of the holders of all the outstanding Notes, and in the case
of clause (b) without the consent of the holders of all the outstanding Residual
Interest Instruments.

     Promptly  after the execution of any such  amendment or consent,  the Owner
Trustee shall furnish written notification of the substance of such amendment or
consent to each Residual  Interestholder,  the Indenture Trustee and each of the
Rating Agencies.


                                      32

<PAGE>


     It shall  not be  necessary  for the  consent  of  Certificateholders,  the
Noteholders  or the Indenture  Trustee  pursuant to this Section 11.1 to approve
the  particular  form of any  proposed  amendment  or  consent,  but it shall be
sufficient if such consent shall  approve the substance  thereof.  The manner of
obtaining such consents (and any other consents of  Certificateholders  provided
for in this  Agreement or in any other Basic  Document)  and of  evidencing  the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Owner Trustee may prescribe.

     Promptly after the execution of any amendment to the  Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

     Prior  to  the  execution  of  any  amendment  to  this  Agreement  or  the
Certificate  of Trust,  the Owner  Trustee shall be entitled to receive and rely
upon an Opinion of Counsel  stating  that the  execution  of such  amendment  is
authorized or permitted by this Agreement.  The Owner Trustee may, but shall not
be obligated to, enter into any such amendment which affects the Owner Trustee's
own rights, duties or immunities under this Agreement or otherwise.

     Section  11.2 No Legal Title to Owner Trust  Estate in  Certificateholders.
The Certificateholders shall not have legal title to any part of the Owner Trust
Estate. The  Certificateholders  shall be entitled to receive distributions with
respect to their undivided  ownership  interest  therein only in accordance with
Article V and Article IX. No transfer, by operation of law or otherwise,  of any
right,  title, or interest of the  Certificateholders  to and in their ownership
interest in the Owner Trust Estate shall operate to terminate  this Agreement or
the trusts  hereunder  or entitle  any  transferee  to an  accounting  or to the
transfer to it of legal title to any part of the Owner Trust Estate.

       Section 11.3  Limitations  on Rights of Others.  The  provisions  of this
Agreement are solely for the benefit of the Owner Trustee,  the  Depositor,  the
Owners,  the  Administrator  and, to the extent expressly  provided herein,  the
Indenture  Trustee and the Noteholders,  and nothing in this Agreement,  whether
express or implied,  shall be construed to give to any other Person any legal or
equitable  right,  remedy  or claim in the  Owner  Trust  Estate  or under or in
respect of this Agreement or any covenants,  conditions or provisions  contained
herein.

     Section 11.4 Notices. (a) Unless otherwise expressly specified or permitted
by the terms  hereof,  all notices shall be in writing and shall be deemed given
upon receipt by the intended  recipient or three  Business Days after mailing if
mailed by  certified  mail,  postage  prepaid  (except  that notice to the Owner
Trustee shall be deemed given only upon actual receipt by the Owner Trustee), at
the  following  addresses:  (i) if to the Owner  Trustee,  its  Corporate  Trust
Office; (iii) if to the Depositor,  Home Equity Securitization Corp., Attention:
_________________;  (iv) if to the  Co-Owner  Trustee,  _______________________,
_______________, Attention: ______________________________;  or, as to each such
party,  at such other  address as shall be designated by such party in a written
notice to each other party.

     (b) Any notice  required or  permitted  to be given to a  Certificateholder
shall be given by  first-class  mail,  postage  prepaid,  at the address of such
Certificateholder  as shown in the  Certificate  Register.  Any notice so mailed
within the time prescribed in this Agreement  shall be conclusively  presumed to
have been duly given, whether or not the Certificateholder receives such notice.



                                      33

<PAGE>


     Section  11.5  Severability.  Any  provision  of  this  Agreement  that  is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

     Section 11.6 Separate  Counterparts.  This Agreement may be executed by the
parties  hereto in separate  counterparts,  each of which when so  executed  and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

     Section 11.7 Successors and Assigns. All covenants and agreements contained
herein shall be binding upon,  and inure to the benefit of, the  Depositor,  the
Owner   Trustee,   the   Co-Owner   Trustee   and  its   successors   and   each
Certificateholder  and its  successors  and  permitted  assigns,  all as  herein
provided. Any request, notice, direction, consent, waiver or other instrument or
action by a  Certificateholder  shall bind the  successors  and  assigns of such
Certificateholder.

     Section 11.8 No Petition. The Owner Trustee (not in its individual capacity
but solely as Owner  Trustee) and the Co-Owner  Trustee,  by entering  into this
Agreement, each Certificateholder,  by accepting a Residual Interest Instrument,
and the Indenture  Trustee and each Noteholder by accepting the benefits of this
Agreement,  hereby  covenant and agree that they will not at any time  institute
against  the  General  Partner,  the  Depositor  or the  Trust,  or  join in any
institution  against  the  General  Partner  or the  Trust of,  any  bankruptcy,
reorganization,  arrangement,  insolvency or liquidation  proceedings,  or other
proceedings  under any United States federal or state  bankruptcy or similar law
in  connection   with  any  obligations   relating  to  the  Residual   Interest
Instruments, the Notes, this Agreement or any of the Basic Documents.

     Section 11.9 No Recourse.  Each  Certificateholder  by accepting a Residual
Interest Instrument acknowledges that such Certificateholder's Residual Interest
Instrument  represents  a  beneficial  interest  in the Trust  only and does not
represent an interest in or an obligation of the Servicer,  the  Depositor,  the
Administrator,  the Owner Trustee, the Co-Owner Trustee or any affiliate thereof
and no recourse may be had against such parties or their  assets,  except as may
be expressly set forth or contemplated in this Agreement,  the Residual Interest
Instruments or the Basic Documents.

     Section 11.10 Headings.  The headings of the various  Articles and Sections
herein are for  convenience  of reference only and shall not define or limit any
of the terms or provisions hereof.

     Section  11.11   GOVERNING  LAW.  THIS  AGREEMENT  SHALL  BE  CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF  DELAWARE,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 11.12 Bankruptcy Matters. No party to this Agreement shall take any
action to cause the Issuer to  dissolve  in whole or in part or file a voluntary
petition  or  otherwise  initiate  proceedings  to have the  Issuer  adjudicated
bankrupt or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings  against the Issuer,  or file a petition  seeking or  consenting  to
reorganization or relief of the Issuer as debtor under any applicable federal or
state law relating


                                      34




<PAGE>


to  bankruptcy,  insolvency  or other  relief for  debtors  with  respect to the
Issuer;  or  seek  or  consent  to the  appointment  of any  trustee,  receiver,
conservator,  assignee,  sequestrator,  custodian,  liquidator (or other similar
official) of the Issuer or of all or any substantial  part of the properties and
assets of the Issuer, or cause the Issuer to make any general assignment for the
benefit of creditors of the Issuer or take any action in  furtherance  of any of
the above actions unless each Certificateholder  shall have provided its written
consent, stating that it reasonably believes the Issuer to be insolvent.

     IN WITNESS WHEREOF,  the parties hereto have caused this Trust Agreement to
be duly executed by their respective  officers  hereunto duly authorized,  as of
the day and year first above written.


                                    HOME EQUITY SECURITIZATION CORP.


                                    By: _______________________________

                                    Name: _____________________________

                                    Title: ____________________________



                                    ________________________________, not in
                                    its individual capacity but solely as Owner
                                    Trustee



                                    By: _______________________________

                                    Name: _____________________________

                                    Title: ____________________________



                                    _______________________________, not in
                                    its individual  capacity  but solely as
                                    Co-Owner Trustee and Paying Agent


                                    By: _______________________________

                                    Name: _____________________________

                                    Title: ____________________________



                                      35


<PAGE>


                      FORM OF RESIDUAL INTEREST INSTRUMENT


THE  RESIDUAL  INTEREST  IN THE  TRUST  REPRESENTED  BY THIS  RESIDUAL  INTEREST
INSTRUMENT  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES ACT OF
1933,  AS AMENDED (THE  "ACT"),  OR ANY STATE  SECURITIES  LAWS.  THIS  RESIDUAL
INTEREST MAY BE DIRECTLY OR INDIRECTLY  OFFERED OR SOLD OR OTHERWISE DISPOSED OF
(INCLUDING PLEDGED) BY THE HOLDER HEREOF ONLY TO (I) A "QUALIFIED  INSTITUTIONAL
BUYER"  AS  DEFINED  IN RULE  144A  UNDER  THE  ACT,  IN A  TRANSACTION  THAT IS
REGISTERED  UNDER THE ACT AND APPLICABLE STATE SECURITIES LAWS OR THAT IS EXEMPT
FROM THE  REGISTRATION  REQUIREMENTS  OF THE ACT  PURSUANT TO RULE 144A AND SUCH
LAWS OR (II) A PERSON INVOLVED IN THE  ORGANIZATION OR OPERATION OF THE TRUST OR
AN AFFILIATE OF SUCH A PERSON WITHIN THE MEANING OF RULE 3a-7 OF THE  INVESTMENT
COMPANY  ACT OF 1940,  AS AMENDED  (INCLUDING,  BUT NOT  LIMITED TO, HOME EQUITY
SECURITIZATION  CORP.) IN A  TRANSACTION  THAT IS  REGISTERED  UNDER THE ACT AND
APPLICABLE  STATE  SECURITIES  LAWS OR  THAT IS  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  OF THE ACT AND SUCH LAWS.  NO PERSON IS OBLIGATED TO REGISTER THIS
RESIDUAL INTEREST UNDER THE ACT OR ANY STATE SECURITIES LAWS.

NO TRANSFER OF THIS  RESIDUAL  INTEREST  INSTRUMENT OR ANY  BENEFICIAL  INTEREST
THEREIN SHALL BE MADE TO ANY PERSON UNLESS THE OWNER TRUSTEE AND THE CERTIFICATE
REGISTRAR  HAVE  RECEIVED A CERTIFICATE  FROM THE  TRANSFEREE TO THE EFFECT THAT
SUCH  TRANSFEREE  IS NOT (I) AN  "EMPLOYEE  BENEFIT  PLAN" WITHIN THE MEANING OF
SECTION 3(3) OF THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  THAT IS  SUBJECT  TO TITLE I OF  ERISA,  (II) OF "PLAN"  WITHIN  THE
MEANING OF SECTION  4975(E)(1) OF THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED
(THE  "CODE"),  THAT IS SUBJECT TO SECTION  4975 OF THE CODE OR (III) AN ENTITY,
INCLUDING  AN  INSURANCE  COMPANY  SEPARATE  ACCOUNT OR GENERAL  ACCOUNT,  WHOSE
UNDERLYING  ASSETS ARE DEEMED TO INCLUDE  ASSETS OF A PLAN  DESCRIBED  IN (I) OR
(II) ABOVE BY REASON OF SUCH PLAN'S INVESTMENT IN THE ENTITY.

                             __________ TRUST _____


                          RESIDUAL INTEREST CERTIFICATE

No. 1-T

       THIS  CERTIFIES  THAT  _______________,  (the "Owner") is the  registered
owner of a 99% residual interest in ________________ Trust _______ (the "Trust")
existing  under the laws of the State of Delaware  and  created  pursuant to the
Trust Agreement dated as of  __________________  (the "Trust  Agreement")  among
Home Equity Securitization  Corp., as the Depositor,  [ ______________ ], not in
its  individual  capacity but solely in its fiduciary  capacity as owner trustee
under     the     Trust     Agreement     (the     "Owner      Trustee")     and
________________________________, as Co-Owner Trustee (the "Co-Owner Trustee").

                                      36

<PAGE>

Capitalized terms used but not defined herein have the meanings assigned to them
in the Trust  Agreement.  The Owner Trustee,  on behalf of the Issuer and not in
its individual  capacity,  has executed this Residual Interest Instrument by one
of its duly authorized  signatories as set forth below.  This Residual  Interest
Instrument is one of the Residual Interest  Instruments referred to in the Trust
Agreement  and is issued  under and is  subject  to the  terms,  provisions  and
conditions of the Trust Agreement to which the holder of this Residual  Interest
Instrument  by virtue of the  acceptance  hereof  agrees and by which the holder
hereof is bound.  Reference is hereby made to the Trust  Agreement  and the Sale
and Servicing  Agreement for the rights of the holder of this Residual  Interest
Instrument,  as well as for the terms and conditions of the Trust created by the
Trust Agreement.

     The holder, by its acceptance hereof,  agrees not to transfer this Residual
Interest  Instrument  except in  accordance  with  terms and  provisions  of the
Agreement.

     THIS RESIDUAL INTEREST INSTRUMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE
LAWS  OF THE  STATE  OF  DELAWARE,  WITHOUT  REFERENCE  TO ITS  CONFLICT  OF LAW
PROVISIONS,  AND THE OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     IN WITNESS  WHEREOF,  the Owner Trustee,  on behalf of the Trust and not in
its individual capacity, has caused this Residual Interest Instrument to be duly
executed.



                                    _____________ TRUST 1997-2


                                    By:  _______________________, not in its
                                         individual  capacity  but  solely as
                                         Owner Trustee under the Trust Agreement


                                     By:______________________________
                                           Authorized Signatory



                                  37







<PAGE>


DATED:___________




                          CERTIFICATE OF AUTHENTICATION

     This is one of the Residual  Interest  referred to in the  within-mentioned
Agreement.


                                    
                                    ___________________________________ as
                                     Authenticating Agent


                                     By:_____________________________
                                           Authorized Signatory










                                      38


<PAGE>

                                   ASSIGNMENT



   FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto


PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE



_______________________________________________________________________________
(Please print or type name and address, including postal zip code, of
assignee)



_______________________________________________________________________________
the within Instrument, and all rights thereunder, hereby irrevocably
constituting and appointing



____________________________________________________________________ Attorney to
transfer said Instrument on the books of the Certificate  Registrar, with full 
power of substitution in the premises.



Dated:________________

                                    _________________________________________*/
                                          Signature Guaranteed:



                                    _________________________________________*/



_______________________

*/ NOTICE:  The signature  to this assignment  must correspond  with the name as
it appears upon the face of the within  Residual  Interest  Instrument  in every
particular,  without  alteration,  enlargement  or  any  change  whatever.  Such
signature  must be guaranteed by a member firm of the New York Stock Exchange or
a commercial bank or trust company.







                                      39

   
                                                            February 5, 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. As to
various questions of fact material to such opinion, we have relied, to the
extent we deemed appropriate, upon representations, statements and certificates
of officers and representatives of Company and others.
    
     We are admitted to the Bar of the State of New York and 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 State of New York.

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

     1. When the issuance, execution and delivery of each Series of Notes have
been authorized by all necessary corporate action of the Company in accordance
with the provisions of the related Agreement or Agreements, and when such Notes
have been duly executed and delivered, authenticated by the Trustee and sold as
described in the Registration Statement, assuming that the terms of such Notes
are otherwise in compliance with applicable law at such time, such Notes will
constitute valid and binding obligations of the issuer thereof in accordance
with their terms and the terms of such Agreement or Agreements. 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 issuance, execution and delivery of each Series of Certificates
have been authorized by all necessary corporate action of the Company in
accordance with the provisions of the related Agreement or Agreements, and when
such Certificates have been duly executed and delivered, authenticated by the
Trustee and sold as described in the Registration Statement, assuming that the
terms of such Certificates are otherwise in compliance with applicable law at
such time, such Certificates will be legally issued, fully paid and
non-assessable.

     3. The statements set forth in the Prospectus under the heading "Material
Federal Income Tax Consequences", to the extent they constitute matters of law
or legal conclusions with respect thereto, provide a fair and accurate summary
of all material federal income tax consequences of an investment in the
Securities.

     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 captions
"Material Federal Income Tax Consequences " and "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.



                                                                    EXHIBIT 99.1
                                                   FORM OF PROSPECTUS SUPPLEMENT


<PAGE>

PROSPECTUS SUPPLEMENT
(To Prospectus dated __________, 1998)                 $________________

                   _________________________ Trust _________

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

                       $__________ Class A-1 Certificates

                       $__________ Class A-2 Certificates

                       $__________ Class A-3 Certificates

                       $__________ Class A-4 Certificates


                                ----------------
                                    (Seller)


                                ----------------
                                   (Servicer)

                        Home Equity Securitization Corp.

                                  (Depositor)

              Mortgage Pass-Through Certificates, Series _________

          Principal and interest payable monthly, commencing _________

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

     The ________________  Series _________ Mortgage  Pass-Through  Certificates
(the  "Certificates")  will consist of four Classes of senior  Certificates (the
"Class  A-1  Certificates",   the  "Class  A-2  Certificates",  the  "Class  A-3
Certificates",  the "Class A-4  Certificates"  and,  collectively,  the "Class A
Certificates"),   and  one  Class  of  residual   Certificates   (the  "Class  R
Certificates").  Only the Class A  Certificates  are being offered  hereby.  The
Class A-1  Pass-Through  Rate is an adjustable  rate which shall be equal to the
lesser of the London  interbank  offered rate for one-month U.S. dollar deposits
("LIBOR")  plus ___% per annum and the  Weighted  Average  Rate Cap (as  defined
herein),  the Class A-2  Pass-Through  Rate is a fixed rate of _____% per annum,
the Class A-3  Pass-Through  Rate is a fixed  rate of ____% per  annum,  and the
Class A-4  Pass-Through  Rate is a fixed rate of ______%  per annum  (subject to
certain  step-up  provisions  described  herein).  Interest  on  the  Class  A-1
Certificates  is payable on the basis of a _____-day  year and the actual number
of  days  elapsed.  Interest  on the  Class  A-2  Certificates,  the  Class  A-3
Certificates  and the Class A-4  Certificates  is payable monthly at one-twelfth
the related Pass-Through Rate.

     The  Certificates  will  evidence in the  aggregate  all of the  beneficial
ownership  interests in a specified  portion of a trust fund (the "Trust") whose
assets will be divided into two  segregated  pools of assets  ("Group I", "Group
II" and, generically, a "Group"). The assets of the Trust will consist primarily
of (i) a pool of home  equity  floating  rate  revolving  credit line loans (the
"HELOCs")  and (ii) a pool of closed  end  fixed  rate home  equity  loans  (the
"HELs")  secured in either case by mortgages on  residential  one-to-four-family
properties  (the  "Loans" and together  with all other assets of the Trust,  the
"Trust  Fund").  An election will be made to treat  certain  assets of the Trust
Fund as a REMIC (the  "_________  REMIC").  The  HELOCs  will be  assigned  to a
separate  group  ("Group I") and the HELs will be  assigned to a separate  group
("Group II").  The interest  rate on the HELOCs will be adjustable  based on the
highest  prime rate  published in the "Money  Rates"  section of The Wall Street
Journal on the last Business Day of the month of the applicable period. The HELs
will each bear interest at fixed rates.

                                INSURERER'S LOGO

     The Depositor has caused _________ (the "Certificate Insurer") to issue two
certificate  guaranty insurance policies (the "Certificate  Insurance Policies")
for the  benefit  of the Class A  Certificateholders  pursuant  to which it will
guarantee  certain  payments  to the  Class A  Certificateholders  as  described
herein.

                                                  (Cover continued on next page)

     Prospective  Investors  should  consider  the factors set forth under "Risk
Factors" appearing on pages S-__ through S-__

     If  purchased at a price other than par, a Class A  Certificate's  yield to
maturity  will be  sensitive  to the  rate  and  timing  of  principal  payments
(including  prepayments)  on the Loans,  the majority of which may be prepaid at
any time without penalty.  Investors in the Class A Certificates should consider
the associated risks,  including,  in the case of Class A Certificates purchased
at a discount (or premium),  the risk that a slower (or faster) than anticipated
rate of payments in respect of principal  (including  prepayments)  on the Loans
could result in an actual yield that is lower than anticipated. See "Description
of  the   Certificates--Flow   of  Funds"  in  this  Prospectus  Supplement  and
"Prepayment and Yield Considerations" in the Prospectus.

THESE SECURITIES DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR,
     THE ORIGINATOR, THE SERVICER, THE CERTIFICATE INSURER, THE TRUSTEE OR
      ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR 
           THE UNDERLYING LOANS WILL BE INSURED OR GUARANTEED BY ANY
                     GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

  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 SUPPLEMENT OR THE PROSPECTUS. ANY
                       REPRESENTATION TO THE CONTRARY IS A
                                CRIMINAL OFFENSE.

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

     The Class A Certificates will be purchased by _________ (the "Underwriter")
from the Depositor and will be offered by the  Underwriter  from time to time to
the public in  negotiated  transactions  or  otherwise  at varying  prices to be
determined at the time of sale.

     Proceeds to the Depositor from the sale of the Class A Certificates will be
approximately   $________________before   deducting   expenses  payable  by  the
Depositor estimated to be approximately $___________in the aggregate, and before
adding  accrued  interest.   See  "Plan  of  Distribution"  in  this  Prospectus
Supplement.

     The Class A  Certificates  are offered by the  Underwriter  when, as and if
issued,  subject to delivery by the Depositor and acceptance by the Underwriter,
to prior  sale and to  withdrawal,  cancellation  or  modification  of the offer
without notice.  It is expected that the Class A Certificates  will be available
for delivery through the facilities of The Depository Trust Company,  CEDEL S.A.
and Euroclear on or about _________.

     ---------

     The date of this Prospectus Supplement is ________________


<PAGE>

(Cover continued from previous page)

     Additional HELOCs and HELs (the "Subsequent Loans") may be purchased by the
Trust from time to time on or before  _____________ from funds on deposit in the
pre-funding account held by the _________ REMIC (the "Pre-Funding Account"), and
any such  HELOCs  shall be  allocated  to  Group I and any  such  HELs  shall be
allocated to Group II. On the Issue Date an aggregate cash amount of $_____ from
the proceeds of the sale of the Class A-1 Certificates  allocated to Group I and
$_____ from the  proceeds of the sale of the Class A-2  Certificates,  the Class
A-3 Certificates  and the Class A-4  Certificates  allocated to Group II will be
deposited with the Trustee in the Pre-Funding Account.

     Distributions  in respect of interest will be made on the ___th day of each
month  or,  if the  ___th  day is not a  Business  Day,  on the next  succeeding
Business  Day,  commencing on _________  (each,  a  "Remittance  Date"),  to the
holders of Certificates to the extent described herein. On each Remittance Date,
the amount of interest distributed in respect of the Class A-1 Certificates will
equal the interest accrued at the Class A-1 Pass-Through  Rate during the period
commencing  on the  ___th day of the month  immediately  preceding  the month in
which such  Remittance  Date  occurs and ending on the ___th day of the month in
which such Remittance Date occurs,  and will be calculated  based on actual days
elapsed  divided by _____.  On each  Remittance  Date,  the  amount of  interest
distributed in respect of the Class A-2 Certificates, the Class A-3 Certificates
and the Class A-4 Certificates  will equal the interest accrued at the Class A-2
Pass-Through  Rate, Class A-3 Pass-Through Rate and Class A-4 Pass-Through Rate,
respectively,  during the period  commencing  on the first day and ending on the
last day of the month  immediately  preceding the month in which such Remittance
Date  occurs,  and will be  calculated  based on an  assumed  year of _____ days
consisting of twelve _____ day months.

     There is  currently no secondary  market for the Class A  Certificates  and
there can be no  assurance  that a secondary  market will develop or, if it does
develop, that it will provide Certificateholders with liquidity of investment at
any particular time or for the life of the Class A Certificates.

     An  election  will be made to treat the  _________  REMIC as a real  estate
mortgage  investment  conduit (a "REMIC") for federal  income tax  purposes.  As
described more fully herein and in the Prospectus, the Class A Certificates will
constitute   "regular  interests"  in  the  _________  REMIC  and  the  Class  R
Certificates  will constitute a "residual  interest" in the _________ REMIC. See
"Summary  Terms of the  Certificates--  Federal  Income Tax Status" and "Certain
Federal Income Tax  Considerations" in this Prospectus  Supplement and "Material
Federal Income Tax Consequences--REMIC Securities" in the Prospectus.

     The Class A Certificates  described  herein represent a Class of a separate
series of Certificates being offered by the Depositor from time to time pursuant
to the Prospectus dated __________ accompanying this Prospectus Supplement.  The
Prospectus shall not be considered complete without this Prospectus  Supplement.
Any prospective investor should not purchase any Class A Certificates  described
herein  unless  it shall  have  received  the  Prospectus  and  this  Prospectus
Supplement.   The  Prospectus  contains  important  information  regarding  this
offering which is not contained herein,  and prospective  investors are urged to
read the Prospectus and this Prospectus Supplement in full.

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

     Until ninety days from 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 this 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.





                                      S-3
<PAGE>

- --------------------------------------------------------------------------------
                       SUMMARY TERMS OF THE CERTIFICATES

     The  following  is  qualified  in its entirety by reference to the detailed
information  appearing  elsewhere  in  this  Prospectus  Supplement  and  in the
Prospectus.  Capitalized terms used herein and not otherwise defined herein have
the meanings  assigned in the Prospectus.  See "Index of Significant  Prospectus
Supplement  Definitions"  herein and "Index of Significant  Definitions"  in the
Prospectus.

Title of Securities ..............________________,  Series  _________  Mortgage
                                       Pass-Through  Certificates,   Class  A-1,
                                       Class A-2, Class A-3, Class A-4 and Class
                                       R (the "Certificates").

Trust ............................_________________________  Trust _________,  a
                                       trust to be formed  under the laws of the
                                       State of ________

Depositor ........................Home Equity    Securitization    Corp.    (the
                                       "Depositor").  See "The Depositor" in the
                                       Prospectus.

Servicer .........................________________   ("_________",   or  in  its
                                       capacity  as  servicer,  the  "Servicer")
                                       will act as  Servicer  for the Trust Fund
                                       and,  in  that  capacity,   will  provide
                                       customary    servicing   functions   with
                                       respect  to  the  Loans   pursuant  to  a
                                       Pooling  and  Servicing   Agreement  (the
                                       "Pooling and Servicing  Agreement") among
                                       the    Depositor,    the   Servicer   and
                                       _________,  a _________ (the  "Trustee"),
                                       will  provide   certain  reports  to  the
                                       Trustee and will make certain advances to
                                       the extent  described in this  Prospectus
                                       Supplement.  See  "The  Trustee"  in this
                                       Prospectus  Supplement  and "Servicing of
                                       the Loans and Contract--The  Servicer" in
                                       the Prospectus.

Seller ...........................The  Depositor  will  acquire  the Loans  from
                                       ________________  (in its capacity as the
                                       seller to the  Depositor  the  "Seller").
                                       The Seller  will  acquire  the Loans from
                                       _________      _________      ("_________
                                       _________").

Certificates Offered .............The  Certificates  will  consist  of the Class
                                       A-1   Certificates    (the   "Class   A-1
                                       Certificates"),     the     Class     A-2
                                       Certificates      (the     "Class     A-2
                                       Certificates"),     the     Class     A-3
                                       Certificates      (the     "Class     A-3
                                       Certificates")    and   the   Class   A-4
                                       Certificates      (the     "Class     A-4
                                       Certificates"  and collectively  with the
                                       Class  A-1  Certificates,  the  Class A-2
                                       Certificates    and   the    Class    A-3
                                       Certificates, the "Class A Certificates")
                                       and one  class of  residual  Certificates
                                       (the  "Class R  Certificates").  Only the
                                       Class A Certificates are offered hereby.

Cut-Off Date .....................The  close of business on _________.

Issue Date .......................On   or about _________ (the "Issue Date").

First Remittance Date ............_________.  Distributions  on the Certificates
                                       will  be made  on the  ___th  day of each
                                       month  (or,  if such  ___th  day is not a
                                       Business  Day,  on  the  next  succeeding
                                       Business   Day)  (each,   a   "Remittance
                                       Date"). "Business Day" shall mean any day
                                       other than (i) a Saturday  or Sunday,  or
                                       (ii)   any   day   on    which    banking
                                       institutions  located  in the  States  of
                                       _________ or _________ are  authorized or
                                       obligated  by law or  executive  order to
                                       close.

Record Date ......................All  distributions  will  be  made  by  or  on
                                       behalf of the  Trustee to the  persons in
                                       whose   names   the    Certificates   are
                                       registered
- --------------------------------------------------------------------------------


                                      S-4
<PAGE>

- --------------------------------------------------------------------------------
                                       at the close of  business on the last day
                                       of   the   calendar   month   immediately
                                       preceding the related Remittance Date.

Description of Certificates;
  Denominations ..................General.  The  _________  REMIC  and the Trust
                                       Fund will be formed and the  Certificates
                                       will be issued  pursuant  to the  Pooling
                                       and Servicing Agreement. The Certificates
                                       will  represent  the  entire   beneficial
                                       ownership   interest  in  the   _________
                                       REMIC.  The assets of the _________ REMIC
                                       will consist  primarily of the  principal
                                       balances  as of the  Cut-Off  Date  (such
                                       principal  balances  with  respect  to an
                                       individual  Loan, the "Trust Balance") of
                                       (i) the pool of HELOCs  evidenced by loan
                                       agreements (each, a "Loan Agreement") and
                                       (ii)  the  pool  of  HELs   evidenced  by
                                       promissory notes, in each case secured by
                                       mortgages    or   deeds   of   trust   on
                                       residential one-to-four-family properties
                                       (such    properties,    the    "Mortgaged
                                       Properties" and such pools  collectively,
                                       the  "Mortgage  Pool").   Any  additional
                                       balances added to the HELOCs ("Additional
                                       Balances")   (which  will  not  serve  as
                                       collateral for the Certificates) shall be
                                       held  by the  Trust  Fund  as a  separate
                                       Mortgage  Pool  (the   "Additional   Loan
                                       Group").  See  "Description of the Loans"
                                       in  this   Prospectus   Supplement.   The
                                       Pooling  and  Servicing   Agreement  will
                                       designate   each   Mortgage   Pool  as  a
                                       sub-trust to be held by the Trustee.

                                       In addition, the  Depositor   has  caused
                                       _________ (the "Certificate  Insurer") to
                                       issue two certificate  guaranty insurance
                                       policies  (the   "Certificate   Insurance
                                       Policies")  one relating to the Class A-1
                                       Certificates  and  one  relating  to  the
                                       Class  A-2  Certificates,  the  Class A-3
                                       Certificates    and   the    Class    A-4
                                       Certificates   for  the  benefit  of  the
                                       related   Class   A   Certificateholders,
                                       pursuant  to  which  it  will   guarantee
                                       certain  payments  to the Trustee for the
                                       benefit   of   the   related    Class   A
                                       Certificateholders, as described herein.

                                  Book-Entry  Form.  The  Class  A  Certificates
                                       initially  will be issued  in  book-entry
                                       form, in minimum  denominations of $_____
                                       initial  principal  balance with integral
                                       multiples   thereof   (except   for   one
                                       Certificate  of each  Class  which may be
                                       issued in a lesser  amount).  The Class A
                                       Certificates are sometimes referred to in
                                       this Prospectus Supplement as "Book-Entry
                                       Certificates."  No  person  acquiring  an
                                       interest in the  Book-Entry  Certificates
                                       (a  "Beneficial  Owner") will be entitled
                                       to  receive  a   definitive   certificate
                                       representing  such  person's  interest in
                                       the  _________  REMIC,  except  under the
                                       limited  circumstances  described herein.
                                       Beneficial Owners may elect to hold their
                                       interests  through The  Depository  Trust
                                       Company ("DTC"), in the United States, or
                                       Centrale   de   Livraison   des   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.  In general,  "Certificateholder"
                                       or  "Holder"  shall  mean each  Person in
- --------------------------------------------------------------------------------


                                      S-5
<PAGE>

- --------------------------------------------------------------------------------
                                       whose name a Certificate is registered in
                                       the   Certificate    Register   and   the
                                       Book-Entry Certificates initially will be
                                       represented  by a single  certificate  in
                                       respect   of  each  of  the   Class   A-1
                                       Certificates, the Class A-2 Certificates,
                                       the Class A-3  Certificates and the Class
                                       A-4  Certificates  registered in the name
                                       of Cede & Co. ("Cede"), which will be the
                                       "Holder" or  "Certificateholder"  of such
                                       Certificates,  as the  nominee  of DTC or
                                       CEDEL  or  Euroclear  (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   _________
                                       ("________"),  the relevant  depositories
                                       of CEDEL or Euroclear,  respectively, and
                                       each  participating  member  of DTC.  The
                                       rights of  Beneficial  Owners may only be
                                       exercised    through    DTC    and    its
                                       participating  organizations,  except  as
                                       otherwise specified herein.

                                  See  "Description of the Certificates  --Book-
                                       Entry   Registration"  and  "--Definitive
                                       Certificates"    in    this    Prospectus
                                       Supplement.

The Mortgage Pool ................The  statistical   information  regarding  the
                                       Loans and the Mortgaged  Properties which
                                       is   presented    in   this    Prospectus
                                       Supplement     is    based    upon    the
                                       characteristics  of the respective  Group
                                       within the Mortgage  Pool as of the close
                                       of business on the Cut-Off  Date.  Unless
                                       otherwise indicated,  all percentages set
                                       forth in this  Prospectus  Supplement are
                                       based   upon  the   aggregate   Principal
                                       Balances  of the  Loans  in  the  related
                                       Group as of the Cut-Off  Date,  which was
                                       $_____ with  respect to HELOCs  allocated
                                       to Group I and  $_____  with  respect  to
                                       HELs allocated to Group II.

                                       The  Trust  Balance  of the  HELOCs to be
                                       included  in Group I will be home  equity
                                       revolving  credit line loans evidenced by
                                       Loan  Agreements and secured by mortgages
                                       (of which  approximately ____% by Cut-Off
                                       Date   principal   balance   are   second
                                       mortgages  and the remainder of which are
                                       first  mortgages)  or  deeds  of trust on
                                       one-to-four       family      residential
                                       properties,   a  substantial  portion  of
                                       which are located in the northern half of
                                       the State of  _________  and in  selected
                                       metropolitan  markets  in the  States  of
                                       _________,   _________,   _________   and
                                       _________,  which generally have original
                                       terms to stated maturity of approximately
                                       ____  years  and  which  have   scheduled
                                       payments of  interest  only for the first
                                       ten  years  of  their  respective  terms.
                                       Commencing  in its  eleventh  year,  each
                                       HELOC  has   scheduled   payments   on  a
                                       ten-year fully amortizing basis.

                                       The  Trust  Balance  of  the  HELs  to be
                                       included  in Group II will be closed  end
                                       fixed rate home equity loans evidenced by
                                       promissory notes and secured by mortgages
                                       (of which  approximately ____% by Cut-Off
                                       Date   principal   balance
- --------------------------------------------------------------------------------

                                      S-6
<PAGE>

- --------------------------------------------------------------------------------
                                       are second mortgages and the remainder of
                                       which  are first  mortgages)  or deeds of
                                       trust on one-to-four  family  residential
                                       properties,   a  substantial  portion  of
                                       which are located in the northern half of
                                       the State of  _________  and in  selected
                                       metropolitan  markets  in the  States  of
                                       _________,   _________,   _________   and
                                       _________  of which  approximately  ____%
                                       have original terms to stated maturity of
                                       approximately  _____  years  or less  and
                                       approximately   _____%   of  which   have
                                       original  terms  to  stated  maturity  of
                                       approximately  _____  years or less,  and
                                       which  provide  for  substantially  equal
                                       payments  in  an  amount   sufficient  to
                                       amortize the HEL over its term.

                                       Unless    otherwise    provided   in   an
                                       applicable supplement hereto, the Monthly
                                       Payments for each Loan will be due on the
                                       fifteenth day of each month (each, a "Due
                                       Date").  See  "Description  of the Loans"
                                       herein.

                                       On the Issue Date,  $_____ (the "Original
                                       Group  I  Pre-Funded  Amount")  from  the
                                       proceeds  of the  sale of the  Class  A-1
                                       Certificates  will be deposited  with the
                                       Trustee,   held  as  an   asset   of  the
                                       _________  REMIC and used to purchase the
                                       Subsequent Loans which are HELOCs. On the
                                       Issue Date,  $_____ (the "Original  Group
                                       II Pre-Funded  Amount") from the proceeds
                                       of   the   sale   of   the    Class   A-2
                                       Certificates,  the Class A-3 Certificates
                                       and the  Class A-4  Certificates  will be
                                       deposited  with the  Trustee,  held as an
                                       asset of the _________  REMIC and used to
                                       purchase the  Subsequent  Loans which are
                                       HELs. The Subsequent Loans, if available,
                                       will   be    originated    by   _________
                                       _________, sold by _________ _________ to
                                       the  Seller,  sold by the  Seller  to the
                                       Depositor  and then sold by the Depositor
                                       to the Trust.  The Subsequent  Loans,  as
                                       well  as  all  Loans,   must  conform  to
                                       certain specified characteristics.

                                       The  Trust  Fund  will  be  obligated  to
                                       purchase the  Subsequent  Loans from time
                                       to  time  on  or   before   _____________
                                       subject to the availability  thereof.  In
                                       connection    with   each   purchase   of
                                       Subsequent  Loans, the Trust Fund will be
                                       required  to pay to the  Depositor a cash
                                       purchase price of _____% of the principal
                                       amount   thereof  from  the   Pre-Funding
                                       Account.  The Depositor will be obligated
                                       to sell  Subsequent  Loans  to the  Trust
                                       Fund   and  the   Trust   Fund   will  be
                                       obligated, subject to the satisfaction of
                                       certain conditions  described therein, to
                                       purchase  such  Subsequent   Loans.   The
                                       Depositor  will  designate  as a  cut-off
                                       date (each a "Subsequent  Cut-Off  Date")
                                       the  last  day of the  month  immediately
                                       preceding  the month in which  Subsequent
                                       Loans will be conveyed  by the  Depositor
                                       to the  Trust  Fund  (each a  "Subsequent
                                       Transfer  Date")   occurring  during  the
                                       Pre-Funding  Period (as defined  herein).
                                       The   Trust   Fund   may   purchase   the
                                       Subsequent  Loans only from the Depositor
                                       and  not  from  any  other  person.   See
                                       "Description of the Loans."

                                       The Loans were underwritten in accordance
                                       with the  underwriting  standards  of the
                                       Servicer  developed  at the
- --------------------------------------------------------------------------------


                                      S-7
<PAGE>

- --------------------------------------------------------------------------------
                                       direction  of  _________  _________.  See
                                       "Risk Factors Underwriting  Standards and
                                       Potential    Delinquencies"    in    this
                                       Prospectus Supplement.  As of the Cut-Off
                                       Date,  approximately  ____% of the HELOCs
                                       and  _____%  of the HELs in each  case by
                                       aggregate  principal  balance are secured
                                       by   Mortgaged   Properties   located  in
                                       _________,  approximately  _____%  of the
                                       HELOC's  and  _____%  of the HELs in each
                                       case by aggregate  principal  balance are
                                       secured by Mortgaged  Properties  located
                                       in  selected   metropolitan   markets  in
                                       _________,  approximately  ____%  of  the
                                       HELOCs and ____% of the HELs in each case
                                       by   aggregate   principal   balance  are
                                       secured by Mortgaged  Properties  located
                                       in  selected   metropolitan   markets  in
                                       _________,  approximately  _____%  of the
                                       HELOCs  and  _____%  of the  HELs in each
                                       case by aggregate  principal  balance are
                                       secured by Mortgaged  Properties  located
                                       in  selected   metropolitan   markets  in
                                       _________ and approximately  ____% of the
                                       HELOCs and ____% of the HELs in each case
                                       by   aggregate   principal   balance  are
                                       secured by Mortgage Properties located in
                                       selected    metropolitan    markets    in
                                       _________. See "Risk  Factors--Geographic
                                       Concentration"    in   this    Prospectus
                                       Supplement.

Pre-Funding Account ..............On   the Issue Date the Trustee  will  deposit
                                       the Original  Group I  Pre-Funded  Amount
                                       and  the  Original  Group  II  Pre-Funded
                                       Amount in the Pre-Funding  Account.  Such
                                       amount will be funded  from the  proceeds
                                       of the sale of the Certificates, and may,
                                       subject  to the  satisfaction  of certain
                                       conditions, be used to acquire Subsequent
                                       Loans during the period (the "Pre-Funding
                                       Period") from the Issue Date until,  with
                                       respect   to  Group  I  or  Group  II  as
                                       applicable,  the earliest of (i) the date
                                       on which  the  amount on  deposit  in the
                                       Pre-Funding  Account with respect to such
                                       Group is less than $_____,  (ii) the date
                                       on which an Event of Default occurs under
                                       the Pooling and  Servicing  Agreement  or
                                       (iii)   _____________.   Subject  to  the
                                       satisfaction of certain  conditions,  the
                                       amount  on  deposit  in  the  Pre-Funding
                                       Account   will  be  reduced   during  the
                                       Pre-Funding  Period by the amount thereof
                                       used to purchase  Subsequent Loans and by
                                       transfers  to the  Reserve  Account.  The
                                       Depositor expects that the Original Group
                                       I  Pre-Funded  Amount  will be reduced to
                                       less than $_____ by _____________ and the
                                       Original Group II Pre-Funded  Amount will
                                       be  reduced   to  less  than   $_____  by
                                       _____________.  Any amount  remaining  in
                                       the Pre-Funding Account at the end of the
                                       Pre-Funding Period and allocated to Group
                                       I or Group II will be used to prepay  the
                                       related Class of Class A Certificates and
                                       in the case of amounts allocated to Group
                                       II in accordance  with the sequential pay
                                       features  of the Class A-2  Certificates,
                                       the   Class   A-3  and  the   Class   A-4
                                       Certificates.  Amounts  on deposit in the
                                       Pre-Funding  Account  will be invested in
                                       Permitted Investments.

Capitalized Interest Account .....On   the Closing  date the Trustee will make a
                                       cash  deposit  from the  proceeds  of the
                                       sale of the Certificates  into an account
- --------------------------------------------------------------------------------


                                      S-8

<PAGE>

- --------------------------------------------------------------------------------
                                       held  by the  Trustee  (the  "Capitalized
                                       Interest  Account")  unless a  letter  of
                                       credit in form and substance,  and from a
                                       provider,  acceptable to the  Certificate
                                       Insurer  evidencing the  availability  of
                                       such amount is  delivered  to the Trustee
                                       on the Closing  Date.  Amounts on deposit
                                       in the Capitalized  Interest Account will
                                       be  withdrawn,  or  drawings  under  such
                                       letter  of credit  will be made,  on each
                                       Remittance  Date, to fund portions of the
                                       Class A-1 Interest  Distribution  Amount,
                                       the  Class  A-2   Interest   Distribution
                                       Amount,    the   Class    A-3    Interest
                                       Distribution  Amount  and the  Class  A-4
                                       Interest   Distribution   Amount  to  the
                                       extent  set  forth  in  the  Pooling  and
                                       Servicing Agreement.

Mortgage Interest Rate ...........The  "Mortgage  Interest Rate" of each Loan is
                                       the per annum  interest  rate required to
                                       be paid by the mortgagor  under the terms
                                       of  the   related   mortgage   note  (the
                                       "Mortgage  Note").  The Mortgage Interest
                                       Rate  borne  by each  Loan is fixed as of
                                       the closing date of such Loan in the case
                                       of a HEL and adjustable on the date (each
                                       such date, an "Interest Adjustment Date")
                                       specified  in the related  Mortgage  Note
                                       with  respect  to a HELOC to a rate which
                                       is based  on the  highest  prime  rate as
                                       published in the "Money Rates" section of
                                       The  Wall  Street  Journal  on  the  last
                                       Business  Day of the month.  The Mortgage
                                       Interest  Rate  on  each  HELOC  will  be
                                       adjusted on each Interest Adjustment Date
                                       to  a  rate  equal  to  the  sum  of  the
                                       applicable   prime   rate   and  a  fixed
                                       percentage (the "Gross Margin") specified
                                       in  the  related  Mortgage  Note,  and is
                                       generally  subject to maximum and minimum
                                       lifetime    Mortgage    Interest    Rates
                                       ("Lifetime  Rate Caps" and "Lifetime Rate
                                       Floors,"  respectively)  specified in the
                                       related Loan Agreement. As of the Cut-Off
                                       Date,  the  weighted   average   Mortgage
                                       Interest    Rate   for   the   HELs   was
                                       approximately ___% and for the HELOCs was
                                       approximately ______%.

