INDYMAC ABS INC
S-3/A, 1998-06-26
ASSET-BACKED SECURITIES
Previous: CRESTAR SECURITIZATION LLC, S-3/A, 1998-06-26
Next: MMH HOLDINGS INC, S-4/A, 1998-06-26



   
   As filed with the Securities and Exchange Commission on June 26, 1998

                                                  Registration No. 333-51609
    
- ----------------------------------------------------------------------------

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                              ------------------
   
                              Amendment No. 1 to
    
                                   FORM S-3

                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933

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

                              IndyMac ABS, Inc.
            (Exact name of registrant as specified in its charter)

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

               Delaware                                  Applied For
     (State or Other Jurisdiction of
      Incorporation or Organization)       (I.R.S. Employer Identification No.)

                            155 NORTH LAKE AVENUE
                          PASADENA, CALIFORNIA 91101
                                (800) 669-2300
 (Address, including zip code, and telephone number, including area code, of
                  Registrant's principal executive offices)

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

                               Michael W. Perry
                                IndyMac, Inc.
                            155 North Lake Avenue
                          Pasadena, California 91101
                                (800) 669-2300

       (Name, address, including zip code, and telephone number, including
                         area code, of agent for service)

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

                               With a copy to:
                             Edward J. Fine, Esq.
                               Brown & Wood LLP
                            One World Trade Center
                        New York, New York 10048-0557

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

     Approximate date  of commencement of  proposed sale to the  public: From
time to time on or after the effective date of the registration statement, as
determined by market conditions.

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

    If  the only securities being registered on  this form are being offered
pursuant  to  dividend  or  interest  reinvestment plans,  please  check  the
following box. ( )

     If any of the securities being registered on this form are to be offered
on a delayed  or continuous basis pursuant  to Rule 415 under  the Securities
Act  of 1933, other than securities offered  only in connection with dividend
or interest reinvestment plans, check the following box. (x)

     If this form is filed to register additional securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the  following
box and  list the Securities Act registration statement number of the earlier
registration statement for the same offering. ( )

     If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
of the same offering. ( )

     If delivery of  the prospectus is expected  to be made pursuant  to Rule
434, please check the following box. ( )

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

                       CALCULATION OF REGISTRATION FEE

   
<TABLE>
<CAPTION>

TITLE OF EACH CLASS OF               AMOUNT TO BE        PROPOSED          PROPOSED
SECURITIES TO BE REGISTERED          REGISTERED(1)(2)    MAXIMUM           MAXIMUM                AMOUNT OF
                                                         OFFERING PRICE    AGGREGATE              REGISTRATION
                                                         PER UNIT(2)       OFFERING PRICE(2)      FEE(4)
<S>                                  <C>                 <C>               <C>                    <C>

Asset Backed Certificates
and Asset Backed Notes                $2,000,000,000(3)      100%           $2,000,000,000         $590,000.00

</TABLE>

(1)  This Registration Statement relates to the offering from time to time
     of $2,000,000,000 aggregate principal amount of asset backed securities
     and to any resales thereof in market making transactions by Countrywide
     Securities Corporation, an affiliate of the registrant, to the extent
     required.
(2)  Estimated for the purpose of calculating the registration fee.
(3)  Not specified as to each class of Asset Backed Securities to be
     registered pursuant to General Instruction II.D of Form S-3.
(4)  Includes $295 previously paid.

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

    

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




              SUBJECT TO COMPLETION, DATED ____________ __, 1998

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, 1998)

                                 $-----------
                                 (Approximate)

                               INDYMAC ABS, INC.
                                   DEPOSITOR

                                [INDYMAC, INC.]
                          SELLER AND MASTER SERVICER

              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 19__-__
                 DISTRIBUTIONS PAYABLE ON THE ____THE DAY OF
                     EACH MONTH, COMMENCING IN _____ 19__

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

     The Mortgage Pass-Through  Certificates,  Series 199__-__  (collectively,
the  "Certificates")  will represent the entire beneficial interest in a Trust
Fund  consisting  primarily of a pool (the  "Mortgage  Pool") of  [fixed-rate]
Mortgage  Loans  secured  by first  liens on one- to  four-family  residential
properties. Only the Classes identified in the table below (collectively,  the
"Offered Certificates") are offered hereby.

   
     THE CERTIFICATES  REPRESENT  BENEFICIAL  INTERESTS IN THE TRUST FUND ONLY
AND WILL NOT  REPRESENT AN INTEREST IN OR  OBLIGATION  OF THE  DEPOSITOR,  THE
SELLER,  THE  MASTER  SERVICER,   THE  TRUSTEE  OR  ANY  OF  THEIR  RESPECTIVE
AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE MORTGAGE  LOANS ARE INSURED OR
GUARANTEED BY ANY GOVERNMENTAL  ENTITY, THE DEPOSITOR,  THE SELLER, THE MASTER
SERVICER,  THE  TRUSTEE  OR ANY OF  THEIR  AFFILIATES  OR  ANY  OTHER  PERSON.
DISTRIBUTIONS  ON THE  CERTIFICATES  WILL BE  PAYABLE  SOLELY  FROM THE ASSETS
TRANSFERRED TO THE TRUST FUND FOR THE BENEFIT OF CERTIFICATEHOLDERS.
    

 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
==============================================================================
   
                         [INITIAL CLASS CERTIFICATE          PASS-THROUGH RATE
                                BALANCE (1)
    
- ------------------------------------------------------------------------------
Class A -                           $                        %
- ------------------------------------------------------------------------------
Class                               $                        %
- ------------------------------------------------------------------------------
Class PO                            $                        (2)
- ------------------------------------------------------------------------------
Class X                             (3)                      (4)
- ------------------------------------------------------------------------------
Class A-R                           $                        %
- ------------------------------------------------------------------------------
Class B -                           $                        %
- ------------------------------------------------------------------------------
Class                               $                        %
- ------------------------------------------------------------------------------
Class                               $                        %
==============================================================================
(1)  Subject to the permitted variance described herein.
(2)  The Class PO Certificates  will be Principal Only  Certificates  and will
     not bear interest.
(3)  The Class X Certificates will be Notional Amount Certificates,  will have
     no  principal  balance and will bear  interest on their  Notional  Amount
     (initially expected to be approximately $____________).
   
(4)  The  Pass-Through  Rate for the Class X Certificates for any Distribution
     Date will be equal to the excess of (a) the  weighted  average of the Net
     Mortgage Rates of the  Non-Discount  Mortgage Loans over (b) % per annum.
     The  Pass-Through  Rate  for the  Class  X  Certificates  for  the  first
     Distribution Date is expected to be approximately % per annum.]

     [The  Senior   Certificates,   other  than  the  Class  PO  and  Class  X
Certificates (the "Underwritten  Senior  Certificates"),  will be purchased by
_______ and the Class ____ Certificates (together with the Underwritten Senior
Certificates,   the  "Underwritten   Certificates")  offered  hereby  will  be
purchased by ______ (each,  an  "Underwriter")  from the Depositor and will be
offered by the  Underwriters  from time to time 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  Underwritten  Certificates are expected to
be approximately  $_______ , plus accrued interest,  before deducting issuance
expenses  payable  by  the  Depositor.  The  Class  ,  Class  PO and  Class  X
Certificates  will be issued to the Depositor on or about  _________,  19__ as
partial consideration for the sale of the Mortgage Loans to the Trust Fund.]

     [The   Underwritten   Certificates   are   offered   by  the   respective
Underwriters, subject to prior sale, when, as and if delivered to and accepted
by the Underwriters and subject to their right to reject orders in whole or in
part. It is expected that delivery of the  Underwritten  Senior  Certificates,
other than the Class A-R  Certificates,  will be made in book-entry  form only
through the  facilities of The Depository  Trust  Company,  that the Class A-R
Certificates  will be  delivered  at the offices of  _________________  in New
York,  New York  and that the  Class  Certificates  will be  delivered  at the
offices of  _______________  in New York,  New York,  in each case on or about
_________, 19__.]

     [THIS  PROSPECTUS  SUPPLEMENT  AND  THE  PROSPECTUS  ARE  TO BE  USED  BY
COUNTRYWIDE  SECURITIES  CORPORATION,  AN AFFILIATE  OF INDYMAC ABS,  INC. AND
INDYMAC,  INC., IN  CONNECTION  WITH OFFERS AND SALES RELATED TO MARKET MAKING
TRANSACTIONS  IN THE  OFFERED  CERTIFICATES  IN WHICH  COUNTRYWIDE  SECURITIES
CORPORATION ACTS AS PRINCIPAL. COUNTRYWIDE SECURITIES CORPORATION MAY ALSO ACT
AS  AGENT  IN SUCH  TRANSACTIONS.  SALES  WILL BE MADE  AT  PRIES  RELATED  TO
PREVAILING PRICES AT THE TIME OF SALE.]
    

                                [Underwriters]





     The  Mortgage  Loans  will be sold to the  Depositor  by  [IndyMac,  Inc.
("IndyMac")].

     An  election  will be made to  treat  the  Trust  Fund as a "real  estate
mortgage investment conduit" (the "REMIC") for federal income tax purposes. As
described more fully herein and in the Prospectus,  the Offered  Certificates,
other than the Class A-R Certificates,  will constitute "regular interests" in
the  REMIC.  The Class A-R  Certificates  will  constitute  the sole  class of
"residual interest" in the REMIC.  Prospective  investors are cautioned that a
Class A-R  Certificateholder's  REMIC  taxable  income  and the tax  liability
thereon will exceed cash distributions in certain periods, in which event such
holder  must  have  sufficient  alternative  sources  of funds to pay such tax
liability.  See "Certain  Federal Income Tax  Consequences"  herein and in the
Prospectus.

     The  Class  A-R   Certificates   will  be  subject  to  certain  transfer
restrictions. See "Description of the Certificates -- Restrictions on Transfer
of the Class A-R Certificates" herein.

     THE YIELD TO  INVESTORS  ON EACH  CLASS OF OFFERED  CERTIFICATES  WILL BE
SENSITIVE IN VARYING  DEGREES TO, AMONG OTHER  THINGS,  THE RATE AND TIMING OF
PRINCIPAL  PAYMENTS  (INCLUDING  PREPAYMENTS) OF THE MORTGAGE LOANS, WHICH MAY
VARY  SIGNIFICANTLY  OVER TIME.  THE YIELD TO  MATURITY  OF A CLASS OF OFFERED
CERTIFICATES  PURCHASED AT A DISCOUNT OR PREMIUM WILL BE MORE SENSITIVE TO THE
RATE AND  TIMING OF  PAYMENTS  THEREON.  HOLDERS OF THE  OFFERED  CERTIFICATES
SHOULD CONSIDER, IN THE CASE OF ANY SUCH CERTIFICATES PURCHASED AT A DISCOUNT,
AND PARTICULARLY THE PRINCIPAL ONLY CERTIFICATES,  THE RISK THAT A SLOWER THAN
ANTICIPATED  RATE OF PRINCIPAL  PAYMENTS ON THE MORTGAGE LOANS COULD RESULT IN
AN ACTUAL YIELD THAT IS LOWER THAN THE  ANTICIPATED  YIELD AND, IN THE CASE OF
ANY OFFERED CERTIFICATES  PURCHASED AT A PREMIUM AND PARTICULARLY THE INTEREST
ONLY  CERTIFICATES,  THE RISK THAT A FASTER THAN ANTICIPATED RATE OF PRINCIPAL
PAYMENTS ON THE  MORTGAGE  LOANS COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER
THAN THE ANTICIPATED YIELD.  HOLDERS OF THE INTEREST ONLY CERTIFICATES  SHOULD
CAREFULLY  CONSIDER  THE RISK THAT A RAPID RATE OF  PRINCIPAL  PAYMENTS ON THE
MORTGAGE  LOANS COULD RESULT IN THE FAILURE OF SUCH  HOLDERS TO RECOVER  THEIR
INITIAL INVESTMENTS.  THE YIELD TO INVESTORS IN THE OFFERED CERTIFICATES,  AND
PARTICULARLY THE CLASS ____  CERTIFICATES,  ALSO WILL BE ADVERSELY AFFECTED BY
NET INTEREST  SHORTFALLS AND BY REALIZED LOSSES.  NO REPRESENTATION IS MADE AS
TO THE ANTICIPATED  RATE OF PREPAYMENTS ON THE MORTGAGE LOANS,  THE AMOUNT AND
TIMING OF NET INTEREST  SHORTFALLS OR REALIZED LOSSES,  OR AS TO THE RESULTING
YIELD TO MATURITY OF ANY CLASS OF CERTIFICATES.

     Each  Underwriter  intends to make a  secondary  market in the Classes of
Underwritten  Certificates  being  purchased by it, but no Underwriter  has an
obligation  to do so. There is  currently no secondary  market for the Offered
Certificates and there can be no assurance that such a market will develop or,
if  it  does  develop,   that  it  will  continue  or  that  it  will  provide
Certificateholders with a sufficient level of liquidity of investment.

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

     This Prospectus  Supplement does not contain complete  information  about
the offering of the Offered Certificates.  Additional information is contained
in the Prospectus of the Depositor dated ____________, 1998 (the "Prospectus")
and  purchasers  are  urged to read both this  Prospectus  Supplement  and the
Prospectus in full.  Sales of the Offered  Certificates may not be consummated
unless the  purchaser  has received both this  Prospectus  Supplement  and the
Prospectus.

     UNTIL  NINETY  DAYS  AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL
DEALERS  EFFECTING  TRANSACTIONS IN THE OFFERED  CERTIFICATES,  WHETHER OR NOT
PARTICIPATING  IN THIS  DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A PROSPECTUS
SUPPLEMENT  AND 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.





                               SUMMARY OF TERMS

   
     THIS  SUMMARY OF TERMS 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 IN THIS SUMMARY OF
TERMS  ARE  DEFINED  ELSEWHERE  IN  THIS  PROSPECTUS   SUPPLEMENT  OR  IN  THE
PROSPECTUS.  [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. ANY SUCH STATEMENTS,  WHICH MAY INCLUDE
BUT ARE NOT LIMITED TO STATEMENTS  CONTAINED IN "RISK FACTORS" AND "PREPAYMENT
AND YIELD  CONSIDERATIONS,"  INHERENTLY  ARE SUBJECT TO A VARIETY OF RISKS AND
UNCERTAINTIES  THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE
PROJECTED.  SUCH  RISKS  AND  UNCERTAINTIES  INCLUDE,  AMONG  OTHERS,  GENERAL
ECONOMIC AND BUSINESS CONDITIONS,  COMPETITION,  CHANGES IN FOREIGN POLITICAL,
SOCIAL AND ECONOMIC  CONDITIONS,  REGULATORY  INITIATIVES  AND COMPLIANCE WITH
GOVERNMENTAL REGULATIONS, CUSTOMER PREFERENCES AND VARIOUS OTHER MATTERS, MANY
OF WHICH ARE BEYOND THE DEPOSITOR'S CONTROL. THESE FORWARD-LOOKING  STATEMENTS
SPEAK ONLY AS OF THE DATE OF THIS PROSPECTUS SUPPLEMENT. AS A CONSEQUENCE,  NO
ASSURANCE  CAN BE GIVEN AS TO THE  ACTUAL  PAYMENTS  ON, OR THE YIELD OF,  ANY
CLASS  OF  OFFERED   CERTIFICATES.   THE  DEPOSITOR  EXPRESSLY  DISCLAIMS  ANY
OBLIGATION OR UNDERTAKING TO RELEASE  PUBLICLY ANY UPDATES OR REVISIONS TO ANY
FORWARD-LOOKING  STATEMENT  CONTAINED  HEREIN  TO  REFLECT  ANY  CHANGE IN THE
DEPOSITOR'S  EXPECTATIONS  WITH  REGARD  THERETO  OR  ANY  CHANGE  IN  EVENTS,
CONDITIONS OR CIRCUMSTANCES ON WHICH ANY SUCH STATEMENT IS BASED.]
    

Title of Certificates.................   Mortgage  Pass-Through  Certificates,
                                         Series 199__-__ (the "Certificates").

Offered Certificates..................   Class A-____,  Class ____,  Class PO,
                                         Class X, Class A-R,  Class  B-___ and
                                         Class  ____  Certificates.  Only  the
                                         Offered   Certificates   are  offered
                                         hereby.  The aggregate  initial Class
                                         Certificate     Balances    of    the
                                         Certificates  will  be  subject  to a
                                         permitted  variance in the  aggregate
                                         of plus or minus  __%.  Variances  in
                                         the Class  Certificate  Balances  may
                                         result in  variances  in the Notional
                                         Amount  of  the  Class  of   Notional
                                         Amount Certificates.

                                         The  Notional  Amount  of the Class X
                                         Certificates   for  any  Distribution
                                         Date  will be equal to the  aggregate
                                         of the Stated  Principal  Balances of
                                         the Non-Discount  Mortgage Loans with
                                         respect  to such  Distribution  Date.
                                         The  initial  Notional  Amount of the
                                         Class X Certificates will be equal to
                                         the aggregate of the Stated Principal
                                         Balances of the Non-Discount Mortgage
                                         Loans as of the Cut-off Date.

Certificates other than the
  Offered Certificates................   In    addition    to   the    Offered
                                         Certificates,  the following  Classes
                                         of Certificates will be issued in the
                                         indicated  approximate  initial Class
                                         Certificate  Balances  and will  bear
                                         interest     at     the     indicated
                                         Pass-Through   Rates,   but  are  not
                                         offered hereby:

                                                            INITIAL
                                                             CLASS      PASS-
                                                          CERTIFICATE  THROUGH
                                                            BALANCE     RATE
                                                            -------     ----
                                         Class (1).......  $                 %
                                         Class (1).......  $                 %
                                         Class (1).......  $                 %

                                         ---------------
                                         (1) The  Class  ____,  Class____  and
                                         Class ____  Certificates will provide
                                         limited  credit support to the Senior
                                         Certificates     and    the     other
                                         Subordinated     Certificates,     as
                                         described herein.

                                         Any information contained herein with
                                         respect to the Class ___ , Class ____
                                         and  Class  _____   Certificates   is
                                         provided  only  to  permit  a  better
                                         understanding    of    the    Offered
                                         Certificates.





Designations

  REGULAR CERTIFICATES................   All  Classes  of  Certificates  other
                                         than the Class A-R Certificates.

  RESIDUAL CERTIFICATES...............   Class A-R Certificates.

  SENIOR CERTIFICATES.................   Class  A-  ,  Class _____,  Class PO,
                                         Class X and Class A-R Certificates.

  SUBORDINATED CERTIFICATES...........   Class B- ,  Class  _____,  and  Class
                                         ____ Certificates.

  PRINCIPAL ONLY CERTIFICATES.........   Class PO Certificates.

  INTEREST ONLY CERTIFICATES..........   Class X Certificates.

  NOTIONAL AMOUNT CERTIFICATES........   Class X Certificates.

  FIXED RATE CERTIFICATES.............   All  Classes  of  Certificates  other
                                         than  the   Class  PO  and   Class  X
                                         Certificates.

  VARIABLE RATE CERTIFICATES..........   Class X Certificates.

  PHYSICAL CERTIFICATES...............   Class  PO,  Class  X  and  Class  A-R
                                         Certificates   and  the  Subordinated
                                         Certificates.

  BOOK-ENTRY CERTIFICATES.............   All  Classes  of  Certificates  other
                                         than the Physical Certificates.

Trust Fund............................   The  Certificates  will represent the
                                         entire beneficial  ownership interest
                                         in the Trust Fund, which will consist
                                         primarily of the Mortgage Pool.

Pooling and Servicing
  Agreement...........................   The   Certificates   will  be  issued
                                         pursuant to a Pooling  and  Servicing
                                         Agreement dated as of ____, 19__ (the
                                         "Agreement"),  among  the  Depositor,
                                         the Seller, the Master  Servicer  and
                                         the Trustee.

Depositor.............................   IndyMac ABS, Inc. (the  "Depositor"),
                                         a Delaware  corporation and a limited
                                         purpose    finance    subsidiary   of
                                         IndyMac,  Inc. See "The Depositor" in
                                         the Prospectus.

Seller and Master Servicer............   [IndyMac,  Inc.  ("IndyMac")]  or the
                                         "Seller"  and,  in  its  capacity  as
                                         master   servicer  of  the   Mortgage
                                         Loans,  the "Master  Servicer").  See
                                         "Servicing  of Mortgage  Loans -- The
                                         Master Servicer" herein. The Mortgage
                                         Loans were  originated or acquired in
                                         the normal  course of its business by
                                         the  Seller and will be  acquired  by
                                         the    Depositor   in   a   privately
                                         negotiated  transaction.  The  Master
                                         Servicer will be responsible  for the
                                         servicing of the  Mortgage  Loans and
                                         will receive the Master Servicing Fee
                                         from   interest   collected   on  the
                                         Mortgage  Loans.  See  "Servicing  of
                                         Mortgage      Loans    -    Servicing
                                         Compensation and Payment of Expenses"
                                         herein.

Trustee...............................   ________________,  a ________________
                                         organized    under    the   laws   of
                                         ________________ the "Trustee").

Cut-off Date..........................   _________, 19__.

Closing Date..........................   On or about ____________, 19__.

Determination Date....................   The  ______  day of each month or, if
                                         such day is not a business  day,  the
                                         preceding business day; provided that
                                         the Determination  Date in each month
                                         will be at least  two  business  days
                                         prior  to  the  related  Distribution
                                         Date.

Mortgage Loans........................   The   Mortgage   Pool  will   consist
                                         primarily  of  30-year   conventional
                                         [fixed-rate]  mortgage  loans secured
                                         by first liens on one- to four-family
                                         residential properties. Distributions
                                         of  principal  and  interest  on  the
                                         Certificates  will be based solely on
                                         payments  received  on  the  Mortgage
                                         Loans, as described herein.  See "The
                                         Mortgage Pool" herein.

Distribution Date.....................   The ____  day of each  month  or,  if
                                         such day is not a  business  day,  on
                                         the first  business  day  thereafter,
                                         commencing in ___________ 19 (each, a
                                         "Distribution  Date").  Distributions
                                         on  each  Distribution  Date  will be
                                         made to  Certificateholders of record
                                         as of the related Record Date, except
                                         that the  final  distribution  on the
                                         Certificates  will be made  only upon
                                         presentment   and  surrender  of  the
                                         Certificates  at the Corporate  Trust
                                         Office of the Trustee.

Record Date...........................   The Record Date for each Distribution
                                         Date will be the last business day of
                                         the month preceding the month of such
                                         Distribution Date.

Priority of Distributions.............   Distributions  will  be  made on each
                                         Distribution   Date  from   Available
                                         Funds  in  the  following   order  of
                                         priority:  (i) to  interest  on  each
                                         interest   bearing  Class  of  Senior
                                         Certificates;  (ii) to  principal  on
                                         the  Classes  of Senior  Certificates
                                         then      entitled     to     receive
                                         distributions  of  principal,  in the
                                         order and  subject to the  priorities
                                         set forth herein  under  "Description
                                         of the Certificates -- Principal," in
                                         each case in an  aggregate  amount up
                                         to the maximum amount of principal to
                                         be  distributed  on such  Classes  on
                                         such Distribution  Date; (iii) to any
                                         Class  PO   Deferred   Amounts   with
                                         respect to the Class PO Certificates,
                                         but  only  from  amounts  that  would
                                         otherwise  be  distributable  on such
                                         Distribution Date as principal of the
                                         Subordinated  Certificates;  and (iv)
                                         to interest on and then  principal of
                                         each     Class    of     Subordinated
                                         Certificates,  in the  order of their
                                         numerical     Class     designations,
                                         beginning    with   the    Class   __
                                         Certificates, in each case subject to
                                         the   limitations  set  forth  herein
                                         under     "Description     of     the
                                         Certificates -- Principal."

                                         Under  certain   circumstances  _____
                                         described herein,  distributions from
                                         Available  Funds  for a  Distribution
                                         Date that would  otherwise be made on
                                         the Subordinated  Certificates may be
                                         distributed  instead  on  the  Senior
                                         Certificates. See "Description of the
                                         Certificates -- Allocation of Losses"
                                         herein.

Distributions of Interest.............   To the  extent  funds  are  available
                                         therefor, each interest bearing Class
                                         of  Certificates  will be entitled to
                                         receive interest in the amount of the
                                         Interest Distribution Amount for such
                                         Class.  The Class PO Certificates are
                                         Principal Only  Certificates and will
                                         not bear interest.  See  "Description
                                         of  the   Certificates  --  Interest"
                                         herein.

  A. Interest Distribution Amount.....   For each  interest  bearing  Class of
                                         Certificates,  the amount of interest
                                         accrued  during the related  Interest
                                         Accrual   Period  at  the  applicable
                                         Pass-Through   Rate  on  the  related
                                         Class Certificate Balance or Notional
                                         Amount, as the case may be.

  B. Pass-Through Rate................   The   Pass-Through   Rate   for  each
                                         interest  bearing  Class  of  Offered
                                         Certificates  for  each  Distribution
                                         Date   will  be  as  set   forth   or
                                         described on the cover page hereof.

                                         The Pass-Through Rate for the Class X
                                         Certificates   for  any  Distribution
                                         Date  will be equal to the  excess of
                                         (a) the  weighted  average of the Net
                                         Mortgage  Rates  of the  Non-Discount
                                         Mortgage  Loans  over  (b)____  % per
                                         annum. The Pass-Through  Rate for the
                                         Class X  Certificates  for the  first
                                         Distribution  Date is  expected to be
                                         approximately ___% per annum.

                                         With  respect  to  each  Distribution
                                         Date, the "Interest  Accrual  Period"
                                         for each  interest  bearing  Class of
                                         Certificates  will  be  the  calendar
                                         month  preceding  the  month  of such
                                         Distribution Date.

Distributions of Principal............   On  each  Distribution  Date,  to the
                                         extent funds are available  therefor,
                                         principal  distributions in reduction
                                         of the Class Certificate  Balances of
                                         each  Class  of  Certificates  (other
                                         than     the     Notional      Amount
                                         Certificates)  will  be  made  in the
                                         order and  subject to the  priorities
                                         set forth herein  under  "Description
                                         of the  Certificates -- Principal" in
                                         an  aggregate  amount  equal  to such
                                         Class'   allocable   portion  of  the
                                         Senior Principal Distribution Amount,
                                         the Class PO  Principal  Distribution
                                         Amount or the Subordinated  Principal
                                         Distribution  Amount,  as applicable.
                                         The Notional  Amount  Certificates do
                                         not have  principal  balances and are
                                         not entitled to any  distributions in
                                         respect of  principal of the Mortgage
                                         Loans.   See   "Description   of  the
                                         Certificates -- Principal" herein.

Credit Enhancement -- General.........   Credit  enhancement  for  the  Senior
                                         Certificates  will be provided by the
                                         Subordinated  Certificates and credit
                                         enhancement   for   each   Class   of
                                         Subordinated   Certificates  will  be
                                         provided  by the Class or  Classes of
                                         Subordinated Certificates with higher
                                         numerical  Class   designations,   as
                                         described below. The aggregate of the
                                         initial Class Certificate Balances of
                                         the Class ___ , Class _____ and Class
                                         ___ Certificates,  which are the only
                                         Certificates   supporting  the  Class
                                         Certificates,   is   expected  to  be
                                         approximately $_______ .

Subordination.........................   The   rights   of   holders   of  the
                                         Subordinated  Certificates to receive
                                         distributions  with  respect  to  the
                                         Mortgage Loans in the Trust Fund will
                                         be  subordinated  to such  rights  of
                                         holders of the  Senior  Certificates,
                                         and the rights of the holders of each
                                         Class  of  Subordinated  Certificates
                                         (other   than   the   Class    ______
                                         Certificates)    to   receive    such
                                         distributions    will   be    further
                                         subordinated  to such  rights  of the
                                         Class  or  Classes  of   Subordinated
                                         Certificates   with  lower  numerical
                                         Class designations, in each case only
                                         to the extent described herein.

                                         The subordination of the Subordinated
                                         Certificates     to    the     Senior
                                         Certificates,    and   the    further
                                         subordination within the Subordinated
                                         Certificates, is intended to increase
                                         the  likelihood of timely  receipt by
                                         the  holders  of  Certificates   with
                                         higher relative  payment  priority of
                                         the maximum  amount to which they are
                                         entitled on any Distribution Date and
                                         to provide  such  holders  protection
                                         against  losses on the Mortgage Loans
                                         to the extent described  herein.  The
                                         Subordinated     Certificates    also
                                         provide   protection,   to  a  lesser
                                         extent,    against   Special   Hazard
                                         Losses,  Bankruptcy  Losses and Fraud
                                         Losses.     However,    in    certain
                                         circumstances the amount of available
                                         subordination  (including the limited
                                         subordination  provided  for  certain
                                         types of losses) may be exhausted and
                                         shortfalls  in  distributions  on the
                                         Certificates could result. Holders of
                                         the  Senior  Certificates  will  bear
                                         their   proportionate  share  of  any
                                         losses realized on the Mortgage Loans
                                         in    excess    of   the    available
                                         subordination       amount.       See
                                         "Description  of the  Certificates --
                                         Priority   of   Distributions   Among
                                         Certificates,"  "  --  Allocation  of
                                         Losses," and "Credit  Enhancement  --
                                         Subordination   of  Certain  Classes"
                                         herein.

Advances..............................   The Master  Servicer is  obligated to
                                         make cash advances  ("Advances") with
                                         respect  to  delinquent  payments  of
                                         [principal  of and  interest]  on any
                                         Mortgage Loan to the extent described
                                         herein. [The Master Servicer will not
                                         make any  Advances  with  respect  to
                                         delinquent  principal payments on the
                                         Mortgage  Loans.] The Trustee will be
                                         obligated to make any such Advance if
                                         the  Master  Servicer  fails  in  its
                                         obligation  to do so,  to the  extent
                                         provided   in  the   Agreement.   See
                                         "Servicing   of  Mortgage   Loans  --
                                         Advances" herein.

Prepayment Considerations and
  Risks; Reinvestment Risk............   The rate of principal payments on the
                                         Offered  Certificates,  the aggregate
                                         amount   of   distributions   on  the
                                         Offered Certificates and the yield to
                                         maturity of the Offered  Certificates
                                         will  be  related  to  the  rate  and
                                         timing of  payments of  principal  on
                                         the Mortgage Loans.

                                         Since   the   rate  of   payment   of
                                         principal on the Mortgage  Loans will
                                         depend on future events and a variety
                                         of factors, no assurance can be given
                                         as  to  such  rate  or  the  rate  of
                                         principal prepayments.  The extent to
                                         which  the  yield  to  maturity  of a
                                         Class  of  Offered  Certificates  may
                                         vary from the  anticipated  yield may
                                         depend upon the degree to which it is
                                         purchased  at a discount  or premium,
                                         and the degree to which the timing of
                                         payments   thereon  is  sensitive  to
                                         prepayments,     liquidations     and
                                         purchases  of  the  Mortgage   Loans.
                                         Further,  an investor should consider
                                         the  risk  that,  in the  case of the
                                         Principal Only  Certificates  and any
                                         other Offered  Certificate  purchased
                                         at  a   discount,   a   slower   than
                                         anticipated    rate   of    principal
                                         payments  (including  prepayments) on
                                         the Mortgage Loans could result in an
                                         actual yield to such investor that is
                                         lower than the anticipated yield and,
                                         in  the  case  of the  Interest  Only
                                         Certificates  and any  other  Offered
                                         Certificate purchased at a premium, a
                                         faster  than   anticipated   rate  of
                                         principal payments could result in an
                                         actual yield to such investor that is
                                         lower  than  the  anticipated  yield.
                                         Investors   in  the   Interest   Only
                                         Certificates     should     carefully
                                         consider  the risk that a rapid  rate
                                         of principal payments on the Mortgage
                                         Loans could  result in the failure of
                                         such   investors  to  recover   their
                                         initial investments.

                                         Because  the  Mortgage  Loans  may be
                                         prepaid  at  any  time,   it  is  not
                                         possible to predict the rate at which
                                         distributions  of  principal  of  the
                                         Offered    Certificates    will    be
                                         received.  Since prevailing  interest
                                         rates  are  subject  to  fluctuation,
                                         there  can  be  no   assurance   that
                                         investors in the Offered Certificates
                                         will   be  able   to   reinvest   the
                                         distributions   thereon   at   yields
                                         equaling or  exceeding  the yields on
                                         such  Offered  Certificates.   It  is
                                         possible  that  yields  on  any  such
                                         reinvestments  will be lower, and may
                                         be  significantly   lower,  than  the
                                         yields on the  Offered  Certificates.
                                         See "Yield,  Prepayment  and Maturity
                                         Considerations" herein.

Optional Termination..................   On any Distribution Date on which the
                                         Pool  Principal  Balance is less than
                                         10%  of   the   Cut-off   Date   Pool
                                         Principal    Balance,    the   Master
                                         Servicer  will  have  the  option  to
                                         purchase,   in  whole,  the  Mortgage
                                         Loans and the REO  Property,  if any,
                                         remaining  in  the  Trust  Fund.  See
                                         "Description  of the  Certificates --
                                         Optional Termination" herein.

Federal Income Tax Consequences.......   An election will be made to treat the
                                         Trust Fund as a "real estate mortgage
                                         investment   conduit"  ("REMIC")  for
                                         federal  income  tax  purposes.   The
                                         Regular  Certificates will constitute
                                         "regular  interests" in the REMIC and
                                         the   Residual    Certificates   will
                                         constitute    the   sole   class   of
                                         "residual interest" in the REMIC. The
                                         Class  A-_,  Class  PO  and  Class  X
                                         Certificates  will,  and depending on
                                         their respective issue prices certain
                                         other Classes of Offered Certificates
                                         may,  be issued with  original  issue
                                         discount  ("OID") for federal  income
                                         tax  purposes.  See "Certain  Federal
                                         Income Tax  Consequences"  herein and
                                         in the Prospectus.

                                         The   holders   of  the   Class   A-R
                                         Certificates   will  be   subject  to
                                         special federal income tax rules that
                                         may    significantly    reduce    the
                                         after-tax yield of such Certificates.
                                         Further,   significant   restrictions
                                         apply to the  transfer  of the  Class
                                         A-R Certificates. See "Description of
                                         the   Certificates--Restrictions   on
                                         Transfer    of    the    Class    A-R
                                         Certificates" herein.

ERISA Considerations..................   The   acquisition   of   an   Offered
                                         Certificate  by a  pension  or  other
                                         employee   benefit  plan  (a  "Plan")
                                         subject  to the  Employee  Retirement
                                         Income   Security  Act  of  1974,  as
                                         amended  ("ERISA"),  could,  in  some
                                         instances,  result  in  a  prohibited
                                         transaction or other violation of the
                                         fiduciary  responsibility  provisions
                                         of  ERISA  and  Section  4975  of the
                                         Internal  Revenue  Code of  1986,  as
                                         amended (the "Code").

                                         Subject  to  the  considerations  and
                                         conditions   described  under  "ERISA
                                         Considerations"    herein,    it   is
                                         expected that the Senior Certificates
                                         (other than the Class PO, Class X and
                                         Class   A-R   Certificates)   may  be
                                         purchased by a Plan.

                                         Any   Plan   fiduciary    considering
                                         whether  to   purchase   any  Offered
                                         Certificates  on  behalf  of  a  Plan
                                         should   consult   with  its  counsel
                                         regarding  the  applicability  of the
                                         provisions of ERISA and the Code. See
                                         "ERISA Considerations" herein.

Legal Investment......................   The Senior Certificates and the Class
                                         ____   Certificates  will  constitute
                                         "mortgage  related   securities"  for
                                         purposes  of the  Secondary  Mortgage
                                         Market   Enhancement   Act  of   1984
                                         ("SMMEA")  so long as they are  rated
                                         in  one  of the  two  highest  rating
                                         categories by at least one nationally
                                         recognized     statistical     rating
                                         organization  and, as such, are legal
                                         investments  for certain  entities to
                                         the extent provided for in SMMEA.

                                         It is anticipated that the Class ____
                                         and Class ____  Certificates will not
                                         be  rated  in one of the two  highest
                                         rating  categories  by  a  nationally
                                         recognized     statistical     rating
                                         organization and, therefore, will not
                                         constitute      "mortgage     related
                                         securities" for purposes of SMMEA.

                                         Institutions     whose     investment
                                         activities  are  subject to review by
                                         federal    or    state     regulatory
                                         authorities should consult with their
                                         counsel or the applicable authorities
                                         to determine whether an investment in
                                         the  Offered  Certificates   complies
                                         with  applicable  guidelines,  policy
                                         statements   or   restrictions.   See
                                         "Legal Investment" in the Prospectus.

Ratings...............................0   It is a condition  to the issuance of
                                         the Senior  Certificates that they be
                                         rated  _____  by   ("________")   and
                                         _______ by ("_______"  and,  together
                                         with _____,  the "Rating  Agencies").
                                         See   "Ratings"   herein.   It  is  a
                                         condition  to  the  issuance  of  the
                                         Class _____ , Class  ______ and Class
                                         _____ Certificates that they be rated
                                         at least  _____  ,_____  and ______ ,
                                         respectively,  by ______. The ratings
                                         of the  Offered  Certificates  of any
                                         Class     should     be     evaluated
                                         independently from similar ratings on
                                         other types of  securities.  A rating
                                         is not a recommendation  to buy, sell
                                         or hold securities and may be subject
                                         to revision or withdrawal at any time
                                         by either of the Rating Agencies. See
                                         "Ratings" herein.






                                 RISK FACTORS

     INVESTORS  SHOULD  CONSIDER THE FOLLOWING  RISKS IN  CONNECTION  WITH THE
PURCHASE OF THE OFFERED CERTIFICATES.

   
     BOOK-ENTRY   CERTIFICATES  MAY  REDUCE  LIQUIDITY  OF  THE  CERTIFICATES.
Issuance  of the  Offered  Certificates  in  book-entry  form may  reduce  the
liquidity of the Offered  Certificates  in the secondary  trading market since
investors  may be unwilling to purchase  Offered  Certificates  for which they
cannot   obtain   physical    certificates.    See    ["Description   of   the
Certificates--Book-Entry  Certificates" herein and] "Risk  Factors--Book-Entry
Registration" in the Prospectus.
    

     Since  transactions  in the Offered  Certificates  can be  effected  only
through  DTC,  CEDEL,   Euroclear,   participating   organizations,   indirect
participants and certain banks,  the ability of a Certificate  Owner to pledge
an Offered  Certificate to persons or entities that do not  participate in the
DTC,  CEDEL or  Euroclear  system  may be  limited  due to lack of a  physical
certificate  representing the Offered  Certificates.  See ["Description of the
Certificates--Book-Entry  Certificates" herein and] "Risk  Factors--Book-Entry
Registration" in the Prospectus.

     Certificate  Owners  may  experience  some  delay  in  their  receipt  of
distributions of interest and principal on the Offered Certificates since such
distributions will be forwarded by the Trustee to DTC and DTC will credit such
distributions  to the accounts of its  Participants  (as defined herein) which
will  thereafter  credit them to the  accounts of  Certificate  Owners  either
directly or indirectly through indirect participants.  Certificate Owners will
not be recognized as  Certificateholders  of the Offered  Certificates as such
term is used in the Pooling and Servicing  Agreement,  and Certificate  Owners
will be permitted to exercise  the rights of Offered  Certificateholders  only
indirectly  through  DTC  and  its  Participants.   See  "Description  of  the
Certificates--Book-Entry  Certificates"  herein and "Risk  Factors--Book-Entry
Registration" in the Prospectus.

   
     DELAYS DUE TO LIQUIDATION OF MORTGAGED PROPERTIES. Even assuming that the
Mortgaged  Properties  provide  adequate  security  for  the  Mortgage  Loans,
substantial  delays could be encountered in connection with the liquidation of
Mortgage Loans that are delinquent and resulting  shortfalls in  distributions
to the Certificateholders could occur.

     DISPROPORTIONATE  EFFECT OF LIQUIDATION  EXPENSES.  Further,  liquidation
expenses  (such  as  legal  fees,  real  estate  taxes,  and  maintenance  and
preservation  expenses)  will reduce the security for such Mortgage  Loans and
thereby reduce the proceeds  payable to the  Certificateholders.  In the event
any of the  Mortgaged  Properties  fail to provide  adequate  security for the
related  Mortgage  Loans,  the  Offered  Certificates  (particularly  the most
subordinate Classes) could experience a loss.
    

     SUBORDINATION--LIMITED  PROTECTION AFFORDED TO OFFERED CERTIFICATES.  The
rights  of the  Class  B-1  Certificates  to  receive  distributions  will  be
subordinate  to the  rights  of the  Class  A  Certificates  to  receive  such
distributions.  The subordination of the Subordinated Certificates relative to
the  Class  A  Certificates  (and of the  more  lower-ranking  Classes  of the
Subordinated  Certificates  to the  higher-ranking  Classes)  is  intended  to
enhance the  likelihood of regular  receipt by each Class A Certificate of the
full  amount of the monthly  distributions  allocable  to them,  and to afford
protection against losses.

     SUBORDINATION-ALLOCATION  OF  LOSSES  TO  SUBORDINATED  CERTIFICATES.  If
Realized  Losses are incurred with respect to the Mortgage Loans to the extent
that the aggregate  Certificate Principal Balances of the Offered Certificates
exceed the Stated  Principal  Balances of the Mortgage Loans,  the Certificate
Principal Balances of the Subordinated Certificates will be reduced in reverse
order of  seniority by the amount of the excess.  Consequently,  the yields to
maturity  on the  Subordinates  will be  sensitive,  in  varying  degrees,  to
defaults on the  Mortgage  Loans (and the timing  thereof).  Investors  should
fully  consider the risks  associated  with an investment in the  Subordinates
Certificates,  including  the  possibility  that such  investors may not fully
recover their initial investment as a result of Realized Losses.

     PREPAYMENT  CONSIDERATIONS  AND RISKS.  The  Mortgage  Pool's  prepayment
experience  may be affected by a wide  variety of factors,  including  general
economic conditions, interest rates, the availability of alternative financing
and homeowner mobility.  In addition,  substantially all of the Mortgage Loans
contain due-on-sale provisions and the Master Servicer intends to enforce such
provisions  unless (i) such  enforcement is not permitted by applicable law or
(ii) the Master Servicer,  in a manner  consistent with reasonable  commercial
practice,  permits the purchaser of the related  Mortgaged  Property to assume
the Mortgage Loan.] To the extent permitted by applicable law, such assumption
will not release the  original  borrower  from its  obligation  under any such
Mortgage Loan. See "Yield,  Prepayment and Maturity Considerations" herein and
"Certain  Legal Aspects of the  Loans--Due-on-Sale  Clauses" in the Prospectus
for a description of certain  provisions of the Mortgage Loans thaT may affect
the prepayment  experience thereof. The yield to maturity and weighted average
life of the Offered  Certificates  will be affected  primarily by the rate and
timing of principal  payments  (including  prepayments) of, and losses on, the
Mortgage Loans.

     [The yield to investors on the Adjustable Rate  Certificates will also be
sensitive to the level of One-Month LIBOR, the level of the Mortgage Index and
the additional  limitations on the Pass-Through  Rate as described  herein. In
addition,  the yield to maturity of the Offered  Certificates  purchased  at a
discount or premium will be more  sensitive to the rate and timing of payments
thereon.  Certificateholders  should  consider,  in the  case  of the  Offered
Certificates  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 the Offered  Certificates  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. Because certain of the Mortgage Loans contain prepayment penalties, the
rate of principal payments may be less than the rate of principal any payments
for   mortgage   loans  which  do  not  contain   prepayment   penalties.   No
representation  is  made as to the  anticipated  rate  of  prepayments  on the
Mortgage  Loans,  the  amount  and  timing  of  losses  thereon,  the level of
One-Month  LIBOR or the Mortgage  Index or the resulting  yield to maturity of
any Offered  Certificates.  Any reinvestment  risks resulting from a faster or
slower  incidence of payments on the Mortgage  Loans will be borne entirely by
the Offered Certificateholders as described herein. See "Yield, Prepayment and
Maturity  Considerations" herein and "Yield and Prepayment  Considerations" in
the Prospectus.]

   
     CERTIFICATE  RATING-LIMITATIONS.  The rating of each Class of the Offered
Certificates  will depend primarily on an assessment by the Rating Agencies of
the Mortgage Loans as well as the structure of the transaction.  The rating by
the  Rating   Agencies  of  0ny  Class  of  Offered   Certificates  is  not  a
recommendation to purchase, hold or sell any Offered Certificates, inasmuch as
such  rating  does not  comment as to the market  price or  suitability  for a
particular  investor.  There is no  assurance  that the ratings will remain in
place for any given  period of time or that the ratings will not be lowered or
withdrawn by the Rating Agencies.  In general, the ratings address credit risk
and do not address the likelihood of prepayments. The ratings of each Class of
the Offered  Certificates  do not address the possibility of the imposition of
United States withholding tax with respect to non-U.S. persons.

     BANKRUPTCY  OR  INSOLVENCY  OF THE SELLER,  THE  DEPOSITOR  OR THE MASTER
SERVICER  COULD LEAD TO DELAY OR REDUCTION  OF AMOUNTS  PAYABLE TO THE OFFERED
CERTIFICATES.  The sale of the Mortgage Loans from the Seller to the Depositor
will be treated as a sale of the Mortgage Loans.  However,  in the event of an
insolvency of the Seller,  the trustee in bankruptcy of the Seller may attempt
to recharacterize the sale of the Mortgage Loans as a borrowing by the Seller,
secured  by a pledge of the  applicable  Mortgage  Loans.  If the  trustee  in
bankruptcy  decided to  challenge  such  transfer,  delays in  payments of the
Offered  Certificates  and reductions in the amounts thereof could occur.  The
Depositor  will  warrant  in the  Pooling  and  Servicing  Agreement  that the
transfer  of the  Mortgage  Loans by it to the  Trust  Fund is  either a valid
transfer and  assignment of such Mortgage Loans to the Trust Fund or the grant
to the Trust Fund of a security interest in such Mortgage Loans.
    

     In the event of a bankruptcy or insolvency  of the Master  Servicer,  the
bankruptcy  trustee or  receiver  may have the power to prevent the Trustee or
the Class A Certificateholders from appointing a successor Master Servicer.

   
     SUBPRIME  MORTGAGE LOANS SUBJECT TO GREATER RISK OF DELINQUENCY AND LOSS.
The  Mortgage  Loans in the Mortgage  Pool were made to  borrowers  with prior
credit  difficulties  and do  not  satisfy  the  underwriting  guidelines  for
mortgage loans eligible for sale to the Federal National Mortgage  Association
("FNMA")  or the  Federal  Home Loan  Mortgage  Corporation  ("FHLMC").  It is
expected that the rates of  delinquency,  bankruptcy and  foreclosure  for the
Mortgage Loans will be higher, and may be substantially  higher,  than that of
mortgage loans  underwritten in accordance with FNMA and FHLMC standards.  See
"The Mortgage Pool--Underwriting Standards."
    

     IndyMac  began  purchasing  subprime  mortgage  loans in April 1995. As a
result,  the  Seller  has  only  limited  delinquency,  foreclosure  and  loss
experience with respect to the subprime  mortgage loans that it has purchased.
Although the Depositor believes that the Seller's  underwriting  standards and
the  Master  Servicer's  servicing  practices  are  consistent  with  industry
standards,  there can be no assurance that the foreclosure and loss experience
on the Mortgage Loans will be consistent with industry norms.

     GEOGRAPHIC   CONCENTRATION.   As  of  the  Statistic   Calculation  Date,
approximately  [--] (by Cut-off Date Principal  Balance of the Mortgage Loans)
of the  Mortgaged  Properties  were  located  in the State of  California.  An
overall  decline  in the  California  residential  real  estate  market  could
adversely affect the values of the Mortgaged Properties securing such Mortgage
Loans such that the  Principal  Balances of the related  Mortgage  Loans could
equal or exceed the value of such  Mortgaged  Properties.  As the  residential
real  estate  market is  influenced  by many  factors,  including  the general
condition of the economy and interest  rates,  no assurances may be given that
the  California  residential  real  estate  market  will  not  weaken.  If the
California residential real estate market should experience an overall decline
in property values after the dates of origination of such Mortgage Loans,  the
rates of losses on such  Mortgage  Loans would be expected  to  increase,  and
could increase substantially.

     DELINQUENT  MORTGAGE  LOANS.  The Trust Fund may include  Mortgage  Loans
which are 59 or fewer days  delinquent  as of the Cut-off Date. It is expected
that not  more  than 1% of the  Mortgage  Loans  (by  Cut-off  Date  Principal
Balance) will be between 30 days and 59 days delinquent.  None of the Mortgage
Loans is more than 59 days delinquent as of the Cut-off Date. If there are not
sufficient  funds from amounts  collected on the Mortgage Loans, the aggregate
amount of principal returned to any Class of Offered Certificateholders may be
less than the Certificate  Principal Balance thereof on the day the such Class
of Offered Certificates were issued.

     For  a  discussion  of  additional   risks   pertaining  to  the  Offered
Certificates, see "Risk Factors" in the Prospectus.





                               THE MORTGAGE POOL

GENERAL

     The Depositor will purchase the Mortgage Loans from [IndyMac] pursuant to
the  Pooling  and  Servicing  Agreement  dated as of the  Cut-off  Date  among
[IndyMac],  as Seller and Master Servicer,  the Depositor and the Trustee (the
"Agreement")  and will cause the Mortgage  Loans to be assigned to the Trustee
for the benefit of the holders of the Certificates (the "Certificateholders").

     Under  the  Agreement,  the  Seller  will make  certain  representations,
warranties and covenants to the Depositor relating to, among other things, the
due execution and enforceability of the Agreement and certain  characteristics
of the Mortgage Loans and,  subject to the  limitations  described below under
"--  Assignment  of the Mortgage  Loans," will be obligated to  repurchase  or
substitute a similar  mortgage  loan for any  Mortgage  Loan as to which there
exists   deficient   documentation   or  an   uncured   breach   of  any  such
representation,  warranty or covenant,  if such breach of such representation,
warranty or covenant materially and adversely affects the  Certificateholders'
interest in such Mortgage Loan; provided, however, that the Seller will not be
obligated to make any such repurchase or substitution (or cure such breach) if
such breach constitutes fraud in the origination of the affected Mortgage Loan
and the Seller did not have knowledge of such fraud. The Seller will represent
and warrant to the  Depositor in the  Agreement  that the Mortgage  Loans were
selected from among the outstanding one- to four-family  mortgage loans in the
Seller's portfolio as to which the representations and warranties set forth in
the  Agreement  can be made and that such  selection  was not made in a manner
that would adversely affect the interests of the Certificateholders. See "Loan
Program -- Representations by Sellers;  Repurchases" in the Prospectus.  Under
the Agreement,  the Depositor will assign all its right, title and interest in
and to such representations,  warranties and covenants (including the Seller's
repurchase  obligation) to the Trustee for the benefit of  Certificateholders.
The Depositor will make no  representations  or warranties with respect to the
Mortgage  Loans  and will  have no  obligation  to  repurchase  or  substitute
Mortgage Loans with deficient  documentation or which are otherwise defective.
[IndyMac]  is selling the  Mortgage  Loans  without  recourse and will have no
obligation  with respect to the  Certificates  in its capacity as Seller other
than the repurchase  obligation described above. The obligations of [IndyMac],
as Master Servicer, with respect to the Certificates are limited to the Master
Servicer's contractual servicing obligations under the Agreement.

     Certain  information  with respect to the Mortgage  Loans  expected to be
included in the Mortgage  Pool is set forth below.  Prior to the Closing Date,
Mortgage  Loans may be removed from the Mortgage Pool and other Mortgage Loans
may be substituted  therefor.  The Depositor believes that the information set
forth  herein with respect to the Mortgage  Pool as presently  constituted  is
representative  of the  characteristics  of the  Mortgage  Pool  as it will be
constituted  at the Closing  Date,  although  certain  characteristics  of the
Mortgage  Loans in the Mortgage  Pool may vary.  Unless  otherwise  indicated,
information  presented herein  expressed as a percentage  (other than rates of
interest) are approximate  percentages based on the Stated Principal  Balances
of the Mortgage Loans as of the Cut-off Date.

     As of the Cut-off Date, the aggregate of the Stated Principal Balances of
the Mortgage Loans is expected to be approximately $_______ (the "Cut-off Date
Pool Principal  Balance").  The Mortgage Loans provide for the amortization of
the amount financed over a series of substantially equal monthly payments. All
the Mortgage  Loans provide for payments due as of the first day of each month
(the "Due Date"). At origination,  substantially all of the Mortgage Loans had
stated terms to maturity of 30 years. The Mortgage Loans to be included in the
Mortgage Pool were purchased by [IndyMac] and were originated substantially in
accordance   with   [IndyMac's]   underwriting   criteria   for   conventional
non-conforming  mortgage loans described herein.  Sub-prime mortgage loans are
generally first mortgage loans.

     Each Mortgage Loan was originated after ____________.

     The latest stated  maturity  date of any Mortgage Loan is _________.  The
earliest stated maturity date of any Mortgage Loan is ___________.

     As of the Cut-off  Date,  no Mortgage  Loan was  delinquent  more than 30
days.

     [No] Mortgage Loan will be subject to a buydown agreement.  [No] Mortgage
Loan provides for deferred interest or negative amortization.

     [No Mortgage Loan had a  Loan-to-Value  Ratio at origination of more than
95%. Each Mortgage Loan with a  Loan-to-Value  Ratio at origination of greater
than 80% is covered by a primary mortgage guaranty  insurance policy issued by
a  mortgage  insurance  company  acceptable  to FNMA or  FHLMC,  which  policy
provides  coverage in an amount equal to the excess of the original  principal
balance  of the  related  Mortgage  Loan over 75% of the value of the  related
Mortgaged  Property,  plus accrued  interest  thereon and related  foreclosure
expenses.

     The Loan-to-Value  Ratio of a Mortgage Loan is equal to (i) the principal
balance of such Mortgage Loan at the date of origination,  divided by (ii) the
Collateral Value of the related Mortgaged Property.  The Collateral Value of a
Mortgaged  Property  is the  lesser  of (x) the  appraised  value  based on an
appraisal  made for [IndyMac] by an  independent  fee appraiser at the time of
the origination of the related  Mortgage Loan, and (y) the sales price of such
Mortgaged  Property at such time of  origination.  With  respect to a Mortgage
Loan the proceeds of which were used to refinance an existing  mortgage  loan,
the Collateral  Value is the appraised  value of the Mortgaged  Property based
upon the appraisal  obtained at the time of  refinancing.  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  Mortgage Loans.
If the residential real estate market should  experience an overall decline in
property  values  such that the  outstanding  balances of the  Mortgage  Loans
become equal to or greater than the value of the Mortgaged Properties,  actual
losses  on the  Mortgage  Loans  could be higher  than  losses  now  generally
experienced in the mortgage lending industry.

     The  following   information   sets  forth  in  tabular   format  certain
information, as of the Cut-off Date, as to the Mortgage Loans. Other than with
respect to rates of interest,  percentages  (approximate) are stated by Stated
Principal  Balance of the Mortgage  Loans as of the Cut-off Date and have been
rounded in order to total 100%.





<TABLE>
<CAPTION>

                 MORTGAGE RATES(1)                            CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
- -------------------------------------------------------  ----------------------------------------------------
MORTGAGE RATES (%)   NUMBER OF   AGGREGATE   PERCENT OF   CURRENT MORTGAGE   NUMBER OF  AGGREGATE  PERCENT OF
                     MORTGAGE    PRINCIPAL    MORTGAGE      LOAN AMOUNTS     MORTGAGE   PRINCIPAL   MORTGAGE
                      LOANS       BALANCE       POOL                           LOANS     BALANCE      POOL
                                OUTSTANDING                                            OUTSTANDING
- -------------------------------------------------------  ----------------------------------------------------
<S>                 <C>        <C>          <C>         <C>                  <C>      <C>         <C>

6.250...........                $                     %  ....................          $                    %
6.750...........                                         ....................
6.875...........                                         ....................
7.000...........                                         ....................
7.125...........                                         ....................
7.250...........                                         ....................
7.375...........                                         ....................
7.500...........                                         ....................
7.625...........                                         ....................
7.750...........                                         $450,001-$ 500,000..
7.875...........                                         $500,001-$ 550,000..
8.000...........                                         $550,001-$ 600,000..
8.125...........                                         $600,001-$ 650,000..
8.250...........                                         $650,001-$ 700,000..
8.375...........                                         $700,001-$ 750,000..
8.500...........                                         $750,001-$1,000,000.
8.625...........                                                                 ---   ----------  ----------
8.750...........                                         Total...............                            100%
8.875...........                                         ====================    ===   ==========  ==========
                                                         (1) As of the Cut-off Date, the average current
9.000...........                                             Mortgage Loan principal balance is expected
9.125...........                                             to be approximately $_____
9.250...........
9.375...........
9.500...........
9.875...........
10.00...........
                       ---      ----------  -----------
                       ---      ----------  -----------
                                $                  100%
- -----------------      ===      ==========  ===========
                                                               DOCUMENTATION PROGRAM FOR MORTGAGE LOANS
                                                         ----------------------------------------------------
(1)  The  Lender PMI  Mortgage  Loans are shown at the   TYPE OF PROGRAM     NUMBER     AGGREGATE  PERCENT OF
     Mortgage  Rates  net  of  the  interest   premium                       OF         PRINCIPAL  MORTGAGE
     charged  by  the  related  lenders.   As  of  the                       MORTGAGE   BALANCE    POOL
     Cut-off Date, the weighted  average Mortgage Rate                       LOANS      OUTSTANDING
     of  the  Mortgage   Loans  (as  so  adjusted)  is
     expected   to   be   approximately   %.   without
     such  adjustment,  the weighted  average Mortgage
     Rate of  the  Mortgage  Loans  is  expected to be
     approximately % per annum.
                                                         ----------------------------------------------------
                                                         Full................          $                    %
                                                         Alternative.........
                                                         Reduced.............
                                                         Streamlined.........
                                                         Totals..............          $
                                                                              -------  ----------  ----------
                                                                              -------  ----------  ----------
   
                                                                                       $                 100%
                                                                                       ==========  ==========
    

        ORIGINAL LOAN-TO-VALUE RATIOS(1)                             Types of Mortgaged Properties
- -------------------------------------------------------  ----------------------------------------------------
    ORIGINAL         NUMBER OF   AGGREGATE   PERCENT OF   Property Type      Number     Aggregate  Percent of
 LOAN-TO-VALUE       MORTGAGE    PRINCIPAL    MORTGAGE                       of         Principal  Mortgage
   RATION (%)         LOANS       BALANCE       POOL                         Mortgage   Balance    Pool
                                OUTSTANDING                                  Loans      Outstanding
- -------------------------------------------------------  ----------------------------------------------------

50.00 and below.                                         Single Family.......          $                    %
50.01 to 55.00..                                         Condominium.........
55.01 to 60.00..                                         Two- to Four- Family
60.01 to 65.00..                                         Planned Unit
65.01 to 70.00..                                           Development.......
70.01 to 75.00..                                                              -------  ----------  ----------
75.01 to 80.00..                                         Totals                        $                 100%
80.01 to 85.00..                                                              =======  ==========  ==========
85.01 to 90.00..
90.01 to 95.00..                                                           OCCUPANCY TYPES(1)
                       ---      ----------  -----------  ----------------------------------------------------
                       ---      ----------  -----------  OCCUPANCY TYPE      NUMBER     AGGREGATE  PERCENT OF
Totals..........                $                  100%                      OF         PRINCIPAL  MORTGAGE
- ----------------       ===      ==========  ===========                      MORTGAGE   BALANCE    POOL
                                                                             LOANS      OUTSTANDING
(1)  The weighted average original Loan-to-Value  
     Ratio of the Mortgage Loan is expected to be        ----------------------------------------------------
     approximately _____%                                Primary Residence...          $                    %
                                                         Investor Property...
                                                         Second Residence....
                                                                              -------  ----------  ----------
                                                         Totals..............          $                 100%
                                                         -------------------- =======  ------------ ---------

                                                         (1) Based upon representations of the related
                                                             mortgagors at the time of origination.
</TABLE>





<TABLE>
<CAPTION>
           STATE DISTRIBUTION PROPERTIES(1)                         REMAINING TERMS TO MATURITY(1)
- -------------------------------------------------------  ----------------------------------------------------
     STATE        NUMBER OF   AGGREGATE     PERCENT OF   REMAINING TERM TO     NUMBER   AGGREGATE  PERCENTAGE
                  MORTGAGE    PRINCIPAL      MORTGAGE     MATURITY (MONTHS)     OF      PRINCIPAL      OF
                    LOANS      BALANCE         POOL                           MORTGAGE   BALANCE    MORTGAGE
                             OUTSTANDING                                       LOANS   OUTSTANDING    POOL
- -------------------------------------------------------  ---------------------------------------------------
<S>              <C>        <C>            <C>          <C>                  <C>      <C>         <C>

                                                         360.................
Arizona.........             $                        %  359.................          $                   %
California......                                         358.................
Colorado........                                         357.................
Florida.........                                         356.................
Georgia.........                                         355.................
Hawaii..........                                         354.................
Illinois........                                         353.................
Maryland........                                         352.................
Massachusetts...                                         351.................
New Jersey......                                         349.................
New York........                                         348.................
Pennsylvania....                                         347.................
Texas...........                                         345.................
Utah............                                         344.................
Washington......                                         343.................
Other (less                                              342.................
  than 2%)......                                         341.................
                  ------     -------------  -----------  338.................
Totals..........             $                     100%  335.................
- ----------------- ======     =============  ===========
                                                         

(1)  Other includes other states with under (2)%         
     concentration individually.  No more than
     approximately  % of the  Mortgage  Loans  will be
     secured  by  Mortgaged properties located in any    334.................
     one postal zip code area.                           333.................
                                                         332.................
                                                         328.................
             Purpose of Mortgage Loans                   326.................
- -------------------------------------------------------  325.................
  Loan Purpose    Number      Aggregate     Percentage
                    of        Principal         of
                  Mortgage     balance       Mortgage
                   Loans     Outstanding       Pool
                                                         321.................
                                                         320.................
- -------------------------------------------------------  319.................
Purchase........             $                       %   318.................
Refinance                                                314.................
  (rate/term)...                                         297.................
Refinance (cash                                          293.................
  out)..........                                         259.................
                  ------     -------------  -----------  240.................
Totals..........             $                    100%   238.................
                  ======     =============  ===========  237.................
                                                                              -------- ----------- ----------
                                                         Total...............          $                 100%
                                                                              ======== =========== ==========



                                                         (1) As of the  Cut-Off  Date,  the  weighted average
                                                             remaining term to maturity of the Mortgage Loans
                                                             is expected to be approximately months.
</TABLE>






ASSIGNMENT OF THE MORTGAGE LOANS

     Pursuant to the  Agreement,  the Depositor on the Closing Date will sell,
transfer,  assign,  set over and  otherwise  convey  without  recourse  to the
Trustee in trust for the benefit of the  Certificateholders  all right,  title
and  interest of the  Depositor  in and to each  Mortgage  Loan and all right,
title and  interest  in and to all other  assets  included  in the Trust Fund,
including all principal  and interest  [received]  [due] on or with respect to
the  Mortgage  Loans after the Cut-off  Date [,  exclusive  of  principal  and
interest due on or prior to the Cut-off Date].

     In connection  with such  transfer and  assignment,  the  Depositor  will
deliver  or cause to be  delivered  to the  Trustee,  or a  custodian  for the
Trustee,  among other  things,  the original  promissory  note (the  "Mortgage
Note") (and any modification or amendment  thereto)  endorsed in blank without
recourse,  the  original  instrument  creating  a first  lien  on the  related
Mortgaged  Property  (the  "Mortgage")  with  evidence of recording  indicated
thereon,  an  assignment  in  recordable  form of the  Mortgage to the Trustee
(which  may  be  a  blanket   assignment   if  permitted  in  the   applicable
jurisdiction), the title policy with respect to the related Mortgaged Property
and, if applicable,  all recorded intervening  assignments of the Mortgage and
any riders or modifications to such Mortgage Note and Mortgage (except for any
such documents not returned from the public  recording  office,  which will be
delivered to the Trustee as soon as the same is  available  to the  Depositor)
(collectively,  the "Mortgage File"). Assignments of the Mortgage Loans to the
Trustee (or its nominee) will be recorded in the appropriate public office for
real  property  records[,  except in states such as  California  where in [the
opinion of counsel such  recording is not  required] to protect the  Trustee's
interests in the Mortgage Loan against the claim of any subsequent  transferee
or any successor to or creditor of the Depositor or the Seller].

     The Trustee will review each  Mortgage File within 90 days of the Closing
Date (or promptly after the Trustee's receipt of any document  permitted to be
delivered  after the Closing Date) and if any documents in a Mortgage File are
found to be missing or defective in a material respect and the Seller does not
cure such defect within 90 days of notice  thereof from the Trustee (or within
such longer  period not to exceed ___ days after the Closing  Date as provided
in the Agreement in the case of missing documents not returned from the public
recording  office),  the Seller will be  obligated to  repurchase  the related
Mortgage Loan from the Trust Fund. Rather than repurchase the Mortgage Loan as
provided above, the Seller may remove such Mortgage Loan (a "Deleted  Mortgage
Loan") from the Trust Fund and  substitute in its place another  mortgage loan
(a "Replacement Mortgage Loan");  however, such substitution is permitted only
within two years of the Closing  Date and may not be made unless an opinion of
counsel is provided to the Trustee to the effect that such  substitution  will
not disqualify the REMIC or result in a prohibited  transaction  tax under the
Code.  Any   Replacement   Mortgage  Loan  generally  will,  on  the  date  of
substitution, among other characteristics set forth in the Agreement, (i) have
a principal  balance,  after  deduction of all  Scheduled  Payments due in the
month of substitution,  not in excess of, and not more than 10% less than, the
Stated  Principal  Balance of the  Deleted  Mortgage  Loan (the  amount of any
shortfall to be deposited  by the Seller in the  Certificate  Account and held
for distribution to the Certificateholders on the related Distribution Date (a
"Substitution Adjustment Amount")),  (ii) have a Mortgage Rate not lower than,
and not more than 1% per annum higher than, that of the Deleted Mortgage Loan,
(iii) have a Loan-to-Value  Ratio not higher than that of the Deleted Mortgage
Loan,  (iv) have a remaining  term to maturity  not greater than (and not more
than one year less than) that of the  Deleted  Mortgage  Loan,  and (v) comply
with all of the  representations  and warranties set forth in the Agreement as
of the date of substitution.  This cure, repurchase or substitution obligation
constitutes the sole remedy available to Certificateholders or the Trustee for
omission of, or a material defect in, a Mortgage Loan document.

UNDERWRITING STANDARDS

     IndyMac began  operating a mortgage  conduit program in 1993 and began in
April 1995 to purchase  mortgage  loans made to  borrowers  with prior  credit
difficulties  (so-called  "subprime  mortgage  loans").  All of  the  subprime
mortgage loans purchased by IndyMac are "conventional  non-conforming mortgage
loans" (I.E.,  loans which are not insured by the FHA or partially  guaranteed
by the VA and which do not qualify for sale to FNMA or FHLMC) secured by first
liens on one- to four-family residential properties.

     IndyMac  purchases all of its subprime  mortgage loans from  unaffiliated
sellers  either under flow or bulk purchase  arrangements,  the terms of which
may vary from seller to seller.  Such  sellers are required to be HUD approved
mortgagees.

     IndyMac's  underwriting  standards are primarily intended to evaluate the
value and adequacy of the mortgaged  property as  collateral  for the proposed
mortgage loan, as well as the type and intended use of the mortgaged property.
Its  underwriting  standards are less stringent  than the standards  generally
acceptable to FNMA and FHLMC with regard to the borrower's credit standing and
repayment  ability.  Borrowers  who  qualify  under the  IndyMac  underwriting
standards  generally  have payment  histories and  debt-to-income  ratios that
would not satisfy FNMC and FHLMC underwriting guidelines and may have a record
of major  derogatory  credit  items,  such as  outstanding  judgments or prior
bankruptcies,  or lower credit scores. As a result,  the rates of delinquency,
bankruptcy and foreclosure for such mortgage loans could be higher, and may be
substantially  higher,  than that of mortgage loans underwritten in accordance
with FNMA and FHLMC standards.

     Each of the subprime  mortgage loans  purchased by IndyMac is assigned to
one of six credit levels based on the prospective mortgagor's mortgage payment
history within the preceding twelve months, retail and installment debt credit
history, judgements, charge-offs and accounts assigned for collection. IndyMac
also accepts  loans  underwritten  under one of four  documentation  programs:
Full/Alternate  Documentation,  Reduced Documentation,  No Ratio Documentation
and No  Income/No  Asset.  For each credit  level and  documentation  program,
IndyMac has a maximum  permitted loan amount,  a maximum  Loan-to-Value  Ratio
and, in some cases,  a  limitation  on the loan  purpose.  The maximum debt to
income ratio for all loans, other than those with primary mortgage  insurance,
is 55%. Such limitation, however, may be waived on a case by case basis.

     Under  the   Full/Alternate   Documentation   Program,   the  prospective
borrower's  employment,  income  and assets are  verified  through  written or
telephonic  communications.  Mortgage  loans in all six  credit  levels may be
submitted under this program.  Under each of the Reduced Documentation Program
and the No Ratio Program, more emphasis is placed on the value and adequacy of
the mortgaged  property as collateral and other assets of the borrower than on
credit underwriting. Under the No Income/No Asset Program, credit underwriting
documentation   concerning   income,   employment   verification   and   asset
verification  is waived and income  ratios are not  calculated.  Under each of
these programs, certain credit underwriting documentation concerning income or
income verification and/or employment verification is waived.

     Only mortgage loans for primary  residences in credit Levels 0 and I+ may
be  submitted  under  the  No  Income/No   Asset  Program,   and  the  maximum
Loan-to-Value  Ratios  under this  program  is less than those  under the Full
Documentation,  Alternative Documentation,  Reduced Documentation and No Ratio
Programs.