                                       As of the Cut-Off Date, the Gross Margins
                                       for the HELOCs  will range from _____% to
                                       ______% and the  weighted  average  Gross
                                       Margin will be approximately  _____%.  As
                                       of the Cut-Off  Date,  the Lifetime  Rate
                                       Caps  for  the  HELOCs  will  range  from
                                       approximately  _____% to _____% per annum
                                       and the weighted  average  Lifetime  Rate
                                       Cap  will  be  approximately  _____%  per
                                       annum.   As  of  the  Cut-Off  Date,  the
                                       Lifetime  Rate Floors for the HELOCs will
                                       range from approximately  ____% to _____%
                                       per  annum  and  the   weighted   average
                                       Lifetime Rate Floor will be approximately
                                       _____% per annum.

Original Class A-1 Principal Balance.  $__________.

Original Class A-2 Principal Balance.  $__________

Original Class A-3 Principal Balance.  $__________.

Original Class A-4 Principal Balance.  $__________.

Interest; Class A-1 Pass-Through
  Rate ...........................The  Class A-1 Pass-Through  Rate, in the case
                                       of the  first  Remittance  Date,  will be
                                       ______%,  and for  each
- --------------------------------------------------------------------------------


                                      S-9
<PAGE>

- --------------------------------------------------------------------------------
                                       Remittance  Date  thereafter,   shall  be
                                       equal to a per  annum  rate  equal to the
                                       lesser of (a) the sum of (i) LIBOR on the
                                       second to the last  Business Day prior to
                                       the preceding  Remittance  Date plus (ii)
                                       ___%,   subject  to  certain   exceptions
                                       described   under   "Description  of  the
                                       Certificates--Calculation    of    LIBOR"
                                       herein, and (b) the Weighted Average Rate
                                       Cap.  Such rate will be calculated on the
                                       basis of actual days  elapsed  divided by
                                       _____.    See    "Description    of   the
                                       Certificates--Weighted Average Rate Cap."

                                       Interest  on the Class  A-1  Certificates
                                       will  accrue  from  and   including   the
                                       preceding  Remittance  Date  (as  defined
                                       below)(except  in the  case of the  first
                                       such period, in which case interest shall
                                       accrue  from the  Issue  Date) to but not
                                       including  the  related  Remittance  Date
                                       (each, an "Accrual  Period") at the Class
                                       A-1  Pass-Through  Rate on the  Class A-1
                                       Principal   Balance   as  of   the   last
                                       Remittance  Date (after  giving effect to
                                       principal   distributed   on  such   last
                                       Remittance  Date)(such  interest,  net of
                                       interest   shortfalls   not   covered  by
                                       Compensating  Interest and  reductions in
                                       respect  of the  Civil  Relief  Act,  the
                                       "Class    A-1    Interest    Distribution
                                       Amount").  The  amount  of the  Class A-1
                                       Interest Distribution Amount payable with
                                       respect to the Class A-1  Certificates on
                                       any    Remittance     Date    shall    be
                                       distributable,  to the  extent  described
                                       herein,  on such  Remittance  Date.  With
                                       respect  to the  first  Remittance  Date,
                                       interest  shall  accrue  on the Class A-1
                                       Certificates    at    the    Class    A-1
                                       Pass-Through   Rate  on  the   Class  A-1
                                       Principal  Balance  as of  the  close  of
                                       business  on the  Cut-Off  Date  for  the
                                       period  commencing  on the Issue Date and
                                       ending on _____________. See "Description
                                       of the  Certificates"  in this Prospectus
                                       Supplement.

                                       In the event that LIBOR exceeds the Prime
                                       Rate,  or the Prime Rate  increases  to a
                                       level that subjects the Mortgage Interest
                                       Rate  for  the  HELOCs  to an  applicable
                                       statutory  maximum  interest  rate, it is
                                       possible   that  the   weighted   average
                                       Mortgage  Interest  Rate on the  Loans in
                                       Group I for the related  Due Period,  net
                                       of the rates at which the Servicing  Fee,
                                       the  Trustee  Fee and the amount  owed to
                                       the  Certificate  Insurer as premium  for
                                       the Certificate  Insurance Policy related
                                       to the Class A-1 Certificates (the "Class
                                       A-1   Certificate    Insurance    Premium
                                       Amount")   are   calculated   (the   "Net
                                       Mortgage  Interest  Rate")  will  be less
                                       than the amount of interest calculated in
                                       clause  (a)  under  "Interest;  Class A-1
                                       Pass-Through Rate" above. Therefore,  the
                                       Class A-1  Pass-Through  Rate is, on each
                                       Remittance  Date,  subject  to a  maximum
                                       annual rate (the  "Weighted  Average Rate
                                       Cap") equal to the  weighted  average Net
                                       Mortgage Interest Rate for the HELOCs and
                                       beginning on the ___th  Remittance  Date,
                                       the   weighted   average   Net   Mortgage
                                       Interest Rate for HELOCs minus ______%.

Interest; Class A-2 
   Pass-Through  Rate ............_______%.    Interest   on   the   Class   A-2
                                       Certificates   will   accrue   from   and
                                       including the
- --------------------------------------------------------------------------------


                                      S-10
<PAGE>

- --------------------------------------------------------------------------------
                                       first day through and  including the last
                                       day of the month  preceding  the  related
                                       Remittance   Date   at  the   Class   A-2
                                       Pass-Through   Rate  on  the   Class  A-2
                                       Principal   Balance   as  of   the   last
                                       Remittance  Date (after  giving effect to
                                       principal   distributed   on  such   last
                                       Remittance  Date)(such  interest,  net of
                                       interest   shortfalls   not   covered  by
                                       Compensating  Interest and  reductions in
                                       respect  of the  Civil  Relief  Act,  the
                                       "Class    A-2    Interest    Distribution
                                       Amount").  For  purposes  of accrual  and
                                       payment  of  interest  on the  Class  A-2
                                       Certificates  all  calculations  will  be
                                       based on an  assumed  year of _____  days
                                       consisting of twelve _____-day months.

                                       The  amount  of the  Class  A-2  Interest
                                       Distribution  Amount payable with respect
                                       to  the  Class  A-2  Certificates  on any
                                       Remittance  Date shall be  distributable,
                                       to the extent described  herein,  on such
                                       Remittance Date.

Interest; Class A-3
   Pass-Through Rate ............._____%. Interest on the Class A-3 Certificates
                                       will accrue from and  including the first
                                       day through and including the last day of
                                       the   month    preceding    the   related
                                       Remittance   Date   at  the   Class   A-3
                                       Pass-Through   Rate  on  the   Class  A-3
                                       Principal   Balance   as  of   the   last
                                       Remittance  Date (after  giving effect to
                                       principal   distributed   on  such   last
                                       Remittance  Date)(such  interest,  net of
                                       interest   shortfalls   not   covered  by
                                       Compensating  Interest and  reductions in
                                       respect  of the  Civil  Relief  Act,  the
                                       "Class    A-3    Interest    Distribution
                                       Amount").  For  purposes  of accrual  and
                                       payment  of  interest  on the  Class  A-3
                                       Certificates  all  calculations  will  be
                                       based on an  assumed  year of _____  days
                                       consisting of twelve _____-day months.

                                       The  amount  of the  Class  A-3  Interest
                                       Distribution  Amount payable with respect
                                       to  the  Class  A-3  Certificates  on any
                                       Remittance  Date shall be  distributable,
                                       to the extent described  herein,  on such
                                       Remittance Date.

Interest; Class A-4
   Pass-Through Rate .............Prior to the  date  on  which  the  sum of the
                                       Class A-2  Principal  Balance,  the Class
                                       A-3  Principal  Balance and the Class A-4
                                       Principal  Balance  is less  than ___% of
                                       the sum of the aggregate  Trust  Balances
                                       of  the  Loans  in  Group  II as  of  the
                                       Cut-Off Date plus the  Original  Group II
                                       Pre-funded  Amount (as  defined  herein),
                                       the Class  A-4  Pass-Through  Rate  shall
                                       equal ____% and for each  Accrual  Period
                                       after  the  next  succeeding   Remittance
                                       Date,  the  Class A-4  Pass-Through  Rate
                                       shall equal _____%. Interest on the Class
                                       A-4  Certificates  will  accrue  from and
                                       including   the  first  day  through  and
                                       including  the  last  day  of  the  month
                                       preceding the related  Remittance Date at
                                       the  Class A-4  Pass-Through  Rate on the
                                       Class  A-4  Principal  Balance  as of the
                                       last Remittance Date (after giving effect
                                       to  principal  distributed  on such  last
                                       Remittance  Date)(such  interest,  net of
                                       interest   shortfalls   not   covered  by
                                       Compensating  Interest and  reductions in
                                       respect  of the  Civil  Relief  Act,  the
                                       "Class    A-4    Interest    Distribution
                                       Amount").  For  purposes  of accrual  and
                                       payment  of  interest  on the  Class  A-4
                                       Certificates  all  calculations  will  be
                                       based on an  assumed  year of _____  days
                                       consisting of twelve _____-day months.
- --------------------------------------------------------------------------------


                                      S-11
<PAGE>

- --------------------------------------------------------------------------------
                                       The  amount  of the  Class  A-4  Interest
                                       Distribution  Amount payable with respect
                                       to  the  Class  A-4  Certificates  on any
                                       Remittance  Date shall be  distributable,
                                       to the extent described  herein,  on such
                                       Remittance Date.

Principal; Class A
   Principal Balance .............The  "Principal   Balance"  of  any  Loan  (or
                                       related REO Property) is the  outstanding
                                       principal  balance of such Loan as of the
                                       end of the calendar month  preceding such
                                       date of  determination.  The  "Class  A-1
                                       Principal Balance" represents the maximum
                                       specified  dollar  amount of principal to
                                       which  the   Holders  of  the  Class  A-1
                                       Certificates are entitled from the future
                                       cash flow on the assets in the  _________
                                       REMIC. The "Class A-1 Principal  Balance"
                                       at any  time is equal  to the  Class  A-1
                                       Principal  Balance as of the Cut-Off Date
                                       (the   "Original   Class  A-1   Principal
                                       Balance") minus the aggregate, cumulative
                                       amounts actually distributed as principal
                                       to the Class A-1 Certificateholders.  The
                                       "Class A-2 Principal Balance"  represents
                                       the maximum  specified  dollar  amount of
                                       principal  to which  the  Holders  of the
                                       Class A-2  Certificates are entitled from
                                       the future cash flow on the assets in the
                                       _________ REMIC. The "Class A-2 Principal
                                       Balance"  at any  time  is  equal  to the
                                       Class  A-2  Principal  Balance  as of the
                                       Cut-Off  Date  (the  "Original  Class A-2
                                       Principal  Balance") minus the aggregate,
                                       cumulative  amounts actually  distributed
                                       as    principal    to   the   Class   A-2
                                       Certificateholders.    The   "Class   A-3
                                       Principal Balance" represents the maximum
                                       specified  dollar  amount of principal to
                                       which  the   Holders  of  the  Class  A-3
                                       Certificates are entitled from the future
                                       cash flow on the assets in the  _________
                                       REMIC. The "Class A-3 Principal  Balance"
                                       at any  time is equal  to the  Class  A-3
                                       Principal  Balance as of the Cut-Off Date
                                       (the   "Original   Class  A-3   Principal
                                       Balance") minus the aggregate, cumulative
                                       amounts actually distributed as principal
                                       to the Class A-3 Certificateholders.  The
                                       "Class A-4 Principal Balance"  represents
                                       the maximum  specified  dollar  amount of
                                       principal  to which  the  Holders  of the
                                       Class A-4  Certificates are entitled from
                                       the future cash flow on the assets in the
                                       _________ REMIC. The "Class A-4 Principal
                                       Balance"  at any  time  is  equal  to the
                                       Class  A-4  Principal  Balance  as of the
                                       Cut-Off  Date  (the  "Original  Class A-4
                                       Principal  Balance") minus the aggregate,
                                       cumulative  amounts actually  distributed
                                       as    principal    to   the   Class   A-4
                                       Certificateholders.    The    "Class    A
                                       Principal  Balance" refers to each of the
                                       Class A-1  Principal  Balance,  the Class
                                       A-2  Principal  Balance,  the  Class  A-3
                                       Principal   Balance  and  the  Class  A-4
                                       Principal  Balance.  See  "Description of
                                       the  Certificates--Flow of Funds" in this
                                       Prospectus Supplement.

                                       The Holders of Class A-1 Certificates are
                                       entitled  to  receive   certain   monthly
                                       distributions   of   principal   on  each
                                       Remittance Date which  generally  reflect
                                       collections  of  principal  on the HELOCs
                                       during the prior calendar month
- --------------------------------------------------------------------------------


                                      S-12
<PAGE>

                                       (the "Due Period").  The Holders of Class
                                       A-2  Certificates are entitled to receive
                                       certain    monthly    distributions    of
                                       principal   which    generally    reflect
                                       collections  of  principal  on  the  HELs
                                       during  the  related  Due  Period on each
                                       Remittance   Date  until  the  Class  A-2
                                       Principal  Balance  has been  reduced  to
                                       zero.  Following  the  reduction  of  the
                                       Class A-2 Principal  Balance to zero, the
                                       Holders  of Class  A-3  Certificates  are
                                       entitled  to  receive   certain   monthly
                                       distributions    of    principal    which
                                       generally    reflect    collections    of
                                       principal  on the HELs during the related
                                       Due Period on each  Remittance Date until
                                       the Class A-3 Principal  Balance has been
                                       reduced to zero.  Following the reduction
                                       of the Class  A-3  Principal  Balance  to
                                       zero,    the   Holders   of   Class   A-4
                                       Certificates   are  entitled  to  receive
                                       certain    monthly    distributions    of
                                       principal   which    generally    reflect
                                       collections  of  principal  on  the  HELs
                                       during  the  related  Due  Period on each
                                       Remittance Date.

                                       The  "Class  A   Principal   Distribution
                                       Amount"  for  any  Remittance   Date  and
                                       either Group will be the lesser of:

                                       (a)  the  excess  of (i) the  sum,  as of
                                            such  Remittance  Date,  of (A)  the
                                            Group I Available Amount or Group II
                                            Available   Amount,  as  applicable,
                                            plus (B) any  amounts  on deposit in
                                            and  available to be withdrawn  from
                                            the Reserve  Account with respect to
                                            such  Group,  plus  (C) any  Insured
                                            Payment  with respect to such Group,
                                            over  (ii) the  Class  A-1  Interest
                                            Distribution   Amount,   Class   A-2
                                            Interest  Distribution Amount, Class
                                            A-3 Interest Distribution Amount and
                                            Class  A-4   Interest   Distribution
                                            Amount, as applicable; and

                                       (b)  the sum, without duplication, of:

                                       (i)  with  respect  to each  Loan in such
                                            Group,  and until the Trust  Balance
                                            of such Loan is reduced to zero, (A)
                                            all   scheduled    installments   of
                                            principal   received   or   advanced
                                            during the related  Due Period,  (B)
                                            all  prepayments,  curtailments  and
                                            other   unscheduled    receipts   of
                                            principal  other  than   Liquidation
                                            Proceeds  and  (C)  all  Liquidation
                                            Proceeds  actually  collected by the
                                            Servicer  during the prior  calendar
                                            month  and  allocable  to the  Trust
                                            Balance    of   such    Loan    (see
                                            "Allocations   of  Payments  on  the
                                            HELOCs  Between  the Trust  Balances
                                            and the Additional Balances"),

                                       (ii) the  Trust  Balance  of each Loan in
                                            such   Group    that    either   was
                                            repurchased  by the Seller or by the
                                            Depositor   or   purchased   by  the
                                            Servicer on the  related  Remittance
                                            Date,   to  the  extent  such  Trust
                                            Balance is actually  received by the
                                            Trustee,

                                       (iii) any    Substitution     Adjustments
                                            delivered  by the  Depositor  on the
                                            related     Remittance    Date    in
                                            connection  with a substitution of a
                                            Loan in such  Group,  to the  extent
                                            such  Substitution  Adjustments  are
                                            actually received by the Trustee,
- --------------------------------------------------------------------------------


                                      S-13
<PAGE>

- --------------------------------------------------------------------------------
                                       (iv) with  respect  to each  Loan in such
                                            Group that became a Liquidated  Loan
                                            during the prior calendar month, the
                                            Trust    Balance    of   such   Loan
                                            immediately  prior to the time  when
                                            such Loan became a Liquidated Loan,

                                       (v)  any   monies   released   from   the
                                            Pre-Funding  Account as a prepayment
                                            of the  related  Class  of  Class  A
                                            Certificates  on  or  prior  to  the
                                            Remittance Date in _____________.

                                       (vi) the proceeds received by the Trustee
                                            of any  termination of the _________
                                            REMIC (to the extent  such  proceeds
                                            related to principal).

                                       In no event  will the  Class A  Principal
                                       Distribution  Amount  for  any  Class  of
                                       Class A Certificates  with respect to any
                                       Remittance  Date be (x) less than zero or
                                       (y) greater than the related  outstanding
                                       Class A  Principal  Balance as of the end
                                       of the  month  preceding  the  applicable
                                       Remittance Date.

                                       With respect to any Remittance  Date, the
                                       sum   of   the   Class    A-1    Interest
                                       Distribution  Amount  and  the  Principal
                                       Distribution  Amount for Group I as would
                                       be calculated  pursuant to (b) above with
                                       respect to such  Remittance  Date, is the
                                       "Class A-1 Formula  Distribution  Amount"
                                       for such Remittance Date. With respect to
                                       any   Remittance   Date,  the  Class  A-2
                                       Interest  Distribution  Amount, the Class
                                       A-3  Interest  Distribution  Amount,  the
                                       Class A-4  Interest  Distribution  Amount
                                       and the Principal Distribution Amount for
                                       Group II as would be calculated  pursuant
                                       to  (b)  above   with   respect  to  such
                                       Remittance  Date is the "Group II Formula
                                       Distribution  Amount" for such Remittance
                                       Date.

                                       The "Group I  Available  Amount"  for any
                                       Remittance  Date equals (i) the  Servicer
                                       Remittance  Amount  for  Group  I on such
                                       Remittance  Date plus (ii) any portion of
                                       the Servicer  Remittance Amount for Group
                                       II not  required  to  pay  the  Group  II
                                       Formula  Distribution Amount, the Trustee
                                       Fee for Group II or the  premium  payable
                                       with respect to the Certificate Insurance
                                       Policy  for the Class  A-2  Certificates,
                                       the Class A-3  Certificates and the Class
                                       A-4    Certificates    (the   "Group   II
                                       Certificate  Insurance  Premium  Amount")
                                       minus  (iii) the  Trustee Fee for Group I
                                       and the Class A-1  Certificate  Insurance
                                       Premium Amount.

                                       The "Group II  Available  Amount" for any
                                       Remittance  Date equals (i) the  Servicer
                                       Remittance  Amount  for  Group II on such
                                       Remittance  Date plus (ii) any portion of
                                       the Servicer  Remittance Amount for Group
                                       I not  required  to  pay  the  Class  A-1
                                       Formula  Distribution Amount, the Trustee
                                       Fee  for   Group  I  or  the   Class  A-1
                                       Certificate   Insurance   Premium  Amount
                                       minus  (iii) the Trustee Fee for Group II
                                       and the  Group II  Certificate  Insurance
                                       Premium Amount.
- --------------------------------------------------------------------------------


                                      S-14
<PAGE>

- --------------------------------------------------------------------------------
                                       With respect to any Remittance  Date, the
                                       excess   of   the   Class   A-1   Formula
                                       Distribution  Amount  over  the  Group  I
                                       Available  Amount  with  respect  to such
                                       Remittance  Date is the "Class A-1 Credit
                                       Enhancement Distribution Amount" for such
                                       Remittance  Date.  With  respect  to  any
                                       Remittance  Date, the excess of the Group
                                       II Formula  Distribution  Amount over the
                                       Group II Available Amount with respect to
                                       such  Remittance  Date is the  "Group  II
                                       Credit Enhancement  Distribution  Amount"
                                       for such Remittance Date.

                                       The  actual   amount   distributed   with
                                       respect to the Class A-1  Certificates on
                                       any  Remittance  Date is the  "Class  A-1
                                       Distribution  Amount" for such Remittance
                                       Date. The actual amount  distributed with
                                       respect to the Class A-2  Certificates on
                                       any  Remittance  Date is the  "Class  A-2
                                       Distribution  Amount" for such Remittance
                                       Date. The actual amount  distributed with
                                       respect to the Class A-3  Certificates on
                                       any  Remittance  Date is the  "Class  A-3
                                       Distribution  Amount" for such Remittance
                                       Date. The actual amount  distributed with
                                       respect to the Class A-4  Certificates on
                                       any  Remittance  Date is the  "Class  A-4
                                       Distribution  Amount" for such Remittance
                                       Date.   The   sum   of  the   Class   A-2
                                       Distribution   Amount,   the   Class  A-3
                                       Distribution  Amount  and the  Class  A-4
                                       Distribution  Amount  for any  Remittance
                                       Date is the Group II Distribution  Amount
                                       for such Remittance Date.

                                       A  "Liquidated  Loan" is, in  general,  a
                                       defaulted  Loan as to which the  Servicer
                                       has  determined  that all amounts that it
                                       expects to recover on such Loan have been
                                       recovered  (exclusive of any  possibility
                                       of a deficiency judgment). Losses will be
                                       allocated  to the  Trust  Balance  of any
                                       Liquidated   Loan  that  is  a  HELOC  as
                                       provided  in  "Allocation  of Payments on
                                       the HELOCs  between the Trust Balance and
                                       the  Additional  Balance."  A  loss  on a
                                       Liquidated   Loan  (a  "Liquidated   Loan
                                       Loss") will be  recovered  by the Holders
                                       of  the   related   Class   of   Class  A
                                       Certificates on the Remittance Date which
                                       immediately  follows  the  event of loss.
                                       Such  distribution will be in the form of
                                       an  Insured  Payment  if not  covered  by
                                       withdrawals  from the Reserve  Account or
                                       otherwise  available  from  the  Group  I
                                       Available  Amount  or Group II  Available
                                       Amount, as applicable. _____________ will
                                       insure the timely payment of interest and
                                       the ultimate  payment of principal on the
                                       Class   A    Certificates.    See    "The
                                       Certificate  Insurance  Policies  and the
                                       Certificate  Insurer" in this  Prospectus
                                       Supplement.

                                       The "Trust Balance" of any Loan as of any
                                       date of  determination  is the portion of
                                       the  principal  balance of such Loan sold
                                       to  the  Trust  as of the  Cut-Off  Date,
                                       after   giving   effect  to   prepayments
                                       received  on or prior to the  latest  Due
                                       Date, Deficient Valuations incurred prior
                                       to  such  Due  Date  and the  payment  of
                                       principal  due  on  such  Due  Date  (all
                                       allocated in the case of a Loan that is a
                                       HELOC,  as  provided  in  "Allocation  of
                                       Payments  on
- --------------------------------------------------------------------------------


                                      S-15
<PAGE>

                                       HELOCs  between the Trust Balance and the
                                       Additional  Balance") and irrespective of
                                       any delinquency in payment by the related
                                       Mortgagor.  The Trust  Balance  of a Loan
                                       which  becomes  a  Liquidated  Loan on or
                                       prior to such Due Date shall be zero.

Credit Enhancement ...............The  credit   enhancement   provided  for  the
                                       benefit of the Class A Certificateholders
                                       consists  of (a)  drawings on the Reserve
                                       Account  and,  if  adequate  funds do not
                                       exist   therein,   (b)  the   Certificate
                                       Insurance Policy. See "Description of the
                                       Certificates--Reserve Account."

                                       The Reserve Account

                                       On the Issue Date, an amount  required by
                                       the Certificate Insurer from the proceeds
                                       of the sale of the Class A  Certificates,
                                       or  a  letter   of  credit  in  form  and
                                       substance,    and   from   a    provider,
                                       acceptable  to  the  Certificate  Insurer
                                       evidencing  the   availability   of  such
                                       amount (or any  combination of cash and a
                                       letter   of   credit   aggregating   such
                                       amount),   will  be  deposited  into  the
                                       Reserve   Account.   On  each  Subsequent
                                       Transfer  Date,  the Seller will transfer
                                       an  additional  amount as required by the
                                       Certificate   Insurer   to  the   Reserve
                                       Account from the Pre-Funding  Account (or
                                       provide  a letter  of  credit in form and
                                       substance,    and   from   a    provider,
                                       acceptable  to  the  Certificate  Insurer
                                       evidencing the  availability of an amount
                                       which   when    aggregated    with   such
                                       transferred    amount   will   meet   the
                                       requirements of the Certificate Insurer).
                                       With  respect  to the  Certificates,  the
                                       Pooling and Servicing Agreement generally
                                       provides separately with respect to Group
                                       I and Group II that,  subject  to certain
                                       floors and triggers, the Required Reserve
                                       Account   Level   may  be   reduced.   In
                                       addition,  certain triggers or conditions
                                       may cause the  Required  Reserve  Account
                                       Level to be  increased.  Funds on deposit
                                       in the Reserve  Account may be  withdrawn
                                       (or drawings on a letter of credit may be
                                       made) to make  payments  of the Class A-1
                                       Credit Enhancement Distribution Amount or
                                       Group II Credit Enhancement  Distribution
                                       Amount.   Withdrawals  from  the  Reserve
                                       Account  (or  drawings  on  a  letter  of
                                       credit)   will   be    replenished    (or
                                       reimbursed)  from the flow of funds.  See
                                       "Description  of the  Certificates - Flow
                                       of Funds." Subject to certain limitations
                                       and requirements described in the Pooling
                                       and  Servicing  Agreement,  distributions
                                       may be made to the owner of the  Residual
                                       Certificate  only from amounts on deposit
                                       in the  Reserve  Account in excess of the
                                       Required  Reserve  Account  Level or from
                                       funds   remaining   on   deposit  in  the
                                       Certificate  Account  after the making of
                                       any Reserve Account Deposits.  Amounts on
                                       deposit in the  Reserve  Account  will be
                                       invested in  Permitted  Investments.  See
                                       "Description   of  the   Certificates  --
                                       Reserve Account."

                                       The Certificate Insurance Policies

                                       The Class A Certificateholders  will have
                                       the benefit of the Certificate  Insurance
                                       Policies, discussed more fully
- --------------------------------------------------------------------------------


                                      S-16
<PAGE>

- --------------------------------------------------------------------------------
                                       below.  See  "The  Certificate  Insurance
                                       Policies  and  the  Certificate  Insurer"
                                       herein    and     "Credit     Enhancement
                                       --Insurance" in the Prospectus.

Mandatory Prepayment of 
   Class A Certificates ..........The  Original  Group I  Pre-Funded  Amount  of
                                       $_____  funded  from the  proceeds of the
                                       sale of the Class A-1 Certificates may be
                                       used to acquire  Subsequent  Loans  which
                                       are  HELOCs.   The   Original   Group  II
                                       Pre-Funded  Amount of $_____  funded from
                                       the proceeds of the sale of the Class A-2
                                       Certificates,  the Class A-3 Certificates
                                       and the  Class  A-4  Certificates  may be
                                       used to acquire  Subsequent  Loans  which
                                       are HELs.  In the event that,  at the end
                                       of the Pre-Funding Period, not all of the
                                       Original Group I Pre-Funded Amount or the
                                       Original  Group II Pre-Funded  Amount has
                                       been used to  acquire  Subsequent  Loans,
                                       then  the   related   Class  of  Class  A
                                       Certificates  will be  prepaid in part on
                                       the ______,  ____ Remittance Date, to the
                                       extent  of  such  remaining  funds.  Such
                                       amount will be  allocated  as between the
                                       Class  A-2  Certificates,  the  Class A-3
                                       Certificates    and   the    Class    A-4
                                       Certificates,     if    applicable,    in
                                       accordance   with  the   sequential   pay
                                       feature of such Certificates.

The Certificate Insurer .........._________  (the  "Certificate  Insurer").  See
                                       "The   Certificate    Insurer   and   the
                                       Certificate  Insurance  Policy"  in  this
                                       Prospectus Supplement.

Certificate Insurance Policies ...The  Certificate   Insurer   will   issue  two
                                       Certificate  Guaranty  Insurance Policies
                                       (the  "Certificate  Insurance  Policies")
                                       one  with   respect   to  the  Class  A-1
                                       Certificates  and one with respect to the
                                       Class  A-2  Certificates,  the  Class A-3
                                       Certificates    and   the    Class    A-4
                                       Certificates,  pursuant  to which it will
                                       irrevocably and unconditionally  guaranty
                                       payment  on  each   Remittance   Date  of
                                       Insured  Payments  to the Trustee for the
                                       benefit  of the  Holders  of the  related
                                       classes of Class A  Certificates.  On any
                                       Remittance Date, the Certificate  Insurer
                                       will   generally   be  required  to  make
                                       available  to the Trustee the amount,  if
                                       any,   by  which  the  Class  A-1  Credit
                                       Enhancement  Distribution Amount or Group
                                       II Credit Enhancement Distribution Amount
                                       exceeds   amounts   on   deposit  in  and
                                       available  to  be   withdrawn   from  the
                                       Reserve  Fund   (including   any  amounts
                                       available  to be  drawn  on a  letter  of
                                       credit).    See   "Description   of   the
                                       Certificates--   Reserve   Account."  The
                                       Certificate  Insurance  Policy  does  not
                                       guarantee  the Class A  Certificates  any
                                       specified rate of prepayments.  A payment
                                       by the  Certificate  Insurer under either
                                       of the Certificate  Insurance Policies is
                                       referred   to  herein   as  an   "Insured
                                       Payment." The Certificate Insurer will be
                                       entitled to reimbursement for all Insured
                                       Payments  together with interest thereon.
                                       See "The Certificate  Insurance  Policies
                                       and  the  Certificate  Insurer"  in  this
                                       Prospectus Supplement.

[Servicing of the Loans ..........The  Servicer  has agreed to service the Loans
                                       on a  "scheduled/scheduled"  basis (i.e.,
                                       the Servicer is responsible for advancing
                                       scheduled   payments  of   interest   and
                                       scheduled  payments of  principal  to the
                                       extent
- --------------------------------------------------------------------------------


                                      S-17
<PAGE>

- --------------------------------------------------------------------------------
                                       described   in  "Summary   Terms  of  the
                                       Certificates--Periodic  Advances"  below)
                                       in   accordance   with  the  Pooling  and
                                       Servicing  Agreement  and  to  cause  the
                                       Loans to be  serviced  with the same care
                                       as it  customarily  employs in  servicing
                                       and  administering   Loans  for  its  own
                                       account  in   accordance   with  accepted
                                       mortgage  servicing  practices of prudent
                                       lending   institutions   and  giving  due
                                       consideration    to    the    Certificate
                                       Insurer's  and  the   Certificateholders'
                                       reliance on the Servicer.]

Periodic Advances ................Subject to the Servicer's  determination  that
                                       such  action   would  not   constitute  a
                                       Nonrecoverable    Advance   (as   defined
                                       herein),  the  Servicer  is  required  to
                                       deposit   into  the  Trustee   Collection
                                       Account   no  later  than  the  close  of
                                       business on the third  Business Day prior
                                       to the related Remittance Date (such day,
                                       the "Determination Date") an amount equal
                                       to the  sum of (a)  Monthly  Payments  on
                                       each Loan due by the related Due Date but
                                       not  received  by the  Servicer as of the
                                       close   of   business   on  the   related
                                       Determination  Date, net of the Servicing
                                       Fee  and (b)  with  respect  to each  REO
                                       Property  which  was  acquired  during or
                                       prior to the related Due Period and as to
                                       which an REO  disposition  did not  occur
                                       during the related Due Period,  an amount
                                       equal to the excess,  if any, of interest
                                       on the  Principal  Balance  of  the  Loan
                                       related  to  such  REO  Property  at  the
                                       related  Mortgage  Interest  Rate, net of
                                       the  Servicing  Fee,  for the related Due
                                       Period for the related  Loan over the net
                                       income  from  the  REO   Property  to  be
                                       transferred  to the  Certificate  Account
                                       for such  Remittance Date pursuant to the
                                       Pooling  and  Servicing   Agreement  (the
                                       "Periodic   Advance").    Such   Periodic
                                       Advances by the Servicer are reimbursable
                                       to  the   Servicer   subject  to  certain
                                       conditions  and   restrictions   and  are
                                       intended to provide both sufficient funds
                                       for  the   payment  of  interest  to  the
                                       Holders of the Class A  Certificates  and
                                       to pay the  premium  due the  Certificate
                                       Insurer.     In    the    event     that,
                                       notwithstanding the Servicer's good faith
                                       determination  at the time such  Periodic
                                       Advance  was made  that it would not be a
                                       Nonrecoverable   Advance,  such  Periodic
                                       Advance becomes a Nonrecoverable Advance,
                                       the   Servicer   will  be   entitled   to
                                       reimbursement therefor from the _________
                                       REMIC.    See    "Description    of   the
                                       Certificates-Payments  on the  Loans"  in
                                       this Prospectus Supplement.

Prepayment Interest Shortfalls ...Not  later than the close of  business  on the
                                       Business Day  immediately  following each
                                       Determination   Date,   the  Servicer  is
                                       required   to   remit   to  the   Trustee
                                       Collection  Account,  an amount  equal to
                                       the  lesser of (a) the  aggregate  of the
                                       Prepayment  Interest  Shortfalls  for the
                                       related  Remittance  Date  resulting from
                                       principal  prepayments during the related
                                       Due   Period   and  (b)   its   aggregate
                                       Servicing  Fees  received  in the related
                                       Due  Period  and shall not have the right
                                       to     reimbursement     therefor    (the
                                       "Compensating Interest"). With respect to
                                       any  Remittance  Date and any  Loan,  the
                                       "Prepayment  Interest  Shortfall" will be
                                       an amount equal to the excess,
- --------------------------------------------------------------------------------



                                      S-18
<PAGE>

- --------------------------------------------------------------------------------
                                       if any,  of (a) _____  days'  interest on
                                       the outstanding Principal Balance of such
                                       Loan at a per  annum  rate  equal  to the
                                       related  Mortgage  Interest  Rate  (or at
                                       such  lower  rate as may be in effect for
                                       such Loan because of  application  of the
                                       Soldiers'  and Sailors'  Civil Relief Act
                                       of 1940,  as amended  (the "Civil  Relief
                                       Act"),  any  reduction  as a result  of a
                                       bankruptcy   proceeding   (a   "Deficient
                                       Valuation")  and/or  any  reduction  by a
                                       court of the monthly  payment due on such
                                       Loan (a "Debt Service Reduction")), minus
                                       the rate at which  the  Servicing  Fee is
                                       calculated,   over  (b)  the   amount  of
                                       interest   actually   remitted   by   the
                                       Mortgagor   in   connection   with   such
                                       principal  prepayment  in full  less  the
                                       Servicing  Fee  for  such  Loan  in  such
                                       month.

Servicing Advances ...............Subject to the Servicer's  determination  that
                                       such  action   would  not   constitute  a
                                       Nonrecoverable Advance and that a prudent
                                       mortgage lender would make a like advance
                                       if it or an  affiliate  owned the related
                                       Loan, the Servicer is required to advance
                                       amounts   with   respect   to  the  Loans
                                       ("Servicing    Advances")    constituting
                                       "out-of-pocket"    costs   and   expenses
                                       relating  to  (a)  the  preservation  and
                                       restoration  of the  Mortgaged  Property,
                                       (b)  enforcement  proceedings,  including
                                       foreclosures,  (c) expenditures  relating
                                       to the purchase or maintenance of a first
                                       lien not included in the _________  REMIC
                                       on  the  Mortgaged   Property,   and  (d)
                                       certain other customary amounts described
                                       in the Pooling and  Servicing  Agreement.
                                       Such  Servicing  Advances by the Servicer
                                       are  reimbursable to the Servicer subject
                                       to certain  conditions and  restrictions.
                                       In the event  that,  notwithstanding  the
                                       Servicer's  good faith  determination  at
                                       the time such Servicing Advance was made,
                                       that  it  would  not be a  Nonrecoverable
                                       Advance,  in  the  event  such  Servicing
                                       Advance becomes a Nonrecoverable Advance,
                                       the   Servicer   will  be   entitled   to
                                       reimbursement therefor from the _________
                                       REMIC.

Servicing Fee ....................The  Servicer is  entitled to a servicing  fee
                                       of  _____%  per  annum  of the  Principal
                                       Balance  of  each  Loan  (the  "Servicing
                                       Fee"),  calculated  and  payable  monthly
                                       from  the  interest  portion  of  Monthly
                                       Payments,  Net  Liquidation  Proceeds and
                                       certain other proceeds.  In the case that
                                       _________   is  no   longer   acting   as
                                       Servicer,  the Successor Servicer will be
                                       entitled to a Servicing  Fee of ____% per
                                       annum of the  Principal  Balance  of each
                                       Loan.

Optional Termination by the
   Servicer or Seller ............The  Servicer  or Seller  may,  at its  option
                                       (and if such option is not  exercised  by
                                       the   Servicer   or   the   Seller,   the
                                       Certificate  Insurer  may, at its option)
                                       repurchase  all but not less  than all of
                                       the  Loans  in the  related  Group on any
                                       date on which  the  Class  A-1  Principal
                                       Balance,  with  respect to Group I or the
                                       sum of the Class A-2  Principal  Balance,
                                       the Class A-3  Principal  Balance and the
                                       Class A-4 Principal Balance, with respect
                                       to Group II,  is less  than  ____% of the
                                       sum of (x) the aggregate  Trust  Balances
                                       of the Loans in the  related  Group as of
                                       the Cut-Off  Date,  and (y) the  Original
                                       Group I Pre-Funded Amount or the Original
- --------------------------------------------------------------------------------


                                      S-19
<PAGE>

- --------------------------------------------------------------------------------
                                       Group   II    Pre-Funded    Amount,    as
                                       applicable,   by   purchasing   from  the
                                       _________  REMIC on the  next  succeeding
                                       Remittance  Date,  all of the property in
                                       such Group at a price equal to the sum of
                                       (a)  the  greater  of (i)  _____%  of the
                                       aggregate    Trust   Balances   of   each
                                       outstanding  Loan in such  Group and each
                                       REO  Property  acquired  in  respect of a
                                       Loan in such  Group  and  (ii)  the  fair
                                       market   value   (disregarding    accrued
                                       interest)  of the Trust  Balances of such
                                       Loans and such REO Properties, determined
                                       as the  average  of  three  written  bids
                                       (copies of which are to be  delivered  to
                                       the Trustee and the  Certificate  Insurer
                                       by the Servicer and the  reasonable  cost
                                       of which may be  deducted  from the final
                                       purchase       price)       made       by
                                       nationally-recognized  dealers  and based
                                       on a  valuation  process  which  would be
                                       used to value  comparable  Loans  and REO
                                       properties,  (b) the  greater  of (i) the
                                       aggregate  amount of  accrued  and unpaid
                                       interest  on the  Trust  Balances  of the
                                       Loans in such Group  through  the related
                                       Due Period and (ii) _____  days'  accrued
                                       interest thereon computed at a rate equal
                                       to the related Mortgage Interest Rate, in
                                       each case net of the  Servicing  Fee, and
                                       (c) any  unreimbursed  amounts due to the
                                       Certificate Insurer under the Pooling and
                                       Servicing  Agreement  and any accrued and
                                       unpaid Insured Payments.

                                       See "Servicing of the Loans--Termination;
                                       purchase of Loans" herein.

Trustee .........................._________, a _________,  with offices  located
                                       at  _________.  See "The Trustee" in this
                                       Prospectus Supplement.

ERISA Considerations .............A  fiduciary  of  any employee benefit plan or
                                       other retirement  arrangement  subject to
                                       the Employee  Retirement  Income Security
                                       Act of 1974, as amended ("ERISA"), or the
                                       Code  should  carefully  review  with its
                                       legal  advisors  whether the  purchase or
                                       holding  of  Class A  Certificates  could
                                       give rise to a transaction  prohibited or
                                       not otherwise  permissible under ERISA or
                                       the Code.  The U.S.  Department  of Labor
                                       has  issued  an   individual   exemption,
                                       Prohibited  Transaction  Exemption 90-32,
                                       to  the  Underwriter  (the  "Exemption"),
                                       which   generally    exempts   from   the
                                       application  of certain of the prohibited
                                       transaction  provisions of ERISA, and the
                                       excise taxes  imposed on such  prohibited
                                       transactions  by Section  4975(a) and (b)
                                       of the Code and Section  502(i) of ERISA,
                                       transactions  relating  to the  purchase,
                                       sale   and   holding   of    pass-through
                                       certificates   such   as  the   Class   A
                                       Certificates   and  the   servicing   and
                                       operation  of  asset  pools  such  as the
                                       _________  REMIC,  provided  that certain
                                       conditions  are  satisfied.  Prior to the
                                       reduction  of the  Pre-Funded  Amount for
                                       the related  Group to zero,  the purchase
                                       or holding of Class A  Certificates  by a
                                       fiduciary of any employee benefit plan or
                                       other retirement  arrangement  subject to
                                       the ERISA, or the Code could give rise to
                                       a transaction prohibited or not otherwise
                                       permissible  under  ERISA  or  the  Code.
- --------------------------------------------------------------------------------


                                      S-20
<PAGE>

- --------------------------------------------------------------------------------
                                       Accordingly, prior to such reduction, the
                                       assets of such plans or arrangements  may
                                       not be  used  to  purchase  the  Class  A
                                       Certificates.  See "ERISA Considerations"
                                       in this Prospectus Supplement.

Legal Investment .................The  Class A Certificates  will not constitute
                                       "mortgage    related    securities"   for
                                       purposes of the Secondary Mortgage Market
                                       Enhancement Act of 1984.

Federal Income Tax Status ........An  election  will  be made to  treat  Group I
                                       and  Group  II as a  single  real  estate
                                       mortgage  investment  conduit (a "REMIC")
                                       for  federal  income  tax  purposes.  The
                                       Class  A-1  Certificates,  the  Class A-2
                                       Certificates,  the Class A-3 Certificates
                                       and the  Class A-4  Certificates  will be
                                       designated  as the regular  interests  in
                                       the  _________  REMIC  and  the  Class  R
                                       Certificates  will be  designated  as the
                                       residual interest in the _________ REMIC.

                                       The Class A  Certificates  generally will
                                       be  treated  as  newly   originated  debt
                                       instruments   for   federal   income  tax
                                       purposes.  Beneficial Owners of the Class
                                       A Certificates will be required to report
                                       income  thereon  in  accordance  with the
                                       accrual method of accounting.

                                       In addition,  if the Class A Certificates
                                       are issued with original  issue  discount
                                       for  federal  income tax  purposes,  such
                                       event    generally    will    result   in
                                       recognition  of some  taxable  income  in
                                       advance  of  the   receipt  of  the  cash
                                       attributable to such income.

                                       See   "Certain    Federal    Income   Tax
                                       Considerations"    in   this   Prospectus
                                       Supplement  and "Certain  Federal  Income
                                       Tax Consequences  --REMIC  Securities" in
                                       the Prospectus.

Certificate Ratings ..............It is  a  condition  to  the  issuance  of the
                                       Class A  Certificates  that  the  Class A
                                       Certificates  shall  have been  rated not
                                       lower  than [AAA] by  [Standard  & Poor's
                                       Ratings Group]  ("Standard & Poor's") and
                                       [Aaa]  by  [Moody's   Investors  Service]
                                       ("Moody's")  based on the presence of the
                                       Certificate    Insurance   Policies.    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.  The ratings do not address
                                       the    possibility     that    Class    A
                                       Certificateholders  may  suffer  a  lower
                                       than anticipated  yield. See "Ratings" in
                                       this     Prospectus     Supplement    and
                                       "Prepayment and Yield  Considerations" in
                                       this Prospectus Supplement.

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


                                      S-21
<PAGE>

                                  RISK FACTORS

     Investors should  consider,  among other things,  the following  factors in
connection with the purchase of the Class A Certificates.

Underwriting Standards and Potential Delinquencies

     _________ was incorporated as an  _______corporation  in ______of  _____and
has been in the home equity  lending  business  since  _____.  The  underwriting
standards for the Loans have been developed by _________ ("_________ _________")
and have been audited to confirm compliance with those standards.