     Set forth below are the maximum loan amounts and Loan-to-Value Ratios for
purchase  money  mortgage  loans and refinance  mortgage loans for each credit
level and documentation program:





         PRIMARY RESIDENCE -- PURCHASE MONEY AND RATE/TERM REFINANCES

CREDIT      MAXIMUM                                                 NO INCOME/
 LEVEL    LOAN AMOUNT    FULL/ALT. DOC.   REDUCED DOC.   NO RATIO    NO ASSET
- ------    -----------    --------------   ------------   --------   ----------

    0

   I+

    I

   II

   III

   IV



                     PRIMARY RESIDENCE-CASH OUT REFINANCES

CREDIT      MAXIMUM                                                 NO INCOME/
 LEVEL    LOAN AMOUNT    FULL/ALT. DOC.   REDUCED DOC.   NO RATIO    NO ASSET
- ------    -----------    --------------   ------------   --------   ----------

    0

   I+

    I

   II

   III

   IV



  SECOND HOME AND INVESTOR PROPERTIES-PURCHASE MONEY AND RATE/TERM REFINANCES

CREDIT      MAXIMUM
LEVEL*    LOAN AMOUNT    FULL/ALT. DOC.   REDUCED DOC.   NO RATIO
- ------    -----------    --------------   ------------   --------

    0

   I+

    I

   II

   III

- ------------
*  No Credit Level IV allowed for this product.



            SECOND HOME AND INVESTOR PROPERTIES-CASH-OUT REFINANCES

CREDIT      MAXIMUM
 LEVEL    LOAN AMOUNT    FULL/ALT. DOC.   REDUCED DOC.   NO RATIO
- ------    -----------    --------------   ------------   --------

    0

   I+

    I

   II

- ------------
*  No Credit Level III or IV allowed for this product.

     Such  limits  may be  waived,  however,  on a case by case basis if it is
determined,  based on compensating factors, that an underwriting  exception is
warranted.  Compensating  factors may include stable  employment,  time in the
same residence, cash reserves and savings.

                          SERVICING OF MORTGAGE LOANS

GENERAL

     The Master  Servicer will service the Mortgage  Loans in accordance  with
the  terms  set forth in the  Pooling  and  Servicing  Agreement.  The  Master
Servicer may perform any of its  obligations  under the Pooling and  Servicing
Agreement  through  one  or  more  subservicers.   Notwithstanding   any  such
subservicing  arrangement,  the Master  Servicer  will  remain  liable for its
servicing duties and obligations under the Pooling and Servicing  Agreement as
if the Master Servicer alone were servicing the Mortgage Loans.

     The information set forth in the following  section through and including
the section captioned "Delinquency Status as of _____________,  199_" has been
provided by [IndyMac].  No  representation  is made by the Depositor or any of
its affiliates as to the accuracy or completeness of any such information.

THE MASTER SERVICER

     [IndyMac,  Inc.  ("IndyMac"),  a  Delaware  corporation,  will act as the
Master  Servicer of the Mortgage  Loans  pursuant to the Pooling and Servicing
Agreement.

     As of __________,  199_,  IndyMac  provided  servicing for  approximately
$__________ million in conventional mortgages.

     The principal  executive offices of IndyMac are located at 155 North Lake
Avenue, Pasadena, California 91101.]

SERVICING AND COLLECTION PROCEDURES

     IndyMac has entered into contracts (each a "Servicer Contract") with each
Servicer to perform,  as  independent  contractors,  servicing  functions  for
IndyMac  subject  to  its  supervision.   Such  servicing   functions  include
collection and remittance of principal and interest  payments,  administration
of mortgage escrow  accounts,  collection of certain  insurance claims and, if
necessary,  foreclosure.  IndyMac may permit the  Servicers  to contract  with
subservicers to perform some or all of Servicer's  servicing duties,  but such
Servicer will not thereby be released from its obligations  under the Servicer
Contract.  IndyMac also may enter into  servicing  contracts  directly with an
affiliate of a Servicer or permit a Servicer to transfer its servicing  rights
and obligations to a third party.  In such  instances,  the affiliate or third
party,  as the case may be, will perform  servicing  functions  comparable  to
those normally  performed by the Servicer as described above, and the Servicer
will not be obligated to perform such  servicing  functions.  When used herein
with respect to servicing  obligations,  the term  Servicer  includes any such
affiliate or third party.  IndyMac may perform certain  supervisory  functions
with  respect to servicing  by the  Servicers  directly or through an agent or
independent contractor and will be responsible for administering and servicing
the Mortgage Loans  pursuant to the Agreement.  On or before the Closing Date,
IndyMac will  establish one or more accounts (the  "Collection  Account") into
which each Servicer will remit  collections  on the mortgage loans serviced by
it (net of its related servicing compensation). For purposes of the Agreement,
IndyMac, as Master Servicer,  will be deemed to have received any amounts with
respect to the Mortgage  Loans that are received by a Servicer  regardless  of
whether  such  amounts are  remitted by the  Servicer to IndyMac.  IndyMac has
reserved the right to remove the Servicer  servicing  any Mortgage Loan at any
time and will exercise that right if IndyMac  considers  such removal to be in
the best interest of the Certificateholders. In the event that IndyMac removes
a Servicer,  IndyMac will continue to be responsible for servicing the related
Mortgage Loans.

   
FORECLOSURE AND DELINQUENCY [AND LOSS] EXPERIENCE
    

     The following  table  summarizes the  delinquency  experience of subprime
loans  master  serviced  by  IndyMac.  A  mortgage  loan is  characterized  as
delinquent  if the  borrower  has not paid the minimum  payment due by the due
date.  The table below  excludes  mortgage loans where the mortgage loan is in
foreclosure  or the borrower has filed for  bankruptcy.  Since  IndyMac  began
master  servicing  subprime  mortgage  loans in April  1995,  the  delinquency
percentages  may be affected by the size and relative lack of seasoning of the
servicing  portfolio  because  many of such  loans were not  outstanding  long
enough to give rise to some or all of the periods of delinquency  indicated in
the chart below.  Accordingly,  the information  should not be considered as a
basis for assessing the  likelihood,  amount,  or severity of  delinquency  or
losses  on the  Mortgage  Loans,  and no  assurances  can be  given  that  the
foreclosure  experience presented in the second paragraph below the table will
be indicative of such experience on the Mortgage Loans.

<TABLE>
<CAPTION>
                                                                     -----------------------------------
                                                                              AT DECEMBER 31,
                                                                     -----------------------------------

                                                                     -----  ------  -----  ------ ------
<S>                                                                 <C>    <C>     <C>    <C>    <C>

Delinquent Mortgage Loans and Pending Foreclosures at Period
end(1):

    30-59 days....................................................      %       %      %       %      %
    60-89 days....................................................
    90 days or more (excluding pending foreclosures)..............
                                                                     -----  ------  -----  ------ ------
      Total of delinquencies                                            %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
Foreclosures pending..............................................      %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
Total delinquencies and foreclosures pending......................      %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
   
[Net Gains/(Losses) on liquidated loans                              $      $       $      $      $
                                                                     =====  ======  =====  ====== ======
[Percentage of Net Gains/(Losses) on liquidated loans(2)                %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
[Percentage of Net Gains/(Losses) on liquidated loans                   %       %      %       %      %
(based on average outstanding principal balance)
                                                                     =====  ======  =====  ====== ======
    
- ------------------------------------------------------------------
</TABLE>

(1)   As a percentage of the total number of loans master serviced.

   
(2)   Based upon the total outstanding principal balance at the
      end of the indicated period.
    

     Delinquencies  are reported on a contractual  basis. As of _____________,
199_,  __________  mortgage  loans  with an  aggregate  principal  balance  of
$______________  were in  foreclosure  and,  there were  ___________  loans in
bankruptcy with a combined loan balance of $______________.

     [Over the last several years,  there has been a general  deterioration of
the real estate market and  weakening  economy in many regions of the country,
including __________.  The general deterioration of the real estate market has
been reflected in increases in  delinquencies of loans secured by real estate,
slower  absorption rates of real estate into the market and lower sales prices
for real estate.  The general  weakening of the economy has been  reflected in
decreases in the financial strength of borrowers and decreases in the value of
collateral  serving as  security  for  loans.  If the real  estate  market and
economy   continue  to  decline,   IndyMac  may   experience  an  increase  in
delinquencies  on the loans it  services  and higher net losses on  liquidated
loans.]

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     [The Master  Servicer will be paid a monthly fee from interest  collected
with respect to each Mortgage Loan (as well as from any  liquidation  proceeds
from a  Liquidated  Mortgage  Loan that are  applied  to  accrued  and  unpaid
interest)  equal  to  one-twelfth  of the  Stated  Principal  Balance  thereof
multiplied by the Servicing Fee Rate (such product,  the "Servicing Fee"). The
Servicing Fee Rate for each Mortgage Loan will equal ________% per annum.  The
amount of the monthly  Servicing Fee is subject to adjustment  with respect to
prepaid  Mortgage Loans,  as described  herein under  "--Adjustment  to Master
Servicing Fee in Connection with Certain Prepaid  Mortgage  Loans." The Master
Servicer is also entitled to receive,  as additional  servicing  compensation,
amounts in respect of  interest  paid on  Principal  Prepayments  (as  defined
below) received from the 2nd day through the 15th day of a month  ("Prepayment
Interest  Excess"),   all  late  payment  fees,  assumption  fees,  prepayment
penalties  and other  similar  charges and all  reinvestment  income earned on
amounts on deposit in the Certificate  Account and Distribution  Account.  The
Master Servicer is obligated to pay certain ongoing  expenses  associated with
the  Mortgage  Loans  and  incurred  by the  Trustee  in  connection  with its
responsibilities under the Pooling and Servicing Agreement.]

ADJUSTMENT TO MASTER SERVICING FEE IN CONNECTION WITH
CERTAIN PREPAID MORTGAGE LOANS

     [When a borrower  prepays a Mortgage Loan between Due Dates, the borrower
is  required  to pay  interest  on the  amount  prepaid  only  to the  date of
prepayment and not thereafter. Except with respect to the month of the Cut-off
Date, principal  prepayments by borrowers received by the Master Servicer from
the  first  day  through  the  fifteenth  day  of a  calendar  month  will  be
distributed to  Certificateholders  on the Distribution Date in the same month
in which such prepayments are received and,  accordingly,  no shortfall in the
amount of interest to be distributed to Certificateholders with respect to the
prepaid Mortgage Loans results. Conversely, principal prepayments by borrowers
received by the Master Servicer from the sixteenth day (or, in the case of the
first  Distribution  Date,  from the Cut-off  Date)  through the last day of a
calendar month will be distributed to  Certificateholders  on the Distribution
Date in the month following the month of receipt and, accordingly, a shortfall
in the amount of interest to be distributed to Certificateholders with respect
to such prepaid  Mortgage Loans would result.  Pursuant to the Agreement,  the
Master  Servicing  Fee for any  month  will be  reduced,  but not by more than
[_____] of such Master Servicing Fee, by an amount  sufficient to pass through
to  Certificateholders  the full  amount of  interest  to which  they would be
entitled  in  respect  of each  such  prepaid  Mortgage  Loan  on the  related
Distribution Date. If shortfalls in interest as a result of prepayments in any
Prepayment  Period exceed an amount equal to one-half of the Master  Servicing
Fee otherwise payable on the related Distribution Date, the amount of interest
available  to be  distributed  to  Certificateholders  will be  reduced by the
amount of such  excess.  See  "Description  of the  Certificates  -- Interest"
herein.]

ADVANCES

     Subject  to the  following  limitations,  the  Master  Servicer  will  be
required to advance  prior to each  Distribution  Date,  from its own funds or
funds in the  Certificate  Account that do not constitute  Available Funds for
such  Distribution  Date,  an amount  equal to the  aggregate  of  payments of
[principal  and interest] on the Mortgage  Loans (net of the Master  Servicing
Fee with respect to the related  Mortgage Loans) which were due on the related
Due Date and which were delinquent on the related Determination Date, together
with an amount  equivalent  to interest on each  Mortgage Loan as to which the
related  Mortgaged  Property  has been  acquired  by the  Trust  Fund  through
foreclosure or deed-in-lieu of foreclosure ("REO Property") (any such advance,
an "Advance").

     Advances are  intended to maintain a regular flow of scheduled  [interest
and principal payments] on the Certificates rather than to guarantee or insure
against losses. The Master Servicer is obligated to make Advances with respect
to delinquent  [payments of principal of or interest] on each Mortgage Loan to
the extent that such Advances  are, in its  reasonable  judgment,  recoverable
from future  payments and  collections  or  insurance  payments or proceeds of
liquidation of the related Mortgage Loan. If the Master Servicer determines on
any Determination Date to make an Advance,  such Advance will be included with
the distribution to  Certificateholders  on the related Distribution Date. Any
failure  by the Master  Servicer  to make an  Advance  as  required  under the
Agreement with respect to the Certificates will constitute an Event of Default
thereunder, in which case the Trustee or the successor master servicer will be
obligated  to make any  such  Advance,  in  accordance  with the  terms of the
Agreement.

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

     The  Certificates  will be issued  pursuant to the  Agreement.  Set forth
below are summaries of the specific terms and provisions pursuant to which the
Certificates  will be issued.  The  following  summaries  do not purport to be
complete and are subject to, and are qualified in their  entirety by reference
to, the provisions of the Agreement.  When particular provisions or terms used
in the Agreement are referred to, the actual provisions (including definitions
of terms) are incorporated by reference.

     The Mortgage Pass-Through Certificates,  Series 199_ - __ will consist of
the  Class A- , Class  ___ , Class  PO,  Class X and  Class  A-R  Certificates
(collectively,  the  "Senior  Certificates")  and the Class B- , Class ___ and
Class ____ Certificates (collectively,  the "Subordinated Certificates").  The
Senior Certificates and Subordinated Certificates are collectively referred to
herein as the  "Certificates."  Only the Classes of Certificates listed on the
cover page  hereof  (collectively,  the  "Offered  Certificates")  are offered
hereby.  The Classes of Offered  Certificates will have the respective initial
Class  Certificate  Balances  or  initial  Notional  Amounts  (subject  to the
permitted variance) and Pass-Through Rates set forth or described on the cover
hereof.

     The Class  Certificate  Balance  of any Class of  Certificates  as of any
Distribution Date is the initial Class Certificate Balance thereof (A) reduced
by  the  sum  of  (i)  all  amounts  previously   distributed  to  holders  of
Certificates  of such  Class as  payments  of  principal,  (ii) the  amount of
Realized Losses (including Excess Losses) allocated to such Class and (iii) in
the case of any Class of Subordinated  Certificates,  any amounts allocated to
such  Class in  reduction  of its Class  Certificate  Balance  in  respect  of
payments of Class PO Deferred Amounts,  as described below under "--Allocation
of  Losses".  In  addition,  the  Class  Certificate  Balance  of the Class of
Subordinated  Certificates  then outstanding with the highest  numerical Class
designation  will be reduced if and to the extent  that the  aggregate  of the
Class  Certificate  Balances of all  Classes of  Certificates,  following  all
distributions  and the allocation of Realized  Losses on a Distribution  Date,
exceeds the Pool  Principal  Balance as of the Due Date occurring in the month
of such  Distribution  Date.  The  Notional  Amount  Certificates  do not have
principal  balances  and are not entitled to any  distributions  in respect of
principal of the Mortgage Loans.

     The Notional Amount of the Class X Certificates for any Distribution Date
will be  equal  to the  aggregate  of the  Stated  Principal  Balances  of the
Non-Discount  Mortgage  Loans with  respect  to such  Distribution  Date.  The
initial  Notional  Amount  of the  Class X  Certificates  will be equal to the
aggregate of the Stated Principal  Balance of the Non-Discount  Mortgage Loans
as of the Cut-off Date.

     The Senior  Certificates will have an initial aggregate principal balance
of  approximately  $_____  and  will  evidence  in the  aggregate  an  initial
beneficial  ownership  interest of approximately  ____% in the Trust Fund. The
Class B- , Class B- , Class B- , Class B- , Class B- and Class B- Certificates
will each evidence in the aggregate an initial  beneficial  ownership interest
of approximately  ___%,___%,___%,  ___%,___%, and ___%,  respectively,  in the
Trust Fund.

     The Book-Entry Certificates will be issuable in book-entry form only. The
Physical  Certificates will be issued in fully registered  certificated  form.
The Physical  Certificates (other than Class A-R Certificates)  offered hereby
will be issued  in  minimum  dollar  denominations  of  $25,000  and  integral
multiples of $1,000 in excess thereof. A single Certificate of each such Class
may be issued in an  amount  different  than  described  above.  The Class A-R
Certificates  will be  issued as a single  Certificate  in a  denomination  of
$1,000.

BOOK-ENTRY CERTIFICATES

     Each  Class of  Book-Entry  Certificates  will be  issued  in one or more
certificates  which equal the aggregate initial Class  Certificate  Balance of
each such  Class of  Certificates  and which  will be held by a nominee of The
Depository Trust Company (together with any successor  depository  selected by
the  Depositor,  the  "Depository").  Beneficial  interests in the  Book-Entry
Certificates  will be held  indirectly  by  investors  through the  book-entry
facilities of the  Depository,  as described  herein.  Investors may hold such
beneficial interests in the Book-Entry  Certificates in minimum  denominations
representing an original principal amount of $25,000 and integral multiples of
$1,000  in  excess   thereof.   One  investor  of  each  Class  of  Book-Entry
Certificates  may hold a beneficial  interest  therein that is not an integral
multiple of $1,000. The Depositor has been informed by the Depository that its
nominee will be CEDE & Co. ("CEDE").  Accordingly,  CEDE is expected to be the
holder of record of the  Book-Entry  Certificates.  Except as described in the
Prospectus under "Description of the Certificates -- Book-Entry Certificates,"
no person acquiring a Book-Entry Certificate (each, a "beneficial owner") will
be entitled to receive a physical certificate representing such Certificate (a
"Definitive Certificate").

     Unless and until Definitive  Certificates  are issued,  it is anticipated
that the only "Certificateholder" of the Book-Entry Certificates will be CEDE,
as nominee of the Depository. Beneficial owners of the Book-Entry Certificates
will  not be  Certificateholders,  as that  term  is  used  in the  Agreement.
Beneficial   owners   are  only   permitted   to   exercise   the   rights  of
Certificateholders   indirectly  through  Financial   Intermediaries  and  the
Depository.  Monthly and annual reports on the Trust Fund provided to CEDE, as
nominee of the  Depository,  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
Depository accounts the Book-Entry  Certificates of such beneficial owners are
credited.

     For  a  description  of  the  procedures   generally  applicable  to  the
Book-Entry  Certificates,  see  "Description  of the  Securities -- Book-Entry
Registration of Securities" in the Prospectus.

PAYMENTS ON MORTGAGE LOANS; ACCOUNTS

     On or prior to the Closing Date,  the Master  Servicer will  establish an
account (the "Certificate Account"), which will be maintained in trust for the
benefit of the  Certificateholders.  Funds credited to the Certificate Account
may be  invested  for the  benefit  and at the risk of the Master  Servicer in
Permitted  Investments,  as defined in the  Agreement,  that are  scheduled to
mature on or prior to the business day preceding the next  Distribution  Date.
On or prior to the business day immediately  preceding each Distribution Date,
the Master Servicer will withdraw from the  Certificate  Account the amount of
Available   Funds  and  will  deposit  such  Available  Funds  in  an  account
established   and   maintained   with   the   Trustee   on   behalf   of   the
Certificateholders (the "Distribution Account").

DISTRIBUTIONS

     Distributions on the Certificates will be made by the Trustee on the __th
day of each month, or if such day is not a business day, on the first business
day thereafter,  commencing in ____ 199_ (each, a "Distribution Date"), to the
persons  in whose  names  such  Certificates  are  registered  at the close of
business on the last  business  day of the month  preceding  the month of such
Distribution Date (the "Record Date").

     Distributions on each  Distribution  Date will be made by check mailed to
the  address of the person  entitled  thereto as it appears on the  applicable
certificate register or, in the case of a Certificateholder  who holds 100% of
a Class of Certificates or who holds  Certificates  with an aggregate  initial
Certificate  Balance  of  $1,000,000  or more or who  holds an  Interest  Only
Certificate  and who has so notified the Trustee in writing in accordance with
the Agreement,  by wire transfer in immediately available funds to the account
of such  Certificateholder  at a bank or other depository  institution  having
appropriate  wire  transfer  facilities;  provided,  however,  that the  final
distribution  in  retirement  of the  Certificates  will  be  made  only  upon
presentment  and surrender of such  Certificates at the Corporate Trust Office
of the Trustee.

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES

     As  more  fully  described  herein,  distributions  will  be made on each
Distribution Date from Available Funds in the following order of priority: (i)
to interest on each  interest  bearing Class of Senior  Certificates;  (ii) to
principal  on the  Classes of Senior  Certificates  then  entitled  to receive
distributions  of principal,  in the order and subject to the  priorities  set
forth herein under " -- Principal," in each case in an aggregate  amount up to
the maximum  amount of  principal  to be  distributed  on such Classes on such
Distribution  Date; (iii) to any Class PO Deferred Amounts with respect to the
Class  PO  Certificates,  but  only  from  amounts  that  would  otherwise  be
distributed  on  such  Distribution  Date  as  principal  of the  Subordinated
Certificates;  and (iv) to  interest  on and then  principal  of each Class of
Subordinated Certificates, in the order of their numerical Class designations,
beginning  with the  Class  ____  Certificates,  in each case  subject  to the
limitations  set  forth  herein  under  "Description  of the  Certificates  --
Principal."

     "Available  Funds" with respect to any Distribution Date will be equal to
the sum of (i) all  scheduled  installments  of  interest  (net of the related
Expense  Fees) and  principal  due on the Due Date in the month in which  such
Distribution Date occurs and received prior to the related Determination Date,
together with any Advances in respect [thereof [in respect of interest]]; (ii)
all proceeds of any primary mortgage guaranty insurance policies and any other
insurance  policies  with  respect to the Mortgage  Loans,  to the extent such
proceeds are not applied to the restoration of the related Mortgaged  Property
or released to the Mortgagor in accordance with the Master  Servicer's  normal
servicing procedures  (collectively,  "Insurance Proceeds") and all other cash
amounts  received and retained in connection with the liquidation of defaulted
Mortgage Loans, by foreclosure or otherwise  ("Liquidation  Proceeds")  during
the calendar  month  preceding  the month of such  Distribution  Date (in each
case, net of unreimbursed  expenses  incurred in connection with a liquidation
or foreclosure and unreimbursed  Advances,  if any); (iii) all partial or full
prepayments received during the month preceding the month of such Distribution
Date; and (iv) amounts received with respect to such  Distribution Date as the
Substitution  Adjustment  Amount or  purchase  price in  respect  of a Deleted
Mortgage  Loan  or a  Mortgage  Loan  repurchased  by the  Seller  as of  such
Distribution Date, reduced by amounts in reimbursement for Advances previously
made and other  amounts  as to which the Master  Servicer  is  entitled  to be
reimbursed from the Certificate Account pursuant to the Agreement.

INTEREST

     The Classes of Offered Certificates will have the respective Pass-Through
Rates set forth or described on the cover hereof.

     The  Pass-Through  Rate for the Class X Certificates for any Distribution
Date will be equal to the excess of (a) the average of the Net Mortgage  Rates
of the  Non-Discount  Mortgage  Loans,  weighted  on the  basis of the  Stated
Principal Balances thereof,  over (b)___% per annum. The Pass-Through Rate for
the Class X  Certificates  for the first  Distribution  Date is expected to be
approximately  ___% per annum. The Net Mortgage Rate for each Mortgage Loan is
the Mortgage Rate thereof less the Expense Fee Rate for such Mortgage Loan.

     On each  Distribution  Date, to the extent of funds  available  therefor,
each  interest  bearing Class of  Certificates  will be entitled to receive an
amount   allocable  to  interest  (as  to  each  such  Class,   the  "Interest
Distribution Amount") with respect to the related Interest Accrual Period. The
Interest  Distribution  Amount for any interest bearing Class will be equal to
the sum of (i)  interest at the  applicable  Pass-Through  Rate on the related
Class Certificate Balance or Notional Amount, as the case may be, and (ii) the
sum of the amounts,  if any, by which the amount described in clause (i) above
on each prior  Distribution  Date exceeded the amount actually  distributed as
interest on such prior  Distribution  Dates and not  subsequently  distributed
("Unpaid  Interest  Amounts").  The Class PO  Certificates  are Principal Only
Certificates and will not bear interest.

     With respect to each Distribution Date, the "Interest Accrual Period" for
each  interest  bearing  Class  of  Certificates  will be the  calendar  month
preceding the month of such Distribution Date.

     The interest  entitlement  described above for each Class of Certificates
for any  Distribution  Date will be  reduced  by the  amount of "Net  Interest
Shortfalls" for such Distribution Date. With respect to any Distribution Date,
the "Net Interest Shortfall" is equal to (i) the amount of interest that would
otherwise  have been  received  with respect to any Mortgage Loan that was the
subject of (x) a Relief Act  Reduction  or (y) a Special  Hazard  Loss,  Fraud
Loss, Debt Service Reduction or Deficient  Valuation,  after the exhaustion of
the respective  amounts of coverage provided by the Subordinated  Certificates
for such types of losses and (ii) any Net Prepayment  Interest Shortfalls with
respect to such Distribution  Date. A "Relief Act Reduction" is a reduction in
the amount of monthly  interest  payment on a Mortgage  Loan  pursuant  to the
Soldiers' and Sailors' Civil Relief Act of 1940. See "Certain Legal Aspects of
the Loans -- Soldiers' and Sailors' Civil Relief Act" in the Prospectus.  With
respect to any Distribution Date, a "Net Prepayment Interest Shortfall" is the
amount by which the aggregate of  Prepayment  Interest  Shortfalls  during the
calendar  month  preceding  the month of such  Distribution  Date  exceeds the
aggregate amount payable on such  Distribution  Date by the Master Servicer as
described under "Servicing of Mortgage Loans -- Adjustment to Master Servicing
Fee in Connection with Certain Prepaid Mortgage Loans." A "Prepayment Interest
Shortfall"  is the amount by which  interest  paid by a borrower in connection
with a prepayment  of  principal  on a Mortgage  Loan is less than one month's
interest at the related Mortgage Rate on the Stated Principal  Balance of such
Mortgage Loan. Each Class' pro rata share of such Net Interest Shortfalls will
be based on the  amount of  interest  such  Class  otherwise  would  have been
entitled to receive on such Distribution Date.

     Accrued  interest  to be  distributed  on any  Distribution  Date will be
calculated, in the case of each interest bearing Class of Certificates, on the
basis  of the  related  Class  Certificate  Balance  or  Notional  Amount,  as
applicable,  immediately  prior to such  Distribution  Date.  Interest will be
calculated  and  payable on the basis of a 360-day  year  divided  into twelve
30-day months.

     In the event that, on a particular  Distribution Date, Available Funds in
the  Certificate  Account  applied  in the order  described  above  under " --
Priority of  Distributions  Among  Certificates"  are not sufficient to make a
full distribution of the interest  entitlement on the  Certificates,  interest
will be distributed on each Class of  Certificates  of equal priority based on
the amount of interest each such Class would  otherwise  have been entitled to
receive in the absence of such  shortfall.  Any Unpaid Interest Amount will be
carried  forward  and  added  to the  amount  holders  of each  such  Class of
Certificates will be entitled to receive on the next Distribution Date. Such a
shortfall could occur,  for example,  if losses realized on the Mortgage Loans
were exceptionally high or were concentrated in a particular month. Any Unpaid
Interest Amount so carried forward will not bear interest.

PRINCIPAL

     GENERAL.  All payments and other amounts received in respect of principal
of the Mortgage  Loans will be allocated  between (i) the Senior  Certificates
(other than the Notional Amount  Certificates  and the Class PO  Certificates)
and the Subordinated Certificates and (ii) the Class PO Certificates,  in each
case  based  on  the  applicable  Non-PO  Percentage  and  the  applicable  PO
Percentage, respectively, of such amounts.

     The  Non-PO  Percentage  with  respect  to any  Mortgage  Loan with a Net
Mortgage  Rate  ("NMR") less than ___% (each such  Mortgage  Loan, a "Discount
Mortgage Loan") will be equal to NMR/___%.  The Non-PO Percentage with respect
to any Mortgage  Loan with a Net  Mortgage  Rate equal to or greater than ___%
(each such Mortgage Loan, a "Non-Discount Mortgage Loan") will be 100%. The PO
Percentage with respect to any Discount Mortgage Loan will be equal to (___% -
NMR)/___%.  The PO Percentage with respect to any  Non-Discount  Mortgage Loan
will be 0%.

     NON-PO FORMULA PRINCIPAL  AMOUNT.  On each Distribution  Date, the Non-PO
Formula  Principal  Amount  will be  distributed  as  principal  of the Senior
Certificates  (other than the Notional  Amount  Certificates  and the Class PO
Certificates) and the Subordinated  Certificates,  to the extent of the amount
available  from  Available  Funds for the  distribution  of  principal on such
respective Classes, as described below.

     The Non-PO Formula  Principal Amount for any Distribution Date will equal
the sum of the  applicable  Non-PO  Percentage of (a) all monthly  payments of
principal due on each Mortgage Loan on the related Due Date, (b) the principal
portion of the purchase  price of each Mortgage Loan that was  repurchased  by
the Seller or another person pursuant to the Agreement as of such Distribution
Date, (c) the  Substitution  Adjustment  Amount in connection with any Deleted
Mortgage  Loan  received  with  respect  to such  Distribution  Date,  (d) any
Insurance  Proceeds  or  Liquidation   Proceeds  allocable  to  recoveries  of
principal  of  Mortgage  Loans  that  are not yet  Liquidated  Mortgage  Loans
received  during the calendar month  preceding the month of such  Distribution
Date, (e) with respect to each Mortgage Loan that became a Liquidated Mortgage
Loan during the calendar month preceding the month of such Distribution  Date,
the amount of the Liquidation  Proceeds  allocable to principal  received with
respect  to such  Mortgage  Loan  and  (f)  all  partial  and  full  principal
prepayments by borrowers received during the related Prepayment Period.

     SENIOR PRINCIPAL  DISTRIBUTION AMOUNT. On each Distribution Date prior to
the Senior Credit Support Depletion Date, the Non-PO Formula Principal Amount,
up to  the  amount  of the  Senior  Principal  Distribution  Amount  for  such
Distribution  Date, will be distributed as principal of the following  Classes
of Senior Certificates in the following order of priority:

     (i) to the Class A-R  Certificates  until the Class  Certificate  Balance
  thereof has been reduced to zero;

     (ii) concurrently,  to the Class ____ and Class _____  Certificates,  pro
  rata based on their respective Class Certificate  Balances,  until the Class
  Certificate Balances thereof have been reduced to zero;

     (iii) sequentially, to the Class ___ and Class ____ Certificates, in that
  order,  until the respective  Class  Certificate  Balances thereof have been
  reduced to zero;

     (iv) sequentially, to the Class ____ and Class ____ Certificates, in that
  order,  until the respective  Class  Certificate  Balances thereof have been
  reduced to zero; and

     (v) to the Class ____ Certificates  until the Class  Certificate  Balance
  thereof has been reduced to zero.

     Notwithstanding the foregoing, on each Distribution Date on and after the
Senior Credit Support Depletion Date, the Non-PO Formula Principal Amount will
be   distributed,   concurrently   as  principal  of  the  Classes  of  Senior
Certificates  (other than the Notional  Amount  Certificates  and the Class PO
Certificates), pro rata, in accordance with their respective Class Certificate
Balances immediately prior to such Distribution Date.

     The Senior Credit  Support  Depletion Date is the date on which the Class
Certificate  Balance  of each  Class  of  Subordinated  Certificates  has been
reduced to zero.

     The Senior Principal  Distribution  Amount for any Distribution Date will
equal the sum of (i) the Senior Percentage of the applicable Non-PO Percentage
of all amounts  described  in clauses (a)  through  (d) of the  definition  of
"Non-PO  Formula  Principal  Amount"  for such  Distribution  Date,  (ii) with
respect to each  Mortgage  Loan that became a Liquidated  Mortgage Loan during
the calendar month preceding the month of such  Distribution  Date, the lesser
of (x) the Senior Percentage of the applicable Non-PO Percentage of the Stated
Principal  Balance  of such  Mortgage  Loan  and  (y)  either  (A) the  Senior
Prepayment  Percentage or (B) if an Excess Loss was sustained  with respect to
such Liquidated Mortgage Loan during such preceding calendar month, the Senior
Percentage  of  the  applicable   Non-PO  Percentage  of  the  amount  of  the
Liquidation  Proceeds  allocable  to principal  received  with respect to such
Mortgage  Loan, and (iii) the Senior  Prepayment  Percentage of the applicable
Non-PO  Percentage  of amounts  described in clause (f) of the  definition  of
"Non-PO  Formula  Principal  Amount"  for such  Distribution  Date;  provided,
however,  that if a Bankruptcy  Loss that is an Excess Loss is sustained  with
respect to a Mortgage Loan that is not a Liquidated  Mortgage Loan, the Senior
Principal Distribution Amount will be reduced on the related Distribution Date
by the Senior  Percentage of the applicable Non-PO Percentage of the principal
portion of such Bankruptcy Loss.

     "Stated  Principal  Balance"  means as to any Mortgage Loan and Due Date,
the unpaid  principal  balance of such  Mortgage  Loan as of such Due Date, as
specified in the  amortization  schedule at the time relating  thereto (before
any  adjustment to such  amortization  schedule by reason of any moratorium or
similar waiver or grace period),  after giving effect to any previous  partial
prepayments and Liquidation  Proceeds received and to the payment of principal
due on such Due Date and  irrespective  of any  delinquency  in payment by the
related Mortgagor. The Pool Principal Balance with respect to any Distribution
Date equals the  aggregate  of the Stated  Principal  Balances of the Mortgage
Loans  outstanding  on the Due Date in the month  preceding  the month of such
Distribution Date.

     The  Senior  Percentage  for  any  Distribution  Date  is the  percentage
equivalent  of a fraction the numerator of which is the aggregate of the Class
Certificate  Balances  of each Class of Senior  Certificates  (other  than the
Class PO Certificates)  immediately  prior to such date and the denominator of
which is the  aggregate  of the Class  Certificate  Balances of all Classes of
Certificates, other than the Class PO Certificates,  immediately prior to such
date.

     The Senior  Prepayment  Percentage  for any  Distribution  Date occurring
during  the ____ years  beginning  on the first  Distribution  Date will equal
100%.  Thereafter,  the Senior Prepayment Percentage will, except as described
below,  be  subject  to  gradual  reduction  as  described  in  the  following
paragraph. This disproportionate allocation of certain unscheduled payments in
respect of principal will have the effect of accelerating  the amortization of
the Senior Certificates which receive these unscheduled  payments of principal
(other  than the Class PO  Certificates)  while,  in the  absence of  Realized
Losses, increasing the interest in the Pool Principal Balance evidenced by the
Subordinated   Certificates.   Increasing  the  respective   interest  of  the
Subordinated  Certificates  relative  to that of the  Senior  Certificates  is
intended to preserve the  availability  of the  subordination  provided by the
Subordinated Certificates.

     The Senior  Prepayment  Percentage for any Distribution Date occurring on
or after  the _____  anniversary  of the  first  Distribution  Date will be as
follows:  for any Distribution  Date in the _____ year thereafter,  the Senior
Percentage plus __% of the Subordinated Percentage for such Distribution Date;
for any Distribution Date in the ______ year thereafter, the Senior Percentage
plus __% of the Subordinated  Percentage for such  Distribution  Date; for any
Distribution Date in the _____ year thereafter, the Senior Percentage plus __%
of  the  Subordinated   Percentage  for  such   Distribution   Date;  for  any
Distribution  Date in the ______ year thereafter,  the Senior  Percentage plus
__% of the  Subordinated  Percentage for such  Distribution  Date; and for any
Distribution Date thereafter, the Senior Percentage for such Distribution Date
(unless  on any of the  foregoing  Distribution  Dates the  Senior  Percentage
exceeds the initial  Senior  Percentage,  in which case the Senior  Prepayment
Percentage   for  such   Distribution   Date  will  once  again  equal  100%).
Notwithstanding the foregoing, no decrease in the Senior Prepayment Percentage
will occur if (i) the  outstanding  principal  balance of all  Mortgage  Loans
delinquent __ days or more (averaged over the preceding  _________ period), as
a  percentage  of  the  aggregate   principal   balance  of  the  Subordinated
Certificates  (averaged over the preceding  _________ period),  is equal to or
greater  than __%, or (ii)  cumulative  Realized  Losses  with  respect to the
Mortgage Loans exceed (a) with respect to the  Distribution  Date on the _____
anniversary  of the  first  Distribution  Date,  __% of the  aggregate  of the
principal  balances of the  Subordinated  Certificates  as of the Cut-off Date
(the  "Original  Subordinated  Principal  Balance"),  (b) with  respect to the
Distribution Date on the _____ anniversary of the first Distribution Date, __%
of the  Original  Subordinated  Principal  Balance,  (c) with  respect  to the
Distribution Date on the _______  anniversary of the first  Distribution Date,
__% of the Original  Subordinated  Principal Balance,  (d) with respect to the
Distribution Date on the ______  anniversary of the first  Distribution  Date,
__% of the Original  Subordinated  Principal Balance,  and (e) with respect to
the Distribution Date on the _____ anniversary of the first Distribution Date,
__%  of  the  Original   Subordinated   Principal  Balance.  The  Subordinated
Prepayment  Percentage as of any  Distribution  Date will be calculated as the
difference between 100% and the Senior Prepayment Percentage for such date.

     If on any  Distribution  Date  the  allocation  to the  Class  of  Senior
Certificates  then entitled to  distributions of principal of full and partial
principal prepayments and other amounts in the percentage required above would
reduce the outstanding Class Certificate Balance of such Class below zero, the
distribution to such Class of Certificates of the Senior Prepayment Percentage
of such amounts for such  Distribution  Date will be limited to the percentage
necessary to reduce the related Class Certificate Balance to zero.

     SUBORDINATED PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date, to
the extent of Available Funds therefor,  the Non-PO Formula  Principal Amount,
up to the amount of the Subordinated  Principal  Distribution  Amount for such
Distribution  Date,  will be  distributed  as  principal  of the  Subordinated
Certificates.  Except  as  provided  in the  next  paragraph,  each  Class  of
Subordinated  Certificates  will be  entitled to receive its pro rata share of
the Subordinated  Principal Distribution Amount (based on its respective Class
Certificate  Balance), in each case to the extent of the amount available from
Available Funds for  distribution of principal.  Distributions of principal of
the  Subordinated  Certificates  will be made  sequentially  to the Classes of
Subordinated  Certificates in the order of their numerical Class designations,
beginning  with  the  Class  ___  Certificates,  until  the  respective  Class
Certificate Balances thereof are reduced to zero. The Subordinated  Percentage
for any  Distribution  Date will be calculated as the difference  between 100%
and the Senior Percentage.

     With  respect  to each  Class  of  Subordinated  Certificates,  if on any
Distribution  Date the sum of the related Class  Subordination  Percentages of
such Class and all  Classes of  Subordinated  Certificates  which have  higher
numerical Class  designations than such Class (the "Applicable  Credit Support
Percentage")  is less than the Applicable  Credit Support  Percentage for such
Class on the date of issuance of the  Certificates  (the "Original  Applicable
Credit Support Percentage"),  no distribution of partial principal prepayments
and  principal  prepayments  in full  will be made to any  such  Classes  (the
"Restricted  Classes")  and the amount of partial  principal  prepayments  and
principal  prepayments  in  full  otherwise  distributable  to the  Restricted
Classes  will  be  allocated  among  the  remaining  Classes  of  Subordinated
Certificates,   pro  rata,  based  upon  their  respective  Class  Certificate
Balances, and distributed in the sequential order described above.

     The Class Subordination  Percentage with respect to any Distribution Date
and  each  Class  of  Subordinated  Certificates,   will  equal  the  fraction
(expressed  as a percentage)  the numerator of which is the Class  Certificate
Balance of such Class of Subordinated  Certificates  immediately prior to such
Distribution  Date and the  denominator of which is the aggregate of the Class
Certificate Balances of all Classes of Certificates  immediately prior to such
Distribution Date.

     The approximate  Original  Applicable Credit Support  Percentages for the
Subordinated  Certificates  on the date of  issuance of the  Certificates  are
expected to be as follows:

Class ..............................................      %
Class ..............................................      %
Class ..............................................      %
Class ..............................................      %
Class ..............................................      %
Class ..............................................      %

     The Subordinated  Principal Distribution Amount for any Distribution Date
will equal (A) the sum of (i) the  Subordinated  Percentage of the  applicable
Non-PO  Percentage of all amounts  described in clauses (a) through (d) of the
definition of "Non-PO Formula Principal  Amount" for such  Distribution  Date,
(ii) with respect to each Mortgage Loan that became a Liquidated Mortgage Loan
during the calendar month preceding the month of such  Distribution  Date, the
applicable  Non-PO  Percentage  of  the  Liquidation   Proceeds  allocable  to
principal  received with respect to such Mortgage Loan,  after  application of
such amounts  pursuant to clause (ii) of the  definition  of Senior  Principal
Distribution  Amount,  up to the  Subordinated  Percentage  of the  applicable
Non-PO  Percentage of the Stated  Principal  Balance of such Mortgage Loan and
(iii)  the  Subordinated   Prepayment  Percentage  of  the  applicable  Non-PO
Percentage of the amounts described in clause (f) of the definition of "Non-PO
Formula Principal Amount" for such Distribution Date reduced by (B) the amount
of any  payments  in  respect  of Class PO  Deferred  Amounts  on the  related
Distribution Date.

     RESIDUAL CERTIFICATES. The Class A-R Certificates will remain outstanding
for so long as the Trust Fund shall exist,  whether or not they are  receiving
current  distributions of principal or interest.  In addition to distributions
of interest and principal as described above, on each  Distribution  Date, the
holders  of the  Class  A-R  Certificates  will be  entitled  to  receive  any
Available  Funds  remaining  after  payment of interest  and  principal on the
Senior Certificates and Class PO Deferred Amounts on the Class PO Certificates
and interest  and  principal on the  Subordinated  Certificates,  as described
above.  It is not  anticipated  that  there  will be any  significant  amounts
remaining for any such distribution.

     CLASS  PO  PRINCIPAL  DISTRIBUTION  AMOUNT.  On each  Distribution  Date,
distributions  of  principal of the Class PO  Certificates  will be made in an
amount (the "Class PO Principal  Distribution  Amount") equal to the lesser of
(x) the PO Formula  Principal  Amount for such  Distribution  Date and (y) the
product of (i) Available Funds remaining after distribution of interest on the
Senior  Certificates  and (ii) a fraction,  the  numerator  of which is the PO
Formula  Principal  Amount and the  denominator  of which is the sum of the PO
Formula Principal Amount and the Senior Principal Distribution Amount.

     If the Class PO Principal  Distribution  Amount on a Distribution Date is
calculated as provided in clause (y) above, principal distributions to holders
of the Senior  Certificates  (other than the Class PO Certificates) will be in
an  amount  equal  to the  product  of (i)  Available  Funds  remaining  after
distribution of interest on the Senior  Certificates and (ii) a fraction,  the
numerator  of  which  is the  Senior  Principal  Distribution  Amount  and the
denominator of which is the sum of the Senior  Principal  Distribution  Amount
and the PO Formula Principal Amount.

     The PO Formula  Principal Amount for any Distribution Date will equal the
sum of the  applicable PO Percentage of (a) all monthly  payments of principal
due on each Mortgage Loan on the related Due Date,  (b) the principal  portion
of the purchase price of each Mortgage Loan that was repurchased by the Seller
or another person pursuant to the Agreement as of such Distribution  Date, (c)
the  Substitution  Adjustment  Amount in connection with any Deleted  Mortgage
Loan  received  with  respect to such  Distribution  Date,  (d) any  Insurance
Proceeds or  Liquidation  Proceeds  allocable  to  recoveries  of principal of
Mortgage Loans that are not yet Liquidated  Mortgage Loans received during the
calendar month preceding the month of such Distribution Date, (e) with respect
to each  Mortgage  Loan that  became a  Liquidated  Mortgage  Loan  during the
calendar month  preceding the month of such  Distribution  Date, the amount of
Liquidation  Proceeds  allocable  to principal  received  with respect to such
Mortgage Loan and (f) all partial and full principal  prepayments by borrowers
received during the related Prepayment Period;  provided,  however,  that if a
Bankruptcy Loss that is an Excess Loss is sustained with respect to a Discount
Mortgage Loan that is not a Liquidated Mortgage Loan, the PO Formula Principal
Amount will be reduced on the related  Distribution  Date by the applicable PO
Percentage of the principal portion of such Bankruptcy Loss.

ALLOCATION OF LOSSES

     On each  Distribution  Date, the applicable PO Percentage of any Realized
Loss, including any Excess Loss, on a Discount Mortgage Loan will be allocated
to the Class PO Certificates  until the Class  Certificate  Balance thereof is
reduced to zero.  The amount of any such Realized  Loss,  other than an Excess
Loss,  allocated on or prior to the Senior Credit Support  Depletion Date will
be treated as a Class PO Deferred Amount. To the extent funds are available on
such  Distribution  Date or on any future  Distribution Date from amounts that
would  otherwise  be  allocable  to the  Subordinated  Principal  Distribution
Amount,  Class PO Deferred  Amounts will be paid on the Class PO  Certificates
prior to  distributions  of principal on the  Subordinated  Certificates.  Any
distribution of Available Funds in respect of unpaid Class PO Deferred Amounts
will  not  further  reduce  the  Class  Certificate  Balance  of the  Class PO
Certificates.  The Class PO Deferred Amounts will not bear interest. The Class
Certificate Balance of the Class of Subordinated Certificates then outstanding
with the highest  numerical Class designation will be reduced by the amount of
any payments in respect of Class PO Deferred Amounts.  After the Senior Credit
Support Depletion Date, no new Class PO Deferred Amounts will be created.

     On each  Distribution  Date,  the  applicable  Non-PO  Percentage  of any
Realized  Loss,  other than any Excess Loss,  will be  allocated  first to the
Subordinated  Certificates,  in the  reverse  order of their  numerical  Class
designations  (beginning  with the  Class of  Subordinated  Certificates  then
outstanding with the highest numerical Class designation),  in each case until
the Class Certificate Balance of the respective Class of Certificates has been
reduced to zero, and then to the Senior  Certificates (other than the Notional
Amount  Certificates and the Class PO Certificates) pro rata, based upon their
respective Class Certificate Balances.

     On each  Distribution  Date, the applicable  Non-PO  Percentage of Excess
Losses will be  allocated  pro rata among the  Classes of Senior  Certificates
(other than the Notional Amount  Certificates  and the Class PO  Certificates)
and  the   Subordinated   Certificates   based  upon  their  respective  Class
Certificate Balances.

     Because   principal   distributions   are  paid  to  certain  Classes  of
Certificates  (other than the Class PO  Certificates)  before other Classes of
Certificates,  holders  of such  Certificates  that are  entitled  to  receive
principal later bear a greater risk of being allocated  Realized Losses on the
Mortgage Loans than holders of Classes that are entitled to receive  principal
earlier.

     Realized  Losses  allocated  to a  Class  of  Certificates  comprised  of
multiple payment Components will be allocated pro rata among the Components of
such Class of Certificates based on their respective Component Balances.

     In  general,  a  "Realized  Loss"  means,  with  respect to a  Liquidated
Mortgage Loan, the amount by which the remaining unpaid  principal  balance of
the Mortgage Loan exceeds the amount of  Liquidation  Proceeds  applied to the
principal  balance of the  related  Mortgage  Loan.  "Excess  Losses"  are (i)
Special  Hazard Losses in excess of the Special  Hazard Loss Coverage  Amount,
(ii)  Bankruptcy  Losses in excess of the Bankruptcy  Loss Coverage Amount and
(iii) Fraud Losses in excess of the Fraud Loss  Coverage  Amount.  "Bankruptcy
Losses" are losses that are  incurred as a result of Debt  Service  Reductions
and  Deficient  Valuations.  "Special  Hazard  Losses" are Realized  Losses in
respect of Special Hazard Mortgage Loans.  "Fraud Losses" are losses sustained
on a  Liquidated  Mortgage  Loan by reason of a default  arising  from  fraud,
dishonesty or  misrepresentation.  See "Credit Enhancement -- Subordination of
Certain Classes" herein.

     A "Liquidated Mortgage Loan" is a defaulted Mortgage Loan as to which the
Master Servicer has determined that all recoverable  liquidation and insurance
proceeds have been received.  A "Special Hazard Mortgage Loan" is a Liquidated
Mortgage  Loan as to  which  the  ability  to  recover  the  full  amount  due
thereunder was substantially  impaired by a hazard not insured against under a
standard hazard insurance policy of the type described in the Prospectus under
"Credit  Enhancement  --  Special  Hazard  Insurance  Policies."  See  "Credit
Enhancement -- Subordination of Certain Classes" herein.

STRUCTURING ASSUMPTIONS

     Unless  otherwise  specified,  the  information  in the  tables  in  this
Prospectus  Supplement has been prepared on the basis of the following assumed
characteristics of the Mortgage Loans and the following additional assumptions
(collectively,  the "Structuring Assumptions"): (i) the Mortgage Pool consists
of Mortgage Loans with the following characteristics:

<TABLE>
<CAPTION>

                                                                                     REMAINING
                                                              ORIGINAL TERM            TERM
                                                NET            TO MATURITY          TO MATURITY
PRINCIPAL BALANCE       MORTGAGE RATE      MORTGAGE RATE       (IN MONTHS)          (IN MONTHS)      LOAN AGE
- -----------------       -------------      -------------      -------------         -----------      --------
<S>                    <C>                <C>                <C>                   <C>              <C>

$                                   %                  %

$                                   %                  %
</TABLE>

(ii) the Mortgage Loans prepay at the specified  constant  percentages of SPA,
(iii) no defaults in the payment by Mortgagors of principal of and interest on
the Mortgage Loans are  experienced,  (iv) scheduled  payments on the Mortgage
Loans are received on the first day of each month  commencing  in the calendar
month  following  the Closing Date and are computed  prior to giving effect to
prepayments  received on the last day of the prior month,  (v) prepayments are
allocated as described  herein without  giving effect to loss and  delinquency
tests,  (vi) there are no Net Interest  Shortfalls and  prepayments  represent
prepayments in full of individual  Mortgage Loans and are received on the last
day of each month, commencing in the calendar month of the Closing Date, (vii)
the scheduled  monthly payment for each Mortgage Loan has been calculated such
that each  Mortgage  Loan will  amortize  in amounts  sufficient  to repay the
current  balance of such Mortgage  Loan by its  respective  remaining  term to
maturity,  (viii) the initial Class Certificate Balance or Notional Amount, as
applicable,  of each Class of  Certificates  is as set forth on the cover page
hereof and under  "Summary  of Terms --  Certificates  other than the  Offered
Certificates",  (ix)  interest  accrues  on each  interest  bearing  Class  of
Certificates  at the  applicable  interest  rate set forth or described on the
cover  hereof and as described  herein,  (x)  distributions  in respect of the
Certificates  are received in cash on the ____ day of each month commencing in
the calendar  month  following the Closing Date,  (xi) the closing date of the
sale of the Offered Certificates is the date set forth under "Summary of Terms
- -- Closing Date," (xii) the Seller is not required to repurchase or substitute
for any Mortgage Loan, (xiii) the Master Servicer does not exercise the option
to repurchase the Mortgage Loans described herein under " -- Optional Purchase
of  Defaulted  Loans"  and " --  Optional  Termination"  and (xiv) no Class of
Certificates  becomes a Restricted Class. While it is assumed that each of the
Mortgage Loans prepays at the specified  constant  percentages of SPA, this is
not  likely to be the case.  Moreover,  discrepancies  may exist  between  the
characteristics  of the actual  Mortgage  Loans which will be delivered to the
Trustee and characteristics of the Mortgage Loans used in preparing the tables
herein.

     Prepayments  of  mortgage  loans  commonly  are  measured  relative  to a
prepayment standard or model. The model used in this Prospectus  Supplement is
the Standard Prepayment  Assumption ("SPA"),  which represents an assumed rate
of prepayment each month of the then outstanding  principal  balance of a pool
of new  mortgage  loans.  SPA  does not  purport  to be  either  a  historical
description  of the  prepayment  experience of any pool of mortgage loans or a
prediction  of the  anticipated  rate of  prepayment  of any pool of  mortgage
loans, including the Mortgage Loans. 100% SPA assumes prepayment rates of 0.2%
per annum of the then unpaid principal  balance of such pool of mortgage loans
in the first month of the life of such mortgage  loans and an additional  0.2%
per annum in each month thereafter (for example,  0.4% per annum in the second
month)  until the 30th  month.  Beginning  in the 30th month and in each month
thereafter during the life of such mortgage loans, 100% SPA assumes a constant
prepayment  rate  of 6% per  annum.  Multiples  may be  calculated  from  this
prepayment rate sequence.  For example, ___% SPA assumes prepayment rates will
be ___% per annum in month one, ___% per annum in month two, and increasing by
___% in each succeeding month until reaching a rate of ___% per annum in month
30 and  remaining  constant  at %___ per annum  thereafter.  0% SPA assumes no
prepayments. There is no assurance that prepayments will occur at any SPA rate
or at any other constant rate.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     The Master Servicer may, at its option,  purchase from the Trust Fund any
Mortgage  Loan which is  delinquent  in  payment by 91 days or more.  Any such
purchase shall be at a price equal to 100% of the Stated Principal  Balance of
such Mortgage Loan plus accrued  interest  thereon at the applicable  Mortgage
Rate  from the date  through  which  interest  was  last  paid by the  related
mortgagor or advanced  (and not  reimbursed)  to the first day of the month in
which such amount is to be distributed.

OPTIONAL TERMINATION

     The  Master  Servicer  will have the right to  repurchase  all  remaining
Mortgage  Loans and REO  Properties  in the Mortgage  Pool and thereby  effect
early retirement of the Certificates, subject to the Pool Principal Balance of
such Mortgage  Loans and REO  Properties at the time of repurchase  being less
than or equal to 10% of the Cut-off Date Pool Principal Balance.  In the event
the Master Servicer exercises such option, the purchase price distributed with
respect to each  Certificate  will be 100% of its then  outstanding  principal
balance  plus  any  Class PO  Deferred  Amounts  in the  case of the  Class PO
Certificates and, in the case of an interest bearing  Certificate,  any unpaid
accrued  interest  thereon at the applicable  Pass-Through  Rate (in each case
subject to  reduction as provided in the  Agreement  if the purchase  price is
based in part on the appraised  value of any REO Properties and such appraised
value is less  than the  Stated  Principal  Balance  of the  related  Mortgage
Loans).  Distributions  on the  Certificates  in respect of any such  optional
termination  will  first be paid to the  Senior  Certificates  and then to the
Subordinated Certificates.  The proceeds from any such distribution may not be
sufficient to distribute  the full amount to which each Class of  Certificates
is entitled if the purchase  price is based in part on the appraised  value of
any REO Property and such  appraised  value is less than the Stated  Principal
Balance of the related Mortgage Loan.

THE TRUSTEE

     ______________________  will be the  Trustee  under  the  Agreement.  The
Depositor and the Master Servicer may maintain other banking  relationships in
the ordinary course of business with ___________________. Offered Certificates
may be  surrendered  at the Corporate  Trust Office of the Trustee  located at
_______________________________,  Attention:  _____________________ or at such
other addresses as the Trustee may designate from time to time.

RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATES

     The  Class  A-R  Certificates  will be  subject  to the  restrictions  on
transfer  described  in the  Prospectus  under  "Certain  Federal  Income  Tax
Consequences -- REMIC Certificates -- Tax-Related Restrictions on Transfers of
Residual  Certificates  --  Disqualified   Organizations,"  "  --  Noneconomic
Residual  Interests" and " -- Foreign  Investors." The Agreement provides that
the  Class  A-R   Certificates  (in  addition  to  certain  other  Classes  of
Certificates) may not be acquired by an ERISA Plan. See "ERISA Considerations"
herein.  Each  Class A-R  Certificate  will  contain a legend  describing  the
foregoing restrictions.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

GENERAL

     The effective yield to the holders of the interest  bearing  Certificates
will be lower than the yield  otherwise  produced  by the  applicable  rate at
which  interest is passed  through to such holders and the  purchase  price of
such Certificates  because monthly  distributions  will not be payable to such
holders  until  the ____  day (or,  if such  day is not a  business  day,  the
following  business day) of the month  following  the month in which  interest
accrues on the Mortgage Loans (without any additional distribution of interest
or earnings thereon in respect of such delay).

     Delinquencies  [in respect of interest]  on the Mortgage  Loans which are
not  advanced  by or on behalf of the Master  Servicer  (because  amounts,  if
advanced,  would be  nonrecoverable)  will  adversely  affect the yield on the
Certificates.  Because of the priority of distributions,  shortfalls resulting
from  delinquencies  [in respect of  interest]  not so advanced  will be borne
first  by  the  Subordinated  Certificates,  in the  reverse  order  of  their
numerical Class designations,  and then by the Senior  Certificates.  If, as a
result of such shortfalls,  the aggregate of the Class Certificate Balances of
all Classes of  Certificates  exceeds the Pool  Principal  Balance,  the Class
Certificate Balance of the Class of Subordinated Certificates then outstanding
with the highest  numerical Class designation will be reduced by the amount of
such excess.

     Net Interest  Shortfalls will adversely  affect the yields on the Offered
Certificates.  In addition, although all losses initially will be borne by the
Subordinated  Certificates,  in the  reverse  order of their  numerical  Class
designations (either directly or through  distributions in respect of Class PO
Deferred Amounts on the Class PO Certificates), Excess Losses will be borne by
all Classes of Certificates (other than the Notional Amount Certificates) on a
pro rata basis. Moreover, since the Subordinated Principal Distribution Amount
for each  Distribution Date will be reduced by the amount of any distributions
on such Distribution Date in respect of Class PO Deferred Amounts,  the amount
distributable  as  principal on each such  Distribution  Date to each Class of
Subordinated Certificates then entitled to a distribution of principal will be
less than it  otherwise  would be in the  absence  of such  Class PO  Deferred
Amounts.  As a result,  the yields on the Offered  Certificates will depend on
the rate and timing of Realized Losses, including Excess Losses. Excess Losses
could occur at a time when one or more  Classes of  Subordinated  Certificates
are  still  outstanding  and  otherwise  available  to absorb  other  types of
Realized Losses.

PREPAYMENT CONSIDERATIONS AND RISKS

     The rate of principal payments on the Offered Certificates, the aggregate
amount of distributions on the Offered  Certificates and the yield to maturity
of the Offered Certificates will be related to the rate and timing of payments
of  principal  on the Mortgage  Loans.  The rate of principal  payments on the
Mortgage Loans will in turn be affected by the  amortization  schedules of the
Mortgage  Loans and by the rate of principal  prepayments  (including for this
purpose prepayments  resulting from refinancing,  liquidations of the Mortgage
Loans  due to  defaults,  casualties,  condemnations  and  repurchases  by the
Seller).  The  Mortgage  Loans may be  prepaid by the  Mortgagors  at any time
without  a  prepayment  penalty.   The  Mortgage  Loans  are  subject  to  the
"due-on-sale" provisions included therein. See "The Mortgage Pool" herein.

     Prepayments,  liquidations and purchases of the Mortgage Loans (including
any optional purchase by the Master Servicer of a defaulted  Mortgage Loan and
any optional repurchase of the remaining Mortgage Loans in connection with the
termination  of the Trust Fund, in each case as described  herein) will result
in distributions on the Offered  Certificates of principal amounts which would
otherwise be distributed over the remaining terms of the Mortgage Loans. Since
the rate of payment of principal  of the Mortgage  Loans will depend on future
events and a variety of factors,  no assurance can be given as to such rate or
the rate of principal  prepayments.  The extent to which the yield to maturity
of a Class of Offered  Certificates  may vary from the anticipated  yield will
depend upon the degree to which such  Offered  Certificate  is  purchased at a
discount or premium, and the degree to which the timing of payments thereon is
sensitive to  prepayments,  liquidations  and purchases of the Mortgage Loans.
Further,  an  investor  should  consider  the  risk  that,  in the case of the
Principal Only Certificates and any other Offered  Certificate  purchased at a
discount,  a slower than  anticipated  rate of principal  payments  (including
prepayments)  on the  Mortgage  Loans could  result in an actual yield to such
investor  that is lower than the  anticipated  yield  and,  in the case of the
Interest Only  Certificates and any other Offered  Certificate  purchased at a
premium,  a faster than anticipated rate of principal payments could result in
an actual yield to such  investor  that is lower than the  anticipated  yield.
Investors in the Interest Only Certificates should carefully consider the risk
that a rapid rate of principal  payments on the Mortgage Loans could result in
the failure of such investors to recover their initial investments.

     The  rate of  principal  payments  (including  prepayments)  on  pools of
mortgage  loans may vary  significantly  over time and may be  influenced by a
variety of economic,  geographic,  social and other factors, including changes
in mortgagors'  housing needs,  job transfers,  unemployment,  mortgagors' net
equity in the mortgaged  properties and servicing  decisions.  In general,  if
prevailing  interest rates were to fall significantly below the Mortgage Rates
on the  Mortgage  Loans,  the  Mortgage  Loans  could  be  subject  to  higher
prepayment rates than if prevailing  interest rates were to remain at or above
the Mortgage Rates on the Mortgage Loans.  Conversely,  if prevailing interest
rates were to rise  significantly,  the rate of  prepayments  on the  Mortgage
Loans would  generally be expected to decrease.  No assurances can be given as
to the rate of  prepayments  on the  Mortgage  Loans  in  stable  or  changing
interest rate environments.

     As described herein under "Description of the Certificates -- Principal,"
the Senior  Prepayment  Percentage of the applicable  Non-PO Percentage of all
principal  prepayments will be initially  distributed to the Classes of Senior
Certificates  (other than the Class PO Certificates)  then entitled to receive
principal   prepayment   distributions.   This  may   result   in  all  (or  a
disproportionate  percentage) of such principal  prepayments being distributed
to holders of such Classes of Senior Certificates and none (or less than their
pro rata share) of such principal  prepayments being distributed to holders of
the  Subordinated  Certificates  during the periods of time  described  in the
definition of "Senior Prepayment Percentage."

     The timing of changes in the rate of  prepayments  on the Mortgage  Loans
may significantly  affect an investor's actual yield to maturity,  even if the
average  rate  of  principal   payments  is  consistent   with  an  investor's
expectation. In general, the earlier a prepayment of principal on the Mortgage
Loans, the greater the effect on an investor's  yield to maturity.  The effect
on an investor's yield as a result of principal  payments  occurring at a rate
higher (or lower) than the rate  anticipated by the investor during the period
immediately  following  the  issuance of the Offered  Certificates  may not be
offset by a subsequent  like  decrease (or  increase) in the rate of principal
payments.

     The tables below indicate the  sensitivity of the pre-tax  corporate bond
equivalent  yields to maturity of certain  Classes of  Certificates to various
constant  percentages  of  SPA.  The  yields  set  forth  in the  tables  were
calculated by determining the monthly discount rates that, when applied to the
assumed  streams  of  cash  flows  to be  paid on the  applicable  Classes  of
Certificates, would cause the discounted present value of such assumed streams
of cash flows to equal the assumed  aggregate  purchase prices of such Classes
and converting  such monthly rates to corporate bond  equivalent  rates.  Such
calculations  do not  take  into  account  variations  that  may  occur in the
interest  rates at which  investors may be able to reinvest  funds received by
them as distributions on such  Certificates and consequently do not purport to
reflect the return on any  investment  in any such Class of  Certificate  when
such reinvestment rates are considered.

SENSITIVITY OF THE INTEREST ONLY CERTIFICATES

     As indicated  in the table  below,  the yield to investors in the Class X
Certificates  will be sensitive to the rate of principal  payments  (including
prepayments) of the Non-Discount  Mortgage Loans (particularly those with high
Net Mortgage Rates),  which generally can be prepaid at any time. On the basis
of the  assumptions  described  below,  the yield to  maturity  on the Class X
Certificates  would  be  approximately  0% if  prepayments  were to occur at a
constant rate of  approximately  % SPA. If the actual  prepayment  rate of the
Non-Discount  Mortgage Loans were to exceed the foregoing  level for as little
as one month while equaling such level for the remaining months, the investors
in the Class X Certificates would not fully recoup their initial investments.

     As described above under  "Description  of the  Certificates -- General,"
the Pass-Through  Rate of the Class X Certificates in effect from time to time
is  calculated  by  reference to the Net  Mortgage  Rates of the  Non-Discount
Mortgage Loans. The Non-Discount  Mortgage Loans will have higher Net Mortgage
Rates (and higher  Mortgage  Rates) than the other Mortgage Loans. In general,
mortgage loans with higher  mortgage rates tend to prepay at higher rates than
mortgage  loans with  relatively  lower  mortgage rates in response to a given
change in market interest rates. As a result, the Non-Discount  Mortgage Loans
may  prepay  at higher  rates,  thereby  reducing  the  Pass-Through  Rate and
Notional Amount of the Class X Certificates.

     The information set forth in the following table has been prepared on the
basis of the  Structuring  Assumptions and on the assumption that the purchase
price of the  Class X  Certificates  (expressed  as a  percentage  of  initial
Notional Amount) is as follows:

         Class                      Price*

         Class X.................    %

- ---------
*     The  price does  not include  accrued  interest.  Accrued  interest  has
      been  added to  such  price in  calculating  the yields set forth in the
      table below.

         SENSITIVITY OF THE INTEREST ONLY CERTIFICATES TO PREPAYMENTS
                         (PRE-TAX YIELDS TO MATURITY)

                           SPA Prepayment/Assumption

Class             0%           %          %           %           %         %
- ---------    ----------   --------   --------    --------    --------   ------
Class X               %          %          %           %           %        %

     It is unlikely that the Non-Discount Mortgage Loans will have the precise
characteristics  described herein or that the Non-Discount Mortgage Loans will
all prepay at the same rate  until  maturity  or that all of the  Non-Discount
Mortgage  Loans  will  prepay at the same  rate or time.  As a result of these
factors,  the pre-tax yields on the Class X Certificates  are likely to differ
from those shown in the table above,  even if all of the Mortgage Loans prepay
at the  indicated  percentages  of SPA.  No  representation  is made as to the
actual rate of principal payments on the Mortgage Loans for any period or over
the  lives of the  Class X  Certificates  or as to the  yield  on the  Class X
Certificates.  Investors  must make their own decisions as to the  appropriate
prepayment  assumptions to be used in deciding whether to purchase the Class X
Certificates.

SENSITIVITY OF THE PRINCIPAL ONLY CERTIFICATES

     The Class PO Certificates will be "principal only"  certificates and will
not bear interest.  As indicated in the table below, a lower than  anticipated
rate of principal  payments  (including  prepayments) on the Discount Mortgage
Loans will have a negative  effect on the yield to investors in the  Principal
Only Certificates.

     As described above under  "Description of the Certificates -- Principal,"
the Class PO Principal  Distribution  Amount is calculated by reference to the
principal payments (including prepayments) on the Discount Mortgage Loans. The
Discount Mortgage Loans will have lower Net Mortgage Rates (and lower Mortgage
Rates) than the other Mortgage Loans.  In general,  mortgage loans with higher
mortgage  rates  tend to prepay at  higher  rates  than  mortgage  loans  with
relatively  lower  mortgage  rates in  response  to a given  change  in market
interest rates. As a result,  the Discount  Mortgage Loans may prepay at lower
rates,  thereby  reducing the rate of payment of principal  and the  resulting
yield of the Class PO Certificates.

     The information set forth in the following table has been prepared on the
basis of the Structuring  Assumptions and on the assumption that the aggregate
purchase price of the Principal Only  Certificates  (expressed as a percentage
of initial Class Certificate Balance) is as follows:

         Class                 Price
         -----                 -----

         Class PO.............     %


         SENSITIVITY OF THE PRINCIPAL ONLY CERTIFICATES TO PREPAYMENTS
                         (PRE-TAX YIELDS TO MATURITY)

                           SPA Prepayment/Assumption

Class              0%           %          %          %          %         %
- -----------   ----------   --------   --------   --------   --------   ------
Class PO            %           %          %          %          %         %
Class PO...         %           %          %          %          %         %


     It is unlikely  that the  Discount  Mortgage  Loans will have the precise
characteristics  described herein or that the Discount Mortgage Loans will all
prepay at the same rate until  maturity or that all of such Discount  Mortgage
Loans will prepay at the same rate or time. As a result of these factors,  the
pre-tax  yield on the  Principal  Only  Certificates  is likely to differ from
those shown in the table above,  even if all of the  Mortgage  Loans prepay at
the indicated  percentages of SPA. No  representation is made as to the actual
rate of principal  payments on the  Mortgage  Loans for any period or over the
life of the Principal  Only  Certificates  or as to the yield on the Principal
Only  Certificates.  Investors  must  make  their  own  decisions  as  to  the
appropriate  prepayment assumptions to be used in deciding whether to purchase
the Principal Only Certificates.

ADDITIONAL INFORMATION

     The Depositor  intends to file certain  additional yield tables and other
computational  materials  with respect to one or more Classes of  Underwritten
Certificates  with the  Commission  in a report on Form 8-K to be dated _____,
19__.  Such tables and  materials  were  prepared by each  Underwriter  at the
request of certain prospective  investors,  based on assumptions  provided by,
and satisfying the special requirements of, such prospective  investors.  Such
tables  and  assumptions  may be based on  assumptions  that  differ  from the
Structuring Assumptions.  Accordingly, such tables and other materials may not
be relevant to or  appropriate  for  investors  other than those  specifically
requesting them.