     [                            ]

Geographic Concentration

     [                               ]

Decline in Real Estate Values

     No assurance can be given that the values of the Mortgaged  Properties have
remained or will remain at their  levels as of the dates of  origination  of the
related  Loans.  If the  residential  real estate  market  should  experience an
overall  decline in property  values such that the  outstanding  balances of the
Loans become equal to or greater than the value of the Mortgaged Properties, the
actual  rates  of  delinquencies,  foreclosures  and  losses  on  the  Mortgaged
Properties could be higher than losses now generally experienced in the mortgage
lending industry.

Risk of Loan Yield Reducing Class A-1 Pass-Through Rate

     The  Class  A-1  Pass-Through  Rate is  based  upon  the  value of an index
(one-month LIBOR) which is different from the value of the prime rate applicable
to the Loans,  as described  under "The Loans" herein.  The Loans adjust monthly
based upon the highest prime rate as published in the "Money  Rates"  section of
The Wall  Street  Journal  on the last  Business  Day in the month  whereas  the
Pass-Through  Rate on the Class A-1  Certificates  adjusts  monthly based upon a
one-month LIBOR index,  limited by the Weighted Average Rate Cap.  Consequently,
the actual Class A-1  Pass-Through  Rate for any  Remittance  Date may not equal
what the Class A-1  Pass-Through  Rate for such  Remittance Date would have been
without regard to the Weighted  Average Rate Cap. In addition,  one-month  LIBOR
and the prime rate may respond to different  economic and market factors.  Also,
the Loans indexed to the prime rate are generally subject to specified  Lifetime
Rate Caps and Lifetime  Rate Floors.  Thus,  it is possible,  for example,  that
one-month  LIBOR may rise during  periods in which the prime rate  applicable to
the Loan is stable or is falling or that,  even if both one-month  LIBOR and the
prime  rate rise  during  the same  period,  one-month  LIBOR may rise much more
rapidly than the applicable  prime rate. See "Interest;  Class A-1  Pass-Through
Rate" in the  Summary to this  Prospectus  Supplement  and  "Description  of the
Certificates--Calculation of LIBOR" and "--Weighted Average Rate Cap."

The Subsequent Loans and the Pre-Funding Account

     If the principal  amount of eligible  HELOCs or HELs  available  during the
Pre-Funding  Period  and sold to the Trust is less than  _____% of the  Original
Pre-Funded Amount allocated to Group I or Group II, respectively,  the Depositor
will have  insufficient  Loans to sell to the Trust on the  Subsequent  Transfer
Dates,  thereby  resulting in prepayments of principal to Holders of the related
class of Class A Certificates  as described  herein.  See "Social,  Economic and
Other Factors" below. In addition, any conveyance of Subsequent Loans is subject
to the following  conditions,  among others:  (i) each such Subsequent Loan must
satisfy certain  specified  representations  and warranties;  (ii) the Depositor
will not select such Subsequent Loans in a manner that it believes is adverse to
the  interests  of the Holders of the Class A  Certificates  or the  Certificate
Insurer;  (iii) the  Depositor  will  deliver  certain  opinions of counsel with
respect to the validity of the conveyance of such  Subsequent  Loans and tax and
corporate  enforceability  matters;  and (iv) as of the Subsequent Cut-Off Date,
the Loans at that time,  including  the  Subsequent  Loans to be conveyed by the
Depositor  as of such  Subsequent  Cut-Off  Date,  will satisfy the criteria set
forth  in the  Pooling  and  Servicing  Agreement,  as  described  herein  under
"Description of the Loans -- Conveyance of Subsequent Loans."

     Amounts on deposit in the Pre-Funding Account will be invested in Permitted
Investments.  To the extent that amounts on deposit in the  Pre-Funding  Account
and allocated to Group I or Group II have not been fully applied to the purchase
of Subsequent Loans by the end of the Pre-Funding  Period, such remaining amount
will be applied as a prepayment of principal  paid to the Holders of the related
Class A Certificates on the Remittance Date 


                                      S-22

<PAGE>

following  the  end of the  Pre-Funding  Period  (in no  event  later  than  the
___________  Remittance Date). The amount of any such prepayment will be applied
to the Class A Certificates in accordance with the "sequential pay" feature,  if
any,  of  such  Certificates.  Although  no  assurances  can  be  given,  it  is
anticipated by the Depositor that the principal  amount of Subsequent Loans sold
to the Trust will  require  the  application  of  substantially  all  amounts on
deposit in the Pre-Funding  Account and that there will be no material principal
prepayment to the Holders of the Class A Certificates.

     Each  Subsequent  Loan must satisfy the  eligibility  criteria  referred to
above at the time of its  addition.  However,  Subsequent  Loans  may have  been
originated  by _________ or purchased  by the  Depositor  using credit  criteria
different from those which were applied to other Loans and may be of a different
credit  quality.  Therefore,  following the transfer of Subsequent  Loans to the
Trust,  the aggregate  characteristics  of the Loans then held in the Trust Fund
may  vary  from  those  of  the  Loans  initially  included  in the  Trust.  See
"Description of the Loans -- Conveyance of Subsequent Loans."

Social, Economic and Other Factors

     The  ability  of the Trust  Fund to invest in  Subsequent  Loans is largely
dependent upon whether the mortgagors thereunder perform their payment and other
obligations  required  by such  Subsequent  Loans in order that such  Subsequent
Loans meet the  specified  requirements  for transfer on a  Subsequent  Transfer
Date.  The  performance  by such  mortgagors  may be  affected  as a result of a
variety of social and economic factors. Economic factors include interest rates,
unemployment  levels, the rate of inflation and consumer  perception of economic
conditions  generally.  However, the Depositor is unable to determine and has no
basis to predict  whether or to what  extent  economic  or social  factors  will
affect the  performance by such  mortgagors and the  availability  of Subsequent
Loans.

                            DESCRIPTION OF THE LOANS

General

     [The statistical information regarding the Loans which is presented in this
Prospectus  Supplement  is based  upon the  characteristics  of the HELOCs to be
included  in Group I and the HELs to be  included in Group II as of the close of
business on _________ (the "Cut-Off  Date").  Unless  otherwise  indicated,  all
percentages set forth in this Prospectus Supplement are based upon the aggregate
Principal  Balances of the Loans in the respective Group as of the Cut-Off Date,
which was $_____ with respect to Group I and $_____ with respect to Group II.]

     [The HELOCs to be included in Group I of the _________  REMIC are evidenced
by loan agreements (each, a "Loan  Agreement")  secured by mortgages or deeds of
trust (of which approximately ____% by Cut-Off Date principal balance are second
liens and the  remainder  are first liens) (the  "Mortgages")  on [ ] properties
(the "Mortgaged Properties") and have the additional  characteristics  described
below.]

     [The HELOCs have original terms to stated maturity of  approximately  _____
years.  Each HELOC was selected for inclusion in the REMIC  _________ from among
those that met the  following  criteria  as of the Cut-Off  Date:  (i) a current
Principal Balance of no less than $____________,  (ii) not more than __days past
due and no more than _____% of the Loans more than _____ days past due and (iii)
not less than  ___months to  contractual  maturity.  The HELOCs were selected by
_________ from the Loans in _________  _________'s  portfolio that met the above
criteria  using a selection  process  believed by _________ not to be adverse to
the  Certificateholders,  the Certificate Insurer or _________ _________.  As of
the  Cut-Off  Date,  the  average  unpaid  principal  balance  of the HELOCs was
approximately  $_____. As of the Cut-Off Date, the weighted average Gross Margin
of the HELOCs was  approximately  __% and the weighted average Mortgage Interest
Rate of the HELOCs was ______%.  The weighted  average  "Combined  Loan-to-Value
Ratio"  (calculated  by dividing the sum of (x) any  outstanding  first mortgage
balance as of the date the HELOC was originated  plus (y) the maximum  available
credit under the HELOC as of the Cut-Off Date,  by the  appraised  value of such
Mortgaged Property at origination) of the HELOCs was approximately  ____%. As of
the Cut-Off Date, the weighted  average  maximum credit limit  utilization  rate
(computed  by dividing  the  aggregate  Principal  Balance for the HELOCs by the
aggregate credit limit of the HELOCs) was  approximately  ______%.  The weighted
average  remaining  term to maturity was _____  months and the latest  scheduled
maturity of any HELOC is ________;  however the actual date on which any Loan is
paid in full may be earlier  than the stated  maturity  date due to  unscheduled
payments of principal.]



                                      S-23

<PAGE>

     [Each of the Loans is subject to a due-on-sale  clause.  See "Certain Legal
Aspects of the Loans and  Contracts--Due  on Sale Clauses in Mortgage  Loans" in
the Prospectus.]

     [The  Mortgage  Interest  Rate on each  HELOC will  adjust  monthly on each
applicable Interest Adjustment Date to a rate equal to the sum, which rate will,
in the principal  repayment  period  beginning  after the first ten years of the
HELOC,  be rounded up to the nearest  one-eighth of one percentage  point (_____
basis  points),  of (i) the highest prime rate as published in the "Money Rates"
section  of The Wall  Street  Journal  on the  last  Business  Day of the  month
immediately  preceding  the related  Interest  Adjustment  Date Bank plus (ii) a
fixed  percentage (the "Gross  Margin"),  which total is generally  subject to a
specified  maximum and minimum lifetime  Mortgage Interest Rates ("Lifetime Rate
Caps" and  "Lifetime  Rate Floors ,"  respectively)  as specified in the related
Mortgage  Note.  Due to the  application  of the Lifetime Rate Caps and Lifetime
Rate Floors, the Mortgage Interest Rate on any HELOC, as adjusted on any related
Interest  Adjustment  Date,  may not equal the sum of the related prime rate and
the  Gross  Margin.  The Due Date is the  ___th  day of the month for all of the
HELOCs.  Each HELOC  requires the related  Mortgagor  to make  current  interest
payments during the life of the HELOCs.]

     [Effective  with  the  first  payment  due  on  a  HELOC  after  the  tenth
anniversary date of the date of origination thereof in the case of substantially
all HELOCs,  on each related Interest  Adjustment Date, the Monthly Payment will
be adjusted to an amount that will amortize the outstanding principal balance of
the HELOC over its remaining  term.  The weighted  average number of months from
the Cut-Off Date to the first  adjustment  of the monthly  payment such that the
resulting amount will amortize the outstanding  principal  balance of the HELOCs
over the remaining term is ____months.]

     [Based on information  supplied by the Mortgagors in connection  with their
loan applications at origination,  ___of the Mortgaged  Properties  securing the
HELOCs, which secure approximately ____% of the outstanding principal balance of
the  HELOCs,  will be  owner  occupied  primary  residences  and  ______  of the
Mortgaged Properties securing the HELOCs, which secure approximately  ______% of
the outstanding  principal balance of the HELOCs,  will be non-owner occupied or
second homes.]

     [The HELs to be included in Group II of the  _________  REMIC are evidenced
by  promissory   notes  secured  by  mortgages  or  deeds  of  trust  (of  which
approximately  _____% by Cut-Off Date principal balance are second liens and the
remainder are first liens) (the "Mortgages") on one- to four-family  residential
properties   (the   "Mortgaged   Properties")   and  to  have   the   additional
characteristics described below.]

     [Approximately  ______% of the HELs have original terms to stated  maturity
of approximately  _____ years or less and approximately  _____% of the HELs have
original terms to stated maturity of approximately _____ years or less. Each HEL
was selected for inclusion in the REMIC  _________ from among those that met the
following  criteria of the  applicable  Cut-Off  Date:  (i) a current  Principal
Balance  of no less than  $_____,  (ii) not more than _____ days past due and no
more than  _____% of the Loans  more than _____ days past due and (iii) not less
than _____ months to contractual  maturity.  The HELs were selected by _________
from the Loans in the _________'s  portfolio that met the above criteria using a
selection   process   believed   by   _________   not  to  be   adverse  to  the
Certificateholders,  the Certificate Insurer or _________  _________.  As of the
Cut-Off Date, the average unpaid principal balance of the HELs was approximately
$_____.  As of the Cut-Off Date, the weighted average Mortgage  Interest Rate of
the HELs  was  _____%.  The  weighted  average  "Combined  Loan-to-Value  Ratio"
(calculated by dividing the sum of (x) any outstanding first mortgage balance as
of the date of  origination of the related Loan plus (y) the Trust Balance under
the HEL as of the  Cut-Off  Date,  by the  appraised  value  of  such  Mortgaged
Property at  origination)  of the HELs was  approximately  _____%.  The weighted
average remaining term to stated maturity was approximately _____ months and the
latest scheduled  maturity of any HEL is __________;  however the actual date on
which any Loan is paid in full may be earlier than the stated  maturity date due
to unscheduled payments of principal.]

     [Each of the Loans is subject to a due-on-sale  clause.  See "Certain Legal
Aspects of the Loans and  Contracts-Enforceability of Certain Provisions" in the
Prospectus.]

     [Based on  information  supplied by the Mortgagor in connection  with their
loan applications at origination, _____ of the Mortgaged Properties securing the
HELs, which secure approximately _____% of the outstanding  principal balance of
the HELs, will be owner occupied  primary  residences and _____ of the Mortgaged
Properties  securing  the  HELs,  which  secure   approximately  _____%  of  the
outstanding  principal balance of the HELs, will be non-owner occupied or second
homes.]



                                      S-24
<PAGE>

Solicitation Process

     [                          ]

Underwriting Criteria

     [                          ]

Origination Process

     The Loans were  underwritten by _________ in accordance  with  underwriting
standards  developed in conjunction with _________  _________ which approves any
variance from such standards and makes the extension of credit.

Loan Closing Procedures

     [                                 ]

     Set forth below is a description of certain  additional  characteristics of
the Loans as of the Cut-Off Date (except as otherwise indicated). Dollar amounts
and percentages may not add up to totals due to rounding.

                       Mortgage Interest Rates of HELOCs


                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
Gross Mortgage Interest Rates     Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The  weighted  average  Mortgage  Interest  Rate  of  the  HELOCs  will  be
approximately _____% per annum.

                                      S-25

<PAGE>

                             Gross Margin of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
Gross Margin                      Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The  weighted  average  Gross  Margin of the HELOCs  will be  approximately
_____% per annum.

                                      S-26

<PAGE>

                          Lifetime Rate Cap of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
      Lifetime Rate Floor         Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The weighted  average Lifetime Rate Cap of the HELOCs will be approximately
_____% per annum.



                                      S-27

<PAGE>

                         Lifetime Rate Floor of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
      Lifetime Rate Floor         Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The  weighted   average   Lifetime   Rate  Floor  of  the  HELOCs  will  be
approximately _____% per annum.



                                      S-28
<PAGE>

                      Remaining Term to Maturity of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
     Remaining Months to         Mortgage    Trust Balance     Trust Balance of
          Maturity                Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------





- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The  calculated  weighted  average  remaining  term of the  HELOCs  will be
approximately _____ months.



                                      S-29
<PAGE>

                         Year of Origination of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
   Year of Origination            Loans      of all HELOCs          HELOCs
- --------------------------      ---------    -------------     ----------------





- --------------------------------------------------------------------------------
Total                            _____           _____%           $
================================================================================

     The earliest  month and year of  origination  of any HELOC is _____ and the
latest month and year of origination will be ______.



                    Combined Loan-to-Value Ratios of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
Combined Loan-to-Value Range      Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                            _____           _____%           $
================================================================================



                                      S-30
<PAGE>

     The minimum and maximum Combined  Loan-to-Value  Ratios of the HELOCs as of
the Cut-Off  Date are  approximately  _____% and _____%,  respectively,  and the
weighted  average  Combined  Loan-to-Value  Ratio as of the Cut-Off  Date of the
HELOCs is approximately _____%. The "Combined Loan-to-Value Ratio" of a HELOC as
of the Cut-Off Date is the ratio, expressed as a percentage, equal to the sum of
any outstanding  first mortgage  balance as of the date of origination  plus the
maximum  available  amount of credit  under  the  HELOC as of the  Cut-Off  Date
divided by the appraised value of the Mortgaged Property. See "The Trust Funds--
The Loans" in the Prospectus.

                Maximum Credit Limit Utilization Rates of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
  Range of Maximum Credit        Mortgage    Trust Balance     Trust Balance of
  Limit Utilization Rate          Loans      of all HELOCs          HELOCs
- ---------------------------     ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     As  of  the  Cut-Off  Date,  the  weighted  average  maximum  credit  limit
utilization rate of the HELOCs was _____%.



                                      S-31
<PAGE>

                     Second Mortgage Ratios of HELOCs(1)(2)

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
  Range of Cut-Off Date          Mortgage    Trust Balance     Trust Balance of
 Second Mortgage Ratios           Loans      of all HELOCs          HELOCs
- --------------------------      ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

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

(1)  The  Second  Mortgage  Ratio  of a  HELOC  is  the  ratio  (expressed  as a
percentage) of the Credit Limit of the HELOC to the sum of such Credit Limit and
the outstanding  balance of any senior  mortgage  computed as of the date of the
origination of the Loan.

(2) As of the Cut-Off Date, the weighted  average  Second  Mortgage Ratio of the
HELOCs was _____%.


                                      S-32
<PAGE>


                   Current Loan Principal Balances of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
Current Loan Principal Balance    Loans      of all HELOCs          HELOCs
- ------------------------------  ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     As of the Cut-Off Date, the average unpaid principal  balance of the HELOCs
will be approximately $_____.



                                      S-33
<PAGE>

                      Mortgaged Properties Securing HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
       Property Type              Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------






- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================



                                      S-34
<PAGE>

     Geographic Distribution of Mortgaged Properties Securing HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
           State                  Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     No  more  than  approximately  _____%  of the  HELOCs  will be  secured  by
Mortgaged Properties located in any one zip code.



                                      S-35
<PAGE>

                             FICO Scores of HELOCs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
           Score                  Loans      of all HELOCs          HELOCs
- ----------------------------    ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The weighted average FICO score of HELOCs is _____.



                                      S-36
<PAGE>

                        Mortgage Interest Rates of HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
    Mortgage Interest Rates       Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------

















- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The  weighted  average   Mortgage   Interest  Rate  of  the  HELs  will  be
approximately _____% per annum.



                                      S-37
<PAGE>

                       Remaining Term to Maturity of HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
     Remaining Months to         Mortgage    Trust Balance     Trust Balance of
         Maturity                 Loans      of all HELOCs          HELOCs
- ----------------------------    ---------    -------------     ----------------






- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The calculated  weighted  average  remaining term of the HELs will be _____
months.



                                      S-38
<PAGE>

                          Year of Origination of HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
    Year of Origination           Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------





- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The  earliest  month  and year of  origination  of any HEL is _____ and the
latest month and year of origination will be ________.


                                      S-39

<PAGE>

                     Combined Loan-to-Value Ratios of HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
Combined Loan-to-Value Ratios     Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The minimum and maximum Combined Loan-to-Value Ratios of the HELs as of the
Cut-Off Date are approximately _____% and _____%, respectively, and the weighted
average  Combined  Loan-to-Value  Ratio  as of the  Cut-Off  Date of the HELs is
approximately  _____%.  The  "Combined  Loan-to-Value  Ratio" of a HEL as of the
Cut-Off Date is the ratio,  expressed as a  percentage,  equal to the sum of any
outstanding  first  mortgage  balance  as of the  date of  origination  plus the
Principal  Balance of the HEL as of the Cut-Off  Date  divided by the  appraised
value of the  Mortgaged  Property.  See "The  Trust  Funds -- The  Loans" in the
Prospectus.



                                      S-40

<PAGE>

                    Original Loan Principal Balances of HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
        Original Loan            Mortgage    Trust Balance     Trust Balance of
      Principal Balance           Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     As of the Cut-Off Date,  the average unpaid  principal  balance of the HELs
will be approximately $_____.



                                      S-41
<PAGE>

                       Mortgaged Properties Securing HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
      Property Type               Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------








- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================


                                      S-42
<PAGE>

         Geographic Distribution of Mortgaged Properties Securing HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
            State                 Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     No more than approximately  _____% of the HELs will be secured by Mortgaged
Properties located in any one zip code.



                                      S-43

<PAGE>

                              FICO Scores of HELs

                                             Percentage of
                                             Cut-Off Date
                                Number of      Aggregate       Aggregate Unpaid
                                 Mortgage    Trust Balance     Trust Balance of
            Score                 Loans      of all HELOCs          HELOCs
- -----------------------------   ---------    -------------     ----------------













- --------------------------------------------------------------------------------
Total                                             _____%           $
================================================================================

     The weighted average FICO score of HELs is _____.

     The  information  set forth in the preceding  section  "Description  of the
Loans"  has  been  based  upon  information  provided  by  ________________  and
tabulated  by  the  Depositor.  None  of  the  Depositor,  the  Trustee  or  the
Certificate  Insurer make any  representation as to the accuracy or completeness
of such information.

Conveyance of Subsequent Loans

     The Pooling and Servicing Agreement permits the Trust Fund to acquire up to
$_____ aggregate  principal  balance of Subsequent Loans which are HELOCs and up
to $_____  aggregate  principal  balance  of  Subsequent  Loans  which are HELs.
Accordingly,  the statistical  characteristics  of the Loans will vary as of any
Subsequent Cut-Off Date upon the acquisition of Subsequent Loans.

     The  obligation  of  the  Trust  to  purchase  the  Subsequent  Loans  on a
Subsequent Transfer Date is subject to certain  requirements  designed to ensure
that following such purchase,  the characteristics of the Loans in the aggregate
will not differ  materially  from the  characteristics  of those Loans which are
sold to the Trust on the Closing Date. The Pooling and Servicing  Agreement will
provide that any of such  requirements  may be waived or modified in any respect
upon prior written consent of the Certificate Insurer. The Pooling and Servicing
Agreement will permit the Certificate Insurer in its sole discretion, to require
an increase in the  Required  Reserve  Account  Level as a condition to any such
consent.



                                      S-44
<PAGE>

Mandatory Repurchase or Substitution of Loans

     The Seller is required, with respect to Loans that are found by the Trustee
to have defective documentation,  or in respect of which the Seller has breached
a representation  or warranty,  to repurchase such Loans or substitute such Loan
with a Qualified Substitute Loan. See "Prepayment and Yield  Considerations" and
"Description  of the  Certificates--Assignment  of  Loans;  Representations  and
Warranties of the Seller" herein.

Delinquency and Foreclosure Experience

     The following tables set forth information  relating to the delinquency and
loan loss experience on the Loans in the Servicer's  servicing portfolio for the
periods shown.

                     Delinquency and Foreclosure Experience

                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                               At  ______________                          At  ________________             
                   -------------------------------------------  ------------------------------------------- 
                                                        % of                                         % of   
                                % of     Principal   Principal               % of     Principal   Principal 
Delinquency         Number     Number     Balance     Balance    Number     Number     Balance     Balance  
  Status           of Loans   of Loans    of Loans    of Loans  of Loans   of Loans    of Loans    of Loans 
- -----------        --------   --------   ---------   ---------  --------   --------   ---------   --------- 
<S>                <C>        <C>        <C>         <C>        <C>        <C>        <C>        <C>        

__ to __ days 

__ to __ days

___ days 

Foreclosure 

Bankruptcy 

Losses for Period

- ------------------------------------------------------------------------------------------------------------
TOTAL

</TABLE>

<TABLE>
<CAPTION>
                              At   _______________
                   -------------------------------------------
                                                        % of  
                                % of     Principal   Principal
Delinquency         Number     Number     Balance     Balance 
  Status           of Loans   of Loans    of Loans    of Loans
- -----------        --------   --------   ---------   ---------
<S>                <C>        <C>        <C>        <C>

__ to __ days 

__ to __ days

___ days 

Foreclosure 

Bankruptcy 

Losses for Period

- --------------------------------------------------------------
TOTAL

</TABLE>


     _________  commenced  receiving  applications  for Loans  under its lending
programs only in ____and  _________  _________  funded its first loan in ______.
Accordingly,  the Servicer has insufficient historical delinquency,  bankruptcy,
foreclosure  or default  experience  that may be  referred  to for  purposes  of
estimating the future  delinquency  and loss  experience of Loans similar to the
Loans being sold to the Trust.

                              [DETAILS OF SELLER]

                             [DETAILS OF SERVICER]

General

     ________________ ("_________") is a ___________corporation.

     [Description of Servicer]

     The following table sets forth certain information  regarding the principal
balance of one-to  four-family  residential  Loans  included  in the  Servicer's
servicing portfolio.  The Servicer's servicing portfolio includes Loans held for
sale and Loans held for investment  (including Loans held for  ________________)
which were originated or acquired by the Servicer's mortgage banking operations.



                                      S-45
<PAGE>

                       The Servicer's Servicing Portfolio

                                                                   ______ Months
                                     Year Ended    Year Ended          Ending

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



Beginning servicing portfolio

Add:

   Loans originated or acquired

Deduct: Prepayments (net of
subsequent draws)

   Sale of servicing rights
   Loans sold, servicing released

Ending servicing portfolio
Number of loans serviced
Average loan size

     The information set forth in this section  concerning the Servicer has been
provided  by  ________________.  None  of  the  Depositor,  the  Trustee  or the
Certificate  Insurer make any  representation as to the accuracy or completeness
of such information.

                     ALLOCATIONS OF PAYMENTS ON THE HELOCS
             BETWEEN THE TRUST BALANCES AND THE ADDITIONAL BALANCES

     The Loans have been sold and assigned to the Trust.  The _________ REMIC is
designated  to include  the right to receive  payments  calculated  in an amount
equal to the  aggregate  outstanding  principal  balance  of the Loans as of the
close of business on the Cut-Off Date,  and the right to receive all payments of
interest thereon after the Cut-Off Date (net of Servicing  Fees).  Although each
Loan  Agreement  could  evidence more than the Trust  Balance,  whether  arising
subsequent to the Cut-Off Date or prior  thereto,  the balance  allocated to the
_________ REMIC and allocated to the Class A-1 Certificates  will be established
as of the Cut-Off Date.  Future payments on each Loan will be allocated  between
the Class A-1  Certificates  representing  the Trust Balances and the Additional
Balances in the following manner:

          (a)  Payments of interest by the  Mortgagor  on a Loan with respect to
     which an Additional  Balance has been drawn will be allocated on a pro rata
     basis  between the Trust  Balance  thereof and such  Additional  Balance in
     proportion to the interest owed on each balance.

          (b) Any prepayments of principal received in respect of a Loan and any
     remaining  portion  of any Loan  payment  which  represents  the  principal
     portion of the Monthly Payment  (including any Insurance Proceeds which are
     not  Liquidation  Proceeds  and are  applied in  reduction  of a  principal
     balance  of the Loan) will be  applied  first to the Trust  Balance of such
     Loan  until  such  Trust  Balance  is  reduced  to  zero,  and  then to any
     Additional  Balance of such Loan  arising  from  advances to the  Mortgagor
     subsequent to the Cut-Off Date. When the Trust Balance of a particular Loan
     has been  reduced to zero in this  manner the Loan will be  released by the
     Trustee  to the  holder  of the  certificate  issued  by the  Trustee  (the
     "Additional  Certificate")  representing  the  interest  in any  Additional
     Balances.

          (c) Net  Liquidation  Proceeds  received on a  Defaulted  Loan will be
     allocated  first to unpaid  interest  in the manner  described  above.  Any
     remaining  proceeds  will be  allocated  on a pro rata  basis to the  Trust
     Balances and the  Additional  Balances  according to the ratio of the Trust
     Balance to such Additional Balance of such Defaulted Loan immediately prior
     to such time as it became a Defaulted Loan.



                                      S-46
<PAGE>

     The Servicer will have the right to  repurchase  any HELOC on and after the
date upon which the Trust Balance of such HELOC equals zero.

     On or prior to the Issue Date, the Trustee and the Certificate Insurer will
have  received  an  opinion  of  the  general  counsel  to  _________  Financial
Corporation with respect to the  enforceability of provisions in the Pooling and
Servicing  Agreement  regarding the application and  administration  of payments
under the Loan agreements  requiring  principal payments made on the Loans to be
allocated first to the earliest draws made thereon.

                      PREPAYMENT AND YIELD CONSIDERATIONS

     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 Loans in the related  Group,  including  for this
purpose  voluntary payment in full of Loans in the related Group prior to stated
maturity,  liquidations  due to  defaults,  casualties  and  condemnations,  and
repurchases of or  substitutions  for Loans in the related Group by the Servicer
as  required or  permitted  under the Pooling  and  Servicing  Agreement  or the
purchase and Sale Agreement.

     The actual rate of principal prepayments on pools of 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 Loans at any time because of
specific factors relating to the Loans in the particular pool, including,  among
other things,  the age of the Loans, the geographic  locations of the properties
securing the loans and the extent of the mortgagors'  equity in such properties,
and changes in the mortgagors' housing needs, job transfers and employment.

     Substantially, all of the Loans are prepayable by the related Mortgagors on
the Mortgage Notes without penalty.

     The rate of prepayments  with respect to conventional  Loans has fluctuated
significantly  in recent years.  In general,  if prevailing  interest rates fall
significantly below the interest rates at the time of origination,  Loans may be
subject to higher  prepayment  rates than if prevailing rates remain at or above
those at the time such Loans were originated. Conversely, if prevailing interest
rates rise  appreciably  above the  interest  rates at the time of  origination,
Loans may experience a lower  prepayment rate than if prevailing rates remain at
or below those at the time such Loans were originated.  However, there can be no
assurance  that  the  Loans  will  conform  to  the  prepayment   experience  of
conventional  Loans  or to any  past  prepayment  experience  or  any  published
prepayment forecast. No assurance can be given as to the level of prepayments on
Loans that the _________ REMIC will experience.

     As indicated  above,  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 Loans in the related  Group.  If the actual rate of payments on
the  Loans in the  related  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 Loans in the  related  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.

     In addition,  the rate of  prepayments  may vary as between HELOCs and HELs
and as between HELOCs with Additional Balances and without Additional  Balances.
To the extent that HELOCs without Additional Balances prepay all or a portion of
the outstanding  Principal Balance of such HELOCs, Class A-1  Certificateholders
may  realize  a  significantly  different  yield  on  their  investment  than is
otherwise experienced by the holder of the Additional Certificate.

     The  following  discussion  assumes  the  characteristics  set forth in the
tables below. For the purpose of this table,  the Final Scheduled  Maturity Date
for the Class A-1  Certificates  is  expected to be  __________,  which is -----
months  after the final  stated  maturity  date of the HELOC  having  the latest
maturity date, the Final Scheduled  Maturity Date for the Class A-2 Certificates
is expected to be _________,  which is the date _____ months after the date upon
which the Class A-2  Principal  Balance  would be  reduced to zero  assuming  no
defaults and no prepayments on the HELs, the Final  Scheduled  Maturity Date for
the Class A-3  Certificates  is expected to be _______,  which is the date _____
months  after the date upon  which the  Class  A-3  Principal  Balance  would be
reduced to zero  assuming no  defaults  and no  prepayments  on the HELs and the
Final Scheduled  Maturity Date for the Class A-4  Certificates is expected to be
__________,  which is _____ months after the final stated  maturity  date


                                      S-47
<PAGE>

of the HEL having the latest  maturity  date.  The weighted  average life of the
Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates and Class
A-4  Certificates  is likely to be shorter  than  would be the case if  payments
actually  made on the HELOCs or HELs,  respectively,  conformed to the foregoing
assumption,  and the final  Remittance Date with respect to any of the Class A-1
Certificates,  Class  A-2  Certificates,  Class  A-3  Certificates  or Class A-4
Certificates could occur significantly earlier than the Final Scheduled Maturity
Date,  because  (i)  prepayments  (including,  for  this  purpose,   prepayments
attributable to foreclosure, liquidation, repurchase and the like) on the HELOCs
or HELs are likely to occur,  (ii) three and  fifteen  months have been added to
obtain the Final Scheduled Maturity Dates for the Class A-1 Certificates,  Class
A-2  Certificates,  Class  A-3  Certificates  and  Class  A-4  Certificates,  as
applicable,  and (iii) the Servicer,  the Seller or the Certificate  Insurer may
cause a  liquidation  of  Group  I when  the  aggregate  outstanding  Class  A-1
Principal Balance is less than _____% of the sum of the aggregate Trust Balances
of the HELOCs as of the Cut-Off Date and the Original Group I Pre-Funded  Amount
or a liquidation of Group II when the sum of the aggregate outstanding Class A-2
Principal  Balance,  Class A-3 Principal Balance and Class A-4 Principal Balance
is less than _____% of the sum of the aggregate Trust Balances of the HELs as of
the Cut-Off Date and the Original Group II Pre-Funded Amount.

     "Weighted  average  life"  refers to the  average  amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such  security is scheduled to be repaid to an  investor.  The weighted  average
life of the Class A-1 Certificates,  the Class A-2  Certificates,  the Class A-3
Certificates,  and the Class A-4 Certificates  will be influenced by the rate at
which principal of the HELOCs and HELs,  respectively,  is paid, which may be in
the form of scheduled  amortization or prepayments  (for this purpose,  the term
"prepayment"  includes  liquidations  due to default).  Prepayments on Loans are
commonly measured relative to a prepayment  standard or model. The model used in
this  Prospectus   Supplement  is  a  prepayment   assumption  (the  "Prepayment
Assumption")  which represents an assumed rate of prepayment each month relative
to the then  outstanding  principal  balance  of a pool of Loans for the life of
such Loans.  The tables relating to the Class A-1  Certificates are priced using
constant  prepayment  rate  ("CPR")  assumption.  With  respect to the Class A-1
Certificates,  the "_____%  Prepayment  Assumption"  assumes a CPR of _____% per
annum of the then  outstanding  principal  balance  of the  HELOCs.  The  tables
relating to the Class A-2 Certificates, the Class A-3 Certificates and the Class
A-4 Certificates are priced using Home Equity Prepayment ("HEP") assumption. HEP
assumes  that a  pool  of  loans  prepays  in  the  first  month  at a CPR  that
corresponds  in CPR to one-tenth  the given HEP  percentage  and increases by an
additional  one-tenth  each month  thereafter  until the tenth  month,  where it
remains at a CPR equal to the given HEP  percentage.  With  respect to the Class
A-2 Certificates, the Class A-3 Certificates and the Class A-4 Certificates, the
"_____%  Prepayment  Assumption"  assumes a CPR of _____%  per annum of the then
outstanding principal balance of the HELs in the first month of the life of such
HELs and an additional _____% per annum in each month thereafter until the tenth
month. Beginning in the tenth month and in each month thereafter during the life
of the respective HELs, the _____% Prepayment  Assumption  assumes CPR of _____%
per annum each month.

     Neither  the  Prepayment  Assumption  nor any  other  prepayment  model  or
assumption purports to be an historical  description of prepayment experience or
a  prediction  of the  anticipated  rate of  prepayment  of any  pool of  Loans,
including the Loans included in the Trust.  Variations in the actual  prepayment
experience  and the  balance of the Loans that  prepay may  increase or decrease
each weighted  average life shown in the following  tables.  Such variations may
occur even if the average prepayment  experience of all such Loans equals any of
the specified percentages of the Prepayment Assumption.



                                      S-48
<PAGE>

     The following table regarding the Class A-1  Certificates has been prepared
assuming that (i) the information with respect to the HELOCs is as follows:

<TABLE>
<CAPTION>
                                  Weighted
                                  Average
                  Weighted        Mortgage        Original     Remaining
                  Average       Interest Rate      Term to      Term to   Interest Only
  Aggregate       Mortgage    (Net of Servicing   Maturity      Maturity     Period
Trust Balance  Interest Rate         Fee)        (in months)  (in months)  (in months)
- -------------  -------------  -----------------  -----------  -----------  -----------
<S>            <C>               <C>              <C>           <C>         <C>




</TABLE>

and regarding the Class A-2  Certificates,  the Class A-3 Certificates and Class
A-4  Certificates  have been prepared  assuming (ii) that the  information  with
respect to the HELs is as follows:

                                  Weighted
                                  Average
                  Weighted        Mortgage        Original     Remaining
                  Average       Interest Rate      Term to      Term to  
  Aggregate       Mortgage    (Net of Servicing   Maturity      Maturity 
Trust Balance  Interest Rate         Fee)        (in months)  (in months)
- -------------  -------------  -----------------  -----------  -----------





(iii) payment  dates on each HELOC and HEL are the ___th day of the month;  (iv)
all  scheduled  monthly  payments  on the  HELOCs  and on the HELs are made in a
timely fashion; (v) all prepayments  represent prepayments in full and there are
no  Prepayment  Interest  Shortfalls;   (vi)  distributions  on  the  Class  A-1
Certificates,  the Class A-2  Certificates,  the Class A-3  Certificates and the
Class A-4  Certificates  are made on the ___th day of each month,  commencing on
_________;  (vii) the Issue Date is  _________;  (viii) the HELOCs and HELs will
prepay at the indicated percentages of the Prepayment Assumption set forth below
and (ix) with regard to the weighted  average  lives none of the  Servicer,  the
Seller or the Certificate Insurer exercises its option to terminate Group I when
the aggregate  outstanding  Class A-1 Principal  Balance is reduced to less than
_____% of the sum of (A) the  aggregate  Trust  Balances of the HELOCs as of the
Cut-Off  Date and (B) the Original  Group I  Pre-Funded  Amount or its option to
terminate Group II when the sum of the aggregate outstanding Class A-2 Principal
Balance,  Class A-3 Principal Balance and Class A-4 Principal Balance is reduced
to less than _____% of the sum of (A) the aggregate  Trust  Balances of the HELs
as of the Cut-Off Date and (B) the Original Group II Pre-Funded Amount.

     Based upon the  foregoing  assumptions,  certain  of which may not  reflect
actual experience,  the following tables indicate the projected weighted average
life of the Class A-1 Certificates,  the Class A-2  Certificates,  the Class A-3
Certificates  and the Class  A-4  Certificates  at  various  percentages  of the
Prepayment Assumption.  As used in the table below, _____% Prepayment Assumption
assumes prepayment rates equal to _____% of the Prepayment Assumption,  i.e., no
prepayments   on  the  Loans  having  the   characteristics   described   below.
Correspondingly,  _____% Prepayment  Assumption assumes a CPR equal to _____% of
the related Prepayment Assumption, _____% Prepayment Assumption assumes a _____%
increase in each of the rates  described  above;  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,
including the related Loans.



                                      S-49
<PAGE>

                         Class A-1 Certificates

                      Weighted Average
   Percentage of          Life To       Expected Maturity(2) Earliest Retirement
Prepayment Assumption   Maturity (1)                              Date (2)(3)
- --------------------- ----------------  -------------------- ----------------









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

(1)  The weighted  average life of the Class A-1  Certificates  is determined by
     (a) multiplying the amount of each principal payment by the number of years
     from the Issue Date to the related Remittance Date; (b) adding the results;
     and (c) dividing the sum by the original Class A-1 Principal Balance.

(2)  Calculated at the applicable percentage of the Prepayment Assumption.

(3)  Determined  assuming early  retirement of the Class A-1  Certificates  upon
     termination  of Group I on the  Remittance  Date following the first day of
     the month in which the Class A-1 Principal Balance declines to a level less
     than _____% of the aggregate  initial  principal balance of the HELOCs plus
     the Original Group I Pre-Funded Amount.

(4)  Pricing speed.

                                      S-50
<PAGE>

                             Class A-2 Certificates

                              Weighted Average
   Percentage of                  Life To
Prepayment Assumption           Maturity (1)           Expected Maturity(2)
- ---------------------         ----------------         -------------------- 









                             Class A-3 Certificates


                              Weighted Average
   Percentage of                  Life To
Prepayment Assumption           Maturity (1)           Expected Maturity(2)
- ---------------------         ----------------         -------------------- 










                             Class A-4 Certificates

                              Weighted Average
   Percentage of                  Life To
Prepayment Assumption           Maturity (1)           Expected Maturity(2)
- ---------------------         ----------------         -------------------- 





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

(1) The  weighted  average  lives of the Class A-2  Certificates,  the Class A-3
Certificates  and the Class A-4  Certificates  are determined by (a) multiplying
the amount of each principal  payment by the number of years from the Issue Date
to the related Remittance Date; (b) adding the results; and (c) dividing the sum
by the Original  Class A-2 Principal  Balance,  the Original Class A-3 Principal
Balance or the Original Class A-4 Principal Balance, as applicable.

(2) Calculated at the applicable percentage of the Prepayment Assumption.

(3) Pricing speed.



                                      S-51
<PAGE>

(4) Determined  assuming  early  retirement of the Class A-4  Certificates  upon
termination  of Group II on the  Remittance  Date following the first day of the
month in which the Class A-4  Principal  Balance  declines  to a level less than
_____% of the aggregate  initial principal balance of the HELs plus the Original
Group II Pre-Funded Amount.

     There is no  assurance  that  prepayments  will occur or, if they do occur,
that they will occur at any percentage of the Prepayment Assumption.

     The Pooling and Servicing  Agreement  provides that none of the Certificate
Insurer,  the Trust Fund,  _________  REMIC,  the Trustee,  the Depositor or the
Servicer  will be liable  to any  Certificateholder  or  Holder  for any loss or
damage  incurred  by  such  Certificateholder  or  Holder  as a  result  of  any
difference in the rate of return received by such Certificateholder or Holder as
compared to the  applicable  Pass-Through  Rate,  with  respect to any Holder of
Class A Certificates  upon reinvestment of the funds received in connection with
any  premature  repayment of principal on the  Certificates,  including  without
limitation  any such  repayment  resulting from any prepayment by the Mortgagor,
any liquidation of such Loan, or any repurchase of or substitution  for any Loan
by the Servicer.

Mandatory Prepayment

     The Original Pre-Funded Amount, funded from the proceeds of the sale of the
Class A  Certificates  may be used to acquire  Subsequent  Loans.  The  Original
Pre-Funded  Amount  will be  allocated  to Group I in an amount  equal to $_____
which may be used only to purchase HELOCs or prepay Class A-1  Certificates  and
to Group II in an  amount  equal to $_____  which  may be used only to  purchase
HELs, prepay Class A-2 Certificates,  Class A-3 Certificates or prepay Class A-4
Certificates.  In the event that, at the end of the Pre-Funding  Period, not all
of either  such  amount  has been used to  acquire  Subsequent  Loans,  then the
related  Class A  Certificates  will  be  prepaid  in  part on the  ____________
Remittance   Date.  Such  amount  will  be  allocated   between  the  Class  A-2
Certificates,  the Class A-3  Certificates  and the Class A-4  Certificates,  if
applicable,  in accordance with the "sequential pay" feature  applicable to such
Certificates.

     Prior to the investment of the Original  Group I Pre-Funded  Amount and the
Original  Group II Pre-Funded  Amount in Subsequent  Loans,  such amount will be
invested in one or more Permitted  Investments.  A "Permitted Investment" is any
of the following:  (a) direct general  obligations of, or obligations  fully and
unconditionally  guaranteed  as to the timely  payment of principal and interest
by, the United States or any agency or  instrumentality  thereof,  provided such
obligations are backed by the full faith and credit of the United States and any
obligation  of,  or  guaranties  by,  FHLMC  or FNMA  (other  than  senior  debt
obligations and mortgage pass-through  certificates guaranteed by FHLMC or FNMA)
shall be a Permitted Investment;  provided, that at the time of such investment,
such investment is acceptable to the Certificate  Insurer,  but excluding any of
such securities  whose terms do not provide for payment of a fixed dollar amount
upon  maturity or call for  redemption;  (b) federal funds and  certificates  of
deposit, time and demand deposits and banker's acceptances issued by any bank or
trust  company  incorporated  under the laws of the  United  States or any state
thereof and subject to supervision  and  examination by federal or state banking
authorities,  provided  that  at the  time  of such  investment  or  contractual
commitment providing for such investment the short-term debt obligations of such
bank or trust company at the date of acquisition thereof have been rated [A-1 +]
by  [S&P]  and  [P-1]  by  [Moody's];  (c)  commercial  paper  (having  original
maturities  of not more than  _____  days)  rated  [A-1 +] by[ S&P] and [P-1] by
[Moody's];  (d)  investments  in money market funds rated "{AAAm]" or "[AAAm-G]"
by[ S&P] and [Aaa] by [Moody's];  and (e) investments  approved by S&P,  Moody's
and the Certificate Insurer in writing delivered to the Trustee;  provided, that
each such  Permitted  Investment  shall be a "permitted  investment"  within the
meaning  of  Section  860G(a)(5)  of the Code and that no  instrument  described
hereunder  shall  evidence  either the right to receive (x) only  interest  with
respect to the obligations  underlying such instrument or (y) 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 _____% of the yield to maturity at par of the
underlying  obligations;  and provided,  further,  that no instrument  described
hereunder 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.  Any Permitted  Investment  must mature no later than the Business Day
prior to the next Remittance Date.