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

     The weighted average life of an Offered  Certificate is determined by (a)
multiplying the amount of the net reduction,  if any, of the Class Certificate
Balance of such Certificate on each  Distribution  Date by the number of years
from the date of issuance to such  Distribution  Date, (b) summing the results
and (c)  dividing the sum by the  aggregate  amount of the net  reductions  in
Class Certificate Balance of such Certificate referred to in clause (a).

     For a discussion  of the factors which may influence the rate of payments
(including   prepayments)  of  the  Mortgage   Loans,   see  "  --  Prepayment
Considerations and Risks" herein and "Yield and Prepayment  Considerations" in
the Prospectus.

     In general,  the weighted average lives of the Offered  Certificates will
be shortened if the level of  prepayments  of principal of the Mortgage  Loans
increases.  However,  the weighted  average lives of the Offered  Certificates
will depend upon a variety of other  factors,  including the timing of changes
in such rate of principal  payments and the priority sequence of distributions
of principal of the Classes of Certificates  and the distribution of principal
of the  Planned  Principal  Classes  and the  Targeted  Principal  Classes  in
accordance with the Principal Balance Schedules herein. In particular,  if the
amount  available  for  distribution  as principal of the Senior  Certificates
(other than the Class PO Certificates)  on any  Distribution  Date exceeds the
amount  required to reduce the  principal  balances  of the Planned  Principal
Classes  and the  Targeted  Principal  Classes  then  entitled  to  receive  a
distribution of principal to their respective  scheduled balances as set forth
in the Principal Balance Schedules,  such excess principal will be distributed
on the  remaining  Classes  of Senior  Certificates  (other  than the Class PO
Certificates) on such Distribution Date.  Conversely,  if the amount available
for distribution of principal of the Senior Certificates (other than the Class
PO Certificates) on any Distribution  Date is less than the amount so required
to reduce the Planned  Principal  Classes and the Targeted  Principal  Classes
then  entitled to receive a  distribution  of  principal  to their  respective
scheduled balances,  no principal will be distributed on such other Classes of
Senior  Certificates  on such  Distribution  Date.  Accordingly,  the  rate of
principal  payments on the Mortgage Loans is expected to have a greater effect
on the  weighted  average  life  of the  Support  Classes  and  under  certain
prepayment  scenarios,  the weighted  average lives of the Targeted  Principal
Classes, than on the weighted average lives of the Planned Principal Classes.

     The  interaction of the foregoing  factors may have different  effects on
various Classes of Offered  Certificates and the effects on any Class may vary
at different  times during the life of such Class.  Accordingly,  no assurance
can  be  given  as to the  weighted  average  life  of any  Class  of  Offered
Certificates.  Further,  to the extent the prices of the Offered  Certificates
represent discounts or premiums to their respective original Class Certificate
Balances, variability in the weighted average lives of such Classes of Offered
Certificates will result in variability in the related yields to maturity. For
an  example  of how the  weighted  average  lives of the  Classes  of  Offered
Certificates may be affected at various  constant  percentages of SPA, see the
Decrement Tables below.

DECREMENT TABLES

     The  following  tables  indicate  the  percentages  of the initial  Class
Certificate  Balances of the Classes of Offered  Certificates  (other than the
Notional  Amount  Certificates)  that would be  outstanding  after each of the
dates  shown at  various  constant  percentages  of SPA and the  corresponding
weighted  average lives of such Classes.  The tables have been prepared on the
basis of the Structuring  Assumptions.  It is not likely that (i) the Mortgage
Loans will have the precise  characteristics  described  herein or (ii) all of
the Mortgage Loans will prepay at a constant percentage of SPA. Moreover,  the
diverse remaining terms to maturity of the Mortgage Loans could produce slower
or faster  principal  distributions  than indicated in the tables,  which have
been prepared  using the specified  constant  percentages  of SPA, even if the
remaining  term to  maturity  of the  Mortgage  Loans is  consistent  with the
remaining terms to maturity of the Mortgage Loans specified in the Structuring
Assumptions.





                     PERCENT OF INITIAL CLASS CERTIFICATE
                             BALANCES OUTSTANDING*

                                   Class A-
                                   --------
<TABLE>
<CAPTION>
Distribution Date 0%                  %              %              %             %           %            %
- --------------------             --------       --------       --------      --------    --------     ------
<S>                             <C>            <C>            <C>           <C>         <C>          <C>
Initial............                   %              %              %             %           %            %
   19.............
   19.............
   19.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............

                                 ---            ---            ---           ---         ---          ---
Weighted Average
 Life (in years)**.......
</TABLE>




                                                      Class A-
                                                      --------

<TABLE>
<CAPTION>
Distribution Date 0%                  %              %              %             %           %            %
- --------------------             --------       --------       --------      --------    --------     ------
<S>                             <C>            <C>            <C>           <C>         <C>          <C>
Initial............                   %              %              %             %           %            %
   19.............
   19.............
   19.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............
   20.............

                                 ---            ---            ---           ---         ---          ---
Weighted Average
 Life (in years)**.......
</TABLE>

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

 *  Rounded to the nearest whole percentage.

**  Determined  as  specified  under  "Weighted  Average  Lives of the Offered
    Certificates" herein.

LAST SCHEDULED DISTRIBUTION DATE

     The  Last  Scheduled   Distribution   Date  for  each  Class  of  Offered
Certificates  is  the  Distribution   Date  in  _____,   20__,  which  is  the
Distribution  Date in the ____ month following the latest  scheduled  maturity
date  for any of the  Mortgage  Loans.  Since  the  rate of  distributions  in
reduction of the Class Certificate Balance or Notional Amount of each Class of
Offered   Certificates   will  depend  on  the  rate  of  payment   (including
prepayments) of the Mortgage Loans, the Class Certificate  Balance or Notional
Amount of any such Class  could be reduced  to zero  significantly  earlier or
later than the Last Scheduled  Distribution  Date. The rate of payments on the
Mortgage Loans will depend on their particular characteristics,  as well as on
prevailing interest rates from time to time and other economic factors, and no
assurance  can be given as to the actual  payment  experience  of the Mortgage
Loans.  See  "Yield,   Prepayment  and  Maturity  Considerations   -Prepayment
Considerations  and  Risks" and " --  Weighted  Average  Lives of the  Offered
Certificates"  herein  and  "Yield  and  Prepayment   Considerations"  in  the
Prospectus.

THE SUBORDINATED CERTIFICATES

     The  weighted  average  life  of,  and the  yield  to  maturity  on,  the
Subordinated  Certificates,  in  increasing  order  of their  numerical  Class
designation,  will be  progressively  more sensitive to the rate and timing of
mortgagor  defaults and the severity of ensuing losses on the Mortgage  Loans.
If the actual rate and severity of losses on the Mortgage Loans is higher than
those assumed by a holder of a Subordinated  Certificate,  the actual yield to
maturity  of such  Certificate  may be lower than the yield  expected  by such
holder based on such  assumption.  The timing of losses on Mortgage Loans will
also  affect  an  investor's  actual  yield to  maturity,  even if the rate of
defaults  and  severity  of  losses  over  the life of the  Mortgage  Pool are
consistent  with an investor's  expectations.  In general,  the earlier a loss
occurs,  the greater the effect on an investor's  yield to maturity.  Realized
Losses on the Mortgage Loans will reduce the Class Certificate Balances of the
applicable  Class of  Subordinated  Certificates  to the  extent of any losses
allocated  thereto (as described  under  "Description  of the  Certificates --
Allocation of Losses"  herein),  without the receipt of cash  attributable  to
such reduction. In addition, shortfalls in cash available for distributions on
the  Subordinated  Certificates  will  result  in a  reduction  in  the  Class
Certificate Balance of the Class of Subordinated Certificates then outstanding
with the highest  numerical  Class  designation  if and to the extent that the
aggregate of the Class  Certificate  Balances of all Classes of  Certificates,
following  all  distributions  and the  allocation  of  Realized  Losses  on a
Distribution  Date,  exceeds  the Pool  Principal  Balance  as of the Due Date
occurring  in the  month  of  such  Distribution  Date.  As a  result  of such
reductions,   less  interest  will  accrue  on  such  Class  of   Subordinated
Certificates  than  otherwise  would be the case. The yield to maturity of the
Subordinated  Certificates  will  also  be  affected  by the  disproportionate
allocation of principal  prepayments to the Senior Certificates,  Net Interest
Shortfalls, other cash shortfalls in Available Funds and distribution of funds
to Class PO  Certificateholders  otherwise  available for  distribution on the
Subordinated Certificates to the extent of reimbursement for Class PO Deferred
Amounts. See "Description of the Certificates -- Allocation of Losses" herein.

     If on any Distribution Date, the Applicable Credit Support Percentage for
any Class of Subordinated  Certificates  is less than its Original  Applicable
Credit Support  Percentage,  all partial  principal  prepayments and principal
prepayments  in  full   available  for   distribution   on  the   Subordinated
Certificates  will be allocated  solely to such Class and all other Classes of
Subordinated  Certificates  with lower numerical Class  designations,  thereby
accelerating  the  amortization  thereof  relative  to that of the  Restricted
Classes  and  reducing  the  weighted   average   lives  of  such  Classes  of
Subordinated  Certificates  receiving  such  distributions.  Accelerating  the
amortization of the Classes of Subordinated  Certificates with lower numerical
Class designations relative to the other Classes of Subordinated  Certificates
is intended to preserve the availability of the subordination provided by such
other Classes.

                              CREDIT ENHANCEMENT

SUBORDINATION OF CERTAIN CLASSES

     The rights of the  holders of the  Subordinated  Certificates  to receive
distributions  with respect to the Mortgage Loans will be subordinated to such
rights of the holders of the Senior Certificates and the rights of the holders
of  each  Class  of  Subordinated  Certificates  (other  than  the  Class  B-1
Certificates) to receive such  distributions  will be further  subordinated to
such rights of the Class or Classes of  Subordinated  Certificates  with lower
numerical  Class  designations,  in each  case  only to the  extent  described
herein.  The  subordination  of the  Subordinated  Certificates  to the Senior
Certificates and the subordination of the Classes of Subordinated Certificates
with higher  numerical Class  designations to those with lower numerical Class
designations is intended to increase the likelihood of receipt,  respectively,
by the Senior  Certificateholders and the holders of Subordinated Certificates
with lower  numerical  Class  designations of the maximum amount to which they
are entitled on any Distribution  Date and to provide such holders  protection
against  Realized  Losses,   other  than  Excess  Losses.  In  addition,   the
Subordinated  Certificates  will provide  limited  protection  against Special
Hazard  Losses,  Bankruptcy  Losses and Fraud Losses up to the Special  Hazard
Loss Coverage Amount,  Bankruptcy Loss Coverage Amount and Fraud Loss Coverage
Amount, respectively,  as described below. The applicable Non-PO Percentage of
Realized Losses,  other than Excess Losses,  will be allocated to the Class of
Subordinated  Certificates  then outstanding with the highest  numerical Class
designation.  In  addition,  the Class  Certificate  Balance  of such Class of
Subordinated  Certificates  will be reduced by the amount of  distributions on
the Class PO Certificates in reimbursement for Class PO Deferred Amounts.

     The  Subordinated  Certificates  will provide  limited  protection to the
Classes of Certificates of higher relative priority against (i) Special Hazard
Losses in an initial  amount  expected  to be up to  approximately  $____ (the
"Special Hazard Loss Coverage  Amount"),  (ii) Bankruptcy Losses in an initial
amount expected to be up to approximately $____ (the "Bankruptcy Loss Coverage
Amount")  and (iii)  Fraud  Losses in an initial  amount  expected to be up to
approximately $_____ (the "Fraud Loss Coverage Amount").

     The Special  Hazard Loss  Coverage  Amount will be reduced,  from time to
time, to be an amount equal on any Distribution  Date to the lesser of (a) the
greatest of (i) __% of the aggregate of the principal balances of the Mortgage
Loans, (ii) _____ the principal balance of the largest Mortgage Loan and (iii)
the aggregate  principal  balances of the Mortgage  Loans secured by Mortgaged
Properties  located in the single  California  postal zip code area having the
highest  aggregate  principal  balance  of any such zip code  area and (b) the
Special Hazard Loss Coverage Amount as of the Closing Date less the amount, if
any, of losses  attributable  to Special Hazard  Mortgage Loans incurred since
the Closing Date.  [All principal  balances for the purpose of this definition
will  be  calculated  as  of  the  first  day  of  the  month  preceding  such
Distribution  Date after giving effect to scheduled  installments of principal
and interest on the Mortgage Loans then due, whether or not paid.]

     The Fraud Loss Coverage Amount will be reduced, from time to time, by the
amount of Fraud Losses  allocated to the  Certificates.  In addition,  on each
anniversary  of the  Cut-off  Date,  the Fraud Loss  Coverage  Amount  will be
reduced as follows:  (a) on the _____,  ______, _____ and ______ anniversaries
of the Cut-off  Date,  to an amount equal to the lesser of (i) __% of the then
current Pool Principal  Balance and (ii) the excess of the Fraud Loss Coverage
Amount as of the preceding anniversary of the Cut-off Date over the cumulative
amount of Fraud Losses  allocated  to the  Certificates  since such  preceding
anniversary and (b) on the _____ anniversary of the Cut-off Date, to zero.

     The Bankruptcy Loss Coverage  Amount will be reduced,  from time to time,
by the amount of Bankruptcy Losses allocated to the Certificates.

     The amount of coverage  provided  by the  Subordinated  Certificates  for
Special Hazard Losses,  Bankruptcy Losses and Fraud Losses may be cancelled or
reduced  from time to time for each of the risks  covered,  provided  that the
then current ratings of the  Certificates  assigned by the Rating Agencies are
not adversely  affected thereby without regard to the guaranty provided by the
Policy. In addition, a reserve fund or other form of credit enhancement may be
substituted for the protection  provided by the Subordinated  Certificates for
Special Hazard Losses, Bankruptcy Losses and Fraud Losses.

     As used  herein,  a  "Deficient  Valuation"  is a  bankruptcy  proceeding
whereby the bankruptcy court may establish the value of the Mortgaged Property
at an amount less than the then outstanding  principal balance of the Mortgage
Loan  secured  by  such  Mortgaged  Property  or may  reduce  the  outstanding
principal  balance of a Mortgage Loan. In the case of a reduction in the value
of the related  Mortgaged  Property,  the amount of the secured  debt could be
reduced to such value,  and the holder of such Mortgage Loan thus would become
an unsecured creditor to the extent the outstanding  principal balance of such
Mortgage Loan exceeds the value so assigned to the  Mortgaged  Property by the
bankruptcy court. In addition,  certain other  modifications of the terms of a
Mortgage Loan can result from a bankruptcy proceeding, including the reduction
(a "Debt  Service  Reduction")  of the  amount of the  monthly  payment on the
related Mortgage Loan. Notwithstanding the foregoing, no such occurrence shall
be considered a Debt Service  Reduction or Deficient  Valuation so long as the
Master  Servicer is pursuing any other  remedies  that may be  available  with
respect to the  related  Mortgage  Loan and (i) such  Mortgage  Loan is not in
default  with  respect to payment due  thereunder  or (ii)  scheduled  monthly
[payments of principal and interest] are being advanced by the Master Servicer
without giving effect to any Debt Service Reduction or Deficient Valuation.

                                USE OF PROCEEDS

     The Depositor will apply the net proceeds of the sale of the Certificates
against the purchase price of the Mortgage Loans.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     For federal  income tax  purposes,  an election will be made to treat the
Trust Fund as a REMIC.  The Regular  Certificates  will constitute the regular
interests in the REMIC.  The Residual  Certificates  will  constitute the sole
class of "residual interest" in the REMIC.

     The Regular  Certificates  generally will be treated as debt  instruments
issued by the REMIC for  federal  income tax  purposes.  Income on the Regular
Certificates must be reported under an accrual method of accounting.

     The Principal  Only  Certificates  will be treated for federal income tax
purposes  as having been  issued  with an amount of  Original  Issue  Discount
("OID")  equal to the  difference  between their  principal  balance and their
issue price.  Although the tax  treatment  is not entirely  certain,  Notional
Amount Certificates will be treated as having been issued with OID for federal
income tax purposes  equal to the excess of all expected  payments of interest
on such Certificates over their issue price.  Although unclear,  a holder of a
Notional  Amount  Certificate  may be  entitled to deduct a loss to the extent
that its  remaining  basis  exceeds the maximum  amount of future  payments to
which  such  Certificateholder  would be  entitled  if there  were no  further
prepayments  of  the  Mortgage  Loans.   The  remaining   Classes  of  Regular
Certificates,  depending on their respective issue prices (as described in the
Prospectus under "Certain Federal Income Tax Consequences"), may be treated as
having been issued with OID for federal  income tax purposes.  For purposes of
determining  the amount and rate of  accrual of OID and market  discount,  the
Trust Fund  intends to assume that there will be  prepayments  on the Mortgage
Loans  at  a  rate  equal  to ___%  SPA  (the  "Prepayment   Assumption").  No
representation  is made as to whether  the  Mortgage  Loans will prepay at the
foregoing  rate  or any  other  rate.  See  "Yield,  Prepayment  and  Maturity
Considerations"  herein and "Certain  Federal Income Tax  Consequences" in the
Prospectus.  Computing  accruals  of  OID  in  the  manner  described  in  the
Prospectus may (depending on the actual rate of prepayments during the accrual
period) result in the accrual of negative  amounts of OID on the  Certificates
issued  with OID in an accrual  period.  Holders  will be  entitled  to offset
negative accruals of OID only against future OID accrual on such Certificates.

     If the holders of any Regular  Certificates  are treated as holding  such
Certificates  at a premium,  such holders  should  consult  their tax advisors
regarding the election to amortize bond premium and the method to be employed.

     As  is  described   more  fully  under   "Certain   Federal   Income  Tax
Consequences"  in the  Prospectus,  the Offered  Certificates  will  represent
qualifying  assets under Sections 593(d),  856(c)(5)(A) and  7701(a)(19)(C) of
the Code, and net interest  income  attributable  to the Offered  Certificates
will be "interest on obligations secured by mortgages on real property" within
the meaning of Section  856(c)(3)(B)  of the Code, to the extent the assets of
the Trust Fund are assets described in such sections. The Regular Certificates
will  represent  qualifying  assets under Section  860G(a)(3) if acquired by a
REMIC within the prescribed time periods of the Code.

     The holders of the Residual  Certificates must include the taxable income
of the REMIC in their federal taxable  income.  The resulting tax liability of
the holders may exceed  cash  distributions  to such  holders  during  certain
periods.  All or a portion of the taxable  income from a Residual  Certificate
recognized by a holder may be treated as "excess inclusion" income, which with
limited exceptions, is subject to U.S. federal income tax.

     Prospective   purchasers  of  a  Residual   Certificate  should  consider
carefully  the tax  consequences  of an  investment  in Residual  Certificates
discussed in the  Prospectus  and should  consult  their own tax advisors with
respect to those consequences. See "Certain Federal Income Tax Consequences --
REMIC Certificates -b. Residual Certificates" in the Prospectus. Specifically,
prospective holders of Residual Certificates should consult their tax advisors
regarding whether, at the time of acquisition,  a Residual Certificate will be
treated  as a  "noneconomic"  residual  interest,  a  "non-significant  value"
residual  interest and a "tax  avoidance  potential"  residual  interest.  See
"Certain  Federal  Income Tax  Consequences  --  Tax-Related  Restrictions  on
Transfer of Residual  Certificates  -- Noneconomic  Residual  Certificates  --
Residual  Certificates  -- Mark to Market  Rules -- Residual  Certificates  --
Excess  Inclusions  and -- Tax-Related  Restrictions  on Transfers of Residual
Certificates  --  Foreign  Investors"  in the  Prospectus.  Additionally,  for
information  regarding  Prohibited  Transactions  and  Treatment  of  Realized
Losses,   see  "Certain   Federal  Income  Tax   Consequences   --  Prohibited
Transactions  and  Other  Taxes"  and " -- REMIC  Certificates  -- a.  Regular
Certificates -Treatment of Realized Losses" in the Prospectus.

                             ERISA CONSIDERATIONS

     Any Plan  fiduciary  which proposes to cause a Plan (as defined below) to
acquire any of the Offered  Certificates  should consult with its counsel with
respect to the potential  consequences  under the Employee  Retirement  Income
Security  Act of 1974,  as amended  ("ERISA")  and/or the Code,  of the Plan's
acquisition and ownership of such Certificates.  See "ERISA Considerations" in
the  Prospectus.  Section 406 of ERISA  prohibits  "parties in interest"  with
respect to an employee  benefit  plan  subject to ERISA  and/or the excise tax
provisions  set forth under  Section 4975 of the Code (a "Plan") from engaging
in certain transactions  involving such Plan and its assets unless a statutory
or administrative  exemption  applies to the transaction.  Section 4975 of the
Code imposes certain excise taxes on prohibited  transactions  involving Plans
and other arrangements  (including,  but not limited to, individual retirement
accounts)  described  under that Section;  ERISA  authorizes the imposition of
civil penalties for prohibited transactions involving Plans not subject to the
requirements of Section 4975 of the Code.

     Certain employee benefit plans,  including governmental plans and certain
church plans, are not subject to ERISA's requirements.  Accordingly, assets of
such plans may be invested in the Offered  Certificates  without regard to the
ERISA  considerations  described herein and in the Prospectus,  subject to the
provisions  of other  applicable  federal and state law. Any such plan that is
qualified and exempt from  taxation  under  Sections  401(a) and 501(a) of the
Code may nonetheless be subject to the prohibited  transaction rules set forth
in Section 503 of the Code.

     Except as noted  above,  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. A fiduciary  that
decides  to invest  the assets of a Plan in the  Offered  Certificates  should
consider,  among other factors,  the extreme  sensitivity of the investment to
the rate of principal payments (including prepayments) on the Mortgage Loans.

     The U.S.  Department  of Labor has granted an  individual  administrative
exemption to ____(Prohibited Transaction Exemption ____, Exemption Application
No.  D-___ , Fed.  Reg.____  (__)(___)(the  "Exemption")  from  certain of the
prohibited transaction rules of ERISA and the related excise tax provisions of
Section 4975 of the Code with respect to the initial purchase, the holding and
the subsequent  resale by Plans of certificates  in  pass-through  trusts that
consist  of certain  receivables,  loans and other  obligations  that meet the
conditions  and  requirements  of the  Exemption.  The  Exemption  applies  to
mortgage loans such as the Mortgage Loans in the Trust Fund.

     For a general  description of the Exemption and the conditions  that must
be satisfied for the  Exemption to apply,  see "ERISA  Considerations"  in the
Prospectus.

     It is  expected  that the  Exemption  will apply to the  acquisition  and
holding by Plans of the Senior  Certificates (other than the Class , Class PO,
Class X and Class A-R  Certificates)  and that all conditions of the Exemption
other than those within the control of the investors will be met. In addition,
as of the date  hereof,  there is no single  Mortgagor  that is the obligor on
five  percent  (5%)  of the  Mortgage  Loans  included  in the  Trust  Fund by
aggregate  unamortized  principal  balance  of the  assets of the Trust  Fund.
Because the Class , Class PO and Class X Certificates  are not being purchased
by either Underwriter,  such Classes of Certificates do not currently meet the
requirements  of the  Exemption or any  comparable  individual  administrative
exemption granted to either Underwriter. Consequently, the sale or exchange of
the  Class , Class PO and  Class X  Certificates  may be made  only  under the
conditions  set forth  for the  Class B- , Class B- and Class B-  Certificates
below.

     Because  the  characteristics  of the  Class B- , Class B- , Class B- and
Class  A-R  Certificates  may not  meet the  requirements  of PTCE  83-1,  the
Exemption or any other issued  exemption under ERISA, the purchase and holding
of the Class B- , Class B- , Class B- and Class A-R  Certificates by a Plan or
by  individual  retirement  accounts or other plans subject to Section 4975 of
the Code may result in  prohibited  transactions  or the  imposition of excise
taxes or civil penalties. Consequently, transfers of the Class B- , Class B- ,
Class B- and Class A-R  Certificates  will not be  registered  by the  Trustee
unless the Trustee receives:  (i) a representation from the transferee of such
Certificate,  acceptable  to and in form  and  substance  satisfactory  to the
Trustee,  to the effect that such  transferee is not an employee  benefit plan
subject to Section  406 of ERISA or a plan or  arrangement  subject to Section
4975  of the  Code,  nor a  person  acting  on  behalf  of any  such  plan  or
arrangement  nor using the  assets of any such plan or  arrangement  to effect
such transfer; (ii) if the purchaser is an insurance company, a representation
that  the  purchaser  is  an  insurance   company  which  is  purchasing  such
Certificates  with funds contained in an "insurance  company general  account"
(as such term is defined  in  Section  V(e) of  Prohibited  Transaction  Class
Exemption  95-60  ("PTCE  95-60"))  and that the  purchase and holding of such
Certificates  are  covered  under PTCE  95-60;  or (iii) an opinion of counsel
satisfactory  to the Trustee that the purchase or holding of such  Certificate
by a Plan,  any person acting on behalf of a Plan or using such Plan's assets,
will not  result  in the  assets of the Trust  Fund  being  deemed to be "plan
assets" and subject to the prohibited  transaction  requirements  of ERISA and
the Code and will not  subject the  Trustee to any  obligation  in addition to
those  undertaken in the Agreement.  Such  representation  as described  above
shall  be  deemed  to  have  been  made  to the  Trustee  by the  transferee's
acceptance of a Class B- , Class B- or Class B- Certificate. In the event that
such  representation  is  violated,  or any  attempt to  transfer to a plan or
person  acting on behalf of a Plan or using such  Plan's  assets is  attempted
without such opinion of counsel,  such attempted transfer or acquisition shall
be void and of no effect.

     Prospective  Plan  investors  should  consult  with their legal  advisors
concerning  the impact of ERISA and the Code, the  applicability  of PTCE 83-1
described in the Prospectus and the Exemption,  and the potential consequences
in their specific  circumstances,  prior to making an investment in any of the
Offered Certificates.  Moreover,  each Plan fiduciary should determine whether
under  the  general   fiduciary   standards   of   investment   prudence   and
diversification,   an  investment  in  any  of  the  Offered  Certificates  is
appropriate for the Plan, taking into account the overall investment policy of
the Plan and the composition of the Plan's investment portfolio.

                            METHOD OF DISTRIBUTION

     Subject  to the  terms  and  conditions  set  forth  in the  Underwriting
Agreement between the Depositor and the Underwriters, the Depositor has agreed
to sell to the Underwriters,  and each Underwriter has agreed to purchase from
the Depositor the respective Classes of Underwritten Certificates indicated on
the cover page hereof to be purchased by it.  Distribution of the Underwritten
Certificates  will be made by the  respective  Underwriters  in each case 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
Underwritten  Certificates,  the  Underwriters  may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

     Each  Underwriter  intends to make a  secondary  market in the Classes of
Underwritten  Certificates  being  purchased by it, but no Underwriter has any
obligation to do so. There can be no assurance that a secondary market for the
Offered  Certificates  will  develop  or,  if it  does  develop,  that it will
continue or that it will provide Certificateholders with a sufficient level of
liquidity of investment.

     The Depositor has agreed to indemnify the Underwriters  against,  or make
contributions  to the  Underwriters  with  respect  to,  certain  liabilities,
including liabilities under the Securities Act of 1933, as amended.

   
     The Class X and Class PO  Certificates  may be offered  by the  Depositor
from time to time directly or through  underwriters or agents (either of which
may include IndyMac Securities Corporation,  an affiliate of the Depositor and
the Master Servicer) in one or more negotiated transactions,  or otherwise, at
varying  prices to be  determined at the time of sale, in one or more separate
transactions at prices to be negotiated at the time of each sale.  Proceeds to
the Depositor from any sale of the Class X or Class PO Certificates will equal
the purchase price paid by the purchaser thereof,  net of any expenses payable
by the  Depositor  and any  compensation  payable to any such  underwriter  or
agent.  Any underwriters or agents that participate in the distribution of the
Class X or Class PO Certificates may be deemed to be "underwriters" within the
meaning  of the  Securities  Act of 1933  and any  profit  on the sale of such
Certificates  by them and any  discounts,  commissions,  concessions  or other
compensation  received  by any such  underwriter  or agent may be deemed to be
underwriting  discounts  and  commissions  under  such Act.  [THIS  PROSPECTUS
SUPPLEMENT  AND  THE  PROSPECTUS  ARE TO BE  USED  BY  COUNTRYWIDE  SECURITIES
CORPORATION,  AN  AFFILIATE  OF  INDYMAC  ABS,  INC.  AND  INDYMAC,  INC.,  IN
CONNECTION WITH OFFERS AND SALES RELATED TO MARKET MAKING  TRANSACTIONS IN THE
OFFERED  CERTIFICATES  IN WHICH  COUNTRYWIDE  SECURITIES  CORPORATION  ACTS AS
PRINCIPAL.  COUNTRYWIDE  SECURITIES  CORPORATION MAY ALSO ACT AS AGENT IN SUCH
TRANSACTIONS. SALES WILL BE MADE AT PRICES RELATED TO THE PREVAILING PRICES AT
THE TIME OF SALE.]
    

                                 LEGAL MATTERS

     The validity of the  Certificates,  including  certain federal income tax
consequences  with respect  thereto,  will be passed upon for the Depositor by
Brown & Wood LLP, New York, New York.  _________________,  ________, ________,
will pass upon certain legal matters on behalf of the Underwriters.

                                    RATINGS

     It is a condition to the issuance of the Senior Certificates that they be
rated ___ by ____  ("____")  and,  ____ by ____  ("____"  and,  together  with
______, the "Rating Agencies"). It is a condition to the issuance of the Class
B- , Class B- and Class B-  Certificates  that they be rated at least  ______,
_____ and ____, respectively, by _____.

     The  ratings  assigned  by ____  to  mortgage  pass-through  certificates
address the  likelihood  of the receipt of all  distributions  on the mortgage
loans by the related certificateholders under the agreements pursuant to which
such  certificates  are issued.  ____'s  ratings take into  consideration  the
credit  quality of the related  mortgage  pool,  including any credit  support
providers, structural and legal aspects associated with such certificates, and
the extent to which the  payment  stream on the  mortgage  pool is adequate to
make  the  payments  required  by  such  certificates.  ____  ratings  on such
certificates do not, however,  constitute a statement  regarding  frequency of
payments of the mortgage loans.

     The  ratings  assigned  by _____ to  mortgage  pass-through  certificates
address the  likelihood  of the receipt of all  distributions  on the mortgage
loans by the related certificateholders under the agreements pursuant to which
such  certificates  are issued.  _____'s ratings take into  consideration  the
credit  quality of the related  mortgage  pool,  including any credit  support
providers, structural and legal aspects associated with such certificates, and
the extent to which the payment  stream on such  mortgage  pool is adequate to
make  payments  required  by  such   certificates.   ____'s  ratings  on  such
certificates do not, however,  constitute a statement  regarding  frequency of
prepayments on the related mortgage loans.

     The ratings of the Rating Agencies do not address the  possibility  that,
as a result of principal  prepayments,  Certificateholders may receive a lower
than anticipated yield.

     The  security  ratings  assigned  to the Offered  Certificates  should be
evaluated  independently from similar ratings on other types of securities.  A
security  rating is not a  recommendation  to buy, sell or hold securities and
may be subject to revision or withdrawal at any time by the Rating Agencies.

     The Depositor has not requested a rating of the Offered  Certificates  by
any rating agency other than the Rating  Agencies;  there can be no assurance,
however,  as to  whether  any  other  rating  agency  will  rate  the  Offered
Certificates  or, if it does,  what  rating  would be  assigned  by such other
rating agency.  The rating assigned by such other rating agency to the Offered
Certificates could be lower than the respective ratings assigned by the Rating
Agencies.






<TABLE>
<S>                                                                    <C>
===================================================================     ============================================================
     No person has been authorized to give any information or to                               
make any representations other than those contained in this                                      
Prospectus Supplement or the Prospectus and, if given or made,
such information or representations must not be relied upon.                                   
This Prospectus Supplement and the Prospectus do not constitute                                    
an offer to sell or a solicitation of an offer to buy any of the
securities offered hereby, nor an offer of Offered Certificates                                 
in any state or jurisdiction in which, or to any person to whom,                           
such offer would be unlawful. The delivery of this Prospectus
Supplement or the Prospectus at any time does not imply that the                             
information contained herein or therein is correct as of any                                     
time subsequent to its date; however, if any material change                                    
occurs while this Prospectus Supplement or Prospectus is
required by law to be delivered, this Prospectus Supplement or                             
the Prospectus will be amended or supplemented accordingly.                                  
                         --------------                                                        

                                                                                           
                        TABLE OF CONTENTS

                                                         PAGE                                  $[_____________]
                                                         ----                                    (Approximate)

                      PROSPECTUS SUPPLEMENT                                                    INDYMAC ABS, INC.
                                                                                                   Depositor
Summary Of Terms........................................   S-3
Risk Factors............................................. S-11                                  [INDYMAC, INC.]
The Mortgage Pool........................................ S-14                             Seller and Master Servicer
Servicing of Mortgage Loans.............................. S-21
Description of the Certificates.......................... S-24                               MORTGAGE PASS-THROUGH
Yield, Prepayment and Maturity Considerations............ S-34                                   CERTIFICATES,
Credit Enhancement....................................... S-41                                  SERIES 199_ - _
Use of Proceeds.......................................... S-43
Certain Federal Income Tax Consequences.................. S-43                             -------------------------
Erisa Considerations..................................... S-44                               PROSPECTUS SUPPLEMENT
Method of Distribution................................... S-45                                 [_________, 199_]
Legal Matters............................................ S-46                             -------------------------
Ratings.................................................. S-46

                           PROSPECTUS

Prospectus Supplement or Current Report on Form 8-K.......   2
Incorporation of Certain Document by Reference............   2
Available Information.....................................   2
Reports to Securityholders................................   3
Summary of Terms..........................................   4
Risk Factors .............................................   11
The Trust Fund ...........................................   16
Use of Proceeds ..........................................   20
The Depositor ............................................   20
Loan Program .............................................   21
Description of the Securities ............................   23
Credit Enhancement .......................................   39
Yield and Prepayment Considerations ......................   43
The Agreements............................................   45
Certain Legal Aspects of the Loans .......................   61
Certain Federal Income Tax Consequences ..................   75
State Tax Considerations .................................   94
ERISA Considerations .....................................   94
Legal Investment .........................................   99
Method of Distribution ...................................   99
Legal Matters ............................................  100
Financial Information.....................................  100
Rating ...................................................  100

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






   
                  SUBJECT TO COMPLETION, DATED _______, 1998
    

PROSPECTUS SUPPLEMENT

(To Prospectus dated ___________, 1998)

                                                   $-----------

                               INDYMAC ABS, INC.

                                   DEPOSITOR

                                [INDYMAC, INC.]

                          SELLER AND MASTER SERVICER

                         HOME EQUITY LOAN TRUST 199__
       $___________ HOME EQUITY LOAN ASSET BACKED NOTES, SERIES 199__-__

     $________ HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199__-__

         The Home  Equity  Loan  Trust  199__  (the  "Trust")  will be  formed
pursuant  to a trust  agreement  to be dated as of ______,  199__ (the  "Trust
Agreement")  and  entered  into  by  IndyMac  ABS,  Inc.  (the   "Depositor"),
________________  and  _____________,  as owner trustee (the "Owner Trustee").
The Trust will issue  $___________  aggregate  principal amount of Home Equity
Loan Asset Backed Notes (the "Notes"). The Notes will be issued pursuant to an
indenture to be dated as of __________  __, 199__ (the  "Indenture"),  between
the Trust and ____________,  as indenture  trustee (the "Indenture  Trustee").
The Trust will also issue  $____________  aggregate  principal  amount of Home
Equity Loan Asset Backed Certificates,  Series 199_-_ (the "Certificates" and,
together with the Notes, the "Securities").

   
         The  property of the Trust will  include a pool of [(I)]  [adjustable
rate] home equity revolving credit line loans made or to be made in the future
(the "Mortgage  Loans") under certain home equity  revolving  credit line loan
agreements [AND (II) RETAIL  INSTALLMENT  SALES CONTRACTS AND PROMISSORY NOTES
FINANCING HOME IMPROVEMENTS (THE "HOME IMPROVEMENT  CONTRACTS").  The Mortgage
Loans  AND  THE  HOME   IMPROVEMENT   CONTRACTS  ARE  SOMETIMES   REFERRED  TO
COLLECTIVELY AS THE "LOANS"]. THE MORTGAGE LOANS [LOANS] are secured primarily
by  first  and  second  deeds of trust  or  mortgages  on one- to  four-family
residential properties.  [In addition, the Securities will have the benefit of
an irrevocable and unconditional  limited financial  guaranty insurance policy
(the "Policy") issued by ______________  (the "Certificate  Insurer") covering
[describe].]
    

         Distributions  of principal and interest on the Notes will be made on
the  _________  day of each month or, if such date is not a Business Day, then
on the succeeding  Business Day (each a  "Distribution  Date"),  commencing on
________,  199_ to the extent  described  herein.  Interest will accrue on the
Notes at a rate (the "Note  Rate")  equal to ___% per annum  from the  Closing
Date to the first  Distribution  Date and at [a floating rate equal to [LIBOR]
(as defined herein) plus ___% per annum] [___% per annum] thereafter.

         The Certificates will represent fractional undivided interests in the
Trust. Distribution of principal and interest on the Certificates will be made
on each Distribution Date to the extent described herein. Interest will accrue
on the  Certificates  at a rate (the  "Pass-Through  Rate")  equal to ___% per
annum from the Closing Date to the first  Distribution Date and at [a floating
rate equal to [LIBOR] plus ___% per annum] [___% per annum] thereafter.

         Payments  of  interest  and  principal  on the Notes  will have equal
priority  with  payments of principal and interest (and will be made pro rata)
on the Certificates.

   
         [THE UNDERWRITER INTENDS TO MAKE A SECONDARY MARKET IN THE SECURITIES
BUT  HAS NO  OBLIGATION  TO DO SO.  There  is  currently  no  market  for  the
Securities  offered  hereby and there can be no  assurance  that such a market
will  develop  or if it does  develop  that it will  continue  OR THAT IT WILL
PROVIDE  SECURITYHOLDERS  WITH A SUFFICIENT  LEVEL OF LIQUIDITY OF INVESTMENT.
See "Risk Factors" herein.]
    

            PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET
              FORTH UNDER "RISK FACTORS" ON PAGE S-10 HEREIN AND
                  ON PAGE 16 IN THE ACCOMPANYING PROSPECTUS.

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


    THE SECURITIES REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY
    THE SECURITIES REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY
      AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR,
          OWNER TRUSTEE, INDENTURE TRUSTEE OR ANY AFFILIATE THEREOF,
             EXCEPT TO THE EXTENT PROVIDED HEREIN. THE SECURITIES
               ARE NOT INSURED OR GUARANTEED BY ANY GOVERNMENTAL
                                   AGENCY.

         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
           COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION
              OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
                    ACCURACY OR ADEQUACY OF THIS PROSPECTUS
                     SUPPLEMENT. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.

   
         [The  Securities  offered  hereby will be purchased by [______]  (the
"Underwriter")  from the  Depositor  and will, in each case, 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.  The
aggregate proceeds to the Depositor from the sale of the Notes are expected to
be  $__________  and from  the sale of the  Certificates  are  expected  to be
$__________  before deducting  expenses payable by the Depositor of $_______.]
[THIS  PROSPECTUS  SUPPLEMENT AND THE PROSPECTUS ARE TO BE USED BY COUNTRYWIDE
SECURITIES  CORPORATION,  AN AFFILIATE OF INDYMAC ABS, INC. AND INDYMAC, INC.,
IN CONNECTION  WITH OFFERS AND SALES RELATED TO MARKET MAKING  TRANSACTIONS IN
THE SECURITIES IN WHICH COUNTRYWIDE  SECURITIES CORPORATION ACTS AS PRINCIPAL.
COUNTRYWIDE SECURITIES CORPORATION MAY ALSO ACT AS AGENT IN SUCH TRANSACTIONS.
SALES WILL BE MADE AT PRICES RELATED TO THE  PREVAILING  PRICES AT THE TIME OF
SALE.]

         [The  Securities are offered subject to prior sale and subject to the
Underwriters'  right to reject orders in whole or in part. It is expected that
the Notes will be delivered in book-entry  form through the  facilities of The
Depository Trust Company,  [Cedel,  S.A. and the Euroclear System] on or about
_______, 199_.

The Securities will be offered in [Europe and] the United States of America.]
    

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

   
         [Until ninety days after the date of this Prospectus Supplement,  all
dealers effecting transactions in the Securities, whether or not participating
in this distribution,  may be required to deliver a Prospectus  Supplement and
Prospectus  to  investors.  This is in addition to the  obligation  of dealers
acting as Underwriters to deliver a Prospectus  Supplement and Prospectus with
respect to their unsold allotments or subscriptions.]
    

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

   
         [Each  Series  of  Securities  offered  hereby  constitute  part of a
separate  Series of Asset Backed  Securities  being offered by the Underwriter
from time to time pursuant to the Prospectus  dated  ____________,  199_. This
Prospectus Supplement does not contain complete information about the offering
of the Securities.  Additional  information is contained in the Prospectus and
investors are urged to read both this Prospectus Supplement and the Prospectus
in full.  Sales of the Securities may not be consummated  unless the purchaser
has received both this Prospectus Supplement and the Prospectus.]
    

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

                                 [UNDERWRITER]

_______________, 199__

                               SUMMARY OF TERMS

   
         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. [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.  ANY SUCH STATEMENTS,
WHICH  MAY  INCLUDE  BUT ARE NOT  LIMITED  TO  STATEMENTS  CONTAINED  IN "RISK
FACTORS" AND "PREPAYMENT AND YIELD CONSIDERATIONS,"  INHERENTLY ARE SUBJECT TO
A VARIETY OF RISKS AND UNCERTAINTIES THAT COULD CAUSE ACTUAL RESULTS TO DIFFER
MATERIALLY FROM THOSE PROJECTED.  SUCH RISKS AND UNCERTAINTIES  INCLUDE, AMONG
OTHERS,  GENERAL  ECONOMIC AND BUSINESS  CONDITIONS,  COMPETITION,  CHANGES IN
FOREIGN POLITICAL, SOCIAL AND ECONOMIC CONDITIONS,  REGULATORY INITIATIVES AND
COMPLIANCE WITH  GOVERNMENTAL  REGULATIONS,  CUSTOMER  PREFERENCES AND VARIOUS
OTHER  MATTERS,  MANY OF WHICH  ARE  BEYOND  THE  DEPOSITOR'S  CONTROL.  THESE
FORWARD-LOOKING  STATEMENTS  SPEAK  ONLY AS OF THE  DATE  OF  THIS  PROSPECTUS
SUPPLEMENT.  AS A  CONSEQUENCE,  NO  ASSURANCE  CAN BE GIVEN AS TO THE  ACTUAL
PAYMENTS ON, OR THE YIELD OF, ANY CLASS OF SECURITIES. THE DEPOSITOR EXPRESSLY
DISCLAIMS ANY  OBLIGATION OR  UNDERTAKING  TO RELEASE  PUBLICLY ANY UPDATES OR
REVISIONS TO ANY  FORWARD-LOOKING  STATEMENT  CONTAINED  HEREIN TO REFLECT ANY
CHANGE IN THE  DEPOSITOR'S  EXPECTATIONS  WITH REGARD THERETO OR ANY CHANGE IN
EVENTS, CONDITIONS OR CIRCUMSTANCES ON WHICH ANY SUCH STATEMENT IS BASED.]
    

Title of Securities..................... 

                                           Home  Equity   Loan  Asset   Backed
                                           Notes, Series 199__-__(the "Notes")
                                           and Home Equity  Loan Asset  Backed
                                           Certificates,  Series 199__-__ (the
                                           "Certificates"  and,  together with
                                           the Notes, the "Securities").

Securities Offered......................  

                                           All  of the  Securities,  including
                                           the Class  ___,  Class __ and Class
                                           __ Notes and the Class __, Class __
                                           and  Class  __  Certificates.  Each
                                           Security  represents  the  right to
                                           receive payments of interest at the
                                           variable  rate   described   below,
                                           payable  monthly,  and  payments of
                                           principal  at such  time and to the
                                           extent provided below.

   
Trust...................................  

                                           Home Equity Loan Trust  199_-_ (the
                                           "Trust"   or   the   "Issuer"),   a
                                           Delaware business trust established
                                           pursuant to the Trust Agreement (as
                                           defined  herein),  dated as of ___,
                                           199_  (the  "Cut-off  Date").   The
                                           property of the Trust will include:
                                           a pool of  [adjustable  rate]  home
                                           equity  revolving credit line loans
                                           made or to be  made  in the  future
                                           (the   "Mortgage   Loans"),   under
                                           certain   home   equity   revolving
                                           credit  line loan  agreements  (the
                                           "Credit   Line   Agreements")   and
                                           secured  by either  first or second
                                           mortgages on residential properties
                                           that   are   primarily    one-   to
                                           four-family     properties     (the
                                           "Mortgaged Properties") [AND RETAIL
                                           INSTALLMENT   SALES  CONTRACTS  AND
                                           PROMISSORY   NOTES  FINANCING  HOME
                                           IMPROVEMENTS (THE "HOME IMPROVEMENT
                                           CONTRACTS")];  the  collections  in
                                           respect  of  the   Mortgage   Loans
                                           [LOAN] [received] after the Cut-off
                                           Date   (exclusive  of  payments  in
                                           respect of accrued  interest  [due]
                                           on or prior to the Cut-off  Date or
                                           due in the month of _____________);
                                           property  that  secured a  Mortgage
                                           Loan [LOAN] which has been acquired
                                           by  foreclosure  or deed in lieu of
                                           foreclosure;  [an  irrevocable  and
                                           unconditional   limited   financial
                                           guaranty   insurance   policy  (the
                                           "Policy")];  an  assignment  of the
                                           Depositor's    rights   under   the
                                           Purchase   Agreement   (as  defined
                                           herein);   rights   under   certain
                                           hazard insurance  policies covering
                                           the   Mortgaged   Properties;   and
                                           certain    other    property,    as
                                           described more fully herein.
    

   
                                           The Trust will  include  the unpaid
                                           principal  balance of each Mortgage
                                           Loan [LOAN] as of the Cut-off  Date
                                           (the   "Cut-off   Date    Principal
                                           Balance") plus any additions TO THE
                                           PRINCIPAL  BALANCE OF THE  MORTGAGE
                                           LOANS as a result  of new  advances
                                           made  pursuant  to  the  applicable
                                           Credit    Line    Agreement    (the
                                           "Additional  Balances")  during the
                                           life of the Trust.  With respect to
                                           any date,  the "Pool  Balance" will
                                           be  equal to the  aggregate  of the
                                           Principal  Balances of all Mortgage
                                           Loans  [LOAN] as of such date.  The
                                           "Principal   Balance"   of  a  Loan
                                           (other than a  Liquidated  Loan) on
                                           any  day is  equal  to its  Cut-off
                                           Date  Principal  Balance,  plus [IF
                                           SUCH LOAN IS A  MORTGAGE  LOAN] (i)
                                           any Additional  Balances in respect
                                           of such Mortgage  Loan,  minus (ii)
                                           all  collections  credited  against
                                           the   Principal   Balance  of  such
                                           Mortgage  Loan in  accordance  with
                                           the related  Credit Line  Agreement
                                           prior to such  day.  The  Principal
                                           Balance of a Liquidated  Loan after
                                           the  final   recovery   of  related
                                           Liquidation Proceeds shall be zero.
    

Indenture...............................  

                                           The Notes  will be issued  pursuant
                                           to  an   indenture   dated   as  of
                                           _________,  199_ (the  "Indenture")
                                           between the Trust and the Indenture
                                           Trustee. The Indenture Trustee will
                                           allocate distributions of principal
                                           and  interest  to  holders  of  the
                                           Notes   (the    "Noteholders")   in
                                           accordance with the Indenture.

Trust Agreement.........................  


                                           Pursuant to a trust agreement dated
                                           as of  ________ 1, 199_ (the "Trust
                                           Agreement"),  among the  Depositor,
                                           ________ and the Owner Trustee, the
                                           Trust will  issue the  Certificates
                                           in an initial  aggregate  amount of
                                           $__________.  The Certificates will
                                           represent fractional undivided

                                          interests in the Trust.

Depositor...............................  

                                           IndyMac   ABS,   Inc.   a  Delaware
                                           corporation  and a limited  purpose
                                           finance   subsidiary   of  IndyMac,
                                           Inc., a Delaware corporation.

Master Servicer ........................  

                                           [IndyMac,  Inc. ("IndyMac") and, in
                                           its capacity as Master  Servicer of
                                           the  Mortgage  Loans,  the  "Master
                                           Servicer".

Indenture Trustee.......................  

                                           _______________   (the   "Indenture
                                           Trustee").

Owner Trustee........................... 

                                           _______________     (the     "Owner
                                           Trustee").

Cut-off Date............................ 

                                           __________ 1, 199__.

Closing Date............................  

                                           On or about __________ __, 199__.

Determination Date...................... 


                                           The ___ business  day, but no later
                                           than the ___ calendar  day, of each
                                           month (the "Determination Date").

   
The Mortgage Loans [LOANS]..............  


                                           The  Mortgage   Loans  [LOANS]  are
                                           secured   by   first   and   second
                                           mortgages on Mortgaged  Properties.
                                           The  Mortgage  Loans  [LOANS]  were
                                           acquired  in the  normal  course of
                                           its business by [IndyMac]  (in such
                                           capacity,  the  "Seller").  On  the
                                           Closing Date,  [IndyMac]  will sell
                                           the Mortgage  Loans  [LOANS] to the
                                           Depositor,  pursuant  to a purchase
                                           agreement       (the      "Purchase
                                           Agreement").      The     aggregate
                                           Principal  Balance of the  Mortgage
                                           LOANS  [LOANS]  as of  the  Cut-off
                                           Date is $___________  (the "Cut-off
                                           Date Pool Principal Balance").

    
                                           The  percentage of the Cut-off Date
                                           Principal  Balance of the  Mortgage
                                           Loans    secured    primarily    by
                                           Mortgaged Properties located in the
                                           states of  [__________,  _________,
                                           _________,   _______,   ______  and
                                           ________] is  approximately  ____%,
                                           ____%,   ____%,  ____%,  ____%  and
                                           ____%, respectively.  The "Combined
                                           Loan-to-Value    Ratio"   of   each
                                           Mortgage  Loan is the  ratio of (A)
                                           the sum of (i) the  maximum  amount
                                           the borrower was  permitted to draw
                                           down under the related  Credit Line
                                           Agreement (the "Credit  Limit") and
                                           (ii)  the  amounts  of any  related
                                           senior  mortgage loans (computed as
                                           of the date of  origination of each
                                           such  Mortgage  Loans)  to (B)  the
                                           lesser of (i) the  appraised  value
                                           of the  Mortgaged  Property or (ii)
                                           in the case of a Mortgaged Property
                                           purchased  within  one  year of the
                                           origination of the related Mortgage
                                           Loan,  the  purchase  price of such
                                           Mortgaged Property.  As of the Cut-
                                           off Date the Combined Loan-to-Value
                                           Ratios ranged from ____% to ______%
                                           and,  as of the Cut-off  Date,  the
                                           weighted      average      Combined
                                           Loan-to-Value Ratio of the Mortgage
                                           Loans was approximately ____%.

                                           Interest on each  Mortgage  Loan is
                                           payable monthly and computed on the
                                           related daily outstanding Principal
                                           Balance for each day in the billing
                                           cycle at a variable  rate per annum
                                           (the "Loan Rate") equal at any time
                                           (subject  to  maximum   rates,   as
                                           described  herein  under  "The Home
                                           Equity  Lending   Program--Mortgage
                                           Loan Terms," and further subject to
                                           applicable  usury  limitations)  to
                                           the sum of [(i) the  highest  prime
                                           rate published in the "Money Rates"
                                           section of The Wall Street Journal]
                                           and (ii) a Margin  within the range
                                           of ___% to ____%. As of the Cut-off
                                           Date,  the weighted  average Margin
                                           was approximately  ___%. Loan Rates
                                           are  adjusted  monthly on the first
                                           business day of the calendar  month
                                           preceding  the Due Date. As to each
                                           Mortgage  Loan,  the "Due  Date" is
                                           the  ___  day of  each  month.  The
                                           Cut-off  Date  Principal   Balances
                                           ranged   from  zero  to  $____  and
                                           averaged approximately $___. Credit
                                           Limits under the Mortgage  Loans as
                                           of the  Cut-off  Date  ranged  from
                                           $___   to   $___    and    averaged
                                           approximately  $___ . Each Mortgage
                                           Loan was  originated  in the period
                                           from   __________   __,   19__   to
                                           __________  __,  19__.  As  of  the
                                           Cut-off  Date,  the maximum  Credit
                                           Limit  Utilization Rate (as defined
                                           herein)  was 100% and the  weighted
                                           average  Credit  Limit  Utilization
                                           Rate was approximately ____%. As of
                                           the  Cut-off  Date,   approximately
                                           ____%  by  Cut-off  Date  Principal
                                           Balance  of  the   Mortgage   Loans
                                           represented   first  liens  on  the
                                           related Mortgaged Properties, while
                                           approximately ____% of the Mortgage
                                           Loans represented  second liens. As
                                           of the Cut-off  Date,  the Mortgage
                                           Loans   had   remaining   terms  to
                                           scheduled maturity ranging from ___
                                           months  to  ____  months  and had a
                                           weighted  average of  approximately
                                           ___  months.  See "The Home  Equity
                                           Lending  Program" and  "Description
                                           of the Mortgage Loans" herein.

Distribution Date.......................   The ____ day of each  month  or, if
                                           such day is not a Business Day, the
                                           next   succeeding   Business   Day,
                                           commencing  with  _______,  199_. A
                                           "Business  Day"  is any  day  other
                                           than  a   Saturday   or  Sunday  or
                                           another   day  on   which   banking
                                           institutions  in New York, New York
                                           [and  ____________]  are authorized
                                           or obligated by law, regulations or
                                           executive order to be closed.

Final Scheduled
Distribution Dates......................   With  respect to the  Certificates,
                                           ___________________.  To the extent
                                           not  previously  paid, the Security
                                           Principal Balance of the Notes will
                                           be due on the Distribution  Date in
                                           _______,  199_.  Failure to pay the
                                           full principal  balance of Notes on
                                           or  before  the  applicable   final
                                           scheduled payment dates constitutes
                                           an  Event  of  Default   under  the
                                           Indenture.

Record Date.............................   The    last   day    preceding    a
                                           Distribution   Date   or,   if  the
                                           Securities are no longer Book-Entry
                                           Securities,  the  last  day  of the
                                           month   preceding  a   Distribution
                                           Date.

Collections.............................   All  collections  on  the  Mortgage
                                           Loans  will  be  allocated  by  the
                                           Master  Servicer in accordance with
                                           the Loan Agreements between amounts
                                           collected  in respect  of  interest
                                           ("Interest     Collections")    and
                                           amounts  collected  in  respect  of
                                           principal ("Principal  Collections"
                                           and   collectively   with  Interest
                                           Collections,   the  "Collections").
                                           The Master  Servicer will generally
                                           deposit  Collections  distributable
                                           to  the   Holders   in  an  account
                                           established  for such purpose under
                                           the   Servicing    Agreement   (the
                                           "Collection     Account").      See
                                           "Description    of    the    Master
                                           Servicing    Agreement--Allocations
                                           and  Collections"  herein  and "The
                                           Agreements--Payments    on   Loans;
                                           Deposits to Security  Account"  and
                                           "--Collection  Procedures"  in  the
                                           Prospectus.

Description   of  the Securities...........

         A.     Distributions...........   On    each    Distribution    Date,
                                           collections  on the Mortgage  Loans
                                           will be  applied  in the  following
                                           order of priority:

                                           (i)  to the  Master  Servicer,  the
                                                Servicing Fee;

                                           (ii)      as   payment    for   the
                                                     accrued  interest due and
                                                     any    overdue    accrued
                                                     interest  (with  interest
                                                     thereon)      on      the
                                                     respective       Security
                                                     Principal Balances of the
                                                     Notes       and       the
                                                     Certificates;

                                           (iii)     as   principal   on   the
                                                     Securities, the excess of
                                                     Principal     Collections
                                                     over Additional  Balances
                                                     created     during    the
                                                     preceding      Collection
                                                     Period, such amount to be
                                                     allocated   between   the
                                                     Notes  and  Certificates,
                                                     pro rata,  based on their
                                                     respective       Security
                                                     Principal Balances;

                                           (iv)      as   principal   on   the
                                                     Securities,   as  payment
                                                     for any Liquidation  Loss
                                                     Amounts  on the  Mortgage
                                                     Loans;

                                           (v)       as payment for the premium
                                                     on the Policy;

                                           (vi)      to reimburse prior  draws
                                                     made on the Policy; and

                                           (vii)     any remaining amounts to
                                                     the Seller.

                                             As to any Distribution  Date, the
                                             "Collection    Period"   is   the
                                             calendar   month   preceding  the
                                             month of such Distribution Date.

                                             "Liquidation  Loss Amount"  means
                                             with  respect  to any  Liquidated
                                             Mortgage  Loan,  the  unrecovered
                                             Principal  Balance thereof at the
                                             end  of  the  related  Collection
                                             Period  in  which  such  Mortgage
                                             Loan became a Liquidated Mortgage
                                             Loan after  giving  effect to the
                                             Net   Liquidation   Proceeds   in
                                             connection therewith.

         B.     Note Rate...............     Interest   will   accrue  on  the
                                             unpaid Security Principal Balance
                                             of the  Notes  at the  per  annum
                                             rate (the "Note  Rate")  equal to
                                             ___% per annum  from the  Closing
                                             Date  to the  first  Distribution
                                             Date and thereafter interest will
                                             accrue  on  the  Notes  from  and
                                             including      the      preceding
                                             Distribution    Date    to    but
                                             excluding       such      current
                                             Distribution   Date   (each,   an
                                             "Interest  Accrual Period") at [a
                                             floating  rate equal to LIBOR (as
                                             defined    herein)   plus   ___%]
                                             [___%].    [Interest    will   be
                                             calculated  on the  basis  of the
                                             actual  number  of  days  in each
                                             Interest  Accrual  Period divided
                                             by   360.]  A   failure   to  pay
                                             interest  on  any  Notes  on  any
                                             Distribution  Date that continues
                                             for  five  days   constitutes  an
                                             Event  of   Default   under   the
                                             Indenture.

         C.     Pass-Through Rate.......     Interest   will   accrue  on  the
                                             unpaid  Principal  Balance of the
                                             Certificates  at  the  per  annum
                                             rate  (the  "Pass-Through  Rate")
                                             equal to ___% per annum  from the
                                             Closing   Date   to   the   first
                                             Distribution  Date and thereafter
                                             interest   will   accrue  on  the
                                             Certificates  for  each  Interest
                                             Accrual  Period  at  [a  floating
                                             rate  equal to LIBOR (as  defined
                                             herein)   plus   ___%]    [___%].
                                             [Interest  will be  calculated on
                                             the basis of the actual number of
                                             days  in  each  Interest  Accrual
                                             Period divided by 360.] A failure
                                             to    pay    interest    on   any
                                             Certificates on any  Distribution
                                             Date that continues for five days
                                             constitutes  an Event of  Default
                                             under the Trust Agreement.


         D.     Form and Registration...     The Securities  will initially be
                                             delivered  in   book-entry   form
                                             ("Book-Entry        Securities").
                                             Holders  of such  Securities  may
                                             elect  to  hold  their  interests
                                             through  The   Depository   Trust
                                             Company  ("DTC"),  [in the United
                                             States,  or Centrale de Livraison
                                             de   Valeurs    Mobilieres   S.A.
                                             ("Cedel") or the Euroclear System
                                             ("Euroclear"),     in    Europe].
                                             Transfers  within DTC [, Cedel or
                                             Euroclear,  as the  case may be,]
                                             will be in  accordance  with  the
                                             usual    rules   and    operating
                                             procedures    of   the   relevant
                                             system. So long as the Securities
                                             are Book-Entry  Securities,  such
                                             Securities  will be  evidenced by
                                             one or more securities registered
                                             in  the   name   of  Cede  &  Co.
                                             ("Cede"),  as the  nominee of DTC
                                             [or    one   of   the    relevant
                                             depositaries  (collectively,  the
                                             "European        Depositaries")].
                                             Cross-market   transfers  between
                                             persons   holding   directly   or
                                             indirectly  through  DTC[, on the
                                             one  hand,   and   counterparties
                                             holding  directly  or  indirectly
                                             through  Cedel or  Euroclear,  on
                                             the  other,]  will be effected in
                                             DTC   through    Citibank    N.A.
                                             ("Citibank")    or   The    Chase
                                             Manhattan   Bank   ("Chase")  the
                                             relevant  depositaries  of  Cedel
                                             and Euroclear,  respectively, and
                                             each a  participating  member  of
                                             DTC.    The    Securities    will
                                             initially  be  registered  in the
                                             name of Cede.  The  interests  of
                                             such Holders will be  represented
                                             by book entries on the records of
                                             DTC  and  participating   members
                                             thereof.  No Holder of a Security
                                             will be  entitled  to  receive  a
                                             definitive note representing such
                                             person's interest,  except in the
                                             event  that  Securities  in fully
                                             registered,   certificated   form
                                             ("Definitive   Securities")   are
                                             issued    under    the    limited
                                             circumstances     described    in
                                             "Description        of        the
                                             Securities--Book-Entry
                                             Registration  of  Securities"  in
                                             the Prospectus. All references in
                                             this  Prospectus   Supplement  to
                                             Securities  reflect the rights of
                                             Holders  of  such  Notes  only as
                                             such  rights  may  be   exercised
                                             through DTC and its participating
                                             organizations for so long as such
                                             Securities  are held by DTC.  See
                                             "Risk         Factors--Book-Entry
                                             Securities" herein.

         E.     Denominations...........     The Securities  will be issued in
                                             minimum      denominations     of
                                             $[________]      and     integral
                                             multiples thereof.

[Final Payment of Principal;
  Termination   ........................     The Trust will  terminate  on the
                                             Distribution  Date  following the
                                             earlier of (i)  _________________
                                             and (ii)  the  final  payment  or
                                             other  liquidation  of  the  last
                                             Mortgage  Loan in the Trust.  The
                                             Mortgage Loans will be subject to
                                             optional repurchase by the Master
                                             Servicer on any Distribution Date
                                             after the  Principal  Balance  is
                                             reduced to an amount less than or
                                             equal  to  $_____  (____%  of the
                                             initial Principal  Balance).  The
                                             repurchase price will be equal to
                                             the   sum  of   the   outstanding
                                             Principal Balance and accrued and
                                             unpaid  interest  thereon  at the
                                             weighted   average  of  the  Loan
                                             Rates  through the day  preceding
                                             the final  Distribution Date. See
                                             "Description        of        the
                                             Securities--Optional Termination"
                                             herein          and          "The
                                             Agreements--Termination; Optional
                                             Termination" in the Prospectus.

  [Letter of Credit]
         [Surety Bond]
         Issuer.........................     _________________  (the  "[Letter
                                             of    Credit]    [Surety    Bond]
                                             Issuer").  See  "The  [Letter  of
                                             Credit]   [Surety  Bond]  Issuer"
                                             herein.

[Letter of Credit]
        [Surety Bond]...................     On the Closing Date,  the [Letter
                                             of Credit]  [Surety  Bond] Issuer
                                             will  issue a [letter  of credit]
                                             [surety  bond] (the  "[Letter  of
                                             Credit]  [Surety Bond]") in favor
                                             of the Owner Trustee on behalf of
                                             the Trust.  In the event that, on
                                             any Distribution Date,  available
                                             amounts   on   deposit   in   the
                                             Collection  Account  with respect
                                             to   the   preceding   Collection
                                             Period   are    insufficient   to
                                             provide  for the  payment  of the
                                             amount required to be distributed
                                             to the  Holders  and  the  Master
                                             Servicer  on  such   Distribution
                                             Date,  the  Trustee  will draw on
                                             the  [Letter of  Credit]  [Surety
                                             Bond],   to  the  extent  of  the
                                             [Letter of Credit]  [Surety Bond]
                                             Amount   for  such   Distribution
                                             Date,  in an amount equal to such
                                             deficiency.  See  "Description of
                                             the    Securities--Distributions"
                                             herein and  "Credit  Enhancement"
                                             in the Prospectus.

        [[Letter of Credit]
                [Surety Bond]
                 Amount.................     The  amount  available  under the
                                             [Letter of Credit]  [Surety Bond]
                                             (the "[Letter of Credit]  [Surety
                                             Bond]  Amount")  for the  initial
                                             Distribution    Date    will   be
                                             $______.  For  each  Distribution
                                             Date  thereafter,  the [Letter of
                                             Credit] [Surety Bond] Amount will
                                             equal  the  lesser of (i)___ % of
                                             the Pool  Balance as of the first
                                             day of the  preceding  Collection
                                             Period  (after  giving  effect to
                                             any  amounts   distributed   with
                                             respect  to   principal   of  the
                                             Mortgage     Loans     on     the
                                             Distribution  Date  occurring  in
                                             such preceding Collection Period)
                                             and (ii) the  [Letter  of Credit]
                                             [Surety  Bond]  Amount  as of the
                                             first   day  of   the   preceding
                                             Collection   Period,   minus  any
                                             amounts  drawn  under the [Letter
                                             of Credit]  [Surety  Bond] during
                                             such preceding Collection Period,
                                             plus  any  amounts  paid  to  the
                                             [Letter of Credit]  [Surety Bond]
                                             Issuer on the  Distribution  Date
                                             occurring   in   such   preceding
                                             Collection   Period   up  to  the
                                             amount of any  previous  draws on
                                             the  [Letter of  Credit]  [Surety
                                             Bond].]  Certain  Federal  Income
                                             Tax

   Consequences.........................     In the opinion of Tax Counsel (as
                                             defined   herein),   for  federal
                                             income    tax    purposes,    the
                                             Securities will be  characterized
                                             as  indebtedness,  and the  Trust
                                             will not be  characterized  as an
                                             association  (or publicly  traded
                                             partnership)    taxable    as   a
                                             corporation.  Each  holder  of  a
                                             Security,  by the acceptance of a
                                             Security, will agree to treat the
                                             Security  as   indebtedness   for
                                             federal,  state and local  income
                                             and franchise  tax purposes.  See
                                             "Certain   Federal   Income   Tax
                                             Consequences"   and   "State  Tax
                                             Consequences" herein and "Certain
                                             Federal Income Tax  Consequences"
                                             and "State Tax Considerations" in
                                             the  Prospectus   concerning  the
                                             application of federal, state and
                                             local tax laws.

   ERISA Considerations.................     Generally, plans that are subject
                                             to the  requirements of ERISA and
                                             the   Code   are   permitted   to
                                             purchase   instruments  like  the
                                             Notes   that   are   debt   under
                                             applicable  state law and have no
                                             "substantial   equity   features"
                                             without    reference    to    the
                                             prohibited            transaction
                                             requirements  of  ERISA  and  the
                                             Code.  In the  opinion  of  ERISA
                                             Counsel (as defined herein),  the
                                             Notes  will  be   classified   as
                                             indebtedness  without substantial
                                             equity    features    for   ERISA
                                             purposes.  However,  if the Notes
                                             are deemed to be equity interests
                                             and no  statutory,  regulatory or
                                             administrative exemption applies,
                                             the Trust  will hold plan  assets
                                             by reason of a Plan's  investment
                                             in the  Notes.  Accordingly,  any
                                             Plan    fiduciary     considering
                                             whether to purchase  the Notes on
                                             behalf of a Plan  should  consult
                                             with its  counsel  regarding  the
                                             applicability  of the  provisions
                                             of  ERISA  and the  Code  and the
                                             availability  of any  exemptions.
                                             Under  current  law the  purchase
                                             and  holding of the  Certificates
                                             by or on behalf  of any  employee
                                             benefit  plan (a "Plan")  subject
                                             to the  fiduciary  responsibility
                                             provisions    of   the   Employee
                                             Retirement Income Security Act of
                                             1974, as amended  ("ERISA"),  may
                                             result    in    a     "prohibited
                                             transaction"  within the  meaning
                                             of  ERISA  and the  Code or other
                                             violation   of   the    fiduciary
                                             responsibility    provisions   of
                                             ERISA  and  Section  4975  of the
                                             Code. [Consequently, Certificates
                                             may  not  be   transferred  to  a
                                             proposed  transferee  that  is  a
                                             Plan  subject to ERISA or that is
                                             described  in Section  4975(e)(1)
                                             of the Code,  or a person  acting
                                             on  behalf  of any  such  Plan or
                                             using  the  assets  of such  plan
                                             unless the Owner  Trustee and the
                                             Depositor  receive the opinion of
                                             counsel  reasonably  satisfactory
                                             to  the  Owner  Trustee  and  the
                                             Depositor  to the effect that the
                                             purchase   and  holding  of  such
                                             Certificate  will not  result  in
                                             the  assets  of the  Trust  being
                                             deemed  to be "plan  assets"  for
                                             ERISA  purposes and will not be a
                                             prohibited    transaction   under
                                             ERISA  or  Section  4975  of  the
                                             Code.] See "ERISA Considerations"
                                             herein and in the Prospectus.

   Legal Investment.....................     The    Securities     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 Mortgage
                                             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  Certificates.  See "Legal
                                             Investment Considerations" herein
                                             and  "Legal  Investment"  in  the
                                             Prospectus.

   Rating...............................     It is a condition to the issuance
                                             of the  Securities  that  they be
                                             rated  _________ by at least ____
                                             nationally recognized statistical
                                             rating   organizations   (each  a
                                             "Rating  Agency").   In  general,
                                             ratings  address  credit risk and
                                             do not address the  likelihood of
                                             prepayments. A security rating is
                                             not a recommendation to buy, sell
                                             or hold securities.