     Although no assurances  can be given,  it is  anticipated  by the Depositor
that the  principal  amount of  Subsequent  Loans  sold to the  Trust  Fund will
require  the  application  of  substantially  all the  amount on  deposit in the
Pre-Funding  Account and that there should be no material  principal  prepaid to
the  Holders  of the  Class  A  Certificates  from  amounts  on  deposit  in the
Pre-Funding Account.

                                      S-52
<PAGE>

                        DESCRIPTION OF THE CERTIFICATES

General

     The Class A Certificates and Class R Certificates will represent  interests
in certain  segregated  assets of the Trust  Fund  designated  as the  _________
REMIC.  In addition to the Class A Certificates  and Class R  Certificates,  the
Trust Fund will also issue the Additional Certificate.  The Class R Certificates
have been designated as the single "residual interest" for purposes of the Code.
The Class R Certificates  and the Additional  Certificate  are not being offered
hereby.  Pursuant to the purchase and Sale  Agreement,  the Class R Certificates
and the  Additional  Certificate  will be transferred to the Seller on the Issue
Date as part of the consideration for the transfer of the Loans to the Depositor
and the  transfer  of the  Additional  Balances  on the Loans to the Trust Fund,
respectively.

     Each  Class  A  Certificate   represents  a  certain  fractional  undivided
ownership  interest in the  _________  REMIC  created  and held  pursuant to the
Pooling and Servicing Agreement  described below,  subject to the limits and the
priority of  distribution  described  therein.  The _________ REMIC consists of,
with  respect  to any Loan as to which a Trust  Balance  is still  owing to such
REMIC,  (a) the Trust Balances of the Loans,  together with (i) all  collections
thereon  and  proceeds  thereof  collected  after the  Cut-Off  Date (other than
Monthly  Payments due on each Loan up to and including any Due Date occurring on
or prior to the Cut-Off Date), and (ii) all mortgage files relating thereto, (b)
such assets as from time to time are identified as REO Property and  collections
thereon and proceeds  thereof,  (c) assets that are deposited in the Certificate
Account, including amounts on deposit in the Certificate Account and invested in
Permitted  Investments,  (d) assets that are  deposited in the Reserve  Account,
including  any letter of credit,  (e) the  Trustee's  rights with respect to the
Loans under all insurance  policies  required to be  maintained  pursuant to the
Pooling and  Servicing  Agreement and any insurance  proceeds,  (f)  Liquidation
Proceeds  (excluding any amounts  allocated to the Additional  Balances) and (g)
released  mortgaged  property  proceeds  (excluding any amounts allocated to the
Additional  Balances).  The Trust  Fund  owns all the  assets  contained  in the
_________  REMIC  and,  in  addition,  the  Capitalized  Interest  Account,  the
Additional Balances,  and all collections with respect thereto. In addition, the
Depositor has caused the Certificate Insurer to issue the Certificate  Insurance
Policies   under   which   it   will   guarantee   payments   to  the   Class  A
Certificateholders as described herein.

Book-Entry Registration

     The  Class A  Certificates  will be  issued  only in  book-entry  form,  in
denominations  of $_____  initial  principal  balance  with  integral  multiples
thereof, except that one Class A-1 Certificate,  one Class A-2 Certificate,  one
Class A-3 Certificate and one Class A-4 Certificate may be issued in a different
amount.

     The  Class  A-1  Certificates  initially  will be  represented  by a single
physical  certificate,  the Class A-2 Certificates will initially be represented
by a single physical  certificate,  the Class A-3 Certificates will initially be
represented by a single physical certificate and the Class A-4 Certificates will
initially  be  represented  by  a  single  physical  certificate  in  each  case
registered in the name of Cede, as nominee of DTC, which will be the "Holder" or
"Certificateholder"  of the Class A  Certificates  as such terms are used in the
Pooling and Servicing Agreement. No Beneficial Owner will be entitled to receive
a certificate  representing  such person's interest in the Class A Certificates,
except as set forth below under  "--Definitive  Certificates"  below. Unless and
until Definitive Class A Certificates are issued under the limited circumstances
described  herein,  all  references  to actions taken by  Certificateholders  or
holders shall,  in the case of Class A  Certificates,  refer to actions taken by
DTC  upon  instructions  from  its  Participants  (as  defined  below),  and all
references  herein  to  distributions,   notices,   reports  and  statements  to
Certificateholders or holders shall, in the case of Class A Certificates,  refer
to  distributions,  notices,  reports  and  statements  to DTC or  Cede,  as the
registered  holder  of the  Class  A  Certificates,  as the  case  may  be,  for
distribution to Beneficial Owners in accordance with DTC procedures.

     The Beneficial 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 depositaries which in turn will hold such
positions in customers'  securities  accounts in the depositaries'  names on the
books of DTC.  ________  will act as  depositary  for CEDEL and Morgan  Guaranty
Trust  Company  of New  York  will  act as  depositary  for  Euroclear  (in such
capacities,   individually  the  "Relevant   Depositary"  and  collectively  the
"European  Depositaries").  Investors may hold such beneficial  interests in the
Book-Entry Certificates in minimum denominations  representing principal amounts
of $_____.  Except as described  below, no Beneficial  Owner will be entitled to
receive a physical certificate representing such



                                      S-53
<PAGE>

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  Owners  will not be
Owners as that term is used in the Pooling and Servicing  Agreement.  Beneficial
Owners  are  only  permitted  to  exercise  their  rights   indirectly   through
Participants and DTC.

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

     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 UCC and a  "clearing  agency"
registered  pursuant to Section 17A of the  Securities  Exchange Act of 1934, as
amended. DTC was created to hold securities for its participating  organizations
("Participants")  and to facilitate  the clearance and  settlement of securities
transactions  between  Participants  through  electronic  book-entries,  thereby
eliminating the need for physical movement of certificates. Participants include
securities  brokers  and  dealers  (including  the  Underwriter),  banks,  trust
companies and clearing  corporations.  Indirect access to the DTC system also is
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").

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

     Beneficial  Owners that are not  Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in,  Book-Entry  Certificates  may do so only through  Participants and Indirect
Participants.  In addition,  Beneficial Owners will receive all distributions of
principal  and  interest  from the  Trustee,  or a paying agent on behalf of the
Trustee,  through DTC Participants.  DTC will forward such  distributions to its
Participants,  which  thereafter  will forward them to Indirect  Participants or
Beneficial Owners.  Beneficial Owners will not be recognized by the Trustee, the
Servicer or any paying agent as Certificateholders,  as such term is used in the
Pooling and  Servicing  Agreement  and  Beneficial  Owners will be  permitted to
exercise the rights of  Certificateholders  only indirectly  through DTC and its
Participants.

     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 "Material Federal Income Tax Consequences --
REMIC Securities" in the Prospectus.

     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  Depositary;   however,   such  cross-market
transactions  will require  delivery of  instructions  to the relevant  European
international  clearing system by the  counterparty in such system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets its  settlement  requirements,  deliver  instructions  to the
Relevant  Depositary to take action to effect final  settlement on its behalf by
delivering or receiving  securities  in DTC, and making or receiving  payment in

                                      S-54
<PAGE>

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 Depositaries.

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

     Under a book-entry format, Beneficial Owners of the Book-Entry Certificates
may experience some delay in their receipt of payments, since such payments will
be  forwarded  by the  Trustee to Cede,  as nominee of DTC.  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  Depositary.  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 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


                                      S-55
<PAGE>

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 Trustee to Cede, as
nominee of DTC, may be made  available to  Beneficial  Owners upon  request,  in
accordance with the rules, regulations and procedures creating and affecting the
Depository,  and to the  Financial  Intermediaries  to whose  DTC  accounts  the
Book-Entry Certificates of such Beneficial Owners are credited.

     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 Beneficial
Owner to pledge  Book-Entry  Certificates  to  persons or  entities  that do not
participate  in the  DTC  system,  or to  otherwise  act  with  respect  to such
Book-Entry  Certificates,  may  be  limited  due  to  the  lack  of  a  physical
certificate for such Book-Entry  Certificates.  In addition,  under a book-entry
format,  Beneficial  Owners may experience  delays in their receipt of payments,
since distributions will be made by the Trustee, to Cede, as nominee for DTC.

     DTC has advised the Depositor and the Servicer that it will take any action
permitted  to be taken by a  Certificateholder  under the Pooling and  Servicing
Agreement  only at the direction of one or more  Participants  to whose accounts
with DTC the Book-Entry Certificates are credited. Additionally. DTC has advised
the  Depositor  that it  will  take  such  actions  with  respect  to  specified
percentages  of  voting  rights  only  at the  direction  of and  on  behalf  of
Participants whose holdings of Book-Entry  Certificates  evidence such specified
percentages of voting rights.  DTC may take conflicting  actions with respect to
percentages of voting rights to the extent that  Participants  whose holdings of
Book-Entry  Certificates  evidence such  percentages of voting rights  authorize
divergent action.

     None of the Depositor, the Servicer, the Certificate Insurer or the Trustee
will have any  responsibility  for any  aspect  of the  records  relating  to or
payments made on account of  beneficial  ownership  interests of the  Book-Entry
Certificates  held by Cede, as nominee for DTC, or for maintaining,  supervising
or reviewing any records relating to such beneficial ownership interests.

     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in order to facilitate  transfers of Class A 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.

Definitive Certificates

     The Class A  Certificates,  which will be issued  initially  as  Book-Entry
Certificates,  will be  converted  to  Definitive  Certificates  and reissued to
Beneficial Owners or their nominees,  rather than to DTC or its nominee, only if
(a) the Depository or the Servicer advises the Trustee in writing that DTC is no
longer willing or able to discharge properly its  responsibilities as depository
with respect to the Book-Entry  Certificates  and the Depository or the Servicer
is unable to locate a qualified  successor  or (b) the  Trustee,  at its option,
elects to terminate the book-entry system through DTC.

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  DTC will be required to notify all  Participants of the availability
through  DTC  of   Definitive   Certificates.   Upon   delivery  of   Definitive
Certificates, the Trustee will reissue the Book-Entry Certificates as Definitive
Certificates to Beneficial  Owners.  Distributions of principal of, and interest
on, the Book-Entry  Certificates  will  thereafter be made by the Trustee,  or a
paying  agent on  behalf of the  Trustee,  directly  to  holders  of  Definitive
Certificates  in  accordance  with the  procedures  set forth in the Pooling and
Servicing Agreement.

     The Additional  Certificate  will be issued in definitive form on the Issue
Date in consideration of the sale of the Additional Balances that may, from time
to time, be added to the Loans and to the Trust Fund.

     Definitive  Certificates  will  be  transferable  and  exchangeable  at the
offices of the Trustee or the certificate  registrar.  No service charge will be
imposed  for any  registration  of  transfer  or  exchange,  but the Trustee may
require payment by the Beneficial  Owner of a sum sufficient to cover any tax or
other governmental charge imposed in connection therewith.

Other Certificates

     In  addition  to the  Certificates,  the Trust  Fund  will  also  issue the
Additional Certificate which will represent the Seller's fluctuating interest in
the Additional  Balances.  The Additional Balances serving as collateral for the

                                      S-56
<PAGE>

Additional  Certificate  will not  serve  as  collateral  for the  Certificates.
Although  principal  payments  on each  Loan  with  an  Additional  Balance  are
allocated to the Trust  Balance of such Loan until such Trust Balance is reduced
to zero,  interest payments on the Loan and Net Liquidation  Proceeds in respect
thereof will only be available to Certificateholders according to the proportion
the  Additional  Balance of such Loan stands in relation to the sum of the Trust
Balance  and the  Additional  Balance of such  Loan.  For the  purposes  of this
Prospectus  Supplement,  the  Additional  Certificate  will not be  treated as a
Certificate.

Assignment of Loans

     Pursuant  to the  purchase  and Sale  Agreement  between the Seller and the
Depositor, the Seller will sell, transfer, assign, set over and otherwise convey
the Loans without  recourse to the Depositor on the Issue Date.  Pursuant to the
Pooling and Servicing Agreement, the Depositor will sell, transfer,  assign, set
over and otherwise convey without recourse to the Trust in trust for the benefit
of the  Certificateholders  and the  Certificate  Insurer  all right,  title and
interest in and to each Loan.  Each such transfer  will convey all right,  title
and interest in and to (a)  principal due to the extent of the Trust Balance and
(b) interest accruing thereon after the Cut-Off Date;  provided,  however,  that
the Seller will not convey,  and the Seller  reserves and retains all its right,
title and interest in and to, (i) principal (including principal  prepayments in
full and curtailments (i.e., partial prepayments)) received on each such Loan on
or prior to the Cut-Off Date and (ii) interest  accrued on each Loan on or prior
to the Due Date immediately preceding the Cut-Off Date.

     In connection with such transfer and  assignment,  the Depositor will cause
to be  delivered  to the  Trustee  on the  Issue  Date the  following  documents
(collectively,  with respect to each Loan, the "Trustee's  Mortgage  File") with
respect to each Loan:

     (a) The original  Mortgage  Note,  endorsed by the holder of record without
recourse  in the  following  form:  "Pay to the  order of  _____________________
without recourse" and signed in the name of the holder of record,  and if by the
Seller, by an authorized officer;

     (b) The original  Mortgage  with evidence of recording  indicated  thereon;
provided,  however,  that if  such  Mortgage  has not  been  returned  from  the
applicable recording office, then such recorded Mortgage shall be delivered when
so returned;

     (c)  An  assignment  of  the  original  Mortgage,   in  suitable  form  for
recordation  in the  jurisdiction  in which the  related  Mortgaged  Property is
located,  in the name of the  holder  of  record  of the  Loan by an  authorized
officer (with evidence of submission for  recordation of such  assignment in the
appropriate  real  estate  recording  office for such  Mortgaged  Property to be
received by the Trustee within _____ days of the Issue Date); provided, however,
that  assignments  of  mortgages  shall  not be  required  to be  submitted  for
recording with respect to any Loan which relates to the Trustee's  Mortgage File
if the Trustee,  each of the Rating Agencies and the  Certificate  Insurer shall
have  received an opinion of counsel  satisfactory  to the Trustee,  each of the
Rating  Agencies and the  Certificate  Insurer  stating that, in such  counsel's
opinion,  the  failure to record  such  assignment  shall not have a  materially
adverse  effect  on the  security  interest  of  the  Trustee  in the  Mortgage;
provided,  further,  that any  assignment not submitted for  recordation  within
_____ days of the Issue Date shall be recorded  upon the earlier to occur of (i)
receipt by the Trustee of the Certificate  Insurer's written direction to record
such  assignment,  (ii) the occurrence of any Event of Default,  as such term is
defined  in the  Pooling  and  Servicing  Agreement,  or (iii) a  bankruptcy  or
insolvency  proceeding  involving  the  Mortgagor is  initiated  or  foreclosure
proceedings are initiated against the Mortgaged  Property as a consequence of an
event of default under the Loan; provided, further, that if the related Mortgage
has not been returned from the applicable recording office, then such assignment
shall be delivered  when so returned (and a blanket  assignment  with respect to
such Mortgage shall be delivered on the Issue Date)

     (d) Any intervening  assignments of the Mortgage with evidence of recording
thereon;

     (e) Any assumption,  modification,  consolidation or extension  agreements;
and

     (f) (1) The policy of title  insurance (or a commitment for title insurance
if the policy is being held by the title insurance  company pending  recordation
of the Mortgage) and the certificate of primary mortgage guaranty insurance,  if
any, issued with respect to any Loan with a credit limit or Principal Balance in
excess of $_____ and any Loan which is in a first lien position.



                                      S-57
<PAGE>

     (2) The limited  liability  title  assurance  with respect to any Loan in a
second lien position with a credit limit or Principal Balance between $_____ and
$_____ and a second  lien ratio  greater  than  _____% and any  Mortgage  with a
credit limit or Principal Balance between $_____ and $_____.

     Pursuant to the  Pooling and  Servicing  Agreement,  the Trustee  agrees to
execute and deliver on or prior to the Issue Date an  acknowledgment  of receipt
of the Certificate  Insurance Policies and, for each Loan, the original Mortgage
Note, item (a) above, with respect to the Loans (with any exceptions noted). The
Trustee agrees,  for the benefit of the  Certificateholders  and the Certificate
Insurer, to review (or cause to be reviewed) each Trustee's Mortgage File within
_____  Business  Days after the Issue Date (or,  with  respect to any  Qualified
Substitute  Loan,  within _____  Business  Days after the receipt by the Trustee
thereof) and to deliver a certification generally to the effect that, as to each
Loan listed in the Loan Schedule,  (a) all documents required to be delivered to
it pursuant to the purchase and Sale Agreement are in its  possession,  (b) each
such document has been reviewed by it and has not been mutilated,  damaged, torn
or otherwise physically altered, appears regular on its face and relates to such
Loan, and (c) based on its examination  and only as to the foregoing  documents,
certain  information  set forth on the Loan  Schedule  accurately  reflects  the
information set forth in the Trustee's Mortgage File delivered on such date.

     If the Trustee or the  Certificate  Insurer during the process of reviewing
the  Trustee's  Mortgage  Files  finds  any  document  constituting  a part of a
Trustee's  Mortgage  File which is not  executed,  has not been  received  or is
unrelated  to the Loans,  or that any Loan does not conform to the  requirements
above or to the  description  thereof  as set  forth in the Loan  Schedule,  the
Trustee or the Certificate Insurer, as applicable,  shall promptly so notify the
Trustee, the Servicer, the Seller and the Certificate Insurer. The Seller agrees
to use  reasonable  efforts  to cause to be  remedied  a  material  defect  in a
document  constituting  part of a  Trustee's  Mortgage  File of  which  it is so
notified by the Trustee.  If,  however,  within  _____ days after the  Trustee's
notice to it respecting such defect the Seller has not caused to be remedied the
defect and the defect  materially  and  adversely  affects  the  interest of the
Holders in the Trust  Balance of the Loan or the  interests  of the  Certificate
Insurer,  the Seller will either (i) substitute in lieu of such Loan a Qualified
Substitute Loan and, if the then outstanding principal balance of such Qualified
Substitute Loan is less than the applicable Trust Balance of such Loan as of the
date of such substitution  plus accrued and unpaid interest thereon,  deliver to
the Servicer as part of the related monthly remittance  remitted by the Servicer
the  amount  of any  such  shortfall  (the  "Substitution  Adjustment")  or (ii)
purchase such Loan at a price equal to the outstanding Principal Balance of such
Loan as of the date of purchase,  plus the greater of (x) all accrued and unpaid
interest  thereon or (y) _____ days' interest  thereon,  computed at the related
Mortgage Interest Rate, plus the amount of any unreimbursed  Servicing  Advances
made by the Servicer,  which purchase price shall be deposited in the Collection
Account or Trustee Collection Account on the next succeeding  Determination Date
after deducting  therefrom any amounts  received in respect of such  repurchased
Loan or Loans and being held in the  Collection  Account  or Trustee  Collection
Account for future  distribution  to the extent such  amounts  have not yet been
applied to  principal  or interest on such Loan (see  "--Flow of Funds"  below);
provided, however, that the Seller may not purchase the Principal Balance of any
Loan that is not in default or as to which no default is  imminent  pursuant  to
clause (ii) preceding  unless the Seller has theretofore  caused to be delivered
to the Trustee an opinion of counsel knowledgeable in federal income tax matters
which states that such a purchase would not constitute a prohibited  transaction
under the Code.

     A  "Qualified  Substitute  Loan" is defined in the  Pooling  and  Servicing
Agreement  as any Loan or Loans  which will be assigned to the same Group as the
deleted  Loan  which (i) has or have the same  interest  rate index and a margin
over such index and maximum  interest rate at least equal to those applicable to
the deleted  Loan if a HELOC and has or have an interest  rate at least equal to
the  applicable  deleted  Loan if a HEL,  (ii)  relates  or relate to a detached
one-family  residence or to the same type of residential dwelling as the deleted
Loan and in each  case has or have the  same or a better  lien  priority  as the
deleted  Loan with a  Borrower  having the same or better  traditionally  ranked
credit  status and is an  owner-occupied  Mortgaged  Property,  (iii) matures or
mature no later than (and not more than one year earlier than) the deleted Loan,
(iv) has or have a Loan-to-Value  Ratio or  Loan-to-Value  Ratios at the time of
such  substitution no higher than the  Loan-to-Value  Ratio of the deleted Loan,
(v) has or have a principal balance or principal  balances (after application of
all payments  received on or prior to the date of  substitution)(which  shall be
the Trust Balance or Trust Balances thereof) not substantially less and not more
than the Trust  Balance of the deleted Loan as of such date,  (vi)  satisfies or
satisfy the criteria set forth from time to time in the definition of "qualified
replacement  mortgage"  at  Section  860G(a)(4)  of the Code  (or any  successor
statute  thereto)  and (vii)  complies or comply as of the date of  substitution
with  each  representation  and  warranty  set  forth in the  purchase  and Sale
Agreement.

Representations and Warranties of the Seller

     The Seller will represent,  among other things,  with respect to each Loan,
as of the Issue Date, the following:



                                      S-58
<PAGE>

     (a) The  information  set forth in the Loan  Schedule  with respect to each
Loan is true and correct;

     (b)  All  of the  original  or  certified  documentation  constituting  the
Trustee's  Mortgage Files (including all material documents related thereto) has
been or will be  delivered  to the  Trustee  on the Issue  Date or as  otherwise
provided in the purchase and Sale Agreement;

     (c)  Each  Mortgaged   Property  is  improved  by  a  one-  to  four-family
residential dwelling,  which does not include cooperatives or mobile homes other
than permanently affixed,  double-wide manufactured housing units, as defined in
the FNMA Selling Guide,  and does not constitute  other than real property under
state law;

     (d) Each  Mortgage  Note will  provide for a schedule  of Monthly  Payments
which are, if timely paid, sufficient to fully amortize the principal balance of
such  Mortgage  Note on or before its  maturity  date and to pay interest at the
applicable Mortgage Interest Rate;

     (e) Each Mortgage is a valid,  subsisting,  enforceable and perfected first
or  second  lien on the  Mortgaged  Property,  including  all  buildings  on the
Mortgaged Property and all installations and mechanical,  electrical,  plumbing,
heating and air  conditioning  systems  located in or annexed to such buildings,
and all additions, alterations and replacements made at any time with respect to
the foregoing. The lien of the Mortgage is subject only to:

          (i) the lien of current real property  taxes and  assessments  not yet
     due and payable;

          (ii) covenants, conditions and restrictions,  rights of way, easements
     and  other  matters  of the  public  record  as of the  date  of  recording
     acceptable  to  prudent   mortgage  lending   institutions   generally  and
     specifically  referred to in the lender's title insurance  policy delivered
     to the  originator  of the Loan and referred to or otherwise  considered in
     the appraisal made for the originator of the Loan; and

          (iii) other  matters to which like  properties  are  commonly  subject
     which  do not  materially  interfere  with  the  benefits  of the  security
     intended  to be provided by the  Mortgage or the use,  enjoyment,  value or
     marketability of the related Mortgaged Property.

     Any  security  interest  created in property  in addition to the  Mortgaged
Property is valid and  perfected  to the extent that such  security  interest is
created by the related  mortgage or deed of trust and may be perfected by filing
or  recording  solely in the office where the mortgage or deed of trust is filed
or recorded.  The Mortgaged  Property was not, as of the date of  origination of
the Loan,  subject to a  mortgage,  deed of trust,  deed to secure debt or other
security instrument creating a lien subordinate to the lien of the Mortgage;

     (f)  Immediately  prior to the sale of the Loan to the Depositor  under the
applicable  purchase and Sale  Agreement,  (i) the Seller was the sole owner and
holder of each Loan, (ii) each Loan was not otherwise assigned or pledged, (iii)
the Seller had good,  indefeasible and marketable title thereto, (iv) the Seller
had full right to transfer and sell the Loan therein to the Depositor under such
purchase and Sale Agreement free and clear of any encumbrance,  equity interest,
participation  interest,  lien, pledge,  charge, claim or security interest, and
(v)  the  Seller  had  full  right  and  authority  subject  to no  interest  or
participation  of, or agreement  with, any other party,  to sell and assign each
Loan to the Depositor under such purchase and Sale Agreement,  and following the
sale of each  Loan,  the  Depositor  will own such  Loan  free and  clear of any
encumbrance, equity interest, participation interest lien, pledge, charge, claim
or security interest.

     (g) Each  Mortgage  Note is payable on the ___th day of each month.  No HEL
has a Mortgage  Interest  Rate of less than _____%.  With respect to the HELOCs:
(i) the Mortgage  Interest  Rate and Monthly  Payment are adjusted in accordance
with the terms of the Mortgage Note; (ii) all required  notices of interest rate
and payment amount adjustments have been sent to the Mortgagor on a timely basis
and the  computations of such adjustments  were properly  calculated;  and (iii)
installments  of interest  are subject to change due to the  adjustments  to the
Mortgage  Interest  Rate  on  each  Interest   Adjustment  Date,  with  interest
calculated  and payable in arrears,  sufficient to amortize,  beginning,  in the
case of substantially all HELOCs, after the tenth anniversary, the Loan fully by
the stated  maturity date.  Complete  amortization of each HEL will occur over a
term of ten or fifteen years from the date of origination and of each HELOC will
generally  occur  over an  original  term  of  twenty  years  from  the  date of
origination  and  ten  years  from  the  commencement  of   amortization.   Such
amortization  with respect to each HELOC shall  commence in the eleventh year of
the  original  stated term to  maturity;  the first ten years of payments on the
HELOC are not required to include payments of principal.  All Mortgage  Interest
Rate adjustments with respect to each HELOC have been made in strict  compliance
with state and  federal  law and the terms of the  related  Mortgage  Note.  Any
interest  required to be paid  pursuant to state and local law has been properly
paid and credited;

     (h) Each Loan conforms, and all such Loans in the aggregate conform, to the
description thereof set forth in this Prospectus Supplement; and



                                      S-59
<PAGE>

     (i) All of the  Loans  were  originated  in  accordance  with  the  related
underwriting criteria set forth in this Prospectus Supplement.

     Pursuant to the Pooling and Servicing Agreement,  upon the discovery by any
of the Certificateholders,  the Servicer, the Seller, the Certificate Insurer or
the Trustee  that any of the  representations  and  warranties  contained in the
purchase and Sale Agreement have been breached in any material respect as of the
Issue Date, with the result that the interests of the  Certificateholders in the
related Loan or the interests of the  Certificate  Insurer were  materially  and
adversely affected  (notwithstanding  that such  representation and warranty was
made to the  Seller's  best  knowledge),  the party  discovering  such breach is
required to give prompt written notice to the others of such persons. Subject to
certain provisions of the purchase and Sale Agreement,  within _____ days of the
earlier to occur of the Seller's  discovery or its receipt of written  notice of
any such breach,  the Seller will (a) promptly  cure such breach in all material
respects,  (b)  remove  each Loan which has given  rise to the  requirement  for
action by the Seller  substitute one or more Qualified  Substitute Loans and, if
the outstanding  principal  amount of such Qualified  Substitute Loans as of the
date of such  substitution  is less than the  outstanding  Trust  Balance,  plus
accrued  and unpaid  interest  thereon of the  replaced  Loans as of the date of
substitution,  deliver to the _________ REMIC as part of the amounts remitted by
the  Servicer  on such  Remittance  Date the  amount of such  shortfall,  or (c)
purchase  such Loan at a price equal to the Trust Balance of such Loan as of the
date of purchase plus the greater of (i) all accrued and unpaid interest thereon
and (ii) _____ days' interest  thereon  computed at the Mortgage  Interest Rate,
plus the amount of any unreimbursed Servicing Advances made by the Servicer, and
deposit  such  purchase  price into the Trustee  Collection  Account on the next
succeeding  Determination Date after deducting therefrom any amounts received in
respect  of such  repurchased  Loan  or  Loans  and  being  held in the  Trustee
Collection  Account or the  Certificate  Account for future  distribution to the
extent such  amounts  have not yet been applied to principal or interest on such
Loan;  provided  however,  that  any  substitution  of  one  or  more  Qualified
Substitute  Loans  pursuant to clause (b)  preceding  must be effected not later
than two years  after the Issue Date  unless  the  Trustee  and the  Certificate
Insurer  receive  an  opinion  of  counsel  that  such  substitution  would  not
constitute a prohibited  transaction for purposes of the REMIC provisions of the
Code and, provided,  further, that the Seller may not purchase such Loan that is
not in  default or as to which no default  is  imminent  pursuant  to clause (c)
preceding  unless the  Seller  has  theretofore  caused to be  delivered  to the
Trustee  and the  Certificate  Insurer an opinion  of counsel  knowledgeable  in
Federal income tax matters in form and substance  satisfactory to the Trustee to
the effect that such a purchase  would not  constitute a prohibited  transaction
for purposes of the REMIC provisions of the Code or cause the _________ REMIC to
fail to qualify as a REMIC at any time any  Certificates  are  outstanding.  The
obligation  of the Seller to cure such breach or to  substitute  or purchase any
Loan  constitutes  the sole  remedy  respecting  a  material  breach of any such
representation  or  warranty  to the  Certificateholders,  the  Trustee  and the
Certificate Insurer.

Payments on the Loans

     The Pooling and Servicing  Agreement  provides  that the Servicer,  for the
benefit of the  Certificateholders,  shall  establish  and  maintain one or more
Collection  Accounts  (each,  a  "Collection  Account")  and  shall  maintain  a
Collection Account with the Trustee (the "Trustee Collection Account"), and that
each  Collection  Account will  generally be a trust account  maintained  with a
depository  institution  acceptable  to each Rating  Agency and the  Certificate
Insurer (any such account, an "Eligible  Account").  The Servicer shall have the
right to choose and relocate the Collection  Account at any time,  provided each
Collection Account shall otherwise comply with the requirements of the preceding
sentence and that there shall be a Trustee Collection  Account.  The Pooling and
Servicing  Agreement  permits the Servicer to direct any depository  institution
maintaining a Collection  Account to invest the funds in such Collection Account
in one or more  Permitted  Investments,  as defined above,  that mature,  unless
payable on demand,  no later than the Business Day  preceding  the date on which
the  Servicer is required  to transfer  any amounts  included in such funds from
such Collection  Account to the Trustee Collection Account or to the Certificate
Account,  or,  in the  case of  funds  held in the  Trustee  Collection  Account
invested in any such Permitted Investments,  from the Trustee Collection Account
to the Certificate Account described below.

The Servicer is obligated to deposit or cause to be deposited in the  Collection
Account on a daily basis,  amounts  representing the following payments received
and  collections  made by it after the  Cut-Off  Date  (other than in respect of
Monthly  Payments on the Loans due on each Loan up to and including any Due Date
occurring  on or prior to the  Cut-Off  Date):  (i) all  payments  on account of
principal,  including  Principal  Prepayments;  (ii) all  payments on account of
interest on the Loans, (iii) all Liquidation Proceeds and all Insurance Proceeds
to the extent  such  proceeds  are not to be applied to the  restoration  of the
related  Mortgaged  Property or released to the related  borrower in  accordance
with the express requirements of law or in accordance with prudent and customary
servicing practices;  (iv) all net revenues with respect to a Mortgaged Property
held by the _________  REMIC;  (v) all other amounts required to be deposited in
the Collection Account pursuant to the Pooling and Servicing Agreement; and (vi)
any amounts  required to be deposited in connection  with net losses realized on
investments  of funds in the  Collection  Account.  The  Pooling  and  Servicing
Agreement  further  provides that all funds deposited in any


                                      S-60
<PAGE>

Collection  Account  that are to be included in the Servicer  Remittance  Amount
related to a particular Remittance Date be transferred to the Trustee Collection
Account not later than the close of business on the third  Business Day prior to
such Remittance Date.

     The  Trustee  will be  obligated  to set up an  account  (the  "Certificate
Account"),  which is required to be an Eligible Account, into which the Servicer
will deposit or cause to be  deposited  the  Servicer  Remittance  Amount on the
___th day of each month (the "Servicer Remittance Date").

     The "Servicer  Remittance  Amount" for a Servicer  Remittance  Date and the
indicated  Group  is  equal  to the sum of (i) all  unscheduled  collections  of
principal and interest on the related HELOCS in the case of Group I and the HELs
in the case of Group II (including Principal  Prepayments,  Net REO Proceeds and
Liquidation  Proceeds,  if any) collected by the Servicer during the related Due
Period and all scheduled  Monthly  Payments on the HELOCs in the case of Group I
and HELs in the case of Group II due on the related Due Date and  received on or
prior to the Business Day preceding  such  Servicer  Remittance  Date,  (ii) all
Periodic  Advances  made by the  Servicer  with  respect to  payments  due to be
received  on the HELOCs in the case of Group I and the HELs in the case of Group
II on the related Due Date and (iii) any other amounts  required to be placed in
a  Collection  Account by the  Servicer  in respect of the HELOCs in the case of
Group I and the  HELs in the  case of  Group  II  pursuant  to the  Pooling  and
Servicing Agreement but excluding the following:

     (a) amounts  received on particular  HELOCs in the case of Group I and HELs
in the case of Group II as late payments of principal or interest and respecting
which the Servicer has previously made an unreimbursed Periodic Advance;

     (b) the portion of Liquidation  Proceeds used to reimburse any unreimbursed
Periodic Advances made with respect to HELOCs in the case of Group I and HELs in
the case of Group II by the Servicer;

     (c) those portions of each payment of interest on a particular HELOC in the
case of Group I and HEL in the case of Group II which  represent  the  Servicing
Fee;

     (d) that  portion of  Liquidation  Proceeds  and REO  Proceeds  relating to
HELOCs in the case of Group I and HELs in the case of Group II which  represents
any unpaid  Servicing Fee or amounts  included in  Liquidation  Proceeds and REO
Proceeds  allocated to the Additional  Balances,  see "Allocation of Payments of
the Loans Between the Trust Balances and the Additional Balances;"

     (e) all income from  Permitted  Investments  that is held in the Collection
Account for the account of the Servicer;

     (f) all amounts in respect of late fees,  assumption fees,  prepayment fees
and similar fees;

     (g) certain  other  amounts  which are  reimbursable  to the  Servicer,  as
provided in the Pooling and Servicing Agreement;

     (h) that portion of Net  Foreclosure  Profits with respect to HELOCs in the
case of Group I and HELs in the case of Group II  otherwise  due to the Servicer
as provided in the Pooling and Servicing Agreement; and

     (i) any amounts allocable to the Additional Balances not otherwise included
in (a)-(h) above.

     See "Allocation of Payments of the Loans Between the Trust Balances and the
Additional Balances."

     On each Remittance Date, any amount remaining on deposit in the Certificate
Account  following the deposit of the Servicer  Remittance  Amounts in excess of
(i) the  amount of any  Insured  Payment,  the Class A-1  Certificate  Insurance
Premium  Amount,  the Group II  Certificate  Insurance  Premium  Amount  and any
Trustee  Fees then due the  Trustee;  (ii) the Class  A-1  Formula  Distribution
Amount and the Group II Formula Distribution Amount (calculated for this purpose
without regard to any required  withdrawal  from the Reserve  Account or portion
thereof included therein), (iii) any Reimbursement Amount (as defined herein) or
other  amount  owed to the  Certificate  Insurer  and (iv) the  Reserve  Account
Deposit (as defined  herein) for such  Remittance Date shall, in accordance with
the Pooling and Servicing Agreement, be distributed to the holder of the Class R
Certificate.  All  principal  payments  not  constituting  Liquidation  Proceeds
collected with respect to an Additional  Balance shall be made available to make
payments on the Certificates to the extent that any unpaid Trust Balance related
to such Loan remains  outstanding,  as  described  in the Pooling and  Servicing
Agreement.



                                      S-61
<PAGE>

Servicing Fees and Other Compensation and Payment of Expenses

     As  compensation  for its  activities  as  Servicer  under the  Pooling and
Servicing Agreement, the Servicer shall be entitled with respect to each Loan to
the Servicing Fee, which shall be payable monthly from amounts on deposit in the
Collection Account.  The "Servicing Fee" shall be an amount equal to interest at
one-twelfth  of the Servicing Fee Rate for such Loan on the scheduled  Principal
Balance of such Loan at the end of the applicable Due Period. The "Servicing Fee
Rate"  with  respect  to each Loan will be _____%  per  annum.  In the case that
________________ is no longer acting as Servicer, the Successor Servicer will be
entitled to a Servicing  Fee  calculated  at a Servicing  Fee Rate of _____% per
annum.  In addition,  the Servicer  shall be entitled to receive,  as additional
servicing  compensation,  to the  extent  permitted  by  applicable  law and the
related  Mortgage Notes,  any late payment  charges,  assumption fees or similar
items.  The  Servicer  shall also be entitled to  withdraw  from the  Collection
Account any interest or other income  earned on deposits  therein.  The Servicer
shall  pay  all  expenses  incurred  by  it in  connection  with  its  servicing
activities  under the Pooling and Servicing  Agreement and shall not be entitled
to  reimbursement  therefor except as  specifically  provided in the Pooling and
Servicing Agreement.

     The Servicer may recover Periodic Advances and Servicing  Advances from the
Collection  Account or the Trustee Collection Account to the extent permitted by
the Pooling  and  Servicing  Agreement  and by the terms of the Loans or, if not
recovered from the Mortgagor on whose behalf such Periodic  Advance or Servicing
Advance  was  made,  from  late  collections  on  the  related  Loan,  including
Liquidation Proceeds,  released mortgaged property proceeds,  insurance proceeds
and such other amounts as may be collected by the Servicer from the Mortgagor or
otherwise relating to the Loan, or, in the case of Periodic Advances,  from late
collections  of  interest  on any Loan.  In the event a  Periodic  Advance  or a
Servicing  Advance  becomes  a  Nonrecoverable  Advance,  the  Servicer  may  be
reimbursed for such advance from the Certificate Account.

     The  Servicer  shall  not be  required  to make  any  Periodic  Advance  or
Servicing Advance which it determines would be a nonrecoverable Periodic Advance
or nonrecoverable  Servicing Advance (a  "Nonrecoverable  Advance").  A Periodic
Advance or Servicing Advance is  "nonrecoverable"  if in the good faith judgment
of the Servicer,  such Periodic  Advance or Servicing  Advance is not ultimately
recoverable.

Reserve Account

     The  Reserve  Account.  On  the  Issue  Date,  an  amount  required  by the
Certificate  Insurer,  or a letter of credit evidencing the availability of such
amount,  will be deposited into the Reserve Account. On each Subsequent Transfer
Date,  the  Seller  will  transfer  an  additional  amount  as  required  by the
Certificate  Insurer to the Reserve  Account  from the  Pre-Funding  Account (or
provide  a  letter  of  credit  in form  and  substance,  and  from a  provider,
acceptable to the Certificate  Insurer  evidencing the availability of an amount
which, when aggregated with such transferred  amount, will meet the requirements
of the Certificate Insurer).  With respect to the Certificates,  the Pooling and
Servicing  Agreement  generally  provides  separately with respect to each Group
that, subject to certain floors and triggers, the Required Reserve Account Level
may be  reduced.  In  addition,  certain  triggers or  conditions  may cause the
Required  Reserve  Account  Level to be  increased.  The Pooling  and  Servicing
Agreement  requires  that, on each  Remittance  Date,  amounts on deposit in the
Reserve  Account will be withdrawn (or drawings under a letter of credit will be
made) to make  any  necessary  payments  of the  Class  A-1  Credit  Enhancement
Distribution  Amount  and  Group  II  Credit  Enhancement  Distribution  Amount.
Withdrawals from the Reserve Account (or drawings on a letter of credit) will be
replenished (or reimbursed)  from Reserve Account  Deposits.  Subject to certain
limitations and requirements  described in the Pooling and Servicing  Agreement,
distributions  may be made to the owner of the  Residual  Certificate  only from
amounts on  deposit in the  Reserve  Account in excess of the  Required  Reserve
Account  Level or from funds  remaining  on deposit in the  Certificate  Account
after the  making of any  Reserve  Account  Deposits.  Amounts on deposit in the
Reserve Account will be invested in Permitted Investments. See "--Flow of Funds"
below.

     The Pooling and Servicing  Agreement  provides that on any Remittance Date,
all  amounts  collected  on account of  principal  (other  than any such  amount
allocable to the Holders of the Class R  Certificates  in respect of a reduction
of the Required  Reserve  Account  Level)  during the related Due Period will be
distributed to the Holders of the Class A Certificates on such Remittance  Date.
If any Loan became a  Liquidated  Loan during such Due Period,  the  Liquidation
Proceeds  net of certain  liquidation  expenses  and any  unreimbursed  Periodic
Advances made by the Servicer with respect to such Loan (such proceeds, the "Net
Liquidation  Proceeds")  related to such Loan and  allocated to principal may be
less  than the  Trust  Balance  of the  related  Loan;  the  amount  of any such
insufficiency  is a  "Liquidated  Loan  Loss."  In  addition,  the  Pooling  and
Servicing Agreement provides that the Trust Balance of any Loan after it becomes
a  Liquidated  Loan  shall  equal  zero.  However,  recoveries  of  any  amounts
attributable to a Liquidated  Loan will be considered an unscheduled  collection
of principal on the Remittance Date immediately following such recovery.



                                      S-62
<PAGE>

     The Certificate  Insurance  Policies.  The Pooling and Servicing  Agreement
requires  the Trustee to make a claim for an Insured  Payment  under the related
Certificate  Insurance Policy not later than the third Business Day prior to any
Remittance  Date as to which the Trustee has determined  that an Insured Payment
with respect to either the Class A-1  Certificates,  the Class A-2 Certificates,
the Class A-3  Certificates,  or the Class A-4  Certificates  will be necessary.
Investors in the Class A Certificates should realize that, under extreme loss or
delinquency  scenarios,   they  may  temporarily  receive  no  distributions  of
principal.

Flow of Funds

     On each  Remittance  Date, the Trustee shall  distribute,  to the extent of
funds on deposit in the Certificate  Account and Insured  Payments on deposit in
the Certificate Account as follows:

          (a) to the  Certificate  Insurer,  the  Certificate  Insurance  Policy
     Premium Amount;

          (b) to the  Trustee,  an amount  equal to the Trustee Fees then due to
     it:

          (c)  from  amounts  then  on  deposit  in  the   Certificate   Account
     constituted by the Group I Available  Amount (plus any Insured  Payments an
     amounts  withdrawn  from  the  Reserve  Fund  relating  to  the  Class  A-1
     Certificates),  to the Class A-1  Certificateholders an amount equal to the
     Class A-1 Interest  Distribution Amount and from amounts then on deposit in
     the Certificate  Account constituted by the Group II Available Amount (plus
     any Insured  Payments and amounts  withdrawn from the Reserve Fund relating
     to the Class A-2 Certificates,  the Class A-3 Certificates or the Class A-4
     Certificates)  to the Class A-2  Certificateholders  an amount equal to the
     Class A-2 Interest Distribution Amount, to the Class A-3 Certificateholders
     an amount  equal to the Class A-3 Interest  Distribution  Amount and to the
     Class  A-4  Certificateholders  an amount  equal to the Class A-4  Interest
     Distribution Amount;

          (d)  from  amounts  then  on  deposit  in  the   Certificate   Account
     constituted by the Group I Available  Amount (plus any Insured Payments and
     amounts  withdrawn  from  the  Reserve  Fund  relating  to  the  Class  A-1
     Certificates),  to the Class A-1  Certificateholders an amount equal to the
     Principal  Distribution  Amount  for Group I until the Class A-1  Principal
     Balance has been  reduced to zero and from  amounts  then on deposit in the
     Certificate  Account constituted by the Group II Available Amount (plus any
     Insured  Payments and amounts  withdrawn  from the Reserve Fund relating to
     the Class A-2  Certificates,  the Class A-3  Certificates  or the Class A-4
     Certificates),  to the Class A-2  Certificateholders an amount equal to the
     Principal  Distribution  Amount for Group II until the Class A-2  Principal
     Balance has been reduced to zero,  to the Class A-3  Certificateholders  an
     amount equal to the  Principal  Distribution  Amount for Group II until the
     Class A-3 Principal  Balance has been reduced to zero and thereafter to the
     Class A-4  Certificateholders an amount equal to the Principal Distribution
     Amount for Group II until the Class A-4 Principal  Balance has been reduced
     to zero;

          (e) from amounts then on deposit in the Certificate Account (excluding
     any  Insured  Payments)  to the  Certificate  Insurer the lesser of (x) the
     excess of (i) such amount  over (ii) the amount of any Insured  Payment for
     such Remittance  Date and (y) the amount of all Insured  Payments and other
     payments  made  by the  Certificate  Insurer  pursuant  to the  Certificate
     Insurance  Policies  which have not been  previously  repaid  together with
     interest  thereon  at the  rate  set  forth  in the  Certificate  Insurance
     Agreement (the "Reimbursement Amount") as of such Remittance Date;

          (f) an amount equal to the lesser of (i) any amount then  remaining in
     the  Certificate  Account after the  applications  described in clauses (a)
     through  (e) above and (ii) the  amount  necessary  to bring the  amount on
     deposit in the Reserve Account to the Required  Reserve Account Level (such
     lesser amount,  the "Reserve  Account  Deposit")  shall be deposited in the
     Reserve Account; and

          (g) following the making by the Trustee of all allocations,  transfers
     and  disbursements  described  above,  from  amounts then on deposit in the
     Certificate  Account,  the Trustee  shall  distribute to the Holders of the
     Class R Certificates, the amount remaining on such Remittance Date, if any.