                                 RISK FACTORS

   
         Book-Entry  REGISTRATION  MAY  REDUCE  LIQUIDITY  OF THE  Securities.
Issuance of the Securities in book-entry form may reduce the liquidity of such
Securities in the secondary trading market since investors may be unwilling to
purchase  Securities  for which they cannot obtain  physical  securities.  See
"Description  of  the  Securities--Book-Entry  Securities"  herein  and  "Risk
Factors--Book-Entry Registration" in the Prospectus.
    

         Since  transactions  in the  Securities  can be effected only through
DTC, CEDEL, Euroclear, participating organizations,  indirect participants and
certain banks, the ability of a Security Owner to pledge a Security to persons
or entities that do not  participate in the DTC, CEDEL or Euroclear  system or
otherwise to take actions in respect of such Securities, may be limited due to
lack of a physical security  representing the Securities.  See "Description of
the  Securities--Book-Entry  Securities" herein and "Risk  Factors--Book-Entry
Registration" in the Prospectus.

         Security  Owners  may  experience  some  delay  in their  receipt  of
distributions   of  interest  and  principal  on  the  Securities  since  such
distributions will be forwarded by the Trustee to DTC and DTC will credit such
distributions  to the accounts of its  Participants  (as defined herein) which
will thereafter credit them to the accounts of Security Owners either directly
or  indirectly  through  indirect   participants.   See  "Description  of  the
Securities--Book-Entry   Securities"  herein  and  "Risk   Factors--Book-Entry
Registration" in the Prospectus.

   
 DELAYS DUE TO LIQUIDATION OF MORTGAGED PROPERTIES
    

         Minimum  monthly  payments will at least equal and may exceed accrued
interest.  Even  assuming  that  the  Mortgaged  Properties  provide  adequate
security for the Mortgage  Loans,  substantial  delay could be  encountered in
connection  with the  liquidation  of Mortgage  Loans that are  delinquent and
corresponding delays in the receipt of related proceeds by Holders could occur
if the [Letter of Credit] [Surety Bond] provider were unable to perform on its
obligations under the [Letter of Credit] [Surety Bond].  Further,  liquidation
expenses  (such  as  legal  fees,  real  estate  taxes,  and  maintenance  and
preservation expenses) will reduce the proceeds payable to Holders and thereby
reduce the security for the Mortgage  Loans. In the event any of the Mortgaged
Properties fail to provide  adequate  security for the related Mortgage Loans,
Holders  could  experience  a loss if the  [Letter  of Credit]  [Surety  Bond]
provider were unable to perform its  obligations  under the [Letter of Credit]
[Surety Bond].]

   
PREPAYMENT CONSIDERATIONS AND RISKS

         Substantially  all of the  Mortgage  Loans  [LOANS] may be prepaid in
whole or in part at any time without penalty.  Home equity loans,  such as the
Mortgage Loans [LOANS], have been originated in significant volume only during
the past few years and neither the Depositor nor the Master  Servicer is aware
of any publicly  available  studies or statistics on the rate of prepayment of
such  loans.  Generally,  home  equity  loans are not viewed by  borrowers  as
permanent financing.  Accordingly, the Mortgage Loans [LOANS] may experience a
higher rate of  prepayment  than  traditional  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
and homeowner mobility.  In addition,  substantially all of the Mortgage Loans
[LOANS]  contain  due-on-sale  provisions and the Master  Servicer  intends to
enforce  such  provisions  unless (i) such  enforcement  is not  permitted  by
applicable  law or (ii)  the  Master  Servicer,  in a manner  consistent  with
reasonable commercial practice, permits the purchaser of the related Mortgaged
Property to assume the  Mortgage  Loan  [LOANS].  To the extent  permitted  by
applicable law, such  assumption  will not release the original  borrower from
its  obligation  under any such  Mortgage  Loan  [LOANS].  See "Certain  Legal
Aspects of the Loans--Due-on-Sale Clauses" in the Prospectus for a description
of  certain  provisions  of the  Credit  Line  Agreements  that may affect the
prepayment experience on the Mortgage Loans [LOANS].

SECURITIES RATINGS-LIMITATIONS

         The rating of the Securities  will depend  primarily on an assessment
by the Rating Agencies of the Loans and upon the claims-paying ability [Letter
of Credit] [Surety Bond]  provider.  Any reduction in a rating assigned to the
claims-paying  ability of the [Letter of  Credit][Surety  Bond] provider below
the rating  initially given to the Securities may result in a reduction in the
rating of the Securities.  The rating by the Rating Agencies of the Securities
is not a recommendation to purchase, hold or sell the Securities,  inasmuch as
such  rating  does not  comment as to the market  price or  suitability  for a
particular  investor.  There is no  assurance  that the ratings will remain in
place for any given  period of time or that the ratings will not be lowered or
withdrawn by the Rating Agencies.  In general, the ratings address credit risk
and  do  not  address  the  likelihood  of  prepayments.  The  ratings  of the
Securities do not address the  possibility  of the imposition of United States
withholding tax with respect to non-U.S. persons.
    

LEGAL CONSIDERATIONS

         The Mortgage Loans are secured by deeds of trust or mortgages  (which
generally  are second  mortgages).  With  respect to  Mortgage  Loans that are
secured by first  mortgages,  the Master  Servicer has the power under certain
circumstances  to consent to a new  mortgage  lien on the  Mortgaged  Property
having  priority over such  Mortgage  Loan.  Mortgage  Loans secured by second
mortgages  are  entitled to proceeds  that remain from the sale of the related
Mortgage  Property after any related senior  mortgage loan and prior statutory
liens have been satisfied. In the event that such proceeds are insufficient to
satisfy  such  loans and prior  liens in the  aggregate  [and the  [Letter  of
Credit] [Surety Bond] provider is unable to perform its obligations  under the
[Letter of  Credit]  [Surety  Bond] or if the  coverage  under the  [Letter of
Credit] [Surety Bond] is exhausted] the Trust and,  accordingly,  the Holders,
bear  (i) the  risk of  delay in  distributions  while a  deficiency  judgment
against the borrower is obtained  and (ii) the risk of loss if the  deficiency
judgment  cannot be obtained  or is not  realized  upon.  See  "Certain  Legal
Aspects of the Mortgage Loans" in the Properties.

   
         The  sale of the  Mortgage  Loans  [LOANS]  from  the  Seller  to the
Depositor  pursuant to the Purchase Agreement will be treated as a sale of the
Mortgage Loans [LOANS]. The Seller will warrant that such transfer is either a
sale of its  interest  in the  Mortgage  Loans  [LOANS]  or a grant of a first
priority perfected security interest therein. In the event of an insolvency of
the Seller,  the receiver of the Seller may attempt to recharacterize the sale
of the Mortgage Loans [LOANS] as a borrowing by the Seller secured by a pledge
of the  Mortgage  Loans  [LOANS].  If the receiver  decided to challenge  such
transfer,  delays in payments of the Securities and possible reductions in the
amount thereof could occur.  The Depositor will warrant in the Trust Agreement
that the transfer of its interest in the Mortgage  Loans  [LOANS] to the Trust
is a valid transfer and assignment of such interest.

         If a conservator,  receiver or trustee were appointed for the Seller,
or if certain  other events  relating to the  bankruptcy  or insolvency of the
Seller were to occur,  Additional  Balances  would not be  transferred  by the
Seller to the Trust.  In such an event,  an Event of Default under the Pooling
and Servicing  Agreement and Indenture would occur and the Owner Trustee would
attempt to sell the Mortgage Loans [LOANS] (unless Holders holding  Securities
evidencing  undivided  interests  aggregating  at  least  51% of  each  of the
Security  Principal  Balance  of  the  Notes  and  the  Certificates  instruct
otherwise), thereby causing early payment of the Security Principal Balance of
the Notes and the Certificates.
    

         In the event of a bankruptcy or  insolvency  of the Master  Servicer,
the  bankruptcy  trustee  or  receiver  may have  the  power  to  prevent  the
applicable Trustee or the Holders from appointing a successor Master Servicer.

   
GEOGRAPHIC CONCENTRATION

         As of  the  Cut-off  Date,  approximately  _____%  (by  Cut-off  Date
Principal  Balance) of the  Mortgaged  Properties  are located in the State of
__________.  An overall  decline in the  __________  residential  real  estate
market could adversely affect the values of the Mortgaged  Properties securing
such Mortgage Loans such that the Principal  Balances of the related  Mortgage
Loans, together with any primary financing on such Mortgaged Properties, could
equal or exceed the value of such  Mortgaged  Properties.  As the  residential
real  estate  market is  influenced  by many  factors,  including  the general
condition of the economy and interest  rates,  no assurances may be given that
the  __________  residential  real  estate  market  will  not  weaken.  If the
__________ residential real estate market should experience an overall decline
in property values after the dates of origination of the Mortgage  Loans,  the
rates of losses on the Mortgage Loans would be expected to increase, and could
increase substantially.]
    

MASTER SERVICER'S ABILITY TO CHANGE THE TERMS OF THE MORTGAGE LOANS

         The  Master  Servicer  may agree to  changes in the terms of a Credit
Line  Agreement,  provided that such changes (i) do not  adversely  affect the
interest of the Holders or the [Letter of Credit] [Surety Bond] provider,  and
(ii) are consistent with prudent business practice.  There can be no assurance
that changes in  applicable  law or the  marketplace  for home equity loans or
prudent  business  practice  will not  result in  changes  in the terms of the
Mortgage Loans. In addition, the Master Servicing Agreement permits the Master
Servicer, within certain limitations described therein, to increase the Credit
Limit of the  related  Mortgage  Loan or reduce the  Margin for such  Mortgage
Loan.

   
DELINQUENT MORTGAGE LOANS [LOANS]

          The Trust will include  Mortgage Loans [LOANS] which are __ or fewer
days  delinquent.  The  Cut-off  Date  Principal  Balance  of such  delinquent
Mortgage Loans [LOANS] was $______________.]
    

         For a discussion of additional  risks  pertaining to the  Securities,
see "Risk Factors" in the Prospectus.

                                   THE TRUST

GENERAL

         The Issuer,  Home Equity Loan Trust 199_, is 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.  The Trust Agreement
constitutes the "governing instrument" under the laws of the State of Delaware
relating to business trusts.  After its formation,  the Issuer will not engage
in any activity  other than (i)  acquiring,  holding and managing the Mortgage
Loans and the other assets of the Trust and proceeds  therefrom,  (ii) issuing
the Notes and the  Certificates,  (iii)  making  payments on the Notes and the
Certificates  and (iv)  engaging  in  other  activities  that  are  necessary,
suitable or convenient to accomplish the foregoing or are  incidental  thereto
or connected therewith.

   
         The  property of the Trust will  consist of: (i) each of the Mortgage
Loans  [LOANS] that are  _________;  (ii)  collections  on the Mortgage  Loans
[LOANS] [received] after the Cut-off Date; (iii) Mortgaged Properties relating
to the Mortgage Loans [LOANS] that are acquired by foreclosure or deed in lieu
of  foreclosure;  (iv) the  Collection  Account and the  Distribution  Account
(excluding net earnings  thereon);  (v) the [Letter of Credit]  [Surety Bond];
and (vi) an assignment of the Depositor's rights under the Purchase Agreement,
including all rights of the Depositor to purchase Additional Balances.
    

         The Trust's principal offices are in __________, Delaware, in care of
________________________, as Owner Trustee, at [__________].

                  THE [LETTER OF CREDIT][SURETY BOND] ISSUER

         The following  information with respect to _________  ("_______") has
been furnished by __________.  Accordingly,  none of the Issuer, the Depositor
or the  Master  Servicer  makes  any  representation  as to the  accuracy  and
completeness of such information.

                [Description of Letter of Credit/Surety Issuer]

                              THE MASTER SERVICER

GENERAL

         The Master  Servicer  will service the Mortgage  Loans in  accordance
with the  terms  set  forth in the  Master  Servicing  Agreement.  The  Master
Servicer  may  perform  any of its  obligations  under  the  Master  Servicing
Agreement  through  one  or  more  subservicers.   Notwithstanding   any  such
subservicing  arrangement,  the Master  Servicer  will  remain  liable for its
servicing duties and obligations  under the Master  Servicing  Agreement as if
the Master Servicer alone were servicing the Mortgage Loans. As of the Closing
Date, the Master Servicer will service the Mortgage Loans without subservicing
arrangements.

THE MASTER SERVICER

         [IndyMac,  Inc.  ("IndyMac"),  a Delaware  corporation],  will act as
Master  Servicer  for the  Mortgage  Loans  pursuant  to the Master  Servicing
Agreement.  The principal  executive  offices of [IndyMac] are located at [155
North Lake Avenue, Pasadena, California 91101].

         At ______________, 199_, IndyMac provided servicing for approximately
$______  billion  aggregate  principal  amount of first-lien  mortgage  loans,
substantially  all of which are being serviced for  unaffiliated  persons.  At
_____________,  199_,  IndyMac provided  servicing for  approximately  $______
million  aggregate  principal  amount of first and second lien mortgage  loans
originated under home equity lines of credit.

   
           THE HOME EQUITY LOAN [HOME IMPROVEMENT CONTRACT] PROGRAM
    

UNDERWRITING PROCEDURES RELATING TO HOME EQUITY LOANS

         The  following  is  a  description  of  the  underwriting  procedures
customarily  employed by the Seller with  respect to home  equity  loans.  The
underwriting process is intended to assess the applicant's credit standing and
repayment ability, and the value and adequacy of the real property security as
collateral  for the proposed  loan.  Exceptions  to the Seller's  underwriting
guidelines will be made when  compensating  factors are present.  Such factors
include  the  borrower's  employment  stability,  credit  history,  disposable
income,  equity in the related property and the nature of the underlying first
mortgage loan.

   
UNDERWRITING PROCEDURES RELATING TO HOME IMPROVEMENT CONTRACTS

         THE  FOLLOWING  IS  A  DESCRIPTION  OF  THE  UNDERWRITING  PROCEDURES
CUSTOMARILY EMPLOYED BY THE SELLER WITH RESPECT TO HOME IMPROVEMENT CONTRACTS.
THE UNDERWRITING PROCESS IS INTENDED TO ASSESS THE APPLICANT'S CREDIT STANDING
AND  REPAYMENT  ABILITY,  [AND THE VALUE  AND  ADEQUACY  OF THE REAL  PROPERTY
SECURITY AS  COLLATERAL  FOR THE PROPOSED  LOAN].  EXCEPTIONS  TO THE SELLER'S
UNDERWRITING  GUIDELINES WILL BE MADE WHEN  COMPENSATING  FACTORS ARE PRESENT.
SUCH FACTORS  INCLUDE THE BORROWER'S  EMPLOYMENT  STABILITY,  CREDIT  HISTORY,
DISPOSABLE  INCOME,  [EQUITY IN THE  RELATED  PROPERTY]  AND THE NATURE OF THE
UNDERLYING FIRST MORTGAGE LOAN.
    

          [Description of Specific Underwriting Procedures to Follow]

   
SERVICING OF THE MORTGAGE LOANS [LOANS]

         The  Master  Servicer  has  established  standard  policies  for  the
servicing  and  collection  of the home  equity  loans  [AND HOME  IMPROVEMENT
CONTRACTS].  Servicing includes, but is not limited to, (i) the collection and
aggregation  of payments  relating to the  Mortgage  Loans  [LOANS];  (ii) the
supervision of delinquent  Mortgage Loans [LOANS],  loss  mitigation  efforts,
foreclosure  proceedings  and, if  applicable,  the  disposition  of Mortgaged
Properties; and (iii) the preparation of tax related information in connection
with the Mortgage Loans [LOANS].
    

            [Description of Specific Servicing Standards to Follow]

FORECLOSURE AND DELINQUENCY EXPERIENCE

   
         The  following  table  summarizes  the  delinquency  and  foreclosure
experience,  respectively,  on the  dates  indicated,  of  home  equity  loans
serviced by the Master  Servicer.  Since  [_______] only began  servicing home
equity loans [HOME IMPROVEMENT CONTRACTS] in _______ 199_, the delinquency and
foreclosure  percentages  may be  affected  by the size and  relative  lack of
seasoning  of the  servicing  portfolio  because  many of such  loans were not
outstanding  long  enough  to  give  rise to  some  or all of the  periods  of
delinquency indicated in the chart below. Accordingly,  the information should
not be considered as a basis for assessing the likelihood,  amount or severity
of  delinquency  or losses on the Mortgage Loans [LOANS] and no assurances can
be given that the  foreclosure  and  delinquency  experience  presented in the
table  below will be  indicative  of such  experience  on the  Mortgage  Loans
[LOANS]:

      Delinquency Status as of _____________, 199__ - HOME EQUITY LOANS*
    
<TABLE>
<CAPTION>
                                  Dollars                       Percent            Units               Percent

<S>                               <C>                           <C>                <C>                 <C>
Current................           $__________                     ____%            _____                 ____%
30-59 days.............           $__________                     ____%            _____                 ____%
60-89 days.............           $__________                     ____%            _____                 ____%
90+ days...............           $__________                     ____%            _____                 ____%
        Total                     $__________                   100.00%            _____               100.00%
</TABLE>
- -------------
*        Delinquencies are reported on a contractual basis.

         As of _____________,  199_, ______ loans with an aggregate balance of
$___________ are in bankruptcy and ________ loans with an aggregate balance of
$___________ are in foreclosure. Of the loans in foreclosure,  there will be a
____________  199_  charge off of  $________.  In addition to this charge off,
there is an anticipated charge off of approximately  $_____________  which may
also be realized in _________.]

   
  DELINQUENCY STATUS AS OF _____________, 199__ - HOME IMPROVEMENT CONTRACTS*
<TABLE>
<CAPTION>
                                  DOLLARS                       PERCENT            UNITS               PERCENT

<S>                               <C>                           <C>                <C>                 <C>
CURRENT................           $__________                     ____%            _____                 ____%
30-59 DAYS.............           $__________                     ____%            _____                 ____%
60-89 DAYS.............           $__________                     ____%            _____                 ____%
90+ DAYS...............           $__________                     ____%            _____                 ____%
        TOTAL                     $__________                   100.00%            _____               100.00%
</TABLE>
- -------------
*        DELINQUENCIES ARE REPORTED ON A CONTRACTUAL BASIS.

         AS OF _____________,  199_, ______ HOME IMPROVEMENT CONTRACTS WITH AN
AGGREGATE BALANCE OF $___________ ARE IN BANKRUPTCY AND ________ LOANS WITH AN
AGGREGATE BALANCE OF $___________ ARE IN FORECLOSURE.  OF THE HOME IMPROVEMENT
CONTRACTS  IN  FORECLOSURE,  THERE WILL BE A  ____________  199_ CHARGE OFF OF
$________.  IN ADDITION TO THIS CHARGE OFF, THERE IS AN ANTICIPATED CHARGE OFF
OF APPROXIMATELY $_____________ WHICH MAY ALSO BE REALIZED IN

- ---------.]

                   DESCRIPTION OF THE MORTGAGE LOANS [LOANS]
    

GENERAL

         The Mortgage Loans were  originated  pursuant to loan  agreements and
disclosure  statements  (the  "Credit  Line  Agreements")  and are  secured by
mortgages  or deeds of trust,  which are either  first or second  mortgages or
deeds of trust, on Mortgaged  Properties located in [__] states. The Mortgaged
Properties  securing  the Mortgage  Loans  consist  primarily  of  residential
properties  that are one- to  four-family  properties.  See  "--Mortgage  Loan
Terms" below.

         The Cut-off Date Pool Balance is  $______________,  which is equal to
the aggregate Principal Balances of the Mortgage Loans as of the Cut-off Date.
As of the  Cut-off  Date,  the  Mortgage  Loans  were  not  more  than 89 days
delinquent. The average Cut-off Date Principal Balance was approximately $____
, the minimum  Cut-off Date Principal  Balance was zero,  the maximum  Cut-off
Date Principal Balance was $______, the minimum Loan Rate and the maximum Loan
Rate as of the Cut-off Date were ____% and ____% per annum, respectively,  and
the weighted average Loan Rate as of the Cut-off Date was  approximately  ___%
per  annum.  As of  the  Cut-off  Date,  the  weighted  average  Credit  Limit
Utilization Rate was approximately ____%, the minimum Credit Limit Utilization
Rate was zero and the maximum  Credit  Limit  Utilization  Rate was 100%.  The
"Credit  Limit  Utilization  Rate" is  determined by dividing the Cut-off Date
Principal Balance of a Mortgage Loan by the Credit Limit of the related Credit
Line  Agreement.  The  remaining  term to scheduled  maturity for the Mortgage
Loans as of the  Cut-off  Date  ranged from ____ months to ____ months and the
weighted average remaining term to scheduled maturity was approximately  _____
months.  As of the  Cut-off  Date,  the  Combined  Loan-to-Value  Ratio of the
Mortgage Loans ranged from ____% to ______% and the weighted  average Combined
Loan-to-Value  Ratio was __%. The Combined  Loan-to-Value Ratio for a Mortgage
Loan is the ratio (expressed as a percentage) of (A) the sum of (i) the Credit
Limit of the  Mortgage  Loan and (ii) any  outstanding  principal  balances of
mortgage  loans  senior  to such  Mortgage  Loan  (calculated  at the  date of
origination of the Mortgage Loan) to (B) the lesser of (i) the appraised value
of the related Mortgaged  Property as set forth in the loan files at such date
of origination or (ii) in the case of a Mortgaged  Property  purchased  within
one year of the  origination of the related  Mortgage Loan, the purchase price
of such Mortgaged  Property.  Credit Limits under the Mortgage Loans as of the
Cut-off Date ranged from $______ to $____ and averaged  approximately $_____ .
The weighted  average second mortgage ratio (which is the Credit Limit for the
related  Mortgage  Loan,  provided  such  Mortgage Loan was in the second lien
position,  divided  by the  sum of  such  Credit  Limit  and  the  outstanding
principal  balance of any mortgage loan senior to the related  Mortgage  Loan)
was  approximately  _____%.  As of the Cut-off Date,  approximately  _____% by
Cut-off Date Principal  Balance of the Mortgage Loans  represented first liens
on the related Mortgaged Properties, while approximately ____% of the Mortgage
Loans represented second liens. As of the Cut-off Date,  approximately ______%
of  the  Mortgage  Loans  are  secured  by  Mortgaged   Properties  which  are
single-family residences and ___% were owner-occupied. As of the Cut-off Date,
approximately ____%,  ____%,____%,______%,______%  and ______% by Cut-off Date
Principal Balance are located in [__________,  ________, __________,  _______,
______ and ________], respectively.

MORTGAGE LOAN TERMS

         [The  Mortgage  Loans bear  interest at a variable rate which changes
monthly on the first  business  day of the related  month with  changes in the
applicable  Index Rate.  The Mortgage Loans are subject to a maximum per annum
interest rate (the "Maximum Rate") ranging from _____% to _____% per annum and
subject to applicable usury limitations.  As of the Cut-off Date, the weighted
average Maximum Rate was approximately  ______%. See "Certain Legal Aspects of
the Loans--Applicability of Usury Laws" in the Prospectus.  The daily periodic
rate on the Mortgage Loans (the "Loan Rate") is the sum of the Index Rate plus
the spread (the "Margin") which  generally  ranges between ____% and ____% and
had a weighted average, as of the Cut-off Date, of approximately %, divided by
365 days. The "Index Rate" is based on the highest  "prime rate"  published in
the `Money  Rates' table of The Wall Street  Journal as of the first  business
day of each calendar month.]

         _________  offers an  introductory  loan rate on home equity lines of
credit which are originated with Combined Loan-to-Value Ratios of __% and __%.
The  introductory  rate  applies to any  payments  made during the first three
months after  origination.  After such three month period,  the Loan Rate will
adjust  to the Index  plus the  applicable  Margin.  As of the  Cut-off  Date,
approximately  ____% of the Mortgage Loans by Cut-off Date  Principal  Balance
were subject to an introductory rate of ____% per annum.

         In general, the home equity loans may be drawn upon for a period (the
"Draw Period") of either five years (which may be extendible for an additional
____ years, upon _________'s  approval) or three years. Home equity loans with
an initial Draw Period of five years, which constitute  approximately ____% of
the Mortgage Loans by Cut-off Date Principal Balance, are subject to a fifteen
year repayment period (the "Repayment  Period")  following the end of the Draw
Period  during  which the  outstanding  principal  balance of the loan will be
repaid in monthly  installments equal to [1/180] of the outstanding  principal
balance as of the end of the Draw Period. Mortgage Loans with a Draw Period of
three years,  which  constitute  approximately  ____% of the Mortgage Loans by
Cut-off Date Principal  Balance,  are subject to a ten year  Repayment  Period
following  the end of the Draw Period during which the  outstanding  principal
balance of the loan will be paid in monthly  installments  equal to [1/120] of
the outstanding principal balance as of the end of the Draw Period.

         The  minimum  payment due during the Draw Period will be equal to the
finance  charges  accrued  on the  outstanding  principal  balance of the home
equity loan during the related billing period.  The minimum payment due during
the repayment  period will be equal to the sum of the finance  charges accrued
on the outstanding  principal  balance of the Mortgage Loan during the related
billing period and the principal payment described above.

         Set forth below is a description  of certain  characteristics  of the
Mortgage Loans as of the Cut-off Date:

   
         PRINCIPAL BALANCES OF HOME EQUITY AND HOME IMPROVEMENT LOANS
    

<TABLE>
<CAPTION>
        Range of Principal Balances                   Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
$ _______ to $ _______...................                                $                                        %
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................
$ _______ to $ _______...................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>


   
                 GEOGRAPHIC DISTRIBUTION OF HOME EQUITY LOANS
                       AND HOME IMPROVEMENT CONTRACTS(1)
                                         

<TABLE>
<CAPTION>
                   State                              Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
       <S>                                          <C>                  <C>                   <C>
                                                                         $                                        %


                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                   --------------       ---------------       ---------------------
</TABLE>
- --------------
(1)       Geographic  location is  determined  by the address of the Mortgaged
          Property securing the related Mortgage Loan.



                       COMBINED LOAN-TO-VALUE RATIOS(1)
<TABLE>
<CAPTION>

             Range of Combined                        Number of           Cut-off Date          Percent of Pool by
            Loan-to-Value Ratios                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>
- --------------
(1)      The  ratio  (expressed  as a  percentage)  of (A)  the sum of (i) the
         Credit Limit of the Mortgage Loans and (ii) any outstanding principal
         balances of mortgage loans senior to the Mortgage  Loans  (calculated
         at the date of origination  of the Mortgage  Loans) to (B) the lesser
         of (i) the appraised value of the related  Mortgaged  Property as set
         forth in loan files at such date of  origination  or (ii) in the case
         of a Mortgaged  Property purchased within one year of the origination
         of the related  Mortgage  Loan,  the purchase price of such Mortgaged
         Property.

                                 PROPERTY TYPE

<TABLE>
<CAPTION>
               Property Type                          Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
Single Family............................                                $                                        %
Two- to Four-Family......................
Condominium..............................

                                                    --------------       ---------------       ---------------------
PUD......................................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>



                                 LIEN PRIORITY
<TABLE>
<CAPTION>

               Lien Priority                          Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
First Lien...............................                                $                                        %
Second Lien..............................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>






                                 LOAN RATES(1)
<TABLE>
<CAPTION>
                  Range of                            Number of           Cut-off Date          Percent of Pool by
                 Loan Rates                           Mortgage             Principal               Cut-off Date
            Loan-to-Value Ratios                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>
- --------------
(1)      Approximately  % of the  Mortgage  Loans  by  Cut-Of  Date  Principal
         Balance are subject to an introductory rate of ____% per annum.

                                    MARGIN

<TABLE>
<CAPTION>
                  Range of                            Number of           Cut-off Date          Percent of Pool by
                  Margins                             Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>



   
              CREDIT LIMIT UTILIZATION RATES OF HOME EQUITY LOANS
    

<TABLE>
<CAPTION>
           Range of Credit Limit                      Number of           Cut-off Date          Percent of Pool by
             Utilization Rates                        Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>



   
                      CREDIT LIMITS OF HOME EQUITY LOANS
    

<TABLE>
<CAPTION>
           Range of Credit Limits                     Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>





   
                      MAXIMUM RATES OF HOME EQUITY LOANS
    

<TABLE>
<CAPTION>
               Maximum Rates                          Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
- --------%................................                                $                                        %
- --------%................................
- --------%................................
- --------%................................
- --------%................................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>




   
                    MONTHS REMAINING TO SCHEDULED MATURITY
            OF HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS(1)
    

<TABLE>
<CAPTION>
              Range of Months                         Number of           Cut-off Date          Percent of Pool by
      Remaining to Scheduled Maturity                 Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
_______ to ________......................                                $                                        %
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------

- --------------
(1)      Assumes  that the Draw Period for  Mortgage  Loans with five year Draw
         Periods  will be  extended  for an  additional five years.
</TABLE>

                               ORIGINATION YEAR
<TABLE>
<CAPTION>

              Origination Year                        Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
- -------..................................                                $                                        %
- -------..................................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>


   
     DELINQUENCY STATUS OF HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS
    

<TABLE>
<CAPTION>
         Number of Days Delinquent                    Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                                      <C>                   <C>
0 to 29..................................                                $                                        %
30 to 59.................................
                                                    --------------       ---------------       ---------------------
60 to 89.................................

                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>


ASSIGNMENT OF MORTGAGE LOANS

   
         At the  time  of  issuance  of the  Securities,  the  Depositor  will
transfer  to the Trust all of its  right,  title and  interest  in and to each
Mortgage Loan [LOANS] (including its right to purchase any Additional Balances
arising in the future),  related Credit Line  Agreements,  mortgages and other
related  documents  (collectively,  the "Related  Documents"),  including  all
collections  received on or with respect to each such  Mortgage Loan after the
Cut-off Date  (exclusive of payments in respect of accrued  interest due on or
prior to the Cut-off Date or due in the month of ______).  The Owner  Trustee,
concurrently  with such transfer,  will deliver the Securities.  Each Mortgage
Loan transferred to the Owner Trust will be identified on a schedule delivered
to the Owner Trustee  pursuant to the Purchase  Agreement.  Such schedule will
include  information as to the Cut-off Date Principal Balance of each Mortgage
Loan, as well as information with respect to the Loan Rate.
    

         Within 90 days of an  Assignment  Event the Owner Trustee will review
the  Mortgage  Loans and the Related  Documents  and if any  Mortgage  Loan or
Related  Document is found to be defective  in any  material  respect and such
defect  is not cured  within 90 days  following  notification  thereof  to the
Seller and the Depositor by the Owner Trustee, the Seller will be obligated to
repurchase  the  Mortgage  Loan and to deposit the  Repurchase  Price into the
Collection  Account.  Upon such  retransfer,  the  Principal  Balance  of such
Mortgage  Loan will be  deducted  from the Pool  Balance.  In lieu of any such
repurchase,  the Seller may substitute an Eligible  Substitute  Mortgage Loan.
Any such  repurchase or  substitution  will be considered a payment in full of
such  Mortgage  Loan.  The  obligation of the Seller to accept a transfer of a
Defective  Mortgage  Loan is the sole  remedy  regarding  any  defects  in the
Mortgage  Loans and Related  Documents  available to the Owner  Trustee or the
Holders.

         With respect to any Mortgage Loan, the "Repurchase Price" is equal to
the  Principal  Balance  of such  Mortgage  Loan at the  time of any  transfer
described  above  plus  accrued  and  unpaid  interest  thereon to the date of
repurchase.

         An "Eligible Substitute Mortgage Loan" is a mortgage loan substituted
by the Depositor for a Defective Mortgage Loan which must, on the date of such
substitution,  (i) have an outstanding  Principal Balance (or in the case of a
substitution of more than one Mortgage Loan for a Defective  Mortgage Loan, an
aggregate  Principal  Balance),  not  __%  more  or  less  than  the  Transfer
Deficiency relating to such Defective Mortgage Loan; (ii) have a Loan Rate not
less than the Loan Rate of the Defective Mortgage Loan and not more than 1% in
excess of the Loan Rate of such  Defective  Mortgage  Loan;  (iii) have a Loan
Rate based on the same Index  with  adjustments  to such Loan Rate made on the
same Interest Rate  Adjustment  Date as that of the Defective  Mortgage  Loan;
(iv) have a Margin that is not less than the Margin of the Defective  Mortgage
Loan and not  more  than ___  basis  points  higher  than the  Margin  for the
Defective  Mortgage  Loan;  (v) have a mortgage of the same or higher level of
priority as the mortgage relating to the Defective  Mortgage Loan; (vi) have a
remaining  term to maturity not more than ___ months earlier and not more than
__ months later than the remaining term to maturity of the Defective  Mortgage
Loan;  (vii) comply with each  representation  and warranty as to the Mortgage
Loans set forth in the Purchase Agreement (deemed to be made as of the date of
substitution);  (viii) in  general,  have an original  Combined  Loan-to-Value
Ratio not greater than that of the Defective  Mortgage Loans; and (ix) satisfy
certain other conditions  specified in the Purchase  Agreement.  To the extent
the Principal Balance of an Eligible Substitute Mortgage Loan is less than the
Principal Balance of the related  Defective  Mortgage Loan, the Seller will be
required to make a deposit to the Collection Account equal to such difference.

         The Seller will make certain representations and warranties as to the
accuracy in all  material  respects of certain  information  furnished  to the
Owner Trustee with respect to each Mortgage Loan (e.g., Cut-off Date Principal
Balance and the Loan Rate). In addition, the Seller will represent and warrant
on the Closing Date that at the time of transfer to the Depositor,  the Seller
has  transferred  or  assigned  all of its right,  title and  interest in each
Mortgage Loan and the Related Documents,  free of any lien (subject to certain
exceptions).  Upon  discovery  of a  breach  of any  such  representation  and
warranty which  materially and adversely  affects the interests of the Trustee
[or Letter of  Credit][Surety  Bond] provider in the related Mortgage Loan and
Related Documents, the Seller will have a period of 90 days after discovery or
notice of the breach to effect a cure.  If the breach  cannot be cured  within
the 90-day  period,  the Seller will be obligated to  repurchase or substitute
the Defective Mortgage Loan from the Trust; provided, however, that the Seller
will not be obligated to make any such  repurchase  or  substitution  (or cure
such  breach)  if such  breach  constitutes  fraud in the  origination  of the
affected  Mortgage  Loan and the Seller did not have  knowledge of such fraud.
The same procedure and limitations that are set forth above for the repurchase
or  substitution  of Defective  Mortgage Loans will apply to the transfer of a
Mortgage Loan that is required to be repurchased  or substituted  because of a
breach  of a  representation  or  warranty  in  the  Purchase  Agreement  that
materially  and  adversely  affects the  interests  of the Trustee in the such
Mortgage Loan.

         Mortgage  Loans required to be transferred to the Seller as described
in the preceding paragraphs are referred to as "Defective Mortgage Loans."

                    MATURITY AND PREPAYMENT CONSIDERATIONS

   
         [All of the Mortgage  Loans [LOANS] may be prepaid in full or in part
at any time.] However,  Mortgage Loans [LOANS] secured by Mortgaged Properties
in __________ are subject to an account termination fee equal to the lesser of
$___ and six months interest on the amount prepaid,  to the extent the prepaid
amount  exceeds  __% of the  unpaid  principal  balance,  if  the  account  is
terminated  on or before its _____ year  anniversary.  In  addition,  Mortgage
Loans secured by Mortgaged Properties in other jurisdictions may be subject to
account  termination  fees to the extent  permitted  by law. In general,  such
account  termination  fees do not  exceed  $___ and do not  apply to  accounts
terminated subsequent to a date designated in the related Mortgage Note which,
depending  on the  jurisdiction,  ranges  between  [___ months and ____ years]
following origination.] The prepayment experience with respect to the Mortgage
Loans will affect the weighted average life of the Securities.