Notwithstanding  the foregoing,  the aggregate amount on all Remittance Dates to
the Holders of the Class A Certificates on account of principal shall not exceed
the Original Class A Principal  Balance.  Any amounts  payable to the Additional
Certificates shall be determined by the applicable Supplement to the Pooling and
Servicing Agreement

                                      S-63
<PAGE>

Calculation of LIBOR

     The Class A-1  Certificates  will bear a pass-through  rate, in the case of
the  first  Remittance  Date,  equal to  _____%,  and for each  Remittance  Date
thereafter,  equal to a per annum rate equal to the lesser of (a) the sum of (i)
LIBOR on the second to the last Business Day prior to the  preceding  Remittance
Date plus (ii) _____% and (b) the Weighted Average Rate Cap. For each Remittance
Date after the first  Remittance  Date,  on the second to the last  business day
preceding the prior Remittance Date (each such date, an "Interest  Determination
Date"),  the Trustee will determine LIBOR for the succeeding  Accrual Period for
the Class A-1  Certificates  (such "Accrual Period" to begin on the ___th day of
the month  preceding the month in which the  Remittance  Date occurs and ends on
the day before such  Remittance  Date) on the basis of the offered  rates of the
Reference Banks for one-month U.S. dollar deposits,  as such rates appear on the
Reuter  Screen  LIBO  Page,  as of _____  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; "Reuter 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  Reuter  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 Depositor or any Seller.

     On each Interest  Determination  Date, LIBOR for the related Accrual Period
for the Class A-1 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 Due Period shall be the
arithmetic mean of such offered quotations  (rounded upwards if necessary to the
nearest whole multiple of _____%).

     (b) If on such Interest  Determination  Date fewer than two Reference Banks
provide such offered  quotations,  LIBOR for the related Due Period 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 _____%) 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  Certificates  for the related Accrual Period shall (in the absence of
manifest error) be final and binding.

Weighted Average Rate Cap

     In the event that LIBOR exceeds the Prime Rate or the Prime Rate  increases
to a level that  subjects the Mortgage  Interest  Rate for a Loan to a statutory
maximum  interest rate applicable to such Loan, it is possible that the Weighted
Average Net Mortgage Interest Rate on the Loans for a related Due Period will be
less than the amount of interest  described  in clause (a) of the section of the
Summary  of  the  Terms  of  the  Certificates  entitled  "Interest,  Class  A-1
Pass-Through  Rate."  Therefore,  the  Class A-1  Pass-Through  Rate is, on each
Remittance  Date,  subject to the  Weighted  Average Rate Cap which is an annual
rate equal to the weighted average Net Mortgage Interest Rate and,  beginning on
the ___th Remittance  Date, the weighted average Net Mortgage  Interest Rate for
HELOCs minus _____%.

Report to Certificateholders

     Pursuant to the Pooling and Servicing  Agreement,  on each  Remittance Date
the Trustee will deliver to the Certificate Insurer, each  Certificateholder and
the  Depositor  a  written  report  containing  information  including,  without
limitation,  the amount of the  distribution on such Remittance Date, the amount
of such  distribution  allocable to  principal  and  allocable to interest,  the
aggregate   outstanding   principal  balance  of  each  Class  of  the  Class  A
Certificates  as of such  Remittance  Date,  the amount of any  Insured  Payment
included  in  such   distributions  on  such  Remittance  Date  and  such  other
information as required by the Pooling and Servicing Agreement.



                                      S-64
<PAGE>

                             SERVICING OF THE LOANS

The Servicer

     ________________  will act as the Servicer of the  _________  REMIC and the
Trust Fund. See "________________."

Collection and Other Servicing Procedures; Loan Modifications

     The Servicer will be obligated under the Pooling and Servicing Agreement to
service and administer the Loans,  on behalf of the _________  REMIC,  solely in
the best  interests  of and for the  benefit of the  Certificateholders  and the
Certificate  Insurer in  accordance  with the terms of the Pooling and Servicing
Agreement,  and will have full power and  authority  to do any and all things in
connection with such servicing and administration which it may deem necessary or
desirable. The Servicer may perform any of its obligations under the Pooling and
Servicing  Agreement through one or more subservicers.  Notwithstanding any such
subservicing  arrangement,  the Servicer  will remain  liable for its  servicing
duties and  obligations  under the Pooling  and  Servicing  Agreement  as if the
Servicer  alone were servicing the Loans.  The Servicer will be obligated  under
the Pooling and Servicing  Agreement to make  reasonable  efforts to collect all
payments  called for under the terms and  provisions  of the Mortgage  Notes and
will be obligated,  consistent with the other terms of the Pooling and Servicing
Agreement, to follow such collection procedures as it would normally follow with
respect to Loans  comparable  to the Loans and which are  required to  generally
conform  to  the  mortgage  servicing  practices  of  prudent  mortgage  lending
institutions  which  service  Loans of the same  type as the Loans for their own
account in the  jurisdictions  in which the  related  Mortgaged  Properties  are
located.  Consistent  with the above,  the Servicer  will be  permitted,  in its
discretion,  to (i) waive any late payment  charge or other charge in connection
with any Loan, and (ii) arrange a schedule,  running for no more than _____ days
after the due date of any installment  due under the related  Mortgage Note, for
the liquidation of delinquent items.

Realization Upon or Sale of Defaulted Loans

     Except as described  below, the Servicer will be required to foreclose upon
or otherwise comparably convert the ownership of properties securing such of the
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 be required to
follow such  procedures  as it follows with respect to similar Loans held in its
own  portfolio.  However,  the Servicer  shall not be required to expend its own
funds in  connection  with any  foreclosure  or to restore any damaged  property
unless it shall  determine that (i) such  foreclosure  and/or  restoration  will
increase the proceeds of  liquidation  of the Loan to  Certificateholders  after
reimbursement  to  itself  for such  expenses  and (ii) such  expenses  shall be
recoverable  to it  through  liquidation  proceeds  (respecting  which  it shall
reimburse itself for such expense prior to the deposit in the Collection Account
of such proceeds).

     The Servicer will be permitted to foreclose against the Mortgaged  Property
securing  a  defaulted  Loan  either  by  foreclosure,  by  sale  or  by  strict
foreclosure,  and in the event a deficiency  judgment is  available  against the
Mortgagor or any other person, may proceed for the deficiency.

     In  the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
will be required to be issued to the  Trustee,  or to the  Servicer on behalf of
the Trustee, the Certificate Insurer and the Certificateholders. Notwithstanding
any such acquisition of title and cancellation of the related Loan, such Loan is
required to be considered  to be a Loan held in the  _________  REMIC until such
time as the  related  Mortgaged  Property  is  sold  and  such  Loan  becomes  a
Liquidated Loan. Consistent with the foregoing, for purposes of all calculations
under  the  Pooling  and  Servicing  Agreement,  so  long  as  such  Loan  is an
outstanding Loan:

          (i) It will be assumed  that,  notwithstanding  that the  indebtedness
     evidenced by the related  Mortgage  Note shall have been  discharged,  such
     Mortgage Note and the related  amortization  schedule in effect at the time
     of any such  acquisition  of title  (after  giving  effect to any  previous
     partial  prepayments  and  before any  adjustment  thereto by reason of any
     bankruptcy  or similar  proceeding or any  moratorium or similar  waiver or
     grace period) remain in effect, except that such schedule shall be adjusted
     to reflect the  application  of proceeds  received in any month pursuant to
     the succeeding clause.

          (ii) Net proceeds  (after  payment of Servicer's  expenses  related to
     disposition)  from such  property  received in any month shall be deemed to
     have been received  first in payment of the accrued  interest that remained
     unpaid  on the  date  that  title to the  related  Mortgaged  Property  was



                                      S-65
<PAGE>

     acquired by the _________  REMIC,  with the excess  thereof,  if any, being
     deemed  to have  been  received  in  respect  of the  delinquent  principal
     installments  that remained unpaid on such date.  Thereafter,  net proceeds
     from such property received in any month shall be applied to the payment of
     installments  of principal  and accrued  interest on such Loan deemed to be
     due and payable in accordance with the terms of such Mortgage Note and such
     amortization  schedule.  If such net  proceeds  exceed the then  unpaid REO
     amortization, the excess shall be treated as a partial principal prepayment
     received in respect of such Loan.

          (iii) Only that portion of such net proceeds on such a Loan  allocable
     to interest  that bears the same  relationship  to the total  amount of net
     proceeds  allocable to interest as the rate at which the  Servicing  Fee is
     determined bears to the Mortgage  Interest Rate borne by such Loan shall be
     allocated to the Servicing Fee with respect thereto.

     In the event that the _________  REMIC  acquires any Mortgaged  Property as
aforesaid  or otherwise in  connection  with a default or imminent  default on a
Loan, such Mortgaged Property will be required to be disposed of by or on behalf
of the _________  REMIC within two years after its  acquisition by the _________
REMIC unless (a) the Trustee and the Certificate  Insurer shall have received an
opinion of counsel to the effect that the holding by the _________ REMIC of such
Mortgaged Property subsequent to two years after its acquisition (and specifying
the period beyond such two-year  period for which the Mortgaged  Property may be
held) will not cause the _________  REMIC to be subject to the tax on prohibited
transactions  imposed by Code Section  860F(a)(1),  otherwise  subject the Trust
Fund or the  _________  REMIC to tax or  cause  the  _________  REMIC to fail to
qualify as a REMIC at any time that any Certificates are outstanding, or (b) the
Trustee (at the  Servicer's  expense) or the  Servicer  shall have  applied for,
prior to the expiration of such two-year  period,  an extension of such two-year
period in the manner  contemplated by Code Section 856(e)(3),  in which case the
two-year  period shall be extended by the applicable  period.  The Servicer will
also be required to ensure that the Mortgaged  Property is  administered so that
it  constitutes  "foreclosure  property"  within  the  meaning  of Code  Section
860G(a)(8)  at all times,  that the sale of such property does not result in the
receipt  by the  _________  REMIC of any  income  from  non-permitted  assets as
described in Code Section  860F(a)(2)(B),  and that the _________ REMIC does not
derive any "net income  from  foreclosure  property"  within the meaning of Code
Section 860G(c)(2), with respect to such property.

     In lieu of  foreclosing  upon any defaulted  Loan, the Servicer may, in its
discretion,  permit the assumption of such Loan if, in the Servicer's  judgment,
such default is unlikely to be cured and if the assuming borrower  satisfies the
Servicer's  underwriting guidelines with respect to Loans owned by the Servicer.
In  connection  with any such  assumption,  the  Mortgage  Interest  Rate of the
related Mortgage Note and the payment terms will not be permitted to be changed.
Any fee collected by the Servicer for entering into an assumption agreement will
be  retained by the  Servicer  as  servicing  compensation.  Alternatively,  the
Servicer may encourage the refinancing of any defaulted Loan by the Mortgagor.

     Notwithstanding the foregoing, prior to instituting foreclosure proceedings
or  accepting  a  deed-in-lieu  of  foreclosure  with  respect to any  Mortgaged
Property,  the  Servicer  shall  make,  or cause to be made,  inspection  of the
Mortgaged Property in accordance with accepted servicing  procedures,  and, with
respect to environmental hazards, substantially comparable to such procedures as
are required by the provisions of the Federal  National  Mortgage  Association's
Selling and Servicing Guide applicable to  single-family  homes and in effect on
the date hereof.  The Servicer shall be entitled to rely upon the results of any
such inspection made by others. In cases where the inspection  reveals that such
Mortgaged  Property is  potentially  contaminated  with or affected by hazardous
wastes or hazardous substances,  the Servicer shall promptly give written notice
of  such  fact  to the  Certificate  Insurer,  the  Trustee  and  each  Class  A
Certificateholder.  The Servicer shall not commence  foreclosure  proceedings or
accept a  deed-in-lieu  of  foreclosure  for any Mortgaged  Property  where such
inspection reveals potential  contamination by hazardous waste without obtaining
the consent of the Certificate Insurer.







                                      S-66
<PAGE>

Servicing and Other Compensation and Payment of Expenses

     In addition  to the  Servicing  Fee,  the  Servicer  is entitled  under the
Pooling and Servicing Agreement to retain additional  servicing  compensation in
the form of assumption and other  administrative  fees,  release fees, bad check
charges,  any  other   servicing-related  fees,  Net  Liquidation  Proceeds  not
otherwise  required to be deposited in the Certificate  Account  pursuant to the
Pooling and  Servicing  Agreement,  earnings paid on Permitted  Investments  and
amounts held on deposit as investment  earnings on a Collection Account shall be
retained  by or  remitted  to the  Servicer  to the  extent not  required  to be
remitted to the Trustee for deposit in the  Certificate  Account.  The  Servicer
shall be required to pay all  expenses  incurred  by it in  connection  with its
servicing  activities under the Pooling and Servicing Agreement and shall not be
entitled to reimbursement therefor except as specifically provided for therein.

Enforcement of Due-on-Sale Clauses

     When a  Mortgaged  Property  has  been or is about  to be  conveyed  by the
Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance
or prospective conveyance, exercise its rights to accelerate the maturity of the
related Loan under any "due-on-sale" clause contained in the related Mortgage or
Mortgage Note; provided,  however, that the Servicer shall not exercise any such
right if the "due-on-sale"  clause, in the reasonable belief of the Servicer, is
not enforceable under applicable law. In such event, the Servicer may enter into
an assumption and  modification  agreement with the person to whom such property
has been or is about to be  conveyed,  pursuant  to which  such  person  becomes
liable under the Mortgage Note and,  unless  prohibited by applicable law or the
Mortgage or Mortgage Note, the Mortgagor remains liable thereon. The Servicer is
also  authorized,  with the prior approval of the Certificate  Insurer except as
provided in the Pooling and Servicing Agreement, to enter into a substitution of
liability  agreement with such person,  pursuant to which the original Mortgagor
is released  from  liability  and such person is  substituted  as Mortgagor  and
becomes liable under the Mortgage Note.

Maintenance of Insurance Policies and Errors and Omissions and Fidelity Coverage

     The Servicer is required to cause to be maintained for each Loan a fire and
hazard insurance policy with extended coverage on the related Mortgaged Property
in an amount which is not less than the full  insurable  value of the  Mortgaged
Property  securing  such Loan or the  unpaid  principal  balance  of such  Loan,
whichever is less. The Servicer will also be required to maintain or cause to be
maintained  fire and hazard  insurance  with extended  coverage on each property
acquired by the _________ REMIC by foreclosure or by deed in lieu of foreclosure
in an amount  which is at least  equal to the  lesser of (i) the full  insurable
value  of the  improvements  which  are a part of such  property  and  (ii)  the
principal balance owing on such Loan at the time of such foreclosure or grant in
lieu of  foreclosure  plus accrued  interest and related  liquidation  expenses;
provided,  however,  that such insurance may not be less than the minimum amount
required to fully compensate for any loss or damage on a replacement cost basis.
Any cost incurred by the Servicer in maintaining  any such insurance  shall not,
for the purpose of calculating distributions to Certificateholders,  be added to
the unpaid principal balance of the related Loan, notwithstanding that the terms
of such Loan so permit.  No earthquake or other additional  insurance other than
flood insurance is, under the Pooling and Servicing Agreement, to be required of
any  Mortgagor or to be  maintained  by the Servicer  other than pursuant to the
terms of the related  Mortgage Note or Mortgage and pursuant to such  applicable
laws and  regulations as shall at any time be in force and as shall require such
additional insurance.

     If the  Mortgaged  Property  was  located at the time of  origination  in a
federally  designated  special flood hazard area, the Servicer will be obligated
to cause to be  maintained  flood  insurance  in  respect  thereof to the extent
available. Such flood insurance shall be in an amount equal to the lesser of (i)
the unpaid principal balance of the related Loan, (ii) the full insurable value,
and (iii) the  maximum  amount of such  insurance  required  by the terms of the
related  Mortgage Note or Mortgage and as is available for the related  property
under the national flood insurance program (assuming that the area in which such
property is located is participating in such program).  If a Mortgaged  Property
was, at origination of the related Loan, in a federally designated special flood
hazard  area,  the  Servicer  will obtain  flood  insurance  in respect  thereof
providing  substantially  the  same  coverage  as  described  in  the  preceding
sentence.

     Alternatively,  the  Servicer  may obtain,  at its own  expense,  a blanket
insurance  policy with an insurer insuring against fire and hazard losses on all
of the Loans,  which policy may contain a deductible  clause,  in which case the
Servicer  shall,  in the event that (i) there shall not have been  maintained on
the related Mortgaged Property a policy otherwise  complying with the provisions
described  above,  and (ii) there shall have been one or more losses which would
have been  covered by such a policy  had it been  maintained,  deposit  into the
Certificate  Account from its own funds the amount not  otherwise  payable under
the blanket policy because of such deductible clause.

     The  Servicer  will  also be  required  under  the  Pooling  and  Servicing
Agreement  to maintain in force (i) a policy or policies of  insurance  covering
errors and omissions in the  performance of its obligations as Servicer and



                                      S-67
<PAGE>

(ii) a fidelity bond in respect of its officers,  employees or agents. Each such
policy or policies and bond will,  together,  be  substantially  comparable to a
policy or policies and bond otherwise  complying with the  requirements  of FNMA
for persons performing servicing for Loans purchased by FNMA.

     No pool insurance policy, special hazard insurance policy,  bankruptcy bond
or repurchase  bond will be maintained  with respect to the Loans,  nor will any
Loan be insured by any government or government agency.

Servicer Reports

     The  Servicer  is  required  to deliver  to the  Certificate  Insurer,  the
Trustee, Standard & Poor's and Moody's, not later than the last day of the fifth
month following the end of the Servicer's  fiscal year an Officers'  Certificate
stating that (i) the Servicer has fully  complied with the servicing  provisions
of the Pooling and Servicing  Agreement,  (ii) a review of the activities of the
Servicer during the preceding  fiscal year and of performance  under the Pooling
and Servicing  Agreement  has been made under such  officers'  supervision,  and
(iii)  to the  best of such  officers'  knowledge,  based  on such  review,  the
Servicer  has  fulfilled  all its  obligations  under the Pooling and  Servicing
Agreement for such year,  or, if there has been a default in the  fulfillment of
any such obligation, specifying each such default known to such officers and the
nature and status  thereof  including  the steps being taken by the  Servicer to
remedy such default. The first such Officers'  Certificate shall be delivered by
the Servicer in _____.

     Not later  than the last day of the fifth  month  following  the end of the
Servicer's fiscal year, the Servicer, at its expense, is required to cause to be
delivered to the Certificate Insurer, the Trustee, Standard & Poor's and Moody's
from a firm of independent  certified  public  accountants  (who may also render
other  services to the  Servicer)  a statement  to the effect that such firm has
examined  certain  documents and records  relating to the servicing of the Loans
during the preceding calendar year (or such longer period from the Issue Date to
the  end of the  following  calendar  year)  and  that,  on the  basis  of  such
examination  conducted  substantially  in  compliance  with the  Uniform  Single
Attestation Program for Mortgage Bankers,  such firm is of the opinion that such
servicing has been conducted in compliance  with the Uniform Single  Attestation
Program  for  Mortgage  Bankers  and that  such  examination  has  disclosed  no
exceptions or errors that, in the opinion of such firm, are material, except for
such exceptions as shall be set forth in such statement.

Removal and Resignation of Servicer

     The  Trustee,  only at the  direction  of the  Certificate  Insurer  or the
majority Certificateholders, with the consent of the Certificate Insurer (in the
case of any  direction  of the  majority  Certificateholders),  may  remove  the
Servicer upon the occurrence and continuation  beyond the applicable cure period
of an event described below:

          (a) any  failure by the  Servicer  to remit to the Trustee any payment
     required  to be made by the  Servicer  under the terms of the  Pooling  and
     Servicing  Agreement  which  continues  unremedied  beyond any grace period
     permitted by the Certificate Insurer;

          (b) the failure by the Servicer to make any required Servicing Advance
     which  failure  continues  unremedied  for a period of _____ days after the
     date on which  written  notice of such  failure,  requiring  the same to be
     remedied,  shall have been given to the  Servicer  by the Trustee or to the
     Servicer  and  the  Trustee  by any  Certificateholder  or the  Certificate
     Insurer;

          (c) any failure on the part of the Servicer duly to observe or perform
     in any material  respect any other of the  covenants or  agreements  on the
     part of the Servicer contained in the Pooling and Servicing  Agreement,  or
     the breach of any  representation and warranty set forth in the Pooling and
     Servicing Agreement,  which continues unremedied for a period of _____ days
     after the date on which written notice of such failure or breach, requiring
     the same to be  remedied,  shall  have been  given to the  Servicer  by the
     Depositor  or the  Trustee,  or to the  Servicer  and  the  Trustee  by any
     Certificateholder or the Certificate Insurer

          (d) a decree or order of a court or agency  or  supervisory  authority
     having  jurisdiction  in an  involuntary  case under any  present or future
     federal  or  state  bankruptcy,  insolvency  or  similar  law  or  for  the
     appointment of a conservator  or receiver or liquidator in any  insolvency,
     readjustment  of debt,  marshalling  of assets and  liabilities  or similar
     proceedings,  or for the winding-up or  liquidation  of its affairs,  shall
     have been entered  against the Servicer and such decree or order shall have
     remained in force, undischarged or unstayed for a period of ______ days;



                                      S-68
<PAGE>

          (e) the Servicer shall consent to the  appointment of a conservator or
     receiver or liquidator in any insolvency, readjustment of debt, marshalling
     of assets and  liabilities  or similar  proceedings  of or  relating to the
     Servicer or of or relating to all or  substantially  all of the  Servicer's
     property;

          (f) the Servicer shall admit in writing its inability to pay its debts
     as they become due,  file a petition to take  advantage  of any  applicable
     insolvency or reorganization statute, make an assignment for the benefit of
     its creditors, or voluntarily suspend payment of its obligations; or

          (g) the  delinquency  or loss  experience  of the  Loan  pool  exceeds
     certain levels specified in the Pooling and Servicing Agreement.

     The Servicer may not assign its obligations under the Pooling and Servicing
Agreement  nor resign  from the  obligations  and duties  thereby  imposed on it
except by mutual  consent of the  Servicer,  _________  (if _________ is not the
Servicer),  the Certificate  Insurer and the Trustee,  or upon the determination
that the Servicer's duties thereunder are no longer permissible under applicable
law and such incapacity  cannot be cured by the Servicer without the incurrence,
in the reasonable judgment of the Certificate Insurer, of unreasonable  expense.
No such  resignation  shall become  effective  until a successor has assumed the
Servicer's  responsibilities  and obligations in accordance with the Pooling and
Servicing Agreement.

     Upon removal or resignation  of the Servicer,  the Trustee has agreed to be
the Successor  Servicer (the "Successor  Servicer").  The Trustee,  as Successor
Servicer, will be obligated to make Periodic Advances and Servicing Advances and
certain other  advances  unless it determines  reasonably and in good faith that
such advances would not be recoverable. If, however, the Trustee is unwilling or
unable to act as Successor Servicer, or if the majority Certificateholders (with
the consent of the Certificate  Insurer) or the Certificate Insurer so requests,
the Trustee  shall  appoint,  or petition a court of competent  jurisdiction  to
appoint,  in  accordance  with  the  provisions  of the  Pooling  and  Servicing
Agreement and subject to the approval of the Certificate Insurer any established
Loan servicing  institution  acceptable to the Certificate  Insurer having a net
worth of not less than  $__________ as the Successor  Servicer in the assumption
of  all or any  part  of the  responsibilities,  duties  or  liabilities  of the
Servicer.

     The Trustee and any other  Successor  Servicer in such capacity is entitled
to the same  reimbursement  for  advances  and no more  than the same  servicing
compensation  as the  Servicer.  See  "--Servicing  and Other  Compensation  and
Payment of Expenses" above.

Termination; Purchase of Loans

     The _________  REMIC will  terminate  upon notice to the Trustee of either:
(a) the later of the distribution to  Certificateholders of the final payment or
collection  with respect to the last Loan (or  Periodic  Advances of same by the
Servicer), or the disposition of all funds with respect to the last Loan and the
remittance  of all funds due under the Pooling and  Servicing  Agreement and the
payment of all  amounts  due and  payable  to the  Certificate  Insurer  and the
Trustee or (b) mutual consent of the Servicer,  the Certificate  Insurer and all
Certificateholders in writing.

     The  Servicer or Seller may, at its option and at its sole cost and expense
(and  if such  option  is not  exercised  by the  Servicer  or the  Seller,  the
Certificate  Insurer may, in accordance  with the  provisions of the Pooling and
Servicing Agreement, at its option and at its sole cost and expense),  terminate
the related Group on any date on which the aggregate Class A-1 Principal Balance
or the sum of the Class A-2 Principal  Balance,  the Class A-3 Principal Balance
and the Class A-4 Principal  Balance,  respectively,  is less than _____% of the
aggregate  initial  Trust  Balances of the Loans in the  related  Group plus the
amount  of the  Original  Group I  Pre-Funded  Amount or the  Original  Group II
Pre-Funded  Amount,  as  applicable  by  purchasing,   on  the  next  succeeding
Remittance  Date,  all of the property of the REMIC  relating to such Group at a
price equal to the sum of (a) the greater of (i) _____% of the Trust  Balance of
each  related  outstanding  Loan and each related REO Property and (ii) the fair
market value  (disregarding  accrued  interest) of the Loans and REO Properties,
determined  as the  average  of three  written  bids  (copies of which are to be
delivered  to the Trustee and the  Certificate  Insurer by the  Servicer and the
reasonable  cost of which may be deducted from the final purchase price) made by
nationally  recognized  dealers and based on a valuation  process which would be
used to  value  comparable  Loans  and REO  property,  (b)  the  greater  of (i)
aggregate  amount of accrued and unpaid  interest  on the Trust  Balances of the
related  Loans  through  the  related  Due Period and (ii) _____  days'  accrued
interest thereon at a rate equal to the Mortgage Interest Rate, in each case net
of the Servicing Fee, and (c) any  unreimbursed  amounts due to the  Certificate
Insurer under the Pooling and Servicing  Agreement or the Certificate  Insurance
Agreement. No such termination is permitted without the prior written consent of
the  Certificate  Insurer  if it would  result in a draw on  either  Certificate
Insurance Policy.



                                      S-69
<PAGE>

Amendment

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer and the Trustee by written  agreement,  upon the prior
written consent of the Certificate  Insurer (which consent shall not be withheld
if, in the  opinion of counsel  addressed  to the  Trustee  and the  Certificate
Insurer,   failure  to  amend  would  adversely  affect  the  interests  of  the
Certificateholders  unless such consent would adversely  affect the interests of
the   Certificate   Insurer),   without   notice   to,  or   consent   of,   the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein, to comply with any changes in the Code, or to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing  Agreement which shall not be inconsistent  with the provisions of the
Pooling  and  Servicing  Agreement,  provided  that such  action  shall not,  as
evidenced by an opinion of counsel delivered to, but not obtained at the expense
of, the Trustee,  adversely  affect in any material respect the interests of any
Certificateholder   of  any  outstanding  Class  (or  _____%  of  the  Class  of
Certificateholders  so affected shall have  consented);  and provided,  further,
that no such  amendment  shall  reduce in any manner the amount of, or delay the
timing of,  payments  received on Loans which are required to be  distributed on
any Certificate without the consent of the Holder of such Certificate, or change
the  rights or  obligations  of any other  party to the  Pooling  and  Servicing
Agreement without the consent of such party.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer  and the Trustee  with the consent of the  Certificate
Insurer  (which  consent  shall not be  withheld  if, in the  opinion of counsel
addressed  to the Trustee and the  Certificate  Insurer,  failure to amend would
adversely  affect the  interests of the  Certificateholders  unless such consent
would  adversely  affect the  interests  of the  Certificate  Insurer),  and the
Holders of the majority of the  Percentage  Interest in the Class A Certificates
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating any of the provisions of the Pooling and Servicing  Agreement or any
Supplement  or of modifying  in any manner the rights of the Holders;  provided,
however,  that no such  amendment  shall  be made  unless  the  Trustee  and the
Certificate  Insurer receives an opinion of counsel, at the expense of the party
requesting the change,  that such change will not adversely affect the status of
the _________ REMIC as a REMIC or cause a tax to be imposed on the Trust Fund or
the _________ REMIC, and provided  further,  that no such amendment shall reduce
in any manner the amount of, or delay the timing of, payments  received on Loans
which are required to be distributed on any  Certificate  without the consent of
the  Holder of such  Certificate  or reduce  the  percentage  for each Class the
Holders  of which are  required  to consent to any such  amendment  without  the
consent of the Holders of _____% of each Class of Certificates affected thereby.

     The purchase and Sale Agreement contains substantially similar restrictions
regarding amendment.

                                  THE TRUSTEE

     _________, a _________,  has been named Trustee pursuant to the Pooling and
Servicing  Agreement.  The Trustee will serve  initially as the custodian of the
Trustee's Mortgage Files. The Pooling and Servicing  Agreement provides that the
Trustee  shall be  entitled  to a fee (the  "Trustee  Fee")  in  respect  of its
services as Trustee.

     Trustee  shall at all times be a banking  association  organized  and doing
business under the laws of any State or the United States of America  subject to
suspension or examination by federal or state  authority,  authorized under such
laws to exercise  corporate trust powers,  having a combined capital and surplus
of at least $[ ], whose long-term  deposits,  if any, are rated at least "[BBB]"
by [Standard & Poor's] and [Baa2] by  [Moody's],  or such lower rating as may be
approved in writing by the Certificate Insurer and reasonably  acceptable to the
Certificate  Insurer as evidenced in writing.  If at any time the Trustee  shall
cease to be  eligible  in  accordance  with  the  provisions  described  in this
paragraph,  it shall  resign  immediately  in the  manner  and  with the  effect
specified in the Pooling and Servicing Agreement.

     Any  resignation  or removal of the Trustee and  appointment of a successor
trustee shall become effective upon the acceptance of appointment by a successor
trustee acceptable to the Certificate Insurer.

     The Trustee, or any trustee or trustees hereafter appointed,  may resign at
any time in the manner set forth in the Pooling and  Servicing  Agreement.  Upon
receiving notice of resignation, the Servicer shall promptly appoint a successor
trustee or trustees meeting the eligibility  requirements set forth above in the
manner set forth in the Pooling  and  Servicing  Agreement.  The  Servicer  will
deliver a copy of the  instrument  used to  appoint a  successor  trustee to the
Certificateholders,   the  Certificate  Insurer  and  the  Depositor,  and  upon
acceptance of appointment by a successor  trustee in the manner  provided in the
Pooling and Servicing  Agreement,  the Servicer will give notice  thereof to the
Certificateholders.  If no successor  trustee shall have been appointed and have
accepted  appointment  within  _____  days  after the  giving of such  notice of
resignation,   the  resigning  trustee  may  petition  any  court  of


                                      S-70
<PAGE>

competent  jurisdiction for the appointment of a successor  trustee.  Such court
may thereupon,  after such notice,  if any, as it may deem proper and prescribe,
appoint a successor trustee.

     If the Trustee fails to perform in accordance with the terms of the Pooling
and   Servicing   Agreement,   the   Certificate   Insurer   or   the   majority
Certificateholders  with the consent of the Certificate  Insurer, may remove the
Trustee under the  conditions  set forth in the Pooling and Servicing  Agreement
and appoint a successor trustee in the manner set forth therein.

     At any time,  for the  purpose of  meeting  any legal  requirements  of any
jurisdiction  in which  any part of the  Trust  Fund or the  _________  REMIC or
property  securing  the same may at the time be located,  the  Servicer  and the
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments  to appoint  one or more  persons  approved by the Trustee to act as
co-trustee  or  co-trustees,  jointly with the Trustee,  or separate  trustee or
separate trustees, of all or any part of the Trust Fund, including the _________
REMIC,  and to vest in such person or persons,  in such capacity,  such title to
the Trust Fund or the _________ REMIC, or any part thereof,  and, subject to the
provisions  of  the  Pooling  and  Servicing  Agreement,  such  powers,  duties,
obligations,  rights and trusts as the  Servicer  and the Trustee  may  consider
necessary or desirable.

                       THE CERTIFICATE INSURANCE POLICIES
                          AND THE CERTIFICATE INSURER

     The following  information has been supplied by the Certificate Insurer for
inclusion in this Prospectus Supplement.

  [DETAILS OF THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER]

                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     An  election  will be made to treat  the  _________  REMIC  as a REMIC  for
federal income tax purposes.  Dewey Ballantine L.L.P, special tax counsel to the
Depositor,  will deliver its opinion that,  assuming compliance with the Pooling
and  Servicing  Agreement,  the  _________  REMIC will be treated as a REMIC for
Federal income tax purposes.  The Class A Certificates will be designated as the
regular  interests in the _________ REMIC, and the Class R Certificates  will be
designated  as the  residual  interest  in the  _________  REMIC.  The  Class  R
Certificates are "Residual Interests" for purposes of the Prospectus.

     The  Certificates  will be treated as "qualifying  real property loans" for
mutual savings banks and domestic  building and loan  associations,  "regular or
residual interests in a REMIC" for domestic building and loan associations,  and
"real estate assets" for real estate investment  trusts, to the extent described
in the Prospectus.

     The Class A-1  Certificates  will  qualify as regular  interests  under the
REMIC rules  because they will receive  interest at a variable rate subject to a
"funds-available cap." The funds-available cap will limit the amount of interest
to be paid on the Class A-1  Certificates to the aggregate  payments of interest
and principal concurrently made on the underlying Loans (net of certain fees and
other amounts).  The Class A-1  Certificates  will be issued with original issue
discount  because under certain  circumstances  all or a portion of the interest
that has accrued at the variable rate may not be paid currently.

     The Class A Certificates  generally will be treated as debt instruments for
federal income tax purposes.  Beneficial owners (or registered  holders,  in the
case of Definitive Certificates) of the Class A Certificates will be required to
report  income on such  Certificates  in accordance  with the accrual  method of
accounting.

     The Class A Certificates  (other than the Class A-1 Certificates)  will not
be issued with original  issue  discount for Federal  income tax  purposes.  The
prepayment  assumption  that is to be used in determining the rate of accrual of
original issue discount and whether the original issue discount is considered de
minimis,  and that may be used by a holder of a Class A Certificate  to amortize
premium, will be calculated,  with respect to the Class A-1 Certificates,  using
_____%  CPR and with  respect  to the  Class  A-2  Certificates,  the  Class A-3
Certificates and the Class A-4 Certificates, using _____% CPR in the first month
and an additional _____% per annum in each month after the first month until the
tenth month,  and in each month  thereafter,  using  _____% CPR.  See  "Material



                                      S-71
<PAGE>

Federal  Income  Tax  Consequences--REMIC  Securities  " in the  Prospectus.  No
representation is made as to the actual rate at which the Loans will prepay

                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose  certain  restrictions  on (a)  employee  benefit  plans (as
defined in Section 3(3) of ERISA),  (b) plans described in section 4975(e)(1) of
the Code,  including  individual  retirement  accounts or Keogh  plans,  (c) any
entities  whose  underlying  assets  include  plan  assets by reason of a plan's
investment  in such  entities  (each a "Plan") and (d) persons who have  certain
specified  relationships  to such Plans  ("Parties-in-Interest"  under ERISA and
"Disqualified Persons" under the Code). Moreover,  based on the reasoning of the
United  States  Supreme  Court in John Hancock Life Ins. Co. v. Harris Trust and
Sav. Bank, 114 S. Ct. 517 (1993), an insurance  company's general account may be
deemed to include  assets of the Plans  investing in the general  account (e.g.,
through the purchase of an annuity contract), and the insurance company might be
treated as a Party-in-Interest  or Disqualified Person with respect to a Plan by
virtue of such investment.  ERISA also imposes certain duties on persons who are
fiduciaries of Plans subject to ERISA and prohibits certain transactions between
a Plan and  Parties-in-Interest  or  Disqualified  Persons  with respect to such
Plans.

     On  _____________,   the  DOL  issued  to  the  Underwriter  an  individual
administrative  exemption,  Prohibited Transaction Exemption 90-32, 55 Fed. Reg.
23147 (the  "Exemption"),  from certain of the prohibited  transaction  rules of
ERISA with  respect to the initial  purchase,  the  holding  and the  subsequent
resale by an ERISA Plan of  certificates  in  pass-through  trusts that meet the
conditions and requirements of the Exemption.  Among the conditions that must be
satisfied for the Exemption to apply are the following:

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

          b. The  rights and  interests  evidenced  by the Class A  Certificates
     acquired  by the Plan are not  subordinated  to the  rights  and  interests
     evidenced by other certificates of the Trust;

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

          d. The sum of all payments made to the  Underwriter in connection with
     the  distribution  of the  Class A  Certificates  represents  not more than
     reasonable compensation for underwriting the Class A Certificates.  The sum
     of all payments  made to and retained by the Servicer  represents  not more
     than  reasonable   compensation  for  the  Servicer's  services  under  the
     Agreement  and  reimbursement  of the  Servicer's  reasonable  expenses  in
     connection therewith;

          e.  The  Trustee  is  not an  affiliate  of any  other  member  of the
     Restricted Group (as defined below); and

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

The Trust Fund also must meet the following requirements:

          a. The corpus of the Trust Fund must  consist  solely of assets of the
     type which have been included in other investment pools;

          b. certificates in such other investment pools must have been rated in
     one of the three highest rating  categories of S&P,  Moody's,  D&P or Fitch
     for at least one year prior to the Plan's acquisition of certificates; and

          c.  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 Class A Certificates.



                                      S-72
<PAGE>

     In order for the  Exemption  to apply to certain  self-dealing/conflict  of
interest prohibited transactions that may occur when a Plan fiduciary causes the
Plan to acquire  Class A  Certificates.  the  Exemption  requires,  among  other
matters,  that: (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  Fund is  acquired  by persons  independent  of the  Restricted  Group (as
defined  below);  (ii) such  fiduciary  (or its  affiliate)  is an obligor  with
respect to _____  percent or less of the fair  market  value of the  obligations
contained in the Trust; (iii) the Plan's investment in Class A Certificates does
not exceed twenty-five  percent (_____%) of all of the certificates  outstanding
at the time of the acquisition and (iv) immediately  after the  acquisition,  no
more than twenty-five percent (_____%) of the assets of the Plan are invested in
certificates  representing an interest in one or more trusts  containing  assets
sold or serviced by the same entity.

     The Exemption does not apply to certain prohibited transactions in the case
of Plans sponsored by the Underwriter,  the Trustee,  the Servicer,  any obligor
with respect to the Loans  constituting  more than five percent of the aggregate
unamortized  principal  balance of the assets in the Trust, any entity deemed to
be a "sponsor"  of the Trust Fund as such term is defined in the  exemption,  or
any affiliate of any such party (the "Restricted Group").

     Subject  to the  foregoing,  the  Depositor  believes  that  following  the
reduction of the  Pre-Funded  Amount for the related Group to zero the Exemption
will apply to the  acquisition  and holding of the Class A Certificates by Plans
and that all conditions of such exemption other than those within the control of
the investors have been met. Prior to the reduction of the Pre-Funded Amount for
the related Group to zero, the purchase or holding of Class A Certificates  by a
fiduciary of any employee benefit plan or other retirement  arrangement  subject
to the ERISA,  or the Code could give rise to a  transaction  prohibited  or not
otherwise  permissible  under  ERISA  or the  Code.  Accordingly,  prior to such
reduction,  the assets of such plans or arrangements may not be used to purchase
the Class A Certificates.

     Before  purchasing  a Class A  Certificate,  a  fiduciary  of an ERISA Plan
should make its own determination as to the availability of the exemptive relief
provided in the  Exemption,  and whether the conditions of the Exemption will be
applicable  to  the  Class  A  Certificates.  Any  fiduciary  of an  ERISA  Plan
considering  whether to purchase a Class A  Certificate  should  also  carefully
review with its own legal advisors the  applicability  of the fiduciary duty and
prohibited transaction provisions of ERISA and the Code to such investment.  See
"ERISA Considerations" in the Prospectus.

     A governmental  plan as defined in Section 3(32) of ERISA is not subject to
ERISA, or Code Section 4975. However, such a governmental plan may be subject to
a federal,  state, or local law, which is, to a material extent,  similar to the
provisions  of ERISA or Code  Section  4975  ("Similar  Law").  A fiduciary of a
governmental  plan should make its own  determination as to the need for and the
availability of any exemptive relief under Similar Law.

     The sale of Certificates to an ERISA Plan is in no respect a representation
by the  Depositor or the  Underwriter  that this  investment  meets all relevant
legal  requirements  with respect to investments by ERISA Plans generally or any
particular  ERISA Plan, or that this  investment is appropriate  for ERISA Plans
generally or any particular ERISA Plan.

                                LEGAL INVESTMENT

     The Class A Certificates will not constitute  "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
The Other Certificates  representing interests in other Loans transferred to the
Trust Fund  after the  Cut-Off  Date may or may not  constitute  such  "mortgage
related  securities."  Prospective  purchasers of the Other Certificates  should
consult  their  own  legal,  tax and  accounting  advisors  in  determining  the
suitability  of  and  consequence  to  them  of  the  purchase,   ownership  and
disposition  of  any  Other  Certificates  determined  to be  "mortgage  related
securities."

     Additionally, institutions subject to the jurisdiction of the Office of the
Comptroller  of the  Currency,  the Board of  Governors  of the Federal  Reserve
System,  the  Federal  Deposit  Insurance  Corporation,  the  Office  of  Thrift
Supervision,  the  National  Credit  Union  Administration  or state  banking or
insurance  authorities should review applicable rules,  supervisory policies and
guidelines of these agencies  before  purchasing any of the Class A Certificates
or Other Certificates, since such Class A Certificates or Other Certificates may
be  deemed  to be  unsuitable  investments  under  one or more of  these  rules,
policies and guidelines and certain  restrictions may apply to such investments.
It should also be noted that certain states have enacted legislation limiting to
varying  extents  the  ability of certain  entities  (in  particular,  insurance
companies) to invest in mortgage  related  securities.  Investors


                                      S-73
<PAGE>

should consult with their own legal advisors in determining  whether and to what
extent  the  Class  A  Certificates  and  Other  Certificates  constitute  legal
investments for such investors. See "Legal Investment" in the Prospectus.

                              PLAN OF DISTRIBUTION

     Subject to the terms and conditions of the Underwriting  Agreement dated as
of _________ (the "Underwriting  Agreement") between the Depositor and _________
(the "Underwriter"), the Depositor has agreed to sell to the Underwriter and the
Underwriter has agreed to purchase from the Depositor the Class A Certificates.

     The  Depositor is obligated to sell,  and the  Underwriter  is obligated to
purchase, all of the Class A Certificates offered hereby if any are purchased.

     The  Underwriter  has advised the  Depositor  that it proposes to offer the
Class A Certificates  purchased by the Underwriter for sale from time to time in
one or more negotiated transactions or otherwise, at market prices prevailing at
the time of sale.  at prices  related  to such  market  prices or at  negotiated
prices.   The  Underwriter   may  effect  such   transactions  by  selling  such
Certificates to or through dealers, and such dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter or purchasers of the Class A  Certificates  for whom they may act as
agent.  Any dealers that participate with the Underwriter in the distribution of
the  Class A  Certificates  purchased  by the  Underwriter  may be  deemed to be
underwriters,  and  any  discounts  or  commissions  received  by  them  or  the
Underwriter  and any profit on the resale of Class A Certificates by them or the
Underwriter may be deemed to be underwriting  discounts or commissions under the
Securities Act.

     For  further  information  regarding  any  offer  or  sale  of the  Class A
Certificates  pursuant to this  Prospectus  Supplement and the  Prospectus,  see
"Plan of Distribution" in the Prospectus.

     The Underwriting  Agreement  provides that the Depositor will indemnify the
Underwriter  or  contribute  to  losses  arising  out  of  certain  liabilities,
including liabilities under the Act.

     [_________ is an affiliate of the Depositor.]

                                    RATINGS

     It is a condition to the original issuance of the Class A Certificates that
they will  receive  ratings of "[AAA]" by  [Standard  & Poor's]  and  "[Aaa]" by
[Moody's]. The ratings assigned to the Class A Certificates will be based on the
claims-paying   ability  of  the  Certificate   Insurer.   Explanations  of  the
significance  of such ratings may be obtained from Moody's  Investors  Services,
Inc., 99 Church  Street,  New York,  New York 10007 and Standard & Poor's Rating
Group,  25 Broadway,  New York,  New York 10004.  Such ratings will be the views
only of such rating  agencies.  There is no assurance that any such ratings will
continue  for any  period of time or that such  ratings  will not be  revised or
withdrawn.  Any such  revision or withdrawal of such ratings may have an adverse
effect on the market price of the Class A Certificates.

                               REPORT OF EXPERTS

     The consolidated  financial  statements of _________ and subsidiaries as of
_________  and ____and for each of the three years in the period ended  _______,
incorporated by reference into this  Prospectus  Supplement have been audited by
______________.  , independent accountants, as set forth in their report thereon
incorporated by reference  herein in reliance upon the authority of such firm as
experts in accounting and auditing.

                                 LEGAL MATTERS

     Certain legal matters in connection  with the Class A Certificates  will be
passed upon for  ________________  by  ___________  Counsel to _____ and for the
Depositor and the Underwriter by __________.  Certain legal matters  relating to
the Certificate  Insurer and the Certificate  Insurance  Policies will be passed
upon for the Certificate Insurer by ____________.


                                      S-74
<PAGE>

                        INDEX OF SIGNIFICANT PROSPECTUS
                             SUPPLEMENT DEFINITIONS

Term                                                                        Page
- ----                                                                        ----

_________                                                                    45
_________ _________                                                          21
_________ REMIC                                                               1
Accrual Period                                                               66
Additional Certificate                                                       46
Business Day                                                                 66
Capitalized Interest Account                                                  7
CEDEL Participants                                                           56
Certificate Account                                                          62
Certificate Insurance Policies                                                1
Certificate Insurer                                                           1
Certificates                                                                  1
Class A Certificates                                                          1
Class A-1 Certificates                                                        1
Class A-2 Certificates                                                        1
Class A-3 Certificates                                                        1
Class R Certificates                                                          1
Collection Account                                                           62
Cooperative                                                                  56
CPR                                                                          48
Cut-Off Date                                                                 22
D&P                                                                          75
Definitive Certificate                                                       55
Disqualified Persons                                                         74
Eligible Account                                                             62
ERISA                                                                        74
Euroclear Operator                                                           56
Euroclear Participants                                                       56
European Depositaries                                                        55
Exemption                                                                    75
Financial Intermediary                                                       55
Fitch                                                                        75
Gross Margin                                                                 23
Group                                                                         1
Group I                                                                       1
Group II                                                                      1
HELOCs                                                                        1
HELs                                                                          1
HEP                                                                          48
Indirect Participants                                                        55
Interest Determination Date                                                  66
Lifetime Rate Caps                                                           23
Lifetime Rate Floors                                                         23
Liquidated Loan Loss                                                         64
Loan Agreement                                                               22
Loans                                                                         1
Money Rates                                                                   1
Mortgaged Properties                                                         22
Mortgages                                                                    22
Net Liquidation Proceeds                                                     64
Nonrecoverable Advance                                                       64
Participants                                                                 54
Parties-in-Interest                                                          74
Permitted Investment                                                         52
Plan                                                                         74
Plan of Distribution                                                          1



                                      S-75
<PAGE>

Pre-Funding Account                                                           2
Prepayment Assumption                                                        48
Qualified Substitute Loan                                                    60
Reference Banks                                                              66
Reimbursement Amount                                                         65
Relevant Depositary                                                          55
REMIC                                                                         2
Remittance Date                                                               2
Reserve Account Deposit                                                      65
Restricted Group                                                             76
Reuter Screen LIBO Page                                                      66
Risk Factors                                                                  1
Rules                                                                        55
Servicer Remittance Date                                                     62
Similar Law                                                                  76
SMMEA                                                                        76
Sponsor                                                                      76
Subsequent Loans                                                              2
Substitution Adjustment                                                      59
Successor Servicer                                                           71
Terms and Conditions                                                         56
Trust                                                                         1
Trust Fund                                                                    1
Trustee Collection Account                                                   62
Trustee Fee                                                                  73
Trustee's Mortgage File                                                      58
Underwriter                                                                   1
Underwriting Agreement                                                       77



                                      S-76
<PAGE>

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

No dealer, salesman or other person has been authorized to give any information
or to make any representations not contained in this Prospectus and, if given or
made, such information or representations must not be relied upon as having been
authorized by the Depositor or by the Underwriter. 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 by anyone in any jurisdiction in
which such an offer or solicitation is not authorized or in which the person
making such offer or solicitation is not qualified to do so or to anyone to whom
it is unlawful to make any such offer or solicitation. Neither the delivery of
this Prospectus Supplement and the Prospectus nor any sale made hereunder shall,
under any circumstances, create an implication that information herein or
therein is correct as of any time since the date of this Prospectus Supplement
or the Prospectus.

                               TABLE OF CONTENTS

                                                                            Page

                             PROSPECTUS SUPPLEMENT

SUMMARY TERMS OF THE CERTIFICATES .........................................   3
RISK FACTORS ..............................................................  21
DESCRIPTION OF THE LOANS ..................................................  22
[DETAILS OF SELLER] .......................................................  44
[DETAILS OF SERVICER] .....................................................  44
ALLOCATIONS OF PAYMENTS ON THE HELOCS BETWEEN THE
TRUST BALANCES AND THE ADDITIONAL BALANCES ................................  45
PREPAYMENT AND YIELD CONSIDERATIONS .......................................  46
DESCRIPTION OF THE CERTIFICATES ...........................................  52
SERVICING OF THE LOANS ....................................................  64
THE TRUSTEE ...............................................................  69
THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE
INSURER ...................................................................  70
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS .................................  70
ERISA CONSIDERATIONS ......................................................  71
LEGAL INVESTMENT ..........................................................  74
PLAN OF DISTRIBUTION ......................................................  75
RATINGS ...................................................................  75
REPORT OF EXPERTS .........................................................  75
LEGAL MATTERS .............................................................  75
INDEX OF SIGNIFICANT PROSPECTUS SUPPLEMENT DEFINITIONS ....................  76

                                   PROSPECTUS

Summary of Prospectus .....................................................   5
Risk Factors ..............................................................    
Prospectus Supplement .....................................................   3
Reports to Holders ........................................................   3
Available Information .....................................................   3
Incorporation of Certain Documents by Reference ...........................   4
Summary of Prospectus .....................................................   5
Risk Factors ..............................................................  15
Description of the Securities .............................................  18
The Trust Funds ...........................................................  22
Credit Enhancement ........................................................  27
Servicing of Loans ........................................................  30
The Agreements ............................................................  36
Certain Legal Aspects of the Loans ........................................  43
The Depositor .............................................................  51
Use of Proceeds ...........................................................  51
Material Federal Income Tax Consequences ..................................  51
State Tax Considerations ..................................................  63
ERISA Considerations ......................................................  63
Legal Investment ..........................................................  66
Plan of Distribution ......................................................  66
Legal Matters .............................................................  66
Glossary of Terms .........................................................  67

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


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

                                ----------------
                                Trust _________

                                ----------------
                                    (Seller)

                                ----------------
                                   (Servicer)

                                       &



                        Home Equity Securitization Corp.

                                  (Depositor)

                                  $----------
                             Class A-1 Certificates

                                  $----------
                             Class A-2 Certificates

                                  $----------
                             Class A-3 Certificates

                                  $----------
                             Class A-4 Certificates

                      Mortgage Pass-Through Certificates,
                                Series _________

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

                             PROSPECTUS SUPPLEMENT

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





                                   ---------







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


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



                                      S-77




                                                                    EXHIBIT 99.2
                                                   FORM OF PROSPECTUS SUPPLEMENT

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________)

                          _______________ TRUST ______

            $__________ Class A-1 ____% Home Loan Asset Backed Notes
            $__________ Class A-2 ____% Home Loan Asset Backed Notes
            $__________ Class A-3 ____% Home Loan Asset Backed Notes
            $__________ Class A-4 ____% Home Loan Asset Backed Notes
            $__________ Class M-1 ____% Home Loan Asset Backed Notes
            $__________ Class M-2 ____% Home Loan Asset Backed Notes
            $__________ Class B  ____% Home Loan Asset Backed Notes

                          Home Loan Asset Backed Notes
 Distributions payable on the 25th day of each month, commencing in ___________
                        HOME EQUITY SECURITIZATION CORP.
                                  as Depositor
                                [_______________]
                                   as Servicer

     The _______________  Trust _______ (the "Trust") will be formed pursuant to
a trust agreement to be dated as of  _____________  (the "Trust  Agreement") and
entered  into  by  Home  Equity   Securitization   Corp.,   as  depositor   (the
"Depositor"),  __________________,  as owner trustee (the "Owner Trustee"),  and
__________________,  as  co-owner  trustee  (in  such  capacity,  the  "Co-Owner
Trustee"). The Trust will issue $____________ aggregate principal amount of Loan
Asset  Backed  Notes (the  "Notes")  pursuant to an  indenture to be dated as of
______________ (the "Indenture"), between the Trust and ___________________,  as
indenture trustee (in such capacity,  the "Indenture  Trustee").  The Trust will
also issue instruments  evidencing in the aggregate the entire residual interest
in the Trust (each a "Residual Interest"). Only the Notes are offered hereby.

<TABLE>
<CAPTION>
=====================================================================================================
                              Price to Public     Underwriting Discount     Proceeds to Depositor (2)
<S>                           <C>                 <C>                       <C>
Class A-1 Notes (1) ......                  %                         %                             %  
Class A-2 Notes (1) ......                  %                         %                             %                 
Class A-3 Notes (1) ......                  %                         %                             %                 
Class A-4 Notes (1) ......                  %                         %                             %                 
Class M-1 Notes (1) ......                  %                         %                             %                
Class M-2 Notes (1) ......                  %                         %                             %                 
Class B Notes (1) ........                  %                         %                             %                
Total ....................    $                   $                        $                
=====================================================================================================
</TABLE>

(1) Plus accrued interest, if any, at the applicable rate from _______________

(2) Before deducting expenses, estimated to be $

     FOR A DISCUSSION  OF CERTAIN  RISKS  ASSOCIATED  WITH AN  INVESTMENT IN THE
NOTES, SEE THE INFORMATION  HEREIN UNDER "RISK FACTORS"  BEGINNING ON PAGE [___]
AND IN THE PROSPECTUS BEGINNING ON PAGE [__].

     THE NOTES  REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE TRUST ONLY AND DO
NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE  DEPOSITOR,  SERVICER,  OWNER
TRUSTEE,  INDENTURE  TRUSTEE  OR ANY  AFFILIATE  THEREOF,  EXCEPT TO THE  EXTENT
PROVIDED  HEREIN.  NEITHER THE LOANS NOR THE NOTES ARE INSURED OR  GUARANTEED BY
ANY GOVERNMENTAL AGENCY.

     THE SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS  SUPPLEMENT.  ANY  REPRESENTATION TO THE
CONTRARY IS A CRIMINAL  OFFENSE.  THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK
HAS NOT PASSED ON 



<PAGE>



OR ENDORSED THE MERITS OF THIS OFFERING.  ANY  REPRESENTATION TO THE CONTRARY IS
UNLAWFUL.

     The yield to maturity of any Notes may vary from the anticipated  yields to
the extent such Notes are  purchased  at a discount or premium and to the extent
the rate and timing of payments  thereof are sensitive to the rate and timing of
0principal  payments  (including  prepayments) of the Loans.  Noteholders should
consider,  in the case of any Notes  purchased  at a  discount,  the risk that a
lower than  anticipated  rate of  principal  payments  could result in an actual
yield that is lower  than the  anticipated  yield and,  in the case of any Notes
purchased  at a  premium,  the  risk  that a  faster  than  anticipated  rate of
principal  payments  could  result in an  actual  yield  that is lower  than the
anticipated yield.

     The Trust will primarily  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 herein), the next succeeding Business Day (each, a "Distribution
Date"),  beginning in _____________.  The Notes are secured by the assets of the
Trust pursuant to the Indenture. On each Distribution Date, the Noteholders will
be entitled to receive, from and to the extent that funds are available therefor
in the Note  Distribution  Account,  distributions  with respect to interest and
principal   calculated   as   described   herein  under   "Description   of  the
Notes--Distributions  on the  Notes."  Distributions  of interest on the Class B
Notes will be subordinated in priority to distributions of interest on the Class
M-1 and Class M-2 Notes (together,  the "Mezzanine  Notes") which, in turn, will
be subordinated in priority to distributions of interest on the Class A-1, Class
A-2,  Class A-3 and Class A-4 Notes (the "Senior  Notes") as  described  herein.
Distributions of principal on the Class B Notes will be subordinated in priority
to  distributions  of principal on the Mezzanine  Notes which,  in turn, will be
subordinated  in priority to  distributions  of principal of the Senior Notes as
described herein.

     ________________ (the "Underwriter")  intends to make a secondary market in
the Notes but has no obligation to do so. There is currently no secondary market
for the Notes and there can be no assurance  that such a market will develop or,
if it does develop, that it will continue.

     The Notes are offered by the  Underwriter,  subject to prior sale, when, as
and if delivered to and accepted by the  Underwriter  and subject to approval of
certain legal matters by counsel. It is expected that delivery of the Notes will
be made in book-entry  form only through the facilities of The Depository  Trust
Company (the "Depository") on or about _________________.

     Certain persons  participating  in this offering may engage in transactions
that  stabilize,  maintain,  or  otherwise  affect the price of the Notes.  Such
transactions  may  include  stabilizing  and the  purchase  of  Notes  to  cover
syndicate short positions. For a description of these activities, see "Method of
Distribution" herein.

     This Prospectus  Supplement does not contain complete information about the
offering of the Notes.  Additional  information  is contained in the  Prospectus
dated   _____________  (the  "Prospectus")  which  accompanies  this  Prospectus
Supplement and purchasers are urged to read both this Prospectus  Supplement and
the  Prospectus in full.  Sales of the Notes may not be  consummated  unless the
purchaser has received both this Prospectus Supplement and the Prospectus.

     Upon written  request,  [          ]. will make  available  its most recent
audited financial statements. Requests should be directed to [               ].,
_____________________, Attention:

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



                                       2
<PAGE>



     To the extent  statements  contained  herein do not relate to historical or
current  information,  this  Prospectus  Supplement  may be deemed to consist of
forward  looking  statements  that  involve  risks  and  uncertainties  that may
adversely  affect the  distributions  to be made on, or the yield of, the Notes,
which risks and uncertainties are discussed under "Risk Factors" and "Prepayment
and Yield Considerations." As a consequence, no assurance can be given as to the
actual distributions on, or the yield of, any Class of Notes.





                                       3
<PAGE>




                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are  incorporated  herein by  reference  all  documents  filed by the
Depositor with the Commission  pursuant to Sections 13(a), 13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended, on or subsequent to the date of
this  Prospectus  Supplement and prior to the termination of the offering of the
Notes.  The Depositor  will provide  without  charge to each person to whom this
Prospectus Supplement and Prospectus are delivered, on request of such person, a
copy of any or all of the documents  incorporated herein by reference other than
the  exhibits  to  such  documents   (unless  such  exhibits  are   specifically
incorporated by reference in such documents). Requests should be made in writing
to ______________,  _________________  of Home Equity  Securitization  Corp., at
 .301 South College Street, Charlotte, North Carolina 28202-6001

                                     SUMMARY

     The following summary of certain pertinent  information is qualified in its
entirety by reference to the detailed  information  appearing  elsewhere in this
Prospectus  Supplement and in the accompanying  Prospectus.  Certain capitalized
terms used herein are defined  elsewhere in the Prospectus  Supplement or in the
Prospectus.

Trust .........................     _______________  Trust ________ (the "Trust"
                                    or the "Issuer"), a Delaware business trust,
                                    will  be  established  pursuant  to a  trust
                                    agreement  to be dated as of  ______________
                                    (the   "Trust    Agreement"),    among   the
                                    Depositor,   the  Owner  Trustee,   and  the
                                    Co-Owner Trustee.

Depositor .....................     Home  Equity   Securitization   Corp..  (the
                                    "Depositor"),  a North Carolina corporation.
                                    The  Depositor  is a wholly  owned,  special
                                    purpose  subsidiary of First Union  National
                                    Bank, a national  banking  association  with
                                    its   headquarters   in   Charlotte,   North
                                    Carolina.   See   "The   Company"   in   the
                                    Prospectus  and  "Method  of   Distribution"
                                    herein. None of the Depositor, the Servicer,
                                    the  Indenture  Trustee,  or  any  of  their
                                    respective  affiliates  has guaranteed or is
                                    otherwise  obligated  with  respect  to  the
                                    Notes.

Servicer ......................     _______________________,   ("_____"   or  as
                                    servicer,  the "Servicer"),  in its capacity
                                    as servicer of the Loans.

Owner Trustee and Co-Owner 
Trustee .......................     __________________,  a _____________ banking
                                    corporation,  as  owner  trustee  under  the
                                    Trust  Agreement  (the "Owner  Trustee") and
                                    _________________________,    as    co-owner
                                    trustee  under the Trust  Agreement (in such
                                    capacity, the "Co-Owner Trustee").

Indenture Trustee ............      ________________________, a national banking
                                    association,  as the  indenture  trustee (in
                                    such  capacity,   the  "Indenture  Trustee")
                                    under  an   indenture  to  be  dated  as  of
                                    __________________ (the "Indenture") between
                                    the Trust and the Indenture Trustee.


Custodian .....................     ________________________,  as the  custodian
                                    (the   "Custodian")   under  the   Custodial
                                    Agreement  to be dated as of  _____________,
                                    ______   by  and  among   the   Trust,   the
                                    Depositor,   the  Servicer,   the  Indenture
                                    Trustee and the Custodian.

Closing Date ..................     On or about __________________.  


Cut-Off Date ..................     With respect to the Initial Loans, the close
                                    of  business  on   __________________   (the
                                    "Initial Cut-Off Date"). With respect to the
                                    Subsequent  Loans,  the close of business on
                                    the date  specified  as such in the  related
                                    Subsequent  Transfer  Agreement  (as defined
                                    herein).


                                       4
<PAGE>



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.   In
                                    addition,  as  described  herein,  the Class
                                    A-1,  Class  A-2,  Class  A-3 and  Class A-4
                                    Notes  (the  "Senior  Notes")  will  also be
                                    senior  in  the  right  to  receive  certain
                                    payments relative to the Class M-1 and Class
                                    M-2 Notes (together, the "Mezzanine Notes"),
                                    which will be senior in the right to receive
                                    certain  payments  relative  to the  Class B
                                    Notes.  Payments  in respect of  interest on
                                    the Notes will be made prior to  payments of
                                    principal of the Notes. Interest will accrue
                                    on each  Class  of  Notes  at the  following
                                    applicable  per annum  rate (as to each such
                                    Class, the "Note Interest Rate"):


                                    Class A-1 Notes           _____

                                    Class A-2 Notes           _____

                                    Class A-3 Notes           _____

                                    Class A-4 Notes           _____

                                    Class M-1 Notes           _____

                                    Class M-2 Notes           _____

                                    Class B Notes             _____

                                    Interest  on the  Notes  will  accrue on the
                                    basis of a 360-day year consisting of twelve
                                    30-day  months.   See  "Description  of  the
                                    Notes/Distributions on the Notes" herein.



                                       5
<PAGE>



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,  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  herein) 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
                                    herein),  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 herein), if any, as follows:  (1) to
                                    pay as  principal  of the Class  A-1,  Class
                                    A-2, Class A-3 and Class A-4 Notes,  in that
                                    order,  until the respective Class Principal
                                    Balances  thereof are  reduced to zero,  the
                                    amount  necessary  to reduce  the  aggregate
                                    Class Principal  Balance of the Senior Notes
                                    to the Senior Optimal Principal Balance; (2)
                                    to pay as  principal  of the  Class  M-1 and
                                    Class M-2 Notes,  in that order,  the amount
                                    necessary  to  reduce  the  Class  Principal
                                    Balances  thereof to the Class M-1 and Class
                                    M-2     Optimal     Principal      Balances,
                                    respectively; and (3) to pay as principal of
                                    the Class B Notes,  the amount  necessary to
                                    reduce the Class  Principal  Balance thereof
                                    to zero;  (B) to pay to the Class M-1, Class
                                    M-2 and Class B Notes, in that order,  their
                                    respective Loss Reimbursement  Deficiencies,
                                    if any; and (C) to pay any remaining  amount
                                    to the  holders of the  Residual  Interests.
                                    

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    _____________



                                       6
<PAGE>



                                    Class A-3 Notes    _____________

                                    Class A-4 Notes    _____________

                                    Class M-1 Notes    _____________

                                    Class M-2 Notes    _____________

                                    Class B Notes      _____________

Form and Registration of 
the Notes .....................     The Notes will be  available  in  book-entry
                                    form. Persons acquiring beneficial ownership
                                    interests in the Notes ("Note  Owners") will
                                    hold  such  Notes  through  the   book-entry
                                    facilities of The  Depository  Trust Company
                                    ("DTC").  Transfers  within  DTC  will be in
                                    accordance   with  the   usual   rules   and
                                    operating procedures of DTC. So long as each
                                    Class of Notes is in book-entry  form,  each
                                    such Class will be  evidenced by one or more
                                    certificates  registered  in the name of the
                                    nominee of DTC.  The  interests  of the Note
                                    Owners will be represented  by  book-entries
                                    on  the  records  of DTC  and  participating
                                    members  thereof.  No  Note  Owner  will  be
                                    entitled to receive a definitive certificate
                                    representing such person's interest,  except
                                    in the event that Definitive  Securities are
                                    issued   under  the  limited   circumstances
                                    described  herein.  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.

Assets of the Trust ...........     On the Closing Date, the Trust will purchase
                                    from the Depositor a pool of home loans (the
                                    "Initial   Loans")   expected   to  have  an
                                    aggregate   unpaid   principal   balance  of
                                    approximately   $_____________   as  of  the
                                    Initial  Cut-Off Date (the actual  aggregate
                                    unpaid principal  balance (as of the Initial
                                    Cut-off  Date)  of the  Initial  Loans,  the
                                    "Original Pool Principal  Balance") pursuant
                                    to a  Sale  and  Servicing  Agreement  to be
                                    dated as of _________________ (the "Sale and
                                    Servicing  Agreement")  among the Trust, the
                                    Depositor,   the  Servicer,   the  Indenture
                                    Trustee  and  the  Co-Owner  Trustee.  On or
                                    prior  to  ______________,   the  Trust  may
                                    purchase  additional  loans (the "Subsequent
                                    Loans," and together with the Initial Loans,
                                    the  "Loans")  having  an  aggregate  unpaid
                                    principal  balance  of up  to  approximately
                                    $_____________  (as adjusted pursuant to the
                                    immediately    following    sentence,    the
                                    "Original Pre-Funded Amount"). To the extent
                                    that the Original Pool Principal  Balance is
                                    more or less  than the  amount  set forth in
                                    the second preceding sentence,  the Original
                                    Pre-Funded   Amount  will  be  decreased  or
                                    increased by a corresponding amount provided
                                    that the amount of any such adjustment shall
                                    not exceed $_____________. The Loans will be
                                    secured  by  mortgages,  deeds  of  trust or
                                    other  similar  security   instruments  (the
                                    "Mortgages").

                                    The Initial Loans are expected to consist of
                                    approximately   _______  loans,   having  an
                                    Original   Pool    Principal    Balance   of
                                    approximately  $_________.  See "The  Loans"
                                    herein.    The    statistical    information
                                    presented  in  this  Prospectus   Supplement
                                    regarding  the  Loans is  based  only on the
                                    Initial  Loans  identified as of the date of
                                    this  Prospectus  Supplement,  and  does not
                                    take into  account  any  additional  Initial
                                    Mortgage Loans  identified after the date of
                                    this Prospectus Supplement or any Subsequent
                                    Loans  that may be sold to the Trust  during
                                    the Pre-Funding  Period through  application
                                    of amounts in the  Pre-Funding  Account.  In
                                    addition,  prior to the Closing Date, ______
                                    may remove any of the home loans intended to
                                    be sold to 



                                       7
<PAGE>



                                    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
                                    primarily  of the  Loans.  The assets of the
                                    Trust  will also  include  (i)  payments  of
                                    interest and  principal  received in respect
                                    of the Loans after the related Cut-Off Date;
                                    (ii)  amounts on  deposit in the  Collection
                                    Account,    Note    Distribution    Account,
                                    Pre-Funding  Account,  Capitalized  Interest
                                    Account   and    Certificate    Distribution
                                    Account;  and (iii) certain other  ancillary
                                    or incidental  funds,  rights and properties
                                    related   to   the   foregoing.   See   "The
                                    Trust--General"   herein.   The  Trust  will
                                    include the unpaid principal balance of each
                                    Loan as of its applicable  Cut-Off Date (the
                                    "Cut-Off  Date  Principal  Balance").   With
                                    respect  to any date,  the  "Pool  Principal
                                    Balance"  will be equal to the  aggregate of
                                    the  Principal  Balances  of all Loans as of
                                    the  last day of the  immediately  preceding
                                    Due  Period   (as   defined   herein).   The
                                    Principal   Balance  of  any  Loan  will  be
                                    calculated  as  described  herein under "The
                                    Trust--General."

                                    The  Trust  will  also   issue   instruments
                                    evidencing   in  the  aggregate  the  entire
                                    residual interest in the assets of the Trust
                                    (each a "Residual  Interest"),  which is not
                                    being offered hereby. The Residual Interests
                                    are  subordinate  in right of payment to the
                                    Notes. 

The Loans .....................     All of the Loans will be home loans that are
                                    not insured or guaranteed by a  governmental
                                    agency the  related  proceeds  of which were
                                    used to finance (i)  property  improvements,
                                    (ii) the  acquisition  of personal  property
                                    such  as  home  appliances  or  furnishings,
                                    (iii) debt  consolidation,  (iv) the partial
                                    refinancing    of   one-    to    two-family
                                    residential  properties  (which may  include
                                    cash-out to the borrower), (v) a combination
                                    of property improvements, debt consolidation
                                    and  other  consumer  purposes  or  (vi)  to
                                    purchase  the  related  mortgaged  property.
                                    Substantially  all of the  Mortgages for the
                                    Loans  will  be  junior  (i.e.,  second)  in
                                    priority  to a  senior  lien on the  related
                                    mortgaged   properties  (each  a  "Mortgaged
                                    Property"),  which will consist primarily 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  



                                       8
<PAGE>



                                    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.

                                    _______ 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 



                                       9
<PAGE>



                                    holders  of the  Class  B Notes  to  receive
                                    distributions    of    principal   on   each
                                    Distribution    Date   generally   will   be
                                    subordinated  to such  rights of the holders
                                    of all other Classes of Notes.  In addition,
                                    the rights of the  holders  of the  Residual
                                    Interests to receive any distributions  from
                                    amounts  available on each Distribution Date
                                    will be  subordinated  to such rights of the
                                    holders  of  all   Classes  of  Notes.   The
                                    subordination described above is intended to
                                    enhance the likelihood of regular receipt by
                                    the  holders of the Notes of the full amount
                                    of interest and principal  distributions due
                                    to such  holders and to afford such  holders
                                    protection  against losses on the Loans. 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 herein), and (B) with respect to
                                    any other  Distribution Date, the greater of
                                    (x) ____% of the Pool  Principal  Balance as
                                    of the end of the  preceding  Due Period and
                                    (y) the Net Delinquency  Calculation Amount;
                                    provided,       however,       that      the
                                    Overcollateralization  Target Amount will in
                                    no event be less than  ____% of the  Maximum
                                    Collateral Amount.

                                    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 



                                       10
<PAGE>



                                    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 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   applicable   Transfer  and   Servicing
                                    Agreements,  the  Indenture  Trustee will be
                                    entitled  to its accrued and unpaid fee (the
                                    "Indenture   Trustee  Fee")  and  the  Owner
                                    Trustee  will be entitled to its accrued and
                                    unpaid fee (the "Owner  Trustee  Fee").  The
                                    Servicing   Compensation,    the   Indenture
                                    Trustee  Fee and the Owner  Trustee  Fee are
                                    collectively  referred to as the "Trust Fees
                                    and  Expenses."  

Pre-Funding Account ...........     On the Closing Date, the Original Pre-Funded
                                    Amount will be deposited in the  Pre-Funding
                                    Account,  which  account will be in the name
                                    of the Indenture Trustee,  will form part of
                                    the  Trust  and  will  be  used  to  acquire
                                    Subsequent  Loans.  The Original  Pre-Funded
                                    Amount is expected to equal $____________ on
                                    the  Closing  Date but such  account  may be
                                    increased or decreased to by an amount equal
                                    to the  amount  by which the  Original  Pool
                                    Principal  Balance falls short of or exceeds
                                    $___________;  provided  that the  amount of
                                    any such  increase  or  decrease  shall  not
                                    exceed $___________.  During the Pre-Funding
                                    Period  (as  defined  below),  the amount on
                                    deposit in the  Pre-Funding  Account (net of
                                    investment     earnings     thereon)    (the
                                    "Pre-Funded  Amount") will be reduced by the
                                    amount  thereof used to purchase  Subsequent
                                    Loans  in  accordance   with  the  Sale  and
                                    Servicing   Agreement.    The   "Pre-Funding
                                    Period"  is  the  period  commencing  on the
                                    Closing  Date and  ending  generally  on the
                                    earlier  to  occur  of (i) the date on which
                                    the  amount on  deposit  in the  Pre-Funding
                                    Account  (net  of  any  investment  earnings
                                    thereon)  is less than  $_________  and (ii)
                                    ______________.  On  the  Distribution  Date
                                    following   the  Due  Period  in  which  the
                                    termination   of  the   Pre-Funding   Period
                                    occurs,  if the Pre-Funded Amount at the end
                                    of  the  Pre-Funding  Period  is  less  than
                                    $___________,  any  such  Pre-Funded  Amount
                                    will  be   distributed  to  holders  of  the
                                    Classes  of Notes then  entitled  to receive
                                    principal  on  such   Distribution  Date  in
                                    reduction  of the  related  Class  Principal
                                    Balances,   thus   resulting  in  a  partial
                                    redemption  of the  related  Notes  on  such
                                    date. On the Distribution Date following the
                                    Due Period in which the  termination  of the
                                    Pre-Funding Period occurs, if the Pre-Funded
                                    Amount at the end of the Pre-Funding  Period
                                    is  greater  than or  equal  to  $__________
                                    (such  event,   a   "Pre-Funding   Pro  Rata
                                    Distribution   Trigger"),   such  Pre-Funded
                                    Amount will be distributed to the holders of
                                    all  Classes  of  Notes  and  the   Residual
                                    Interests  (which  initially are represented
                                    by the  Overcollateralization  Amount on the
                                    Closing  Date),   pro  rata,  based  on  the
                                    Original Class  Principal  Balances  thereof
                                    and the  Residual  Interests  in relation to
                                    the  sum  of  the  Original  Pool  Principal
                                    Balance and the Original  Pre-Funded Amount.
                                    

Capitalized Interest Account ..     On the Closing  Date, a portion of the sales
                                    proceeds of the Notes will be  deposited  in
                                    an  account   (the   "Capitalized   Interest
                                    Account") for  application  by the Indenture
                                    Trustee   on  the   Distribution   Dates  in
                                    ______________,       _____________      and
                                    _______________   to  cover   shortfalls  in
                                    interest  on the Notes that may arise due to
                                    the utilization of the  Pre-Funding  Account
                                    as described  herein.  Any amounts remaining
                                    in the Capitalized  Interest  Account at the
                                    end of the  Pre-Funding  Period will be paid
                                    to ______. 



                                       11
<PAGE>



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 (as
                                    defined herein).  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 Tax  Counsel  (as defined
                                    herein) for Federal income tax purposes, the
                                    Notes will be  characterized as debt and the
                                    Trust  will  not  be   characterized  as  an
                                    association    (or   a    publicly    traded
                                    partnership) taxable as a corporation.  Each
                                    Noteholder,  by the  acceptance  of a  Note,
                                    will   agree   to   treat   the   Notes   as
                                    indebtedness    for   Federal   income   tax
                                    purposes.  Alternative  characterizations of
                                    the Trust are possible, but would not result
                                    in materially  adverse tax  consequences  to
                                    Noteholders. See "Certain Federal Income Tax
                                    Consequences"  herein and  "Certain  Federal
                                    Income Tax  Consequences"  in the Prospectus
                                    for  additional  information  concerning the
                                    application  of  Federal  income tax laws to
                                    the Trust and the  Notes.  

ERISA .........................     Subject  to  the  considerations   discussed
                                    under "ERISA  Considerations"  herein and in
                                    the  Prospectus,  plans that are  subject to
                                    the requirements of the Employee  Retirement
                                    Income  Security  Act of  1974,  as  amended
                                    ("ERISA"),  and the Internal Revenue Code of
                                    1986, as amended (the "Code"),  may purchase
                                    the Notes. Any fiduciary considering whether
                                    to  purchase  the  Notes on behalf of such a
                                    plan must  determine  that the purchase of a
                                    Note is consistent with its fiduciary duties
                                    under   ERISA  and  does  not  result  in  a
                                    nonexempt prohibited  transaction as defined
                                    in Section  406 of ERISA or Section  4975 of
                                    the Code.

                                    See "ERISA Considerations" herein and in the
                                    Prospectus.

Servicing of the Loans ........     The Servicer will perform the loan servicing
                                    functions with respect to the Loans pursuant
                                    to the Sale and Servicing Agreement and will
                                    be entitled to receive a fee (the "Servicing
                                    Fee")  and  other   servicing   compensation
                                    (collectively,         the        "Servicing
                                    Compensation"),    payable    monthly,    as
                                    described  herein (See  "Description  of the
                                    Transfer            and            Servicing
                                    Agreements--Servicing" herein). The Servicer
                                    may  subcontract  its servicing  obligations
                                    and duties with respect to certain  Loans to
                                    certain qualified  servicers pursuant to one
                                    or more  subservicing  agreements (each such
                                    servicer,     in    this     capacity,     a
                                    "Subservicer").  However,  the Servicer will
                                    not be relieved of its servicing obligations
                                    and duties with  respect to any  subserviced
                                    Loans.  In addition,  the  Servicer  will be
                                    responsible  for paying the fees of any such
                                    Subservicer. 

Legal Investment ..............     The  Notes  will  not  constitute  "mortgage
                                    related  securities"  for  purposes  of  the
                                    Secondary Mortgage Market Enhancement Act of
                                    1984 "SMMEA"), because some of the Mortgages
                                    securing the Loans are not first  mortgages.
                                    Accordingly,  many  institutions  with legal
                                    authority  to  invest  in  comparably  rated
                                    securities  based solely on first  mortgages
                                    may not be legally  authorized  to invest in
                                    the Notes.  See "Legal  Investment  Matters"
                                    herein   and  "Legal   Investment"   in  the
                                    Prospectus.



                                       12
<PAGE>



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.



                                       13
<PAGE>



                                  RISK FACTORS

     Prospective  investors in the Notes  should  consider  the  following  risk
factors  (as  well  as  the  factors  set  forth  under  "Risk  Factors"  in the
Prospectus)  in  connection  with the purchase of the Notes.  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").

Difference  Between Pool as of the  Statistic  Calculation  Date and the Initial
Cut-Off Date

     The  statistical   information  presented  in  this  Prospectus  Supplement
concerning  the Initial  Loans is based on the  characteristics  of a portion of
such Initial Loans as of Statistic  Calculation Date. Such portion  aggregated $
_______________  as of the Statistic  Calculation  Date.  _____ expects that the
actual  aggregate  principal  balance  of the  Initial  Loans as of the  Initial
Cut-Off Date will be approximately $_____________.  The additional Initial Loans
will  represent  Loans  originated  by or on behalf of ______ or  purchased  and
re-underwritten by ______ in accordance with ______'s program on or prior to the
Initial  Cut-Off  Date.  Moreover,  certain  Initial  Loans  included  as of the
Statistic  Calculation Date may prepay in full, or may be determined not to meet
the eligibility  requirements for the Loans, and thus not be included as Initial
Loans.  As  a  result  of  the  foregoing,   the  statistical   distribution  of
characteristics  as of the Initial  Cut-Off Date for the Initial Loans will vary
somewhat from the  statistical  distribution of such  characteristics  as of the
Statistic Calculation Date as presented in this Prospectus Supplement,  although
such variance will not be material.

Variation in Credit Quality and Subsequent Loans

     The  ability of ______ to  acquire or  originate  loans  subsequent  to the
Closing Date and on or prior to  ___________________  that meet the requirements
for  transfer  during  the  Pre-Funding  Period  under  the Sale  and  Servicing
Agreement  is and will be affected by a variety of factors,  including  interest
rates,  employment  levels,  the rate of inflation  and consumer  perception  of
economic conditions generally. On the Distribution Date following the Due Period
in which the  termination of the  Pre-Funding  Period occurs,  if the Pre-Funded
Amount at the end of the Pre-Funding  Period is less than  $_________,  any such
Pre-Funded  Amount will be  distributed  to holders of the Classes of Notes then
entitled to receive  principal  on such  Distribution  Date in  reduction of the
related Class Principal Balances,  thus resulting in a partial redemption of the
related Notes on such date. On the Distribution Date following the Due Period in
which the termination of the Pre-Funding Period occurs, if the Pre-Funded Amount
at the end of the  Pre-Funding  Period is greater than or equal to  $___________
(such event, a "Pre-Funding  Pro Rata  Distribution  Trigger"),  such Pre-Funded
Amount  will be  distributed  to the  holders  of all  Classes  of Notes and the
Residual Interests (which initially represent the  Overcollateralization  Amount
on the Closing Date), pro rata,  based on the Original Class Principal  Balances
of the Notes and original  balance of the Residual  Interests in relation to the
sum of the Original Pool Principal Balance and the Original Pre-Funded Amount.

     Any  conveyance of Subsequent  Loans is subject to the conditions set forth
in the Sale and Servicing Agreement,  which conditions include among others: (i)
each Subsequent Loan must satisfy the representations  and warranties  specified
in the Sale and  Servicing  Agreement;  (ii) ______  will not select  Subsequent
Loans  in a  manner  that  it  believes  is  adverse  to  the  interests  of the
Noteholders;  and  (iii)  as of the  related  Cut-Off  Date,  all of the  Loans,
including the Subsequent  Loans to the conveyed to the Trust by the Depositor as
of such Cut-Off Date, must satisfy certain statistical criteria set forth in the
Sale and Servicing  Agreement.  Although each  Subsequent  Loan must satisfy the
eligibility criteria referred to above at the time of its transfer to the Trust,
the  Subsequent  Loans may have been  originated  or  purchased  by ______ using
credit criteria different from those which were applied to the Initial Loans and
may be of a different  credit quality and have  different  loan  characteristics
from the Initial Loans. After the transfer of the Subsequent Loans to the Trust,
the aggregate statistical  characteristics of the Loan Pool may vary from those
of the Initial Loans that have been  identified as of the Statistic  Calculation
Date  as  described  herein.  See  "The  Loans  Initial  Loan  Statistics",  and
"Conveyance of Subsequent Loans" herein.

Prepayment and Yield Considerations

     All of the Loans may be prepaid  in whole or in part at any time;  however,
with respect to certain Loans, a prepayment  charge,  as permitted by applicable
law,  may apply to full and  partial  prepayments  during the first  three years
after   origination   as   described   below   under   "Prepayment   and   Yield
Considerations."  Home  loans,  such  as the  Loans,  have  been  originated  in
significant  volume only during the past few years and neither the Depositor nor
the Servicer is aware of any publicly  available  studies or  statistics  on the
rate of  prepayment  of such loans.  The Trust's  prepayment  experience  may be
affected by a wide variety of factors,  including  general economic  conditions,
interest rates, the availability of alternative  financing,  homeowner  mobility
and the Combined  Loan-to-Value Ratios of the 


                                       14
<PAGE>



Loans.  In  addition,   substantially  all  of  the  Loans  contain  due-on-sale
provisions and the Servicer  intends to enforce such  provisions  unless (i) the
Servicer, in a manner consistent with accepted servicing practices,  permits the
purchaser  of the  related  Mortgaged  Property  to assume the Loan or (ii) such
enforcement  is not  permitted  by  applicable  law. To the extent  permitted by
applicable law, such assumption will not release the original  borrower from its
obligation   under  any  such  Loan.   See   "Certain   Legal   Aspects  of  the
Loans--Due-on-Sale Clauses in Mortgage Loans" in the Prospectus.

     In  certain  cases,  the  Servicer  may,  in a manner  consistent  with its
servicing  practices,  permit a borrower who is selling his principal  residence
and purchasing a new one to substitute the new Mortgaged  Property as collateral
for the related Loan. In such event,  the Servicer  will  generally  require the
borrower to make a partial  prepayment in reduction of the principal  balance of
the Loan to the extent that the borrower has received  proceeds from the sale of
the  prior  residence  that  will  not be  applied  to the  purchase  of the new
residence.

     The  extent  to which  the  yield to  maturity  of a Note may vary from the
anticipated  yield will depend upon (i) the degree to which it is purchased at a
premium or  discount,  (ii) the degree to which the timing of  distributions  to
holders thereof is sensitive to scheduled payments,  prepayments,  liquidations,
defaults, delinquencies,  substitutions,  modifications and repurchases of Loans
and to the  distribution of Excess Spread and (iii) the application of Allocable
Loss Amounts to certain Classes of Notes as specified herein. In the case of any
Note purchased at a discount, an investor should consider the risk that a slower
than  anticipated  rate of  principal  distributions  to the holder of such Note
(including without limitation  principal  prepayments on the Loans) could result
in an actual yield to such  investor  that is lower than the  anticipated  yield
and, in the case of any Note purchased at a premium, the risk that a faster than
anticipated  rate  of  principal  distributions  to  the  holder  of  such  Note
(including without limitation  principal  prepayments on the Loans) could result
in an actual yield to such investor that is lower than the anticipated yield. On
each  Distribution  Date  following  the  Spread  Deferral  Period and until the
Overcollateralization  Amount  is at least  equal  to the  Overcollateralization
Target Amount, the allocation of the Excess Spread for such Distribution Date as
an  additional  distribution  of  principal  of the Notes  will  accelerate  the
amortization of the Notes relative to the amortization of the Loans. Further, in
the event that significant distributions of principal are made to holders of the
Notes as a result of prepayments, liquidations, repurchases and purchases of the
Loans or distributions of Excess Spread,  there can be no assurance that holders
of the  Notes  will be able  to  reinvest  such  distributions  in a  comparable
alternative investment having a comparable yield. See "Risk  Factors--Prepayment
and Yield Considerations" herein.

Adequacy 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.  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,



                                       15
<PAGE>



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.

Adequacy of the Mortgaged Properties as 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.

Adjustable Rate Loans

     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."

Recent Origination of Loans

     None of the Initial  Loans was 30 days or more  delinquent in its scheduled
monthly  payments of  principal  and  interest as of the Initial  Cut-Off  Date;
however,  Initial  Loans  representing  approximately  _______% of the Statistic
Principal  Balance consists of Initial Loans that have a first scheduled monthly
payment due date occurring after ___________ and, therefore, it was not possible
for such Initial Loans to have had a scheduled  monthly payment that was 30 days
or more delinquent as of the Initial Cut-Off Date.

Book-Entry Registration of Notes

     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

     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 



                                       16
<PAGE>



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 FNMA or 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

            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

     With  respect  to Loans  which in  combination  with  superior  liens  have
loan-to-value  ratios  in excess  of 100%,  there is a risk that if the  related
borrowers relocate, such borrowers will be unable to discharge the Loans in full
from the sale proceeds of the related  Mortgaged  Properties and any other funds
available to these borrowers,  in which case the pool of Loans sold to the Trust
could  experience  higher  rates of  delinquencies,  defaults  and losses.  With
respect to Loans,  the  proceeds of which were used in whole or in part for debt
consolidation, there can be no assurance that, following the debt consolidation,
the  related  borrower  will not  incur  further  consumer  debt to third  party
lenders.  This  reloading of debt could impair the ability of such  borrowers to
service   their   debts,   which  in  turn  could  result  in  higher  rates  of
delinquencies, defaults and losses on the Loans.

     Acquisitions from Third Parties

     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  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 



                                       17
<PAGE>



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.

     No Servicer Delinquency Advances

     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.

     Dependence on Servicer for Servicing Loans
   
     Pursuant to the Sale and Servicing Agreement, the Servicer will perform the
daily loan servicing  functions for the Loans that include,  without limitation,
the  collection  of payments from the Loans,  the  remittance of funds from such
collections for  distribution  to the holders of the Notes,  the bookkeeping and
accounting for such collections,  all other servicing activities relating to the
Loans, the preparation of the monthly servicing and remittance  reports pursuant
to the Sale and Servicing Agreement and the maintenance of all records and files
pertaining to such servicing  activities.  Upon the Servicer's failure to remedy
an Event of Default  under the Sale and Servicing  Agreement,  a majority of the
holders of the Notes or the Indenture  Trustee or the Owner Trustee on behalf of
the Trust may remove the Servicer and appoint a successor  servicer  pursuant to
the terms of the Sale and Servicing  Agreement.  Absent such a replacement,  the
holders of the Notes will be  dependent  upon the  Servicer  to  adequately  and
timely perform its servicing  obligations and remit to the Indenture Trustee the
funds from the payments of principal  and  interest  received on the Loans.  The
manner in which the Servicer, and each Subservicer, as applicable,  performs its
servicing  obligations  will affect the amount and timing of the  principal  and
interest  payments  received on the Loans.  The principal and interest  payments
received on the Loans are the sole source of funds for the  distributions due to
the holders of the Notes under the Sale and  Servicing  Agreement.  Accordingly,
the holders of the Notes will be dependent  upon the Servicer to adequately  and
timely perform its servicing  obligations and such  performance  will affect the
amount and timing of  distributions  to the  holders of the Notes.  See  "______
_____________,  _____________________ The  Servicer"  and "_____________________
____________________ Delinquency and Loan Loss Experience" herein.
    
     Realization upon 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.



                                       18
<PAGE>



     Limited Historical Delinquency, Loss and Prepayment Information
   
     Since ___________, the Servicer has substantially  increased the volume of
conventional home loans that it has originated, purchased, sold and/or serviced,
and thus, it has limited historical  experience with respect to the performance,
including the delinquency  and loss  experience and the rate of prepayments,  of
these conventional home loans, with respect to its entire portfolio of loans and
in particular with respect to such increased volume. Accordingly, it is possible
that neither the delinquency experience and loan loss and liquidation experience
set forth under " _________________  Delinquency and Loss Experience" herein nor
the prepayment  scenarios set forth under  "Prepayment and Yield  Considerations
Weighted  Average  Lives  of  the  Notes"  herein  will  be  indicative  of  the
performance of the Loans.  Prospective  investors  should make their  investment
determination based on the Loan underwriting  criteria,  the availability of the
credit enhancement  described herein,  the  characteristics of the initial Loans
and other  information  provided  here,  and not based on any prior  delinquency
experience and loan loss and liquidation experience information set forth herein
or any rate of prepayment assumed herein.
    
     Economic Conditions

     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.

     Legal Considerations

     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.

     Certain Other Legal Considerations

     The  underwriting,  origination,  servicing and collection of the Loans are
subject to a variety of State and Federal laws,  public  policies and principles
of equity.  For example,  the Federal District Court for the Eastern District of
Virginia  recently  announced a decision  indicating that Federal law prohibited
lenders  from  paying  independent  mortgage  brokers a premium  for loans  with
above-market  interest rates.  Depending on the provisions of applicable law and
the  specific  facts  and  circumstances  involved,  violations  of these  laws,
policies or  principles  may limit the ability of the Servicer to collect all or
part of the  principal  or interest on the Loans,  may entitle the borrower to a
refund of amounts previously paid, and, in addition,  could subject the Servicer
to damages and  administrative  sanctions.  If the Servicer is unable to collect
all or part of the  principal or interest on any Loans because of a violation of
the aforementioned  laws, public policies or general principles of equity,  then
the Trust may be delayed or unable to make all distributions owed to the holders
of the Notes to the  extent any  related  losses  are not  otherwise  covered by
amounts  available  from  the  credit   enhancement   provided  for  the  Notes.
Furthermore,  depending upon whether damages and sanctions are assessed  against
the Servicer or the Depositor,  such  violations  may materially  impact (i) the
financial  ability of the  Servicer to continue to act in such  capacity or (ii)
the ability of the Depositor or ______ to repurchase or replace Defective Loans.
See "Risk Factors Consumer  Protection  Laws" in the Prospectus.  ______ will be
required to repurchase or replace any Loan which did not comply with  applicable
State and Federal laws and regulations as of the Closing Date. See  "Limitations
on Repurchase or Replacement of Defective Loans" below.

     The National Bankruptcy Review Commission (the "Bankruptcy Commission"), an
independent  commission  established  under the Bankruptcy Reform Act of 1994 to
study issues and make  recommendations  relating to the United States Bankruptcy
Code (the  "Bankruptcy  Code"),  recently  indicated  that it may recommend that
debtors in proceedings  under Chapter 13 of the Bankruptcy  Code be permitted to
treat  the  portion  of any  mortgage  debt that  exceeds  the value of the real
property  securing  such debt as an  unsecured  claim if such  mortgage is not a
first lien 



                                       19
<PAGE>



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.

     Non-recordation of Assignments

     Subject to confirmation by the Rating  Agencies,  with respect to the Loans
secured by Mortgaged  Properties located in certain states where ______ has been
advised  by  counsel  that  recordation  of an  assignment  of  mortgage  is not
necessary in order to perfect an interest in a Loan, ______ will not be required
to record  assignments  to the  Indenture  Trustee of the  Mortgages in the real
property  records of these  states for such  Loans,  but rather  ______,  in its
capacity as the Servicer,  will retain record title to such  Mortgages on behalf
of the Indenture  Trustee,  then the Noteholders  could lose the right to future
payments of principal  and  interest  from such Loans and could suffer a loss of
principal and interest to the extent that such loss is not otherwise  covered by
amounts available from the credit enhancement provided for such Notes.

     Limitations on Repurchase or Replacement of Defective Loans

     Pursuant to the Sale and  Servicing  Agreement,  each of the  Depositor and
______ has agreed to cure in all material  respects any breach of its respective
representations  and  warranties  set forth in the Sale and Servicing  Agreement
with respect to Defective  Loans.  If the  Depositor or ______  cannot cure such
breach within a specified period of time, it will be required to repurchase such
Defective  Loans from the Trust or  substitute  other  loans for such  Defective
Loans.  Although a significant portion of the Loans will have been acquired from
unaffiliated  correspondent  lenders,  the  Depositor  and ______  will make the
representations  and  warranties  with  respect  to  each  Loan.  For a  summary
description of the Depositor's or ______'s  representations and warranties,  See
"The Agreements Assignment of Primary Assets" in the Prospectus.

     No assurance can be given that, at any  particular  time,  the Depositor or
______ will be capable,  financially or otherwise,  of repurchasing or replacing
any Defective Loan(s) in the manner described above. If ______  repurchases,  or
is obligated to repurchase,  any defective home loan(s) from any other series of
asset backed  securities,  its  financial  ability to  repurchase  any Defective
Loan(s) from the Trust may be  adversely  affected.  In  addition,  other events
relating to the  Depositor  or ______ and its home  lending can occur that would
adversely  affect its financial  ability to repurchase  Defective Loans from the
Trust,  including,  without limitation,  the sale or other disposition of all or
any significant  portion of its assets.  If the Depositor or ______ is unable to
repurchase  or replace a Defective  Loan,  then the  Servicer,  on behalf of the
Trust, will utilize customary  servicing practices to recover the maximum amount
possible with respect to such  Defective  Loan,  and any resulting  loss will be
borne by the holders of the Notes to the extent that such loss is not  otherwise
covered by amounts available from the credit enhancement provided for the Notes.
______,  in its capacity as seller of the Loans to the Depositor,  has agreed to
be bound by the same  requirements  as the  Depositor  with respect to Defective
Loans. See "______ Savings Bank, Federal Savings Bank" herein.

Dissolution of Trust Due to Certain Events of Insolvency

     On the Closing  Date, a special  purpose  affiliate of ______ will purchase
instruments  representing  approximately ____% of the Residual Interest.  Unless
and until  legislation  is passed that  clarifies  the status of the Trust under
California  tax law,  the Trust  Agreement  will  provide that if any of certain
events of  insolvency  with respect to such special  purpose  affiliate  occurs,
subject to certain conditions, the Trust will dissolve.



                                       20
<PAGE>



     ______ has taken certain steps in structuring the transactions contemplated
hereby that are  intended to help ensure that no such event of  insolvency  will
occur.  These  steps  include  the  formation  of the  affiliate  as a  separate
limited-purpose  entity pursuant to formation documents that certain limitations
(including   restrictions  on  the  nature  of  the  affiliate's   business  and
restriction  on  the  affiliate's  ability  to  commence  a  voluntary  case  or
proceeding under the United States  Bankruptcy Code or similar  applicable state
laws).  Nevertheless,  ______ cannot assure that the activities of the affiliate
will not result in such events of  insolvency.  If any such event of  insolvency
with respect to the affiliate occurs,  and certain other conditions set forth in
the Trust  Agreement are  satisfied,  the Indenture  Trustee will promptly sell,
dispose of or otherwise liquidate the Loans in a commercially  reasonable manner
on commercially  reasonable terms. The proceeds from any such sale,  disposition
or  liquidation  of the Loans  will be  treated  as  collections  on the  Loans,
deposited in the  Collection  Account and paid to the  Noteholders in accordance
with the terms and priority of payment described herein.

                                    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  primarily  of the Loans  secured by
Mortgages. See "The Loans" herein. The assets of the Trust will also include (i)
payments of interest and principal received after the applicable Cut-Off Date in
respect  of the  Loans;  (ii)  amounts  on  deposit  in the  Collection  Account
(excluding investment earnings thereon), Note Distribution Account,  Pre-Funding
Account,  Capitalized Interest Account and Certificate Distribution Account; and
(iii) certain other ancillary or incidental funds, rights and properties related
to the foregoing.

     The Trust will include the unpaid Principal  Balance of each Loan as of its
applicable Cut-Off Date (the "Cut-Off Date Principal Balance").  With respect to
any date,  the "Pool  Principal  Balance"  will be equal to the aggregate of the
Principal  Balances of all Loans as of the last day of the preceding Due Period.
The "Principal  Balance" of a Loan on any day is equal to the outstanding unpaid
principal balance of the Loan as of the close of business on the last day of the
preceding Due Period (after giving effect to all payments  received  thereon and
the  allocation  of any Net Loan  Losses  thereto  pursuant to clause (B) of the
definition thereof);  provided,  however, that any Loan that became a Liquidated
Loan during the  preceding  Due Period  shall have a Principal  Balance of zero.
With respect to any  Distribution  Date,  any Loans  repurchased in the month of
such  Distribution  Date prior to the related  Determination  Date in such month
shall be deemed (i) to have been  repurchased  during the related Due Period and
(ii) to have a  Principal  Balance  of  zero as of the end of such  related  Due
Period.

     The  Servicer  will  service the Loans  pursuant to the Sale and  Servicing
Agreement (collectively with the Indenture, the Administration Agreement and the
Trust  Agreement,   the  "Transfer  and  Servicing   Agreements")  and  will  be
compensated  for such services as described  under  "Description of the Transfer
and Servicing Agreements--Servicing" herein.



                                       21
<PAGE>



     The Trust's principal offices are located in ___________, Delaware, in care
of ____________________,  as Owner Trustee, at the address set forth below under
"--The Owner Trustee and Co-Owner Trustee."

The Owner Trustee and Co-Owner Trustee

     ______________________will  act  as  the  Owner  Trustee  under  the  Trust
Agreement.  __________________ is a _______________  banking corporation and its
principal offices are located at _____________________.
   
     Certain  functions of the Owner Trustee  under the Trust  Agreement and the
Sale and  Servicing  Agreement  will be  performed  by _________________________
___________,  in its capacity as Co-Owner  Trustee under the Trust Agreement and
the  Sale  and  Servicing  Agreement,   including  maintaining  the  Certificate
Distribution  Account  and making  distributions  therefrom.  However,  upon the
occurrence  and  continuation  of an event of default under the  Indenture,  the
Co-Owner Trustee will resign and the Owner Trustee will assume the duties of the
Co-Owner Trustee under the Trust Agreement and the Sale and Servicing Agreement.
    
                                    THE LOANS

General

     All of the Loans will be home loans (i.e.,  not insured or  guaranteed by a
governmental  agency)  for which the related  proceeds  were used to finance (i)
property  improvements,  (ii) the acquisition of personal  property such as home
appliances or  furnishings,  (iii) debt  consolidation,  (iv) the refinancing of
one- to four-family  residential  properties  (which may include cash-out to the
borrower) or (v) a combination of property improvements,  debt consolidation and
other consumer  purposes.  Substantially all of the Mortgages for the Loans will
be junior (i.e., second, third, etc.) in priority to one or more senior liens on
the related Mortgaged Properties, which will consist primarily of owner-occupied
single-family  residences.  As of the Statistic Calculation Date,  approximately
_______% of the Loans will be secured by liens on Mortgaged  Properties in which
the  borrowers  have little or no equity  therein  (i.e.,  the related  Combined
Loan-to-Value  Ratios equal or exceed ____%) at the time of  origination of such
Loans.  The  characteristics  of the Initial  Loans  actually  delivered  on the
Closing Date are not expected to vary  materially  from the  characteristics  of
those of such Loans that have been identified on the Statistic  Calculation Date
and  the  characteristics  of the  Subsequent  Loans  are not  expected  to vary
materially from those of the Initial Loans.

     ______  originates and purchases loans  principally  through its nationwide
network  of  correspondents,  other  third  party  originators  and  independent
mortgage brokers.
   
     For a description of the underwriting criteria applicable to the Loans, See
"_________________, ______________________ Underwriting  Guidelines" herein. All
of the  Initial  Loans will be sold by ______ to the  Depositor,  whereupon  the
Depositor  will sell the Loans to the Trust  pursuant to the Sale and  Servicing
Agreement.  All of the Subsequent  Loans will be sold by ______ to the Depositor
for  and by the  Depositor  to  the  Trust  pursuant  to a  Subsequent  Transfer
Agreement. Pursuant to the Indenture, the Trust will pledge and assign the Loans
to the Indenture  Trustee for the benefit of the holders of the Notes. The Trust
will be entitled to all payments of interest and  principal  received in respect
of the Loans after the applicable Cut-Off Dates.
    
Payments on the Loans

     The Loans  generally  provide for a schedule of payments  which,  if timely
paid, will be sufficient to amortize fully the principal  balance of the related
Loan on or before its maturity date. The Loans have  scheduled  monthly  payment
dates which occur  throughout a month.  Interest  with respect to the Loans will
accrue on an "actuarial interest" method. No Loan provides for deferred interest
or negative amortization.

     The  actuarial  interest  method  provides  that  interest  is charged  and
payments are due as of a scheduled  day of each month which is fixed at the time
of  origination,  and  payments  received  after a grace period  following  such
scheduled day are subject to late charges. For example, a scheduled payment on a
Loan received either earlier or later (other than delinquent) than the scheduled
due date  thereof  will not affect the  amortization  schedule  or the  relative
application of such payment to principal and interest in respect of such Loan.

Characteristics of Loans

     The  following  is a brief  description  of  certain  terms of those of the
Initial Loans that have been  identified as of the Statistic  Calculation  Date.
Neither the  characteristics of the Initial Loans as of the Closing Date nor the



                                       22
<PAGE>



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  ____% 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 



                                       23
<PAGE>



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.



                                       24
<PAGE>



                                FIXED RATE LOANS

Geographic Distribution of the Mortgaged Properties


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

____________            _____             $ _______                 ______%

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 




                                       25
<PAGE>



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

____________            _____             $ _______                 ______%

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 
                    
                    --------------      -----------------      -----------------

      Total .......     _____             $ _______                 ______%

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




                                       26
<PAGE>



                                   Loan Rates

                                                               % of Aggregate  
                                                              Principal Balance
 Range of                    Number of       Aggregate          of Fixed Rate
Loan Rates                Initial  Loans  Principal Balance         Loans     
- ------------------------  --------------  -----------------   -----------------
8.000%  to 8.999% ......       _____         $_______              ______%
                          
9.000%  to 9.999% ......       _____          _______              ______       
                          
10.000% to 10.999% .....       _____          _______              ______       
                          
11.000% to 11.999% .....       _____          _______              ______       
                          
12.000% to 12.999% .....       _____          _______              ______       
                          
13.000% to 13.999% .....       _____          _______              ______       
                          
14.000% to 14.999% .....       _____          _______              ______       
                          
15.000% to 15.999% .....       _____          _______              ______       
                          
16.000% to 16.999% .....       _____          _______              ______       
                          
17.000% to 17.999% .....       _____          _______              ______       
                          
                          --------------  -----------------   -----------------
                          
           Total .......       _____        $ _______              ______%
                          
                          ==============  =================   =================
                          
                          
     As of the Statistic Calculation Date, the weighted average Loan Rate of the
Initial Loans that are Fixed Rate Loans was approximately _________% per annum.


                            Mortgaged Property Types

                                                                % of Aggregate  
Mortgaged                                                      Principal Balance
Property                     Number of        Aggregate          of Fixed Rate
Types                     Initial  Loans   Principal Balance         Loans     
- ------------------------  --------------   -----------------   -----------------
                         
One Family .............       _____          $_______              ______% 
                         
Two- to Four- Family ...       _____           _______              ______      
                         
Condominium ............       _____           _______              ______      
                         
PUD ....................       _____           _______              ______      
                         
                          --------------   -----------------   -----------------
                         
           Total .......       _____         $ _______              100.00%
                         
                          ==============   =================   =================
                        


                                       27
<PAGE>



                        Combined Loan-to-Value Ratios***

<TABLE>
<CAPTION>
        Range of                                                                    % of Aggregate   
        Combined                                        Aggregate     Average      Principal Balance
      Loan-to-Value                   Number of         Principal    Principal     of Fixed Rate
         Ratios                    Initial Loans         Balance      Balance           Loans     
- --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>          <C>              <C>           
less than or equal to 49.99% ...      ________           $______      _______          _______%

50.00% to 59.99% ...............      ________            ______      _______          _______ 

60.00% to 69.99% ...............      ________            ______      _______          _______ 

70.00% to 79.99% ...............      ________            ______      _______          _______ 

80.00% to 89.99% ...............      ________            ______      _______          _______ 

90.00% to 99.99% ...............      ________            ______      _______          _______ 

100.00% to 109.99% .............      ________            ______      _______          _______ 

110.00% to 119.99% .............      ________            ______      _______          _______ 

120.00% to 125.00% .............      ________            ______      _______          _______ 

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

          Total ................                         $______      _______           100.00%

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

     As of  the  Statistic  Calculation  Date,  the  weighted  average  combined
loan-to-value ratio of the Initial Loans that are Fixed Rate Loans was ________.


                                   FICO Scores


<TABLE>
<CAPTION>
                                                                      Weighted      % of Aggregate   
                                                        Aggregate     Average     Principal Balance
                                      Number of         Principal      FICO         of Fixed Rate
Range of FICO Scores                   Initial           Balance      Scores            Loans     
- --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>          <C>              <C>           
600 to 619 .....................      ________           $______      _______          _______%
 
620 to 639 .....................      ________            ______      _______          _______ 

640 to 659 .....................      ________            ______      _______          _______ 

660 to 679 .....................      ________            ______      _______          _______ 

680 to 699 .....................      ________            ______      _______          _______ 

700 to 719 .....................      ________            ______      _______          _______ 
</TABLE>



                                       28
<PAGE>


<TABLE>
<S>                                   <C>                 <C>         <C>              <C>                
720 to 739 .....................      ________            ______      _______          _______ 

740 to 759 .....................      ________            ______      _______          _______ 

760 to 779 .....................      ________            ______      _______          _______ 

780 to 799 .....................      ________            ______      _______          _______ 

800 to 819 .....................      ________            ______      _______          _______ 

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

      Total ....................      ________           $______      _______           100.00%

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

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



                                       29
<PAGE>



                                    Occupancy


                                                               % of Aggregate
                                                               Principal Balance
                          Number of           Aggregate         of Fixed Rate
                        Initial  Loans    Principal Balance         Loans      
- ----------------------  --------------    -----------------    -----------------
Non-Owner-Occupied ...      _____            $_______               ______%
                       
Owner-Occupied .......      _____             _______               ______ 

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

     Total                  _____            $_______               100.00% 

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


Purpose of Loan


                                                               % of Aggregate
                                                               Principal Balance
                          Number of          Aggregate          of Fixed Rate
Purpose of Loan         Initial  Loans    Principal Balance          Loans 
- ----------------------  --------------    -----------------    -----------------
Cash Out .............      _____            $_______               ______%

Purchase .............      _____             _______               ______  

Refinance ............      _____             _______               ______  

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

Total ................      _____            $_______               100.00% 

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



                                       30
<PAGE>



                       FIXED RATE TABLE Principal Balances


                                                                % of Aggregate
                                       Number of  Aggregate    Principal Balance
Range of                                Initial   Principal     of Fixed Rate
Principal Balances                       Loans     Balance           Loans     
- ------------------------------------   ---------  ---------   -----------------
Less than or equal to $15,000.00 ...    _______    $______        __________%

$15,000.01 to $20,000.00 ...........    _______     ______        __________ 

$20,000.01 to $25,000.00 ...........    _______     ______        __________ 

$25,000.01 to $30,000.00 ...........    _______     ______        __________ 

$30,000.01 to $35,000.00 ...........    _______     ______        __________ 

$35,000.01 to $40,000.00 ...........    _______     ______        __________ 

$40,000.01 to $45,000.00 ...........    _______     ______        __________ 

$45,000.01 to $50,000.00 ...........    _______     ______        __________ 

$50,000.01 to $55,000.00 ...........    _______     ______        __________ 

$55,000.01 to $60,000.00 ...........    _______     ______        __________ 

$60,000.01 to $65,000.00 ...........    _______     ______        __________ 

$65,000.01 to $70,000.00 ...........    _______     ______        __________ 

$70,000.01 to $75,000.00 ...........    _______     ______        __________ 

$75,000.01 to $80,000.00 ...........    _______     ______        __________ 

$80,000.01 to $85,000.00 ...........    _______     ______        __________ 

Greater than or equal to $85,000.01     _______     ______        __________ 

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

     Total                              _______    $______            100.00%

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


                                       31
<PAGE>


                           Remaining Terms to Maturity


                                                                % of Aggregate
                                       Number of  Aggregate    Principal Balance
Range of Remaining                      Initial   Principal     of Fixed Rate
Terms to Maturity                        Loans     Balance           Loans     
- ------------------------------------   ---------  ---------   -----------------
Less than or equal to 149 Months ...    _______    $______        __________%

150 to 179 Months ..................    _______     ______        __________ 

180 to 209 Months ..................    _______     ______        __________ 

210 to 239 Months ..................    _______     ______        __________ 

240 to 269 Months ..................    _______     ______        __________ 

270 to 299 Months ..................    _______     ______        __________ 

300 to 329 Months ..................    _______     ______        __________ 

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

            Total ..................    _______    $______            100.00%

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

     As of the Statistic Calculation Date, the weighted average original term to
maturity of the Initial Loans that are Fixed Rate Loans was _______ months.

     As of the Statistic  Calculation  Date, the weighted average remaining term
to maturity of the Initial Loans that are Fixed Rate Loans was _______ months.



                                       32
<PAGE>



                  ADJUSTABLE RATE SECTION ADJUSTABLE RATE LOANS

     Geographic Distribution of the Mortgaged Properties

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

____________            _____             $ _______                 ______%

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 



                                       33
<PAGE>


                                                                % of Aggregate
                                                               Principal Balance
                      Number of         Aggregate             of Adjustable Rate
State               Initial  Loans      Principal Balance           Loans      
- -----------------  ---------------      -----------------      -----------------
____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 
                    
                    --------------      -----------------      -----------------

      Total .......     _____             $ _______                 100.00%

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



                                       34
<PAGE>



     Loan Rates (as of the Statistic Calculation Date)


                                                                % of Aggregate  
                                                              Principal Balance
 Range of                    Number of       Aggregate        of Adjustable Rate
Loan Rates                Initial  Loans  Principal Balance         Loans     
- ------------------------  --------------  -----------------   -----------------
9.000%  to 9.999% ......       _____         $_______              ______%      
                          
10.000% to 10.999% .....       _____          _______              ______       
                          
11.000% to 11.999% .....       _____          _______              ______       
                          
12.000% to 12.999% .....       _____          _______              ______       
                          
13.000% to 13.999% .....       _____          _______              ______       
                          
14.000% to 14.999% .....       _____          _______              ______       
                          
                          --------------  -----------------   -----------------
                          
           TOTAL .......       _____         $_______              ______%
                          
                          ==============  =================   =================
    

     As of the Statistic Calculation Date, the weighted average Loan Rate of the
Initial Loans that are Adjustable Rate Loans was _______%.


Gross Margins

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

4.000% to 4.999% ....        _____            $_______              ______%

5.000% to 5.999% ....        _____             _______              ______      

6.000% to 6.999% ....        _____             _______              ______      

7.000% to 7.999% ....        _____             _______              ______     

8.000% to 8.999% ....        _____             _______              ______     

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

          TOTAL .....        _____             _______              100.00%

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

     As of the Statistic Calculation Date, the weighted average Gross Margin for
the Initial Loans that are Adjustable Rate Loans was _____%.



                                       35
<PAGE>



______time Caps

                                                                % of Aggregate  
                                                 Aggregate     Principal Balance
                               Number of         Principal    of Adjustable Rate
Lifetime Cap                   Initial Loans     Balance            Loans   
- --------------------------     -------------     ----------    ----------------
                             
15.001% to 16.000% .......          _____        $_______       ______%
                             
16.001% to 17.000% .......          _____         _______       ______ 
                             
17.001% to 18.000% .......          _____         _______       ______ 
                             
18.001% to 19.000% .......          _____         _______       ______ 
                             
19.001% to 20.000% .......          _____         _______       ______ 
                             
Greater than 20.00% ......          _____         _______       ______ 

                               -------------     ----------    ----------------
                             
TOTAL ....................          _____        $_______       100.00%

                               =============     ==========    ================
                      
     As of the Statistic Calculation Date, the weighted average Lifetime Cap for
the Initial Loans that are Adjustable Rate Loans was ______%.


Lifetime Floors
                                                                % of Aggregate  
                                                   Aggregate   Principal Balance
                                    Number of      Principal  of Adjustable Rate
Lifetime Floor                      Initial Loans  Balance          Loans   
- ---------------------------------   -------------  ----------  ----------------

less than or equal to 11.000% ...       _____       $_______       ______%

11.001% to 12.000% ..............       _____        _______       ______ 

12.001% to 13.000% ..............       _____        _______       ______ 

13.001% to 14.000% ..............       _____        _______       ______ 

Greater than 14.000% ............       _____        _______       ______ 

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

TOTAL ...........................       _____        _______       ______ 
                                  
                                    =============  ==========  ================
                               
     As of the Statistic  Calculation  Date, the weighted average Lifetime Floor
for the Initial Loans that are Adjustable Rate Loans was



                                       36
<PAGE>


Mortgaged Property Types

                                                                % of Aggregate  
Mortgaged                                                      Principal Balance
Property                     Number of        Aggregate       of Adjustable Rate
Types                     Initial  Loans   Principal Balance         Loans     
- ------------------------  --------------   -----------------   -----------------
                         
One Family .............       _____          $_______              ______% 
                         
Two- to Four- Family ...       _____           _______              ______      
                         
Condominium ............       _____           _______              ______      
                         
                          --------------   -----------------   -----------------
                         
           Total .......       _____         $ _______              100.00%
                         
                          ==============   =================   =================
    

Combined Loan-to-Value Ratios


<TABLE>
<CAPTION>
        Range of                                                                    % of Aggregate   
        combined                                        Aggregate    Average      Principal Balance
      Loan-to-Value                   Number of         Principal    Principal    of Adjustable Rate
         Ratios                    Initial  Loans       Balance      Balance            Loans     
- --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>         <C>               <C>           
70.00% to 79.99% ...............      ________           $______     $_______          _______%

80.00% to 89.99% ...............      ________            ______      _______          _______ 

90.00% to 99.99% ...............      ________            ______      _______          _______ 

100.00% to 109.99% .............      ________            ______      _______          _______ 

110.00% to 119.99% .............      ________            ______      _______          _______ 

120.00% to 125.00% .............      ________            ______      _______          _______ 

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

          Total ................                         $______     $_______           100.00%

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

     As of  the  Statistic  Calculation  Date,  the  weighted  average  Combined
Loan-to-Value  Ratio of the  Initial  Loans that are  Adjustable  Rate Loans was
_______%.



                                       37
<PAGE>



                                   FICO Scores

<TABLE>
<CAPTION>
                                                                     Weighted      % of Aggregate   
                                                        Aggregate    Average      Principal Balance
                                   Number of            Principal    FICO         of Adjustable Rate
Range of FICO Scores               Initial Loans         Balance     Scores            Loans
- --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>          <C>              <C>           
600 to 619 .....................      ________           $______      _______          _______%
 
620 to 639 .....................      ________            ______      _______          _______ 

640 to 659 .....................      ________            ______      _______          _______ 

660 to 679 .....................      ________            ______      _______          _______ 

680 to 699 .....................      ________            ______      _______          _______ 

700 to 719 .....................      ________            ______      _______          _______ 

720 to 739 .....................      ________            ______      _______          _______ 

740 to 759 .....................      ________            ______      _______          _______ 

760 to 779 .....................      ________            ______      _______          _______ 

780 to 799 .....................      ________            ______      _______          _______ 

800 to 819 .....................      ________            ______      _______          _______ 

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

      Total ....................      ________           $______      _______           100.00%

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

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



                                       38
<PAGE>



Occupancy

     The Mortgaged  Property  relating to each of the Adjustable Rate Loans was,
based on representations  made by the borrower at the closing of the Loan, owner
occupied.

                                                                % of Aggregate
                                                               Principal Balance
                        Number of         Aggregate           of Adjustable Rate
Purpose of Loan         Initial  Loans    Principal Balance          Loans     
- ----------------------  --------------    -----------------    -----------------
Cash Out .............      _____            $_______               ______%

Purchase .............      _____             _______               ______  

Refinance ............      _____             _______               ______  

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

Total ................      _____            $_______               100.00% 

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


Principal Balances

                                                               % of Aggregate
                                       Number of  Aggregate   Principal Balance
Range of                               Initial    Principal   of Adjustable Rate
Principal Balances                     Loans      Balance            Loans
- ------------------------------------   ---------  ---------   -----------------

Less than or equal to $20,000.00 ...    _______    $______        __________%

$20,000.01 to $25,000.00 ...........    _______     ______        __________ 

$25,000.01 to $30,000.00 ...........    _______     ______        __________ 

$30,000.01 to $35,000.00 ...........    _______     ______        __________ 

$35,000.01 to $40,000.00 ...........    _______     ______        __________ 

$40,000.01 to $45,000.00 ...........    _______     ______        __________ 

greater than  $50,000.00 ...........    _______     ______        __________ 

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

     Total                              _______    $______            100.00%

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



                                       39
<PAGE>



Remaining Terms to Maturity

                                                                % of Aggregate
                                       Number of  Aggregate   Principal Balance
Range of Remaining                      Initial   Principal   of Adjustable Rate
Terms to Maturity                        Loans     Balance           Loans     
- ------------------------------------   ---------  ---------   -----------------

___________ ........................     _______    $______        __________%  
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
                                        ---------  ---------   -----------------
                                     
                                         _______    $______            100.00%
                                     
                                        =========  =========   =================

     As of the Statistic Calculation Date, the weighted average original term to
maturity for the Initial Loans that are Adjustable Rate Loans was ______ months.

     As of the Statistic  Calculation  Date, the weighted average remaining term
for the Initial Loans that are Adjustable Rate Loans was _______ months.



                                       40
<PAGE>



Conveyance of Subsequent Loans

     The Sale and Servicing Agreement permits the Trust to purchase from ______,
subsequent to the Closing Date and prior to _______________, Subsequent Loans in
an amount not to exceed the Original  Pre-Funded  Amount in aggregate  principal
balance for inclusion in the Trust. Accordingly, the statistical characteristics
of the Loans after giving effect to the acquisition of any Subsequent Loans will
likely differ from the information  specified above (which is based  exclusively
on the Initial Loans as of the Statistic Calculation Date). The date or dates on
which  the  Trust  acquires  the  Subsequent  Loans  are  referred  to herein as
"Subsequent  Transfer  Dates." Any  Subsequent  Loans conveyed to the Trust Fund
will be subject to the approval of and must satisfy criteria  established by the
Rating Agencies and are not expected to cause the  characteristics  of the Loans
to vary  materially in the  aggregate  from the  characteristics  of the Initial
Loans.

                          [Description of the Servicer]

Delinquency and Loan Loss Experience

     The following tables set forth information  relating to the delinquency and
loan loss experience on the mortgage loans included in the Servicer's  servicing
portfolio  for the  periods  shown.  The  delinquency  and loan loss  experience
represents  the  historical  experience  of the  Servicer,  and  there can be no
assurance that the future  experience on the Loans in the Trust will be the same
as, or more favorable  than,  that of the total mortgage loans in the Servicer's
servicing   portfolio.   See   "Risk   Factors--Additional   Factors   Affecting
Delinquencies,  Defaults and Losses on Loans -- Limited Historical  Delinquency,
Loss and Prepayment Information."


                     Delinquency and Foreclosure Experience

                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                        At _______________                          At ________________                   At  ________________  

               ---------------------------------------------------------------------------------------------------------------------
                   Number     % of                  % of       Number      % of                   % of       Number      % of    
Delinquency        of Loans   Loans      Amount     Amount     of Loans    Loans      Amount      Amount     of Loans    Loans   
Status (1)         Serviced   Serviced   Serviced   Serviced   Serviced    Serviced   Serviced    Serviced   Serviced    Serviced
<S>                 <C>       <C>         <C>        <C>        <C>         <C>        <C>         <C>        <C>         <C>    
30 to 59            _____      _____%     $_____     _____%     _____       _____%     _____       _____%     _____       _____

60 to 89            _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

90 + (2)            _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

Bankruptcy          _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

Foreclosure         _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

REO (3)             _____      _____       _____     _____      _____       _____      _____       _____      _____       _____
                                                                                                                               
====================================================================================================================================
Total               _____      _____       _____     _____      _____       _____      _____       _____      _____       _____
</TABLE>

- ----------

     (1)  The past due  period  is based on the  actual  number  of days  that a
          payment  is  contractually  past  due.  A loan as to  which a  monthly
          payment was due 60-89 days prior to the reporting period is considered
          60-89 days past due, etc.

     (2)  Statistic for 90+  delinquencies  does not include loans in bankruptcy
          or foreclosure.



                                       41
<PAGE>



     (3)  An "REO  Property"  is a  property  acquired  and held as a result  of
          foreclosure or deed in lieu of foreclosure.








                                       42
<PAGE>



                            Total Servicing Portfolio

                             (Dollars in Thousands)



                                                                  At Or For The 
                                                                                
                                    At Or For The  At Or For The  Six Months    
                                                                                
                                    Year Ended     Year Ended     Ended         
                                                                  
                                    __________     __________     __________  
                                                                                
                                    _____________  _____________  _____________
                                                                               
Servicing portfolio at period end   $__________    $__________    $__________  
                                                                               
Average outstanding (1)             $__________    $__________    $__________  
                                                                               
Number of loans outstanding          __________     __________     __________  
                                                                  
                                                                 
                               Owned Portfolio and
                           Loan Charge-Off Experience
                             (Dollars in Thousands)

                                                                  At Or For The 
                                                                                
                                    At Or For The  At Or For The  Six Months    
                                                                                
                                    Year Ended     Year Ended     Ended         
                                                                  
                                    __________     __________     __________  
                                                                                
                                    _____________  _____________  _____________
                                       
Owned portfolio at period end       $__________    $__________    $__________   
                                                                                
Average outstanding owned           
portfolio                           $__________    $__________    $__________   
                                                                                
Loan charge-offs                     __________     __________     __________   
                                    
Loan recoveries                      __________     __________     __________   

Net loan charge-offs                 __________     __________     __________   

Net loan charge-offs as a 
percentage of the average 
outstanding (2)                      __________%    __________%    __________%  

Net loan charge-offs as a 
percentage of the portfolio 
at period end (2)                    __________%    __________%    __________%  

- ----------

(1)  "Average  outstanding"  presented is the  arithmetic  average of the end of
     month principal balances of the loans in __________'s  servicing  portfolio
     outstanding at the close of business for each period.

(2)  Percentages presented are for the Servicer's owned portfolio only. The loss
     percentages for loans serviced for others is not available  because in many
     instances  the  servicing  client  handles the  disposition  of  foreclosed
     property.

     While the above delinquency and foreclosure and loan charge-off  experience
reflect the Servicer's  historical  experiences at the dates and for the periods
indicated,  there can be no assurance that the  delinquency  and foreclosure and
loan   charge-off   experience   of  the  Loans  will  be  similar.   See  "Risk
Factors--Additional  Factors  Affecting  Delinquencies,  Defaults  and Losses on
Loans --  Limited  Historical  Delinquency,  Loss and  Prepayment  Information."
Accordingly,  the  information  should not be  considered  to reflect the credit
quality of the Loans  included in the Trust or 



                                       43
<PAGE>



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.

     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  



                                       44
<PAGE>



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.

     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  preceeding  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 



                                       45
<PAGE>



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.

     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 



                                       46
<PAGE>



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.

     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.



                                       47
<PAGE>



     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.

     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 for such Class and will be distributed to holders
of each such Class of Notes on subsequent  Distribution Dates to the extent that
sufficient  funds are available.  Any such interest  deficiency could occur, for
example,  if  delinquencies  or losses realized on the Loans were  exceptionally
high or were  concentrated in a particular month. No interest will accrue on any
Noteholders' Interest Carry-Forward Amount for any Class.

     Distributions  of Principal.  Principal  distributions  will be made to the
holders of the Notes on each  Distribution  Date in an amount generally equal to
the sum of (i) the  Regular  Principal  Distribution  Amount  (less,  in certain
circumstances,   the  excess  of  the  Overcollateralization   Amount  over  the
Overcollateralization   Target   Amount)   and  (ii)  to  the   extent   of  the
Overcollateralization Deficiency Amount, any Excess Spread for such Distribution
Date.



                                       48
<PAGE>



     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.

     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



                                       49
<PAGE>


          (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.

     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 



                                       50
<PAGE>



Distribution  Date and (ii) any Class M-1  Noteholders'  Interest  Carry-Forward
Amount remaining outstanding for such Distribution Date.

     Class M-1 Optimal Principal Balance:  With respect to any Distribution Date
prior to the Stepdown  Date,  zero;  and with respect to any other  Distribution
Date, the Pool Principal  Balance as of the preceding  Determination  Date minus
the sum of (i) the aggregate Class Principal  Balance of the Senior Notes (after
taking into account distributions made on such Distribution Date in reduction of
the Class  Principal  Balances of the Classes of Senior Notes made prior to such
determination)  and  (ii)  the  greater  of (x) the sum of (1)  ___% of the Pool
Principal  Balance  as  of  the  preceding   Determination   Date  and  (2)  the
Overcollateralization  Target  Amount  for such  Distribution  Date  (calculated
without giving effect to the proviso in the definition thereof) and (y) ____% of
the Maximum Collateral  Amount;  provided,  however,  that the Class M-1 Optimal
Principal  Balance  shall never be less than zero or greater  than the  Original
Class Principal Balance of the Class M-1 Notes.

     Class M-2 Noteholders'  Interest  Carry-Forward Amount: With respect to any
Distribution  Date and the  Class  M-2  Notes,  the  excess of (A) the Class M-2
Noteholders'   Monthly   Interest   Distributable   Amount  for  the   preceding
Distribution   Date  and  any  outstanding   Class  M-2  Noteholders'   Interest
Carry-Forward Amount for such preceding Distribution Date over (B) the amount in
respect of interest that is actually distributed to such Notes on such preceding
Distribution Date.

     Class M-2 Noteholders'  Interest  Distributable Amount: With respect to any
Distribution Date and the Class M-2 Notes, the sum of the Class M-2 Noteholders'
Monthly Interest  Distributable  Amount for such Distribution Date and the Class
M-2 Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Class M-2 Noteholders' Monthly Interest  Distributable Amount: With respect
to each Distribution Date (other than the first Distribution Date) and the Class
M-2 Notes,  the aggregate amount of interest accrued during the related Interest
Period at the Class M-2 Note Interest Rate on the sum of (i) the Class Principal
Balance of the Class M-2 Notes immediately  preceding such 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.



                                       51
<PAGE>



     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.



                                       52
<PAGE>



     Regular  Distribution  Amount:  With respect to any Distribution  Date, the
lesser  of (a)  the  Available  Distribution  Amount  and (b) the sum of (i) the
aggregate of the Noteholders' Interest  Distributable  Amounts, (ii) the Regular
Principal Distribution Amount and (iii) if such Distribution Date relates to the
Due Period in which the Pre-Funding  Period ended and at the termination of such
Pre-Funding Period a Pre-Funding Pro Rata Distribution Trigger had occurred, the
amount on deposit in the Pre-Funding Account on such date.

     Regular Principal Distribution Amount: On each Distribution Date, an amount
equal to the lesser of:

     A. the sum of (i) each  payment  of  principal  collected  by the  Servicer
during the related Due Period,  (ii) all partial and full principal  prepayments
applied by the  Servicer  during such  related Due Period,  (iii) the  principal
portion  of all  Net  Liquidation  Proceeds,  Insurance  Proceeds  and  Released
Mortgaged  Property Proceeds  received during the related Due Period,  (iv) that
portion  of  the  purchase  price  of  any  repurchased  Loan  which  represents
principal, (v) the principal portion of any Substitution Adjustments required to
be deposited in the  Collection  Account as of the related  Determination  Date,
(vi) on the Distribution Date in which the Trust is to be terminated pursuant to
the Sale and Servicing  Agreement,  that portion of the Termination  Price to be
applied to the payment of  principal  of the Notes and (v) if such  Distribution
Date relates to the Due Period in which the Pre-Funding  Period ended and at the
termination  of such  Pre-Funding  Period a  Pre-Funding  Pro Rata  Distribution
Trigger had not occurred,  the amount on deposit in the  Pre-Funding  Account on
such date; and

     B. the  aggregate of the Class  Principal  Balances of the Classes of Notes
immediately prior to such Distribution Date.

     Released  Mortgaged  Property  Proceeds:  With respect to any  Distribution
Date, the proceeds  received by the Servicer in connection  with (i) a taking of
an entire  Mortgaged  Property  by  exercise  of the power of eminent  domain or
condemnation or (ii) any release of part of the Mortgaged Property from the lien
of the related  Mortgage,  whether by partial  condemnation,  sale or otherwise,
which in either case are not released to the related borrower in accordance with
applicable  law,  accepted  mortgage  servicing  procedures  and  the  Sale  and
Servicing Agreement.

     Senior  Noteholders'  Interest  Carry-Forward  Amount:  With respect to any
Distribution   Date  and  the  Senior  Notes,  the  excess  of  (A)  the  Senior
Noteholders'   Monthly   Interest   Distributable   Amount  for  the   preceding
Distribution Date and any outstanding Senior Noteholders' Interest Carry-Forward
Amount for such  preceding  Distribution  Date over (B) the amount in respect of
interest  that  is  actually   distributed  to  such  Notes  on  such  preceding
Distribution Date.

     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.



                                       53
<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).





                                       54
<PAGE>



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



                                       55
<PAGE>



     On the Closing Date, the Depositor will sell,  convey,  transfer and assign
the  Initial  Loans  to the  Trust.  The  Trust,  concurrently  with  the  sale,
conveyance, transfer and assignment of the Initial Loans, will deliver (or cause
to be delivered) to the Depositor the Notes in exchange for the Loans. The Trust
will pledge and assign the Loans  (including any rights it may acquire from time
to time in the  Subsequent  Loans) to the Indenture  Trustee in exchange for the
Notes. Each Loan will be identified in a schedule appearing as an exhibit to the
Sale and Servicing Agreement delivered to the Indenture Trustee as such Schedule
may from time to time be amended (the "Loan Schedule").

     In addition,  the Depositor will deliver (or cause to be delivered),  as to
each Loan,  to the  Indenture  Trustee or to the  Custodian,  the  related  Note
endorsed in blank or to the order of the Indenture  Trustee,  without  recourse,
any  assumption  and  modification  agreements and the Mortgage with evidence of
recording  indicated  thereon  (except for any Mortgage  not  returned  from the
public recording office),  an assignment of the Mortgage in blank or in the name
of the Indenture Trustee, in recordable form, and any intervening assignments of
the  Mortgage  (collectively,  as to each Loan,  an  "Indenture  Trustee's  Loan
File").  Subject to  confirmation by the Rating  Agencies,  with respect to Loan
secured by Mortgaged  Properties located in certain states where ______ has been
advised  by  counsel  that  recordation  of an  assignment  of  mortgage  is not
necessary  in order to perfect an  interest in a Loan,  assignments  of Mortgage
will not be filed to  reflect  the  transfer  of the  Loans to the Trust and the
pledge of the Loans to Indenture Trustee.  Rather, ______ in its capacity as the
Servicer will retain  record title to such  mortgages on behalf of the Indenture
Trustee and the Noteholders.  See "Risk  Factors--Additional  Factors  Affecting
Delinquencies, Defaults and Losses on Loans--Non-recordation of Assignments". In
all other cases,  assignments to the Indenture  Trustee of the Mortgages will be
recorded in order to protect the Trust and the Indenture  Trustee's  interest in
the Loans  against  the  claims of  certain  creditors  of ______ or  subsequent
purchasers.  ______  will  deliver  or cause to be  delivered  to the  Indenture
Trustee after recordation the assignments of the Mortgages and the Mortgages. In
the event that  ______  cannot  deliver  the  Mortgage  or any  assignment  with
evidence of recording thereon concurrently with the conveyance thereof under the
Sale and Servicing  Agreement  because it has or they have not yet been returned
by the public  recording  office or because  such office  retains  the  original
thereof,  then ______ will  deliver or cause to be  delivered  to the  Indenture
Trustee  or the  Custodian  a  certified  true  photocopy  of such  Mortgage  or
assignment.  ______  will  deliver  or cause to be  delivered  to the  Indenture
Trustee or the  Custodian  any such  Mortgage  or  assignment  with  evidence of
recording  indicated  thereon  upon receipt  thereof  from the public  recording
office.  The Indenture  Trustee or the Custodian will agree,  for the benefit of
the holders of the Notes,  to review (or cause to be  reviewed)  each  Indenture
Trustee's  Loan File within 30 days after the  conveyance of the related Loan to
the Trust to  ascertain  that all  required  documents  have been  executed  and
received,  subject to the  applicable  cure period in the Transfer and Servicing
Agreements.

Trust Fees and Expenses

     As  compensation  for its  services  pursuant  to the  Sale  and  Servicing
Agreement,  the  Servicer  is  entitled  to the  Servicing  Fee  and  additional
servicing  compensation and reimbursement as described under "Servicing"  below.
As  compensation  for their  services  pursuant to the  applicable  Transfer and
Servicing Agreements, the Indenture Trustee is entitled to the Indenture Trustee
Fee and the Owner Trustee is entitled to the Owner Trustee Fee.

Servicing

     In consideration for the performance of the daily loan servicing  functions
for the Loans,  the Servicer is entitled to a monthly fee (the "Servicing  Fee")
equal to 1.00% (100 basis  points) per annum (the  "Servicing  Fee Rate") of the
Pool  Principal  Balance as of the first day of the  immediately  preceding  Due
Period. See "Risk Factors-- Additional Factors Affecting Delinquencies, Defaults
and Losses on Loans - Dependence on Servicer for Servicing  Loans"  herein.  The
Servicer will pay the fees of any  Subservicer out of the amounts it receives as
the Servicing Fee. In addition to the Servicing Fee, the Servicer is entitled to
retain  additional  servicing  compensation  in the form of assumption and other
administrative  fees,  release fees,  insufficient  funds charges,  late payment
charges  and any other  servicing-related  penalties  and fees (such  additional
compensation and Servicing Fee, collectively the "Servicing Compensation").

     In the event of a  delinquency  or a default  with  respect to a Loan,  the
Servicer  will have no  obligation  to advance  scheduled  monthly  payments  of
principal or interest with respect to such Loan. However, the Servicer will make
reasonable  and customary  expense  advances with respect to the Loans (each,  a
"Servicing  Advance") in accordance with their servicing  obligations  under the
Sale and Servicing  Agreement and will be entitled to receive  reimbursement for
such  Servicing  Advances as described  herein.  For example,  with respect to a
Loan,  such Servicing  Advances may include costs and expenses  advanced for the
preservation,  restoration and protection of any Mortgaged  Property,  including
advances to pay  delinquent  real estate taxes and  assessments.  Any  Servicing
Advances previously made and determined by the Servicer to be nonrecoverable, in
accordance with accepted servicing  procedures will be reimbursable from amounts
in the Collection Account prior to distributions to Noteholders.



                                       56
<PAGE>



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:

          (iii) 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

          (iv) to provide  for the  payments  to the  holders of the Notes,  the
     holders of the Residual Interests and the Servicer of the amounts specified
     herein under "Description of the Notes--Distributions on the Notes."

Income from Accounts

     So long as no Event of  Default  shall  have  occurred  and be  continuing,
amounts  on  deposit  in  the  Note  Distribution  Account  (together  with  the
Collection  Account,  the "Accounts") will be invested by the Indenture Trustee,
as directed by the Servicer, in one or more Permitted Investments (as defined in
the Sale and Servicing  Agreement)  bearing  interest or sold at a discount.  No
such  investment  in any  Account  will  mature  later  than  the  Business  Day
immediately  preceding the next Distribution Date. All income or other gain from
investments  in any Account will be deposited  in such  Account  immediately  on
receipt,  unless otherwise specified herein.  Income from investments of amounts
on  deposit  in the Note  Distribution  Account  will be for the  benefit of and
withheld by the Indenture Trustee.

Withdrawals from the Collection Account

     The Indenture  Trustee,  at the  direction of the Servicer,  shall make the
following  withdrawals  from the Collection  Account,  in no particular order of
priority:  (i) to  withdraw  any  amount not  required  to be  deposited  in the
Collection  Account or  deposited  therein in error;  (ii) on each  Distribution
Date, to pay to the Servicer any accrued and unpaid  Servicing  Compensation not
otherwise  withheld as permitted by the Sale and Servicing  Agreement;  (iii) on
each  Distribution  Date,  to pay to the  Servicer  any  unreimbursed  Servicing
Advances; provided, however, that, except as set forth in clause (iv) below, the
Servicer's right to reimbursement for unreimbursed  Servicing  Advances shall be
limited to late collections on the related Loans, including, without limitation,
late collections constituting Liquidation Proceeds,  Released Mortgaged Property
Proceeds,  Insurance Proceeds,  post-liquidation proceeds and such other amounts
as may be  collected  by the  Servicer  from the  related  Obligor or  otherwise
relating  to the Loan in respect of which such  unreimbursed  amounts  are owed;
(iv) on each  Distribution  Date,  to reimburse  the Servicer for any  Servicing
Advances determined by the Servicer in good faith to have become  nonrecoverable
Servicing Advances; and (v) make payments as set forth in the Sale and Servicing
Agreement.

The Owner Trustee and the Indenture Trustee

     The  Owner  Trustee,  the  Indenture  Trustee  and any of their  respective
affiliates may hold Notes in their own names or as pledgees.  For the purpose of
meeting the legal requirements of certain jurisdictions, the Servicer, the 



                                       57
<PAGE>



Owner Trustee and the Indenture  Trustee acting  jointly (or in some  instances,
the Owner Trustee or the Indenture  Trustee acting alone) will have the power to
appoint co-trustees or separate trustees of all or any part of the Trust. In the
event  of such an  appointment,  all  rights,  powers,  duties  and  obligations
conferred or imposed upon the Owner Trustee by the Trust  Agreement and upon the
Indenture Trustee by the Sale and Servicing  Agreement and the Indenture will be
conferred  or  imposed  upon  the  Owner  Trustee  and  the  Indenture  Trustee,
respectively, and in each such case such separate trustee or co-trustee jointly,
or, in any jurisdiction in which the Owner Trustee or the Indenture Trustee will
be incompetent or unqualified to perform certain acts, singly upon such separate
trustee or co-trustee who will exercise and perform such rights,  powers, duties
and  obligations  solely at the  direction of the Owner Trustee or the Indenture
Trustee, respectively.

     The Owner  Trustee and the  Indenture  Trustee  may resign at any time,  in
which event the Servicer will be obligated to appoint a successor  thereto.  The
Servicer may remove the Owner Trustee or the Indenture  Trustee if either ceases
to be  eligible  to  continue  as such under the Trust  Agreement,  the Sale and
Servicing  Agreement or the  Indenture,  as the case may be, or becomes  legally
unable to act or becomes insolvent. In such circumstances,  the Servicer will be
obligated to appoint a successor Owner Trustee or a successor Indenture Trustee,
as applicable.  Any resignation or removal of the Owner Trustee or the Indenture
Trustee and appointment of a successor  thereto will not become  effective until
acceptance  of the  appointment  by such  successor.  Upon  the  occurrence  and
continuation  of an event of default under the Indenture,  the Co-Owner  Trustee
will resign 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



                                       58
<PAGE>



Indenture or the Sale and Servicing  Agreement to institute any proceeding  with
respect to the Indenture or the Sale and Servicing Agreement, unless such holder
previously  shall  have given to the  Indenture  Trustee  written  notice of the
occurrence  of an Event of Default and (i) the Event of Default  arises from the
Servicer's failure to remit payments when due or (ii) Noteholders evidencing not
less than 25% of the voting interests of each Class of Notes, acting together as
a single class,  shall have made written  request upon the Indenture  Trustee to
institute such  proceeding in its own name as the Indenture  Trustee  thereunder
and offered to the  Indenture  Trustee  reasonable  indemnity  and the Indenture
Trustee  for 30 days shall have  neglected  or  refused  to  institute  any such
proceedings.

                       PREPAYMENT AND YIELD CONSIDERATIONS

     Except as otherwise  provided herein,  no principal  distributions  will be
made on any Class of Senior  Notes  until the Class  Principal  Balance  of each
Class of Senior Notes having a lower  numerical  designation has been reduced to
zero, and no principal  distributions  will be made on the Mezzanine Notes until
all  required  principal  distributions  have been made in respect of the Senior
Notes. In addition,  except as otherwise provided, no distributions of principal
with  respect  to the Class B Notes will be made  until the  required  principal
distributions  have been made in  respect  of all  Classes  of Senior  Notes and
Mezzanine  Notes.  See  "Description of the  Notes--Distributions  on the Notes"
herein.  As the rate of payment  of  principal  of each  Class of Notes  depends
primarily on the rate of payment  (including  prepayments)  of the Loans,  final
payment of any Class of Notes could occur  significantly  earlier than its Final
Maturity Date. Holders of the Notes will bear the risk of being able to reinvest
principal  payments on the Notes at yields at least equal to the yields on their
respective Notes. No prediction can be made as to the rate of prepayments on the
Loans in either stable or changing interest rate environments.  Any reinvestment
risk resulting from the rate of prepayment of the Loans and the  distribution of
such payments to the holders of the Notes will be borne  entirely by the holders
of the Notes.

     The  subordination  of the Class B Notes to the Senior Notes and  Mezzanine
Notes will provide limited protection to the holders of the Senior and Mezzanine
Notes against losses on the Loans.  Accordingly,  the yield on the Class B Notes
(and to a lesser extent, the Mezzanine Notes and Senior Notes) will be extremely
sensitive to the delinquency and loss experience of the Loans, the timing of any
such  delinquencies  and  losses,  the  weighted  average  coupon  of the  Loans
(including  the  Adjustable  Rate Loans) as well as the amount of Excess  Spread
from time to time.  If the actual  rate and amount of  delinquencies  and losses
experienced  by the Loans exceed the rate and amount of such  delinquencies  and
losses assumed by an investor or the actual weighted average coupon of the Loans
(including the Adjustable  Rate Loans) is less than the weighted  average coupon
assumed by an  investor,  the yield to  maturity  on the Notes may be lower than
anticipated.

     The effective yield to the holders of any Class of Notes will be lower than
the yield otherwise  produced by the applicable Note Interest Rate,  because the
distribution  of the interest  accrued  during each Interest  Period (a calendar
month  consisting of thirty days) will not be made until the  Distribution  Date
occurring  in the month  following  such Due  Period.  See  "Description  of the
Notes--Distributions on the Notes" herein. This delay will result in funds being
passed through to the holders of the Notes  approximately  25 days after the end
of the monthly  accrual  period,  during  which 25-day  period no interest  will
accrue on such  funds.  As  discussed  in greater  detail  below,  greater  than
anticipated  distributions  of  principal  can also  affect  the  yield on Notes
purchased at a price greater or less than par.

     The rate of principal  payments on the Notes,  the aggregate amount of each
interest  payment  on the Notes and the yield to  maturity  on the Notes will be
directly related to and affected by the rate and timing of principal  reductions
on the Loans,  the  application  of Excess Spread to reduce the Class  Principal
Balances  of the Notes to the extent  described  herein  under  "Description  of
Credit  Enhancement--Overcollateralization,"  and, under certain  circumstances,
the  delinquency  rate  experienced  by and the weighted  average  coupon of the
Loans. The reductions in principal of such Loans may be in the form of scheduled
amortization  payments or unscheduled payments or reductions,  which may include
prepayments,   repurchases  and  liquidations  or  write-offs  due  to  default,
casualty, insurance or other dispositions.  On or after any Distribution Date on
which  the Pool  Principal  Balance  declines  to  ____% or less of the  Maximum
Collateral  Amount,  the Majority Residual  Interestholders  may effect an early
termination  of  the  Trust,  resulting  in  a  redemption  of  the  Notes.  See
"Description of the Notes--Optional Termination of the Trust" herein.

     The "weighted  average life" of a Note refers to the average amount of time
that will elapse from  ______________  (the "Closing Date") to the date on which
each dollar in respect of principal of such Note will have repaid.  The weighted
average lives of the Notes will be influenced by, among other factors,  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



                                       59
<PAGE>



distributions  to the holders of the Notes  resulting from such  prepayments may
significantly  shorten  the  actual  average  lives of the  Notes.  If the Loans
experience delinquencies and certain defaults in the payment of principal,  then
the  holders of the Notes will  similarly  experience  a delay in the receipt of
principal distributions attributable to such delinquencies and default, which in
certain  instances may result in longer  actual  average lives of the Notes than
would otherwise be the case.  However, to the extent that the Principal Balances
of Liquidated  Loans are included in the principal  distributions  on the Notes,
then the holders of the Notes will  experience an acceleration in the receipt of
principal  distributions which in certain instances may result in shorter actual
average lives of the Notes than would otherwise be the case. Interest shortfalls
on the Loans due to principal  prepayments in full and in part and any resulting
shortfall in amounts distributable on the Notes will be covered to the extent of
amounts available from the credit enhancement  provided for the Notes. See "Risk
Factors--Adequacy of Credit Enhancement" herein.

     The rate and timing of principal reductions on the Loans will be influenced
by a variety of economic,  geographic,  social and other factors.  These factors
may include changes in borrowers'  housing needs,  job transfers,  unemployment,
borrowers' net equity, if any, in the Mortgaged Properties, servicing decisions,
homeowner mobility,  the existence and enforceability of "due-on-sale"  clauses,
seasoning of Loans,  market  interest  rates for similar  types of loans and the
availability of funds for such loans. Each of the Loans may be assumed, with the
Servicer's consent, upon the sale of the related Mortgaged Property.  Certain of
the Loans are subject to  prepayment  penalties,  which may reduce the amount or
the likelihood of prepayments on such Loans.  The remaining Loans may be prepaid
in full or in part at any time without penalty.  As with fixed rate obligations,
generally, the rate of prepayment on a pool of loans is likely to be affected by
prevailing market interest rates for similar types of loans of a comparable term
and risk level. If prevailing  interest rates were to fall  significantly  below
the respective Loan Rates on the Loans, the rate of prepayment (and refinancing)
would be expected to increase.  Conversely, if prevailing interest rates were to
rise  significantly  above the respective  Loan Rates on the Loans,  the rate of
prepayment on the Loans would be expected to decrease. In addition, depending on
prevailing  market interest rates,  the future outlook for market interest rates
and  economic  conditions  generally,  some  borrowers  may  sell  or  refinance
mortgaged  properties  in  order  to  realize  their  equity  in  the  mortgaged
properties,  if any,  to meet cash flow needs or to make other  investments.  In
addition,  any future  limitations on the rights of borrowers to deduct interest
payments  on  mortgage  loans for Federal  income tax  purposes  may result in a
higher rate of prepayment on the Loans.  ______ makes no  representations  as to
the particular  factors that will affect the prepayment of the Loans,  as to the
relative  importance of such factors,  or as to the  percentage of the Principal
Balances of the Loans that will be paid as of any date.

     Distributions  of  principal  to holders of the Notes at a faster rate than
anticipated  will  increase the yields on Notes  purchased at discounts but will
decrease  the yields on Notes  purchased  at premiums,  which  distributions  of
principal may be attributable to scheduled payments and prepayments of principal
as a result of  repurchases  and  liquidations  or  write-offs  due to  default,
casualty or insurance on the Loans and to the application of Excess Spread.  The
effect on an investor's  yield due to  distributions of principal to the holders
of the Notes (including, without limitation, prepayments on the Loans) occurring
at a rate that is faster (or slower) than the rate anticipated,  by the investor
during  any  period  following  the  issuance  of the  Notes  will not be offset
entirely  by a  subsequent  like  reduction  (or  increase)  in the rate of such
distributions of principal during any subsequent period.

     The rate of delinquencies and defaults on the Loans and the recoveries,  if
any, on Defaulted Loans and foreclosed  properties will also affect the rate and
timing of principal payments on the Loans, and accordingly, the weighted average
lives of the Notes,  and could  cause a delay in the payment of  principal  or a
slower rate of principal  amortization to the holders of Notes.  Certain factors
may  influence  such  delinquencies  and  defaults,  including  origination  and
underwriting  standards,  Combined Loan-to-Value Ratios and delinquency history.
In general,  defaults on home loans are expected to occur with greater frequency
in their early years,  although few data are available  with respect to the rate
of default on home loans similar to the Loans. The rate of default on Loans with
high Combined  Loan-to-Value Ratios,  secured by junior liens may be higher than
that on home loans with lower Combined  Loan-to-Value Ratios or secured by first
liens on comparable properties. Furthermore, the rate and timing of prepayments,
defaults and  liquidations on the Loans will be affected by the general economic
conditions  of the  regions  of the  country  in  which  the  related  Mortgaged
Properties  are located or the related  borrower  is  residing.  See "The Loans"
herein.  The risk of delinquencies  and loss is greater and voluntary  principal
prepayments  are less likely in regions  where a weak or  deteriorating  economy
exists, as may be evidenced by, among other factors,  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.



                                       60
<PAGE>



     Although  some data have been  published  with  respect  to the  historical
prepayment experience of certain residential mortgage loans, such mortgage loans
may  differ  in  material  respects  from the  Loans  and  such  data may not be
reflective of  conditions  applicable  to the Loans.  No  prepayment  history is
generally  available  with respect to the types of Loans included in the Pool or
similar  types of  loans,  and  there can be no  assurance  that the Loans  will
achieve or fail to achieve any particular rate of principal prepayment. A number
of  factors  suggest  that  the  prepayment   experience  of  the  Pool  may  be
significantly different from that of a pool of conventional  first-lien,  single
family  mortgage loans with equivalent  interest rates and maturities.  One such
factor is that the Principal Balance of the average Loan is smaller than that of
the average  conventional  first-lien mortgage loan. A smaller principal balance
may be easier for a borrower to prepay than a larger balance and,  therefore,  a
higher  prepayment  rate may result  for the Pool than for a pool of  first-lien
mortgage  loans,  irrespective  of the relative  average  interest rates and the
general  interest  rate  environment.  In  addition,  in  order to  refinance  a
first-lien  mortgage loan,  the borrower must generally  repay any junior liens.
However,  a small  Principal  Balance  may  make  refinancing  a Loan at a lower
interest rate less  attractive  to the borrower as the  perceived  impact to the
borrower of lower interest  rates on the size of the monthly  payment may not be
significant.  Other factors that might be expected to affect the prepayment rate
of the Pool include  general  economic  conditions,  the amounts of and interest
rates on the underlying  senior mortgage loans, and the tendency of borrowers to
use real property  mortgage  loans as long-term  financing for home purchase and
junior liens as  shorter-term  financing  for a variety of  purposes,  which may
include  the  direct  or  indirect  financing  of  home  improvement,  education
expenses,   debt   consolidation,   purchases  of  consumer   durables  such  as
automobiles,   appliances  and   furnishings   and  other   consumer   purposes.
Furthermore,  because at  origination  a  substantial  majority of the Loans had
combined  loan-to-value  ratios that exceeded  100%,  the related  borrowers for
these Loans will generally have  significantly less opportunity to refinance the
indebtedness secured by the related Mortgaged Properties and, therefore, a lower
prepayment  rate  may be  experienced  by the Pool  than for a pool of  mortgage
(including first or junior lien) loans that have combined  loan-to-value  ratios
less than 100%. Given these  characteristics,  the Loans may experience a higher
or lower rate of prepayment than first-lien mortgage loans.

Excess Spread and Reduction of Overcollateralization Amount

     An  overcollateralization  feature  has been  designed  to  accelerate  the
principal  amortization  of the Notes relative to the principal  amortization of
the Loans. If on any  Distribution  Date following the termination of the Spread
Deferral   Period,   the   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



                                       61
<PAGE>



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.

     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 



                                       62
<PAGE>



Loans (other than the Balloon Loans) will fully amortize by their remaining term
to stated maturity and the Balloon Loans will amortize  according to their terms
and the balloon payment will be made on the final payment date;

          (iii) all  scheduled  payments of interest and principal in respect of
     the Loans have been made through the  applicable  Cut-Off Date for purposes
     of calculating remaining term to stated maturity;

          (iv) all Loans  prepay  monthly at the  specified  percentages  of the
     Prepayment Assumption,  no optional or other early termination of the Notes
     occurs (except with respect to the calculation of the Weighted Average Life
     - To Call (Years) figures in the following  tables) and no substitutions or
     repurchases of the Loans occur;

          (v) all  prepayments  in respect of the Loans are received on the last
     day of each month  commencing  in the month of the Closing Date and include
     30 days of interest thereon;

          (vi) the Closing  Date for the Notes is  ______________  and each year
     will consist of 360 days;

          (vii) cash  distributions  are received by the holders of the Notes on
     the 25th day of each month, commencing in _____________;

          (viii)  the  Overcollateralization  Target  Amount  will be as defined
     herein;

          (ix) the Pre-Funding Pro Rata Distribution Trigger does not occur;

          (x) the Note  Interest  Rate for each  Class of Notes is as set  forth
     herein;

          (xi) the  additional  fees deducted from the interest  collections  in
     respect of the Loans include the Indenture  Trustee Fee, the Custodian Fee,
     the Owner Trustee Fee and the Servicing Fee;

          (xii) no reinvestment  income from any Account is earned and available
     for distribution;
   
          (xiii)  Sub-Pools  11, 12 and 13  (specified  in the table  below) are
     transferred  to the Trust in ____________ with  principal  payments on such
     Loans being  received by the Servicer in ____________ and passed through to
     holders of the Notes on the Distribution Date in _________________;
    
          (xiv) sufficient  funds will be available in the Capitalized  Interest
     Account to cover any shortfalls in interest due to the Pre-Funding  Account
     and the transfer of Loans described in clause (xiii);

          (xv) interest  will accrue on the Notes for each related  Distribution
     Date at the related Note  Interest  Rate and based on the related  Interest
     Period;

          (xvi)  all of the  Original  Pre-Funded  Amount  is  used  to  acquire
     Subsequent Loans as set forth in clause (xiii); and

          (xvii) each  Adjustable  Rate Loan adjusts every six months  following
     its initial  adjustment date and the Pool consists of thirteen Loans having
     the following additional characteristics:



                                       63
<PAGE>



                          Assumed Loan Characteristics

<TABLE>
<CAPTION>
                                                              Number of                
                                              Remaining       Months to                
               Cut-Off Date      Original     Term to         Final                                                              
Sub-Pool       Principal         Term         Maturity        Balloon       Gross        Lifetime       Lifetime                 
Loan Rate      Balance           (Months)     (Months)        Payment       Margin       Cap            Floor          Periodic Ca
- ---------      ------------      --------     ---------       ----------    ------       ---------      ---------      -----------
<S>            <C>               <C>          <C>              <C>          <C>          <C>            <C>             <C>
________%      $________         ________     _________        ________     ______       ________       ________        ________
                                                                                                                      
________        ________         ________     _________        ________     ______       ________       ________        ________
                                                                                                                   
________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________
         
________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________
 
________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________
         
________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________

________        ________         ________     _________        ________     ______       ________       ________        ________
</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.



                                       64
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-1 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent ...  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

Weighted Average
  Life               _____      _____     _____      _____     _____     _____

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       65
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-2 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average
  Life               

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       66
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-3 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average
  Life               

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       67
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-4 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____


                                       68
<PAGE>



                                 Class A-4 Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average
  Life               

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(3)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(4)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       69
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class M-1 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____



                                       70
<PAGE>



                                 Class M-1 Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average
  Life               

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       71
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class M-2 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent ...  _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____



                                       72
<PAGE>


                                 Class M-2 Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average
  Life               

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       73
<PAGE>





             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class B Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____



                                       74
<PAGE>


                                 Class B Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average
  Life               

   To Maturity
     (Years)         _____      _____     _____      _____     _____     _____
                 
- ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       75
<PAGE>



     The amortization  scenarios for the Notes set forth in the foregoing tables
are subject to significant  uncertainties  and  contingencies  (including  those
discussed above under "Prepayment and Yield Considerations"). As a result, there
can be no assurance  that any of the  foregoing  amortization  scenarios and the
Modeling  Assumptions  on which they were made will prove to be accurate or that
the  actual  weighted  average  lives of the Notes  will not vary from those set
forth in the foregoing  tables,  which variations may be shorter or longer,  and
which variations may be greater with respect to later years. Furthermore,  it is
unlikely  that the Loans will prepay at a constant rate or that all of the Loans
will prepay at the same rate. Moreover, the Loans actually included in the Pool,
the payment  experience of such Loans and certain  other  factors  affecting the
distributions on the Notes will not conform to the Modeling  Assumptions made in
preparing the above tables. In fact, the  characteristics and payment experience
of the Loans will differ in many respects from such  Modeling  Assumptions.  See
"The Loans" herein.  To the extent that the Loans actually  included in the Pool
have  characteristics and a payment experience that differ from those assumed in
preparing the foregoing  tables,  the Notes are likely to have weighted  average
lives that are shorter or longer than those set forth in the  foregoing  tables.
See "Risk Factors--Prepayment and Yield Considerations" herein.

     In light of the uncertainties  inherent in the foregoing paydown scenarios,
the inclusion of the weighted average lives of the Notes in the foregoing tables
should not be regarded as a representation by the Servicer,  the Depositor,  the
Underwriter,  or any other  person  that such  weighted  average  lives  will be
achieved or that any of the foregoing paydown scenarios will be experienced.

                    CERTAIN 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  should  consult their own tax advisors in
determining the federal,  state, local and any other tax consequences to them of
the purchase, ownership and disposition of the Notes.

     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,  tax  counsel  to  ______  ("Tax
Counsel") will conclude that, for federal income tax purposes, the Notes will be
treated as  indebtedness of the Trust,  and not as an ownership  interest in the
Loans, or an equity interest in the Trust or in a separate  association  taxable
as a corporation or other taxable entity.

     If the Notes are characterized as indebtedness, interest paid or accrued on
a Note will be treated  as  ordinary  income to the  Noteholders  and  principal
payments  on a Note will be  treated as a return of capital to the extent of the
Noteholder's  basis in the Note allocable  thereto.  An accrual method  taxpayer
will be required to include in income interest on the Notes when earned, even if
not paid, unless it is determined to be uncollectible.  The Trust will report to
Noteholders of record and the Internal Revenue Service (the "IRS") in respect of
the interest paid and original issue discount,  if any,  accrued on the Notes to
the extent required by law.

     Although,  as described  above,  it is the opinion of Tax Counsel that, for
federal  income tax  purposes,  the Notes will be  characterized  as debt,  such
opinion is not binding on the IRS and thus no assurance can be given that such a
characterization will prevail. If the IRS successfully asserted that one or more
Classes of the Notes did not  represent  debt for federal  income tax  purposes,
holders  of the Notes  would  likely be  treated  as  owning  an  interest  in a
partnership   and  not  an  interest  in  an  association  (or  publicly  traded
partnership) taxable as a corporation. If the Noteholders were treated as owning
an equitable  interest in a  partnership,  the  partnership  itself would not be
subject to federal income tax;  rather each partner would be taxed  individually
on their respective  distributive share of the partnership's income, gain, loss,
deductions  and credits.  The amount,  timing and  characterization  of items of
income and  deductions  for a Noteholder  would differ if the Notes were held to
constitute  partnership  interests,  rather than  indebtedness and would cause a
tax-exempt  entity subject to tax on unrelated  business taxable income ("UBTI")



                                       76
<PAGE>



(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  advised to consult  their own tax  advisors  in  determining  the
federal,  state,  local  and  other tax  consequences  to them of the  purchase,
ownership and disposition of the Notes.

     Original Issue Discount. It is anticipated that the Notes will not have any
original  issue  discount  ("OID")  other than  possibly OID within a de minimis
exception and that  accordingly the provisions of sections 1271 through 1273 and
1275 of the Internal  Revenue Code of 1986, as amended (the  "Code"),  generally
will not apply to the  Notes.  OID will be  considered  de minimis if it is less
than 0.25% of the principal amount of a Note multiplied by its expected weighted
average  life.  The  prepayment  assumption  that  will be used for  purpose  of
computing  original issue  discount,  if any, for federal income tax purposes is
100% of the Prepayment Assumption.

     Market Discount.  A subsequent  purchaser who buys a Note for less than its
principal  amount may be subject to the "market  discount" rules of Section 1276
through 1278 of the Code.  If a subsequent  purchaser of a Note disposes of such
Note (including certain  nontaxable  dispositions such as a gift), or receives a
principal  payment,  any  gain  upon  such  sale or  other  disposition  will be
recognized, or the amount of such principal payment will be treated, as ordinary
income to the extent of any "market  discount"  accrued for the period that such
purchaser  holds the Note.  Such  holder may  instead  elect to  include  market
discount in income as it accrues with respect to all debt  instruments  acquired
in the  year  of  acquisition  of the  Notes  and  thereafter.  Market  discount
generally will equal the excess,  if any, of the then current  unpaid  principal
balance of the Note over the  purchaser's  basis in the Note  immediately  after
such purchaser acquired the Note. In general,  market discount on a Note will be
treated as accruing  over the term of such Note in the ratio of interest for the
current period over the sum of such current  interest and the expected amount of
all  remaining  interest  payments,  or at the  election of the holder,  under a
constant yield method (taking into account the  Prepayment  Assumption).  At the
request  of a holder of a Note,  information  will be made  available  that will
allow the  holder to compute  the  accrual  of market  discount  under the first
method described in the preceding sentence.

     The  market  discount  rules  also  provide  that a holder  who  incurs  or
continues indebtedness to acquire a Note at a market discount may be required to
defer the  deduction  of all or a portion of the  interest on such  indebtedness
until the corresponding amount of market discount is included in income.

     Notwithstanding  the  above  rules,  market  discount  on a  Note  will  be
considered to be zero if it is less than a de minimis amount,  which is 0.25% of
the remaining  principal balance of the Note multiplied by its expected weighted
average  remaining  life.  If OID or market  discount is de minimis,  the actual
amount of discount must be allocated to the remaining principal distributions on
the Notes and, when each such  distribution  is received,  capital gain equal to
the discount allocated to such distribution will be recognized.

     Market  Premium.  A subsequent  purchaser who buys a Note for more than its
principal  amount  generally  will be considered to have purchased the Note at a
premium.  Such holder may amortize such premium,  using a constant yield method,
over the  remaining  term of the Note  and,  except as  future  regulations  may
otherwise  provide,  may apply  such  amortized  amounts to reduce the amount of
interest  reportable with respect to such Note over the period from the purchase
date to the date of maturity of the Note.  Legislative history to the Tax Reform
Act of 1986  indicates  that the  amortization  of such premium on an obligation
that  provides  for  partial  principal  payments  prior to  maturity  should be
governed by the methods  for  accrual of market  discount on such an  obligation
(described above).  Proposed regulations  implementing the provisions of the Tax
Reform Act of 1986 provide for the use of the constant yield method to determine
the  amortization  of premiums.  Such proposed  regulations  will apply to bonds
acquired on or after 60 days after the final regulations are published. A holder
that  elects to  amortize  premium  must  reduce  the tax  basis in the  related
obligation  by the amount of the  aggregate  deductions  (or  interest  offsets)
allowable for amortizable  premium. If a debt instrument  purchased at a premium
is  redeemed  in full prior to its  maturity,  a  purchaser  who has  elected to
amortize premium should be entitled to a deduction for any remaining unamortized
premium in the taxable year of redemption.

     Sale or Redemption of Notes. If a Note is sold or retired,  the seller will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and such  holder's  adjusted  basis in the Note.  Such  adjusted  basis
generally  will  equal  the cost of the  Note to the  seller,  increased  by any
original issue discount  included in the seller's gross income in respect of the
Note (and by any market discount which the taxpayer elected to include in income
or was  required  to include in  income),  and  reduced by  payments  other than
payments of  qualified  stated  interest in respect of the Note  received by the
seller and by any amortized premium.  Similarly, a holder who receives a payment
other than a payment of qualified  stated interest in respect of a Note,  either
on the date on which such payment is  scheduled  to be made or as a  prepayment,
will  recognize  gain equal to the excess,  if any, of the amount of the payment
over his adjusted 



                                       77
<PAGE>



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. 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  should
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 "Certain
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 should 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 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
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 



                                       78
<PAGE>



assets  of a  Benefit  Plan for the  purposes  of ERISA and the Code only if the
Benefit  Plan  acquired  an  "equity  interest"  in the  Issuer  and none of the
exceptions  contained in the Plan Assets  Regulation  is  applicable.  An equity
interest is defined under the Plan Assets  Regulation as an interest  other than
an instrument  which is treated as indebtedness  under  applicable local law and
which has no substantial  equity features.  Although there is little guidance on
the  subject,   the  Issuer  believes  that  the  Notes  should  be  treated  as
indebtedness without substantial equity features for purposes of the Plan Assets
Regulation.  This  determination  is based in part  upon  the  traditional  debt
features of the Notes,  including the  reasonable  expectation  of purchasers of
Notes  that the  Notes  will be  repaid  when  due,  as well as the  absence  of
conversion  rights,  warrants  and  other  typical  equity  features.  The  debt
treatment of the Notes for ERISA  purposes  could change if the Issuer  incurred
losses.  However,  without  regard to whether the Notes are 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 should
consult with its counsel with respect to the  potential  applicability  of ERISA
and the Code to such  investment,  including  the need for and  availability  of
exemptive relief from the prohibited transaction rules. Moreover, each fiduciary
of a Benefit Plan subject to ERISA should determine  whether,  under the general
fiduciary standards of investment prudence and diversification, an investment in
the Notes is appropriate  for the Benefit Plan,  taking into account the overall
investment  policy of the Benefit Plan and the composition of the Benefit Plan's
investment portfolio.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Underwriting Agreement
between  the  Depositor  and   _______________________   (an  affiliate  of  the
Depositor),  the  Depositor  has  agreed  to  sell to the  Underwriter,  and the
Underwriter has agreed to purchase from the Depositor,  the principal  amount of
the Notes set forth on the cover hereof.  Distribution of the Notes will be made
by the Underwriter from time to time in negotiated  transactions or otherwise at
varying prices to be determined at the time of sale. In connection with the sale
of the Notes, the Underwriter may be deemed to have received  compensation  from
the Depositor in the form of underwriting discounts.

     The Depositor has been advised by the Underwriter that it intends to make a
market in the  Notes;  however,  the  Underwriter  has no  obligation  to do so.
Accordingly,  there can be no  assurance  that a secondary  market for the Notes
will develop or, if it does develop, that it will continue.

     The Underwriter  proposes to offer the Notes in part directly to purchasers
at the  initial  public  offering  prices  set forth on the  cover  page of this
Prospectus  Supplement and in part to certain  securities dealers at such prices
less concessions not to exceed _______%,  ________%,  ______%, ______%, ______%,
_____% and _______% of the respective Class Principal Balances of the Class A-1,
Class A-2, Class A-3,  Class A-4,  Class M-1,  Class M-2 and Class B Notes.  The
Underwriter may allow,  and such dealers may reallow,  concessions not to exceed
_______%,  ______%,  _______%,  ______%,  ______%,  ______%  and  ______% of the
respective  Class  Principal  Balances of the Class A-1,  Class A-2,  Class A-3,
Class  A-4,  Class  M-1,  Class M-2 and  Class B Notes to  certain  brokers  and
dealers. After the Notes are released for sale to the public, the offering price
and other selling terms may be varied by the Underwriter.

     Until the distribution of the Notes, is completed,  rules of the Commission
may limit the ability of the  Underwriter  and certain  selling group members to
bid for and purchase the Notes. As an exception to these rules,  the Underwriter
is permitted to engage in certain  transactions  that stabilize the price of the
Notes.  Such  transactions  consist  of bids or  purchases  for the  purpose  of
pegging, fixing or maintaining the price of the Notes.

     In general,  purchases of a security for the purpose of stabilization or to
reduce a short  position could cause the price of the security to be higher than
it might be in the absence of such purchases.



                                       79
<PAGE>



     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.

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

                                  LEGAL MATTERS
   
     Certain  legal  matters  will  be  passed  upon  for  the   Underwriter  by
_______________________.  Certain  legal  matters  will be  passed  upon for the
Depositor and for ______ by ____________________________________.
    
                                     RATINGS

     It is a condition  to the issuance of the Notes that each of the Class A-1,
Class A-2,  Class  A-3,  and Class A-4 Notes be rated  "[AAA]"  by  [Fitch]  and
"[Aaa]" by  [Moody's];  and that the Class M-1 Notes be rated  "[AA]" by [Fitch]
and  "[A2]" by  [Moody's],  the Class M-2 Notes be rated  "[A]" by  [Fitch]  and
"[A2]"  by  [Moody's]  and the Class B Notes be rated  "[BBB]"  by  [Fitch]  and
"[Baa3]" by [Moody's].

     The  ratings on the Notes  address  the  likelihood  of the  receipt by the
holders  of the  Notes of all  distributions  on the  Loans  to  which  they are
entitled.  The  ratings  on the Notes also  address  the  structural,  legal and
issuer-related  aspects  associated with the Notes,  including the nature of the
Loans.  In  general,  the  ratings  on the  Notes  address  credit  risk and not
prepayment risk. The ratings on the Notes do not represent any assessment of the
likelihood that principal  prepayments of the Loans will be made by borrowers or
the  degree  to which  the  rate of such  prepayments  might  differ  from  that
originally  anticipated.  As a result, the initial ratings assigned to the Notes
do not address the  possibility  that  holders of the Notes might suffer a lower
than anticipated yield in the event of principal payments on the Notes resulting
from  rapid  prepayments  of the Loans or the  application  of Excess  Spread as
described  herein,  or in the event  that the Trust is  terminated  prior to the
Final  Maturity  Date of the  Classes of Notes.  The ratings on the Notes do not
address  the ability of the Trust to acquire  Subsequent  Loans,  any  potential
redemption with respect thereto or the effect on yield resulting therefrom.

     The Depositor has not solicited ratings on the Notes with any rating agency
other than the Rating Agencies. However, there can be no assurance as to whether
any other rating agency will rate the Notes,  or, if it does,  what rating would
be assigned by any such other rating agency.  Any rating on the Notes by another
rating agency, if assigned at all, may be lower than the ratings assigned to the
Notes by the Rating Agencies.

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating. In the event that the ratings  initially  assigned to any
of the Notes by the Rating Agencies are subsequently  lowered for any reason, no
person or entity is  obligated  to  provide  any  additional  support  or credit
enhancement with respect to such Notes.



                                       80
<PAGE>


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

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

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

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                              Prospectus Supplement

Incorporation of Certain Documents by Reference ..........................
Summary ..................................................................
Risk Factors .............................................................
The Trust ................................................................
The Pool .................................................................
- -------------------.......................................................
- ---------- ...............................................................
Description of Credit Enhancement ........................................
Description of the Notes .................................................
Description of Transfer and Servicing Agreement ..........................
Prepayment and Yield Considerations ......................................
Certain Federal Income Tax Consequences ..................................
State Tax Consequences ...................................................
ERISA Considerations .....................................................
Method of Distribution ...................................................
Legal Investment Matters .................................................
Legal Investment Matter ..................................................
Legal Matters ............................................................
Ratings ..................................................................
                                   Prospectus

Summary of Prospectus ....................................................   5
Risk Factors .............................................................
Prospectus Supplement ....................................................   3
Reports to Holders .......................................................   3
Available Information ....................................................   3
Incorporation of Certain Documents by Reference ..........................   4
Summary of Prospectus ....................................................   5
Risk Factors .............................................................   15
Description of the Securities ............................................   18
The Trust Funds ..........................................................   22
Credit Enhancement .......................................................   27
Servicing of Loans .......................................................   30
The Agreements ...........................................................   36
Certain Legal Aspects of the Loans .......................................   43
The Depositor ............................................................   51
Use of Proceeds ..........................................................   51
Material Federal Income Tax Consequences .................................   51
State Tax Considerations .................................................   63
ERISA Considerations .....................................................   63
Legal Investment .........................................................   66
Plan of Distribution .....................................................   66
Legal Matters ............................................................   66
Glossary of Terms ........................................................   67

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


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

                         _______________ TRUST ________

                                     $________ Class A-1,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class A-2,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class A-3,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class A-4,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class M-1,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class M-2,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class B,

                         ________% Home Loan Asset Backed Notes

                         ________% Home Loan Asset Backed Notes


                        HOME EQUITY SECURITIZATION CORP.

                                   (DEPOSITOR)

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

                              PROSPECTUS SUPPLEMENT

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

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



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


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



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