         The rate of  prepayment  on the  Mortgage  Loans  [LOANS]  cannot  be
predicted.  Neither  the  Depositor  nor the Master  Servicer  is aware of any
publicly  available  studies or  statistics  on the rate of prepayment of such
Mortgage Loans.  Generally,  home equity revolving credit lines are not viewed
by borrowers  as  permanent  financing.  Accordingly,  the Mortgage  Loans may
experience a higher rate of prepayment than traditional  first mortgage loans.
On the other hand,  because the Mortgage Loans  amortize as described  herein,
rates of principal  payment on the Mortgage  Loans  [LOANS] will  generally be
slower  than those of  traditional  fully-amortizing  first  mortgages  in the
absence of prepayments on such Mortgage  Loans.  The prepayment  experience of
the Trust with respect to the Mortgage Loans may be affected by a wide variety
of factors,  including general economic  conditions,  prevailing interest rate
levels, the availability of alternative  financing,  homeowner  mobility,  the
frequency  and amount of any future  draws on the Credit Line  Agreements  and
changes  affecting  the  deductibility  for  Federal  income tax  purposes  of
interest  payments  on home  equity  credit  lines.  Substantially  all of the
Mortgage  Loans  contain  "due-on-sale"  provisions,  and, with respect to the
Mortgage Loans, the Master Servicer intends to enforce such provisions, unless
such  enforcement  is not permitted by applicable  law. The  enforcement  of a
"due-on-sale"  provision  will  have the same  effect as a  prepayment  of the
related  Mortgage Loan.  See "Certain Legal Aspects of the  Loans--Due-on-Sale
Clauses" in the Prospectus.
    

         The  yield  to an  investor  who  purchases  the  Securities  in  the
secondary  market at a price  other  than par will  vary from the  anticipated
yield if the rate of  prepayment on the Mortgage  Loans is actually  different
than the rate  anticipated by such investor at the time such  Securities  were
purchased.

   
         Collections  on the Mortgage  Loans [LOANS] may vary  because,  among
other  things,  borrowers  may make  payments  during  any month as low as the
minimum  monthly  payment for such month or as high as the entire  outstanding
principal  balance plus accrued interest and the fees and charges thereon.  It
is possible that borrowers may fail to make scheduled payments. Collections on
the Mortgage  Loans may vary due to seasonal  purchasing and payment habits of
borrowers.
    

          No assurance can be given as to the level of  prepayments  that will
be experienced by the Trust and it can be expected that a portion of borrowers
will not prepay their Mortgage Loans to any significant degree. See "Yield and
Prepayment Considerations" in the Prospectus.

                 DESCRIPTION OF THE MASTER SERVICING AGREEMENT

         The Master  Servicer  shall  establish  and maintain on behalf of the
Owner  Trustee an account (the  "Collection  Account")  for the benefit of the
Holders.  The  Collection  Account  will be an  Eligible  Account  (as defined
herein).  Subject  to the  investment  provision  described  in the  following
paragraphs,  upon receipt by the Master  Servicer of amounts in respect of the
Mortgage Loans (excluding amounts representing  administrative charges, annual
fees, taxes, assessments,  credit insurance charges,  insurance proceeds to be
applied  to the  restoration  or repair of a  Mortgaged  Property  or  similar
items),  the Master  Servicer  will  deposit  such  amounts in the  Collection
Account.  Amounts so  deposited  may be invested in Eligible  Investments  (as
described in the Servicing  Agreement) maturing no later than one Business Day
prior to the date on which the amount on deposit  therein  is  required  to be
deposited in the Distribution Account or on such Distribution Date if approved
by the Rating  Agencies.  Not later than the _____  Business Day prior to each
Distribution Date (the "Determination  Date"), the Master Servicer will notify
the Owner Trustee and the  Indenture  Trustee of the amount of such deposit to
be included in funds available for the related Distribution Date.

         The Owner  Trustee and the  Indenture  Trustee will  establish one or
more accounts (the "Security  Account")  into which will be deposited  amounts
withdrawn  from the  Collection  Account  for  distribution  to  Holders  on a
Distribution  Date. The Security Account will be an Eligible Account.  Amounts
on deposit  therein  will be invested in Eligible  Investments  maturing on or
before the Business Day prior to the related Distribution Date.

         An  "Eligible  Account" is (i) an account that is  maintained  with a
depository  institution  whose  debt  obligations  at the time of any  deposit
therein have the highest  short-term debt rating by the Rating Agencies,  (ii)
one or more accounts with a depository  institution having a minimum long-term
unsecured  debt rating of "____" by _____ and "____" by _____,  which accounts
are fully insured by either the Savings Association Insurance Fund ("SAIF") or
the Bank Insurance Fund ("BIF") of the Federal Deposit  Insurance  Corporation
established by such fund, (iii) a segregated trust account maintained with the
Owner Trustee or an Affiliate of the Owner  Trustee in its fiduciary  capacity
or (iv)  otherwise  acceptable  to each Rating Agency as evidenced by a letter
from each Rating Agency to the Owner Trustee,  without reduction or withdrawal
of their then current ratings of the Securities.

         Eligible Investments are specified in the Servicing Agreement and are
limited to  investments  which meet the criteria of the Rating  Agencies  from
time to time as being  consistent  with  their  then  current  ratings  of the
Securities.

ALLOCATIONS AND COLLECTIONS

         All  collections on the Mortgage Loans will generally be allocated in
accordance  with the Credit  Line  Agreements  between  amounts  collected  in
respect of interest and amounts  collected in respect of principal.  As to any
Distribution  Date,  "Interest  Collections" will be equal to the aggregate of
the amounts  collected  during the related  Collection  Period,  including Net
Liquidation Proceeds (as defined below), allocated to interest pursuant to the
terms of the Credit Line Agreements.

         As to any Distribution Date, "Principal Collections" will be equal to
the sum of (i) the amounts  collected  during the related  Collection  Period,
including Net Liquidation Proceeds, and allocated to principal pursuant to the
terms of the  Credit  Line  Agreements  and (ii) any  Substitution  Adjustment
Amounts.  "Net Liquidation Proceeds" with respect to a Mortgage Loan are equal
to the  aggregate of all amounts  received upon  liquidation  of such Mortgage
Loan, including,  without limitation,  insurance proceeds,  reduced by related
expenses,  but not including the portion,  if any, of such amount that exceeds
the Principal Balance of the Mortgage Loan at the end of the Collection Period
immediately preceding the Collection Period in which such Mortgage Loan became
a Liquidated  Mortgage Loan plus accrued and unpaid  interest  thereon through
the date of liquidation.

         With  respect to any date,  the "Pool  Balance"  will be equal to the
aggregate of the Principal Balances of all Mortgage Loans as of such date. The
Principal  Balance of a Mortgage Loan (other than a Liquidated  Mortgage Loan)
on any day is equal to the Cut-off Date Principal  Balance  thereof,  plus (i)
any  Additional  Balances  in  respect  of such  Mortgage  Loan minus (ii) all
collections  credited  against the Principal  Balance of such Mortgage Loan in
accordance  with the related  Credit  Line  Agreement  prior to such day.  The
Principal  Balance of a  Liquidated  Mortgage  Loan after  final  recovery  of
related Liquidation Proceeds shall be zero.

HAZARD INSURANCE

         The Master  Servicing  Agreement  provides  that the Master  Servicer
maintain certain hazard insurance on the Mortgaged  Properties relating to the
Mortgage  Loans.  While  the  terms  of the  related  Credit  Line  Agreements
generally require  borrowers to maintain certain hazard insurance,  the Master
Servicer will not monitor the maintenance of such insurance.

         The  Master  Servicing  Agreement  requires  the Master  Servicer  to
maintain for any Mortgaged  Property relating to a Mortgage Loan acquired upon
foreclosure of a Mortgage Loan, or by deed in lieu of such foreclosure, hazard
insurance  with extended  coverage in an amount equal to the lesser of (a) the
maximum  insurable  value of such  Mortgaged  Property or (b) the  outstanding
balance of such  Mortgage  Loan plus the  outstanding  balance on any mortgage
loan senior to such Mortgage Loan at the time of  foreclosure  or deed in lieu
of  foreclosure,  plus accrued  interest and the Master  Servicer's good faith
estimate of the  related  liquidation  expenses  to be incurred in  connection
therewith.  The Master Servicing  Agreement  provides that the Master Servicer
may satisfy its  obligation  to cause  hazard  policies  to be  maintained  by
maintaining  a  blanket  policy  insuring  against  losses  on such  Mortgaged
Properties.  If such blanket policy contains a deductible  clause,  the Master
Servicer will be obligated to deposit in the Collection Account the sums which
would have been  deposited  therein but for such clause.  The Master  Servicer
will initially satisfy these  requirements by maintaining a blanket policy. As
set forth  above,  all amounts  collected by the Master  Servicer  (net of any
reimbursements  to the Master  Servicer)  under any hazard policy  (except for
amounts to be applied to the restoration or repair of the Mortgaged  Property)
will ultimately be deposited in the Collection Account.

         In general,  the standard form of fire and extended  coverage  policy
covers physical  damage to or destruction of the  improvements on the property
by fire, lightning, explosion, smoke, windstorm and hail, and the like, strike
and civil  commotion,  subject to the conditions  and exclusions  specified in
each  policy.  Although the  policies  relating to the Mortgage  Loans will be
underwritten  by different  insurers and therefore will not contain  identical
terms and  conditions,  the basic terms thereof are dictated by state laws and
most of such  policies  typically do not cover any physical  damage  resulting
from the following:  war, revolution,  governmental actions,  floods and other
water-related  causes, earth movement (including  earthquakes,  landslides and
mudflows),  nuclear  reactions,  wet or dry rot, vermin,  rodents,  insects or
domestic animals, theft and, in certain cases vandalism. The foregoing list is
merely  indicative of certain kinds of uninsured  risks and is not intended to
be all-inclusive or an exact description of the insurance policies relating to
the Mortgaged Properties.

   
REALIZATION UPON DEFAULTED MORTGAGE LOANS [LOANS]

         The Master  Servicer  will  foreclose  upon or  otherwise  comparably
convert to ownership Mortgaged  Properties securing such of the Mortgage Loans
[LOANS] as come into  default when in  accordance  with  applicable  servicing
procedures under the Master Servicing Agreement, no satisfactory  arrangements
can be made for the collection of delinquent payments. In connection with such
foreclosure  or  other  conversion,  the  Master  Servicer  will  follow  such
practices as it deems  necessary  or advisable  and as are in keeping with its
general  subordinate  mortgage  servicing  activities,   provided  the  Master
Servicer  will not be  required  to expend  its own funds in  connection  with
foreclosure  or other  conversion,  correction of default on a related  senior
mortgage loan or  restoration  of any property  unless,  in its sole judgment,
such  foreclosure,  correction or  restoration  will increase net  Liquidation
Proceeds.  The Master Servicer will be reimbursed out of Liquidation  Proceeds
for  advances  of its  own  funds  as  liquidation  expenses  before  any  Net
Liquidation  Proceeds are distributed to Holders or the  [Transferor][Seller].
"Net  Liquidation  Proceeds"  with  respect to a  Mortgage  Loan is the amount
received upon  liquidation of such Mortgage Loan reduced by related  expenses,
which may include the amount advanced in respect of a senior  mortgage,  up to
the unpaid  Principal  Balance of the  Mortgage  Loan plus  accrued and unpaid
interest thereon.
    

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         With  respect  to  each  Collection  Period,  other  than  the  first
Collection Period,  the Master Servicer will retain from interest  collections
in respect of the Mortgage  Loan a portion of such interest  collections  as a
monthly  Servicing Fee in the amount equal to ___% per annum  ("Servicing  Fee
Rate") on the  aggregate  Principal  Balances of the Mortgage  Loans as of the
first day of each such Collection  Period.  All assumption  fees, late payment
charges and other fees and charges,  to the extent  collected from  borrowers,
will be retained by the Master Servicer as additional servicing compensation.

         The Master Servicer will pay certain ongoing expenses associated with
the Trust and incurred by it in connection with its responsibilities under the
Servicing Agreement,  including,  without limitation,  payment of the fees and
disbursements  of the Trustee,  any  custodian  appointed by the Trustee,  the
Registrar  and any paying  agent.  In addition,  the Master  Servicer  will be
entitled to reimbursement  for certain  expenses  incurred by it in connection
with  defaulted  Mortgage  Loans and in  connection  with the  restoration  of
Mortgaged Properties, such right of reimbursement being prior to the rights of
Holders to receive any related Net Liquidation Proceeds.

                         DESCRIPTION OF THE SECURITIES

GENERAL

         The  Notes  will be  issued  pursuant  to the  Indenture  dated as of
___________,  199_,  between  the  Trust  and  _______________,  as  Indenture
Trustee. The Certificates will be issued pursuant to the Trust Agreement dated
as  of   ______________,   199_,   among  the   Depositor,   __________,   and
______________,  as Owner Trustee.  The following  summaries  describe certain
provisions of the Securities,  Indenture and Trust Agreement. The summaries do
not purport to be complete and are subject to, and qualified in their entirety
by reference to, the provisions of the applicable  agreement.  As used herein,
"Agreement"  shall mean either the Trust  Agreement or the  Indenture,  as the
context requires.

   
         The Securities will be issued in fully registered,  certificated form
only. The  Securities  will be freely  TRANSFERABLE  and  exchangeable  at the
corporate trust office of the Owner Trustee,  with respect to the Certificates
or the Indenture Trustee with respect to the Notes.
    

BOOK-ENTRY SECURITIES

         The  Senior   Certificates  will  be  book-entry   Certificates  (the
"Book-Entry  Certificates").  Persons acquiring beneficial ownership interests
in the Senior Certificates ("Certificate Owners") will hold their Certificates
through the Depository  Trust Company ("DTC") in the United States[,  or CEDEL
or  Euroclear  (in  Europe)]  if they are  participants  of such  systems,  or
indirectly through  organizations which are participants in such systems.  The
Book-Entry Certificates will be issued in one or more certificates which equal
the aggregate  principal  balance of the  Certificates  and will  initially be
registered in the name of Cede & Co., 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. Citibank
N.A.  will act as depositary  for CEDEL and Chase 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
Certificate  Principal  Balances of $1,000 and in integral multiples in excess
thereof.   Except  as  described  below,  no  person  acquiring  a  Book-Entry
Certificate  (each,  a  "beneficial  owner")  will be  entitled  to  receive a
physical   certificate    representing   such   Certificate   (a   "Definitive
Certificate").  Unless and until  Definitive  Certificates  are issued,  it is
anticipated that the only "Certificateholder" of the Certificates will be Cede
& Co., as nominee of DTC. Certificate Owners will not be Certificateholders as
that term is used in the Pooling and Servicing  Agreement.  Certificate Owners
are only permitted to exercise their rights  indirectly  through  Participants
and DTC.

DISTRIBUTIONS

         On each Distribution Date,  collections on the Mortgage Loans will be
applied in the following order of priority:

                           (i)      to the Master Servicer, the Servicing Fee;

                           (ii) as payment  for the accrued  interest  due and
                  any  overdue  accrued  interest on the  respective  Security
                  Principal Balance of the Notes and the Certificates;

                           (iii) as principal on the Securities, the excess of
                  Principal   Collections  over  Additional  Balances  created
                  during the preceding  Collection  Period,  such amount to be
                  allocated between the Notes and Certificates pro rata, based
                  on their respective Security Principal Balances;

                           (iv) as principal on the Securities, as payment for
                  any Liquidation Loss Amounts on the Mortgage Loans;

                           (v)  as payment for the  premium  for the [Letter of
                    Credit][Surety Bond];

                           (vi) to reimburse prior draws made on the [Letter of
                    Credit][Surety Bond]; and

                           (vii) any remaining amounts to the Seller.

         As to any Distribution Date, the "Collection  Period" is the calendar
month preceding the month of such Distribution Date.

         "Liquidation  Loss  Amount"  means  with  respect  to any  Liquidated
Mortgage Loan, the  unrecovered  Principal  Balance  thereof at the end of the
Collection  Period in which such  Mortgage  Loan became a Liquidated  Mortgage
Loan  after  giving  effect  to the Net  Liquidation  Proceeds  in  connection
therewith.

INTEREST

         Note Rate.  Interest  will  accrue on the unpaid  Security  Principal
Balance of the Notes at the per annum rate (the "Note  Rate") equal to __% per
annum from the  Closing  Date to the first  Distribution  Date and  thereafter
interest   will  accrue  on  the  Notes  from  and   including  the  preceding
Distribution  Date to but excluding such current  Distribution  Date (each, an
"Interest  Accrual  Period")  at [a  floating  rate equal to LIBOR (as defined
herein)  plus __%] [__%].  [Interest  will be  calculated  on the basis of the
actual  number of days in each Interest  Accrual  Period by 360.] A failure to
pay interest on any Notes on any  Distribution  Date that  continues  for five
days constitutes an Event of Default under the Indenture.

         Pass-Through  Rate.  Interest  will  accrue  on the  unpaid  Security
Principal Balance of the Certificates at the per annum rate (the "Pass-Through
Rate") equal to __% per annum from the Closing Date to the first  Distribution
Date and thereafter interest will accrue on the Certificates for each Interest
Accrual  Period at [a floating  rate equal to LIBOR (as defined  herein)  plus
__%] [__%].  [Interest will be calculated on the basis of the actual number of
days in each  Interest  Accrual  Period  divided  by  360.] A  failure  to pay
interest on any Certificates on any Distribution  Date that continues for five
days constitutes an Event of Default under the Trust Agreement.

OPTIONAL TERMINATION

         The Trust will  terminate  on the  Distribution  Date  following  the
earlier of (i)  _________________________  and (ii) the final payment or other
liquidation of the last Mortgage Loan in the Trust. The Mortgage Loans will be
subject to optional repurchase by the Master Servicer on any Distribution Date
after the  Principal  Balance is  reduced  to an amount  less than or equal to
$_____ (__% of the initial  Principal  Balance).  The repurchase price will be
equal to the sum of the outstanding  Principal  Balance and accrued and unpaid
interest  thereon at the  weighted  average of the Loan Rates  through the day
preceding the final Distribution Date.

                                 THE DEPOSITOR

   
         IndyMac ABS, Inc., the Depositor, is a Delaware corporation organized
on  APRIL  29,  1998  for  the  limited  purpose  of  acquiring,   owning  and
transferring  mortgage related assets and selling  interests  therein or bonds
secured thereby. It is a limited purpose finance subsidiary of IndyMac,  Inc.,
a Delaware  corporation.  The Depositor  maintains its principal office at 155
North Lake Avenue,  Pasadena,  California 91101-7139.  Its telephone number is
800-669-2300.
    

                                 THE INDENTURE

   
         The following summary  describes certain terms of the Indenture.  The
summary  does not purport to be complete  and is subject to, and  qualified by
reference to, the provisions of the Indenture. Whenever particular sections or
defined terms of the Indenture are referred to, such sections or defined terms
are  thereby  incorporated  herein  by  reference.  See  "Description  of  the
Securities" herein for a summary of certain additional terms of the Indenture.
    

REPORTS TO NOTEHOLDERS

         The  Indenture  Trustee  will  mail  to  each  Noteholder,   at  such
Noteholder's  request,  at its address listed on the Note Register  maintained
with the Indenture  Trustee a report setting forth certain amounts relating to
the Notes.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

         With respect to the Notes,  "Events of Default"  under the  Indenture
will  consist  of: (i) a default  for five days or more in the  payment of any
interest on any Note; (ii) a default in the payment of the principal of or any
installment  of the  principal  of any  Note  when the  same  becomes  due and
payable;  (iii) a default in the  observance or performance of any covenant or
agreement of the Trust made in the Indenture, which default materially affects
the rights of the Noteholders,  and the continuation of any such default for a
period of 30 days after notice  thereof is given to the Trust by the Indenture
Trustee or to the Trust and the  Indenture  Trustee by the holders of at least
25% in principal amount of the Notes then outstanding; (iv) any representation
or warranty made by the Trust in the Indenture or in any certificate delivered
pursuant  thereto  or in  connection  therewith  having  been  incorrect  in a
material  respect as of the time made,  and such  breach not having been cured
within 30 days after  notice  thereof  is given to the Trust by the  Indenture
Trustee or to the Trust and the  Indenture  Trustee by the holders of at least
25% in principal  amount of Notes then  outstanding;  or (v) certain events of
bankruptcy, insolvency,  receivership or liquidation of the Trust. [The amount
of  principal  required to be paid to  Noteholders  under the  Indenture  will
generally be limited to amounts  available  to be deposited in the  Collection
Account.  Therefore,  the failure to pay principal on the Notes generally will
not result in the occurrence of an Event of Default until the final  scheduled
Distribution  Date for such  Notes.]  If  there  is an Event of  Default  with
respect to a Note due to late payment or nonpayment of interest due on a Note,
additional  interest will accrue on such unpaid  interest at the interest rate
on the  Note  (to the  extent  lawful)  until  such  interest  is  paid.  Such
additional  interest on unpaid interest shall be due at the time such interest
is paid.  If there is an Event of Default due to late payment or nonpayment of
principal on a Note, interest will continue to accrue on such principal at the
interest rate on the Note until such principal is paid. If an Event of Default
should  occur and be  continuing  with  respect  to the Notes,  the  Indenture
Trustee or holders of a majority in principal amount of Notes then outstanding
may declare the  principal  of such Notes to be  immediately  due and payable.
Such declaration may, under certain circumstances, be rescinded by the holders
of a majority in principal amount of the Notes then outstanding.  If the Notes
are due and payable  following an Event of Default with respect  thereto,  the
Indenture  Trustee  may  institute  proceedings  to  collect  amounts  due  or
foreclose on Trust  property or exercise  remedies as a secured  party.  If an
Event of  Default  occurs and is  continuing  with  respect to the Notes,  the
Indenture 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 the Notes,  if the  Indenture  Trustee  reasonably  believes it will not be
adequately indemnified against the costs, expenses and liabilities which might
be incurred by it in complying  with such request.  Subject to the  provisions
for indemnification and certain  limitations  contained in the Indenture,  the
holders of a majority in principal  amount of the outstanding  Notes will have
the right to direct the time, method and place of conducting any proceeding or
any remedy available to the Indenture  Trustee,  and the holders of a majority
in principal amount of the Notes then outstanding may, in certain cases, waive
any default with respect thereto, except a default in the payment of principal
or  interest  or a default  in  respect  of a  covenant  or  provision  of the
Indenture  that  cannot be  modified  without the waiver or consent of all the
holders of the  outstanding  Notes. No holder of a Note will have the right to
institute any proceeding with respect to the Indenture, unless (i) such holder
previously  has given the  Indenture  Trustee  written  notice of a continuing
Event of Default, (ii) the holders of not less than 25% in principal amount of
the outstanding  Notes have made written  request to the Indenture  Trustee to
institute  such  proceeding in its own name as Indenture  Trustee,  (iii) such
holder or holders have offered the  Indenture  Trustee  reasonable  indemnity,
(iv) the Indenture Trustee has for 60 days failed to institute such proceeding
and (v) no direction  inconsistent with such written request has been given to
the Indenture Trustee during the 60-day period by the holders of a majority in
principal  amount of the Notes.  In addition,  the  Indenture  Trustee and the
Noteholders,  by accepting the Notes,  will covenant that they will not at any
time  institute  against  the Trust any  bankruptcy,  reorganization  or other
proceeding  under any federal or state bankruptcy or similar law. With respect
to the Trust,  neither  the  Indenture  Trustee  nor the Owner  Trustee in its
individual capacity, nor any holder of a Certificate representing an ownership
interest  in the  Trust  nor any of their  respective  owners,  beneficiaries,
agents,  officers,  directors,  employees,  affiliates,  successors or assigns
will, in the absence of an express  agreement to the  contrary,  be personally
liable for the payment of the principal of or interest on the Notes or for the
agreements of the Trust contained in the Indenture.

CERTAIN COVENANTS

         The Indenture will provide that the Trust may not consolidate with or
merge into any other entity, unless (i) the entity formed by or surviving such
consolidation or merger is organized under the laws of the United States,  any
state or the  District of  Columbia,  (ii) such entity  expressly  assumes the
Trust's  obligation  to make due and punctual  payments upon the Notes and the
performance or observance of any agreement and covenant of the Trust under the
Indenture,  (iii) no Event of Default  shall have  occurred and be  continuing
immediately  after  such  merger  or  consolidation,  (iv) the  Trust has been
advised that the ratings of the Securities then in effect would not be reduced
or withdrawn by any Rating Agency as a result of such merger or  consolidation
and (v) the Trust has  received  an opinion of counsel to the effect that such
consolidation  or merger would have no material adverse tax consequence to the
Trust or to any  Noteholder or  Certificateholder.  The Trust will not,  among
other  things,  (i) except as  expressly  permitted  by the  Indenture,  sell,
transfer,  exchange  or  otherwise  dispose of any of the assets of the Trust,
(ii) claim any credit on or make any deduction from the principal and interest
payable in respect of the Notes (other than amounts withheld under the Code or
applicable state law) or assert any claim against any present or former holder
of Notes  because of the payment of taxes  levied or assessed  upon the Trust,
(iii)  dissolve or liquidate in whole or in part,  (iv) permit the validity or
effectiveness  of the  Indenture  to be  impaired  or permit  any person to be
released from any covenants or obligations with respect to the Notes under the
Indenture except as may be expressly permitted thereby or (v) permit any lien,
charge excise, claim,  security interest,  mortgage or other encumbrance to be
created  on or extend to or  otherwise  arise upon or burden the assets of the
Trust or any part thereof,  or any interest  therein or the proceeds  thereof.
The Trust may not engage in any activity  other than as  specified  under "The
Trust" herein. The Trust will not incur,  assume or guarantee any indebtedness
other than indebtedness incurred pursuant to the Notes and the Indenture.

ANNUAL COMPLIANCE STATEMENT

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

INDENTURE TRUSTEE'S ANNUAL REPORT

         The  Indenture  Trustee  will be  required  to mail  each year to all
Noteholders  a  report   relating  to  any  change  in  its   eligibility  and
qualification  to continue  as  Indenture  Trustee  under the  Indenture,  any
amounts  advanced by it under the  Indenture,  the amount,  interest  rate and
maturity date of any indebtedness  owing by the Trust to the Indenture Trustee
in its individual  capacity,  any change in the property and funds  physically
held  by the  Indenture  Trustee  as  such  and any  action  taken  by it that
materially affects the Notes and that has not been previously reported, but if
no such changes have occurred, then no report shall be required.

SATISFACTION AND DISCHARGE OF INDENTURE

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

MODIFICATION OF INDENTURE

         With the consent of the holders of a majority in principal  amount of
the Notes then outstanding,  the Trust and the Indenture Trustee may execute a
supplemental indenture to add provisions to, change in any manner or eliminate
any provisions of, the Indenture,  or modify (except as provided below) in any
manner the rights of the  Noteholders.  Without  the  consent of the holder of
each outstanding Note affected  thereby,  however,  no supplemental  indenture
will:  (i) change the due date of any  installment of principal of or interest
on any  Note or  reduce  the  principal  amount  thereof,  the  interest  rate
specified  thereon or the redemption  price with respect thereto or change any
place  of  payment  where  or the coin or  currency  in which  any Note or any
interest  thereon is payable;  (ii) impair the right to institute suit for the
enforcement of certain provisions of the Indenture  regarding  payment;  (iii)
reduce the percentage of the aggregate  amount of the outstanding  Notes,  the
consent of the holders of which is required for any supplemental  indenture or
the consent of the holders of which is required  for any waiver of  compliance
with certain provisions of the Indenture or of certain defaults thereunder and
their consequences as provided for in the Indenture;  (iv) modify or alter the
provisions of the  Indenture  regarding the voting of Notes held by the Trust,
the Depositor or an affiliate of any of them;  (v) decrease the  percentage of
the aggregate  principal amount of Notes required to amend the sections of the
Indenture  which  specify the  applicable  percentage  of aggregate  principal
amount of the Notes  necessary to amend the Indenture or certain other related
agreements;  or (vi) permit the creation of any lien ranking  prior to or on a
parity with the lien of the  Indenture  with respect to any of the  collateral
for the Notes  or,  except  as  otherwise  permitted  or  contemplated  in the
Indenture,  terminate  the lien of the  Indenture  on any such  collateral  or
deprive  the holder of any Note of the  security  afforded  by the lien of the
Indenture.   The  Trust  and  the  Indenture   Trustee  may  also  enter  into
supplemental indentures, without obtaining the consent of the Noteholders, for
the purpose of, among other  things,  adding any  provisions to or changing in
any  manner  or  eliminating  any of the  provisions  of the  Indenture  or of
modifying  in any  manner the rights of the  Noteholders;  provided  that such
action  will  not  materially  and  adversely   affect  the  interest  of  any
Noteholder.

VOTING RIGHTS

         At all times,  the voting rights of  Noteholders  under the Indenture
will  be  allocated  among  the  Notes  pro  rata  in  accordance  with  their
outstanding principal balances.

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

         Neither  the  Depositor,  the  Indenture  Trustee  nor any  director,
officer or employee of the  Depositor or the  Indenture  Trustee will be under
any liability to the Trust or the related  Noteholders for any action taken or
for  refraining  from the taking of any action in good faith  pursuant  to the
Indenture  or for  errors in  judgment;  provided,  however,  that none of the
Indenture Trustee, the Depositor and any director, officer or employee thereof
will be protected  against any liability  which would  otherwise be imposed by
reason  of  willful  malfeasance,   bad  faith  or  gross  negligence  in  the
performance of duties or by reason of reckless  disregard of  obligations  and
duties under the Indenture.  Subject to certain  limitations  set forth in the
Indenture, the Indenture Trustee and any director,  officer, employee or agent
of the Indenture  Trustee shall be  indemnified by the Trust and held harmless
against  any  loss,   liability  or  expense   incurred  in  connection   with
investigating, preparing to defend or defending any legal action, commenced or
threatened,  relating  to the  Indenture  other  than any loss,  liability  or
expense  incurred  by  reason  of  willful  malfeasance,  bad  faith  or gross
negligence in the  performance of its duties under such Indenture or by reason
of reckless  disregard of its obligations and duties under the Indenture.  Any
such  indemnification by the Trust will reduce the amount distributable to the
Noteholders.  All persons  into which the  Indenture  Trustee may be merged or
with which it may be consolidated or any person  resulting from such merger or
consolidation  shall be the  successor  of the  Indenture  Trustee  under each
Indenture.

                              THE TRUST AGREEMENT

   
         The following summary describes certain terms of the Trust Agreement.
The summary does not purport to be complete  and is subject to, and  qualified
by reference to, the provisions of the Trust  Agreement.  Whenever  particular
sections  or  defined  terms of the Trust  Agreement  are  referred  to,  such
sections or defined terms are thereby  incorporated  herein by reference.  See
"Description  of the  Securities"  herein for a summary of certain  additional
terms of the Trust Agreement.
    

AMENDMENT

         The Trust  Agreement  may be amended by the  Depositor  and the Owner
Trustee,  without consent of the Holders, to cure any ambiguity, to correct or
supplement  any  provision or for the purpose of adding any  provisions  to or
changing  in any manner or  eliminating  any of the  provisions  thereof or of
modifying in any manner the rights of such Holders;  provided,  however,  that
such action will not, as  evidenced by an opinion of counsel  satisfactory  to
the Owner Trustee,  adversely  affect in any material respect the interests of
any Holders.  The Trust Agreement may also be amended by the Depositor and the
Owner  Trustee with the consent of the holders of  Certificates  evidencing at
least a majority in  principal  amount of then  outstanding  Certificates  and
Holders owning Voting Interests (as herein defined)  aggregating not less than
a majority of the  aggregate  Voting  Interests  for the purpose of adding any
provisions to or changing in any manner or  eliminating  any of the provisions
of the Trust Agreement or modifying in any manner the rights of the Holders.

INSOLVENCY EVENT

         "Insolvency  Event"  means,  with  respect to any Person,  any of the
following  events or actions;  certain events of insolvency,  readjustment  of
debt,  marshalling  of assets  and  liabilities  or similar  proceedings  with
respect to such  Person and  certain  actions by such  Person  indicating  its
insolvency,  reorganization pursuant to bankruptcy proceedings or inability to
pay its  obligations.  Upon  termination of the Trust, the Owner Trustee shall
direct the Indenture  Trustee  promptly to sell the assets of the Trust (other
than the  Collection  Account)  in a  commercially  reasonable  manner  and on
commercially reasonable terms. The proceeds from any such sale, disposition or
liquidation  of the  Mortgage  Loans  will be treated  as  collections  on the
Mortgage Loans and deposited in the Collection  Account.  The Trust  Agreement
will  provide  that the Owner  Trustee  does not have the power to  commence a
voluntary  proceeding  in  bankruptcy  with  respect to the Trust  without the
unanimous prior approval of all Holders (including the Depositor) of the Trust
and the delivery to the Owner Trustee by each Holder (including the Depositor)
of a certificate certifying that the Holder reasonably believes that the Trust
is insolvent.

LIABILITY OF THE DEPOSITOR

         Under the Trust  Agreement,  the  Depositor  will  agree to be liable
directly  to an injured  party for the entire  amount of any  losses,  claims,
damages or liabilities  (other than those incurred by a Noteholder or a Holder
in the capacity of an investor  with  respect to the Trust)  arising out of or
based on the arrangement created by the Trust Agreement.

VOTING INTERESTS

         As of any date, the aggregate  principal  balance of all Certificates
outstanding  will  constitute  the voting  interest of the Issuer (the "Voting
Interests"),  except  that,  for  purposes of  determining  Voting  Interests,
Certificates  owned by the Issuer or its affiliates (other than the Depositor)
will be  disregarded  and deemed not to be  outstanding,  and except that,  in
determining  whether the Owner  Trustee is  protected in relying upon any such
request,  demand,  authorization,  direction,  notice, consent or waiver, only
Certificates  that  the  Owner  Trustee  knows  to  be  so  owned  will  be so
disregarded. Certificates so owned that have been pledged in good faith may be
regarded as outstanding if the pledgee  establishes to the satisfaction of the
Owner Trustee the pledgor's right so to act with respect to such  Certificates
and that the pledgee is not the Issuer or its affiliates.

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

         Neither the Depositor, the Owner Trustee nor any director, officer or
employee of the  Depositor or the Owner Trustee will be under any liability to
the Trust or the related  Holders for any action taken or for refraining  from
the taking of any action in good faith pursuant to the Trust  Agreement or for
errors in judgment;  provided,  however,  that none of the Owner Trustee,  the
Depositor  and any  director,  officer or employee  thereof  will be protected
against any  liability  which would  otherwise be imposed by reason of willful
malfeasance,  bad faith or gross negligence in the performance of duties or by
reason  of  reckless  disregard  of  obligations  and  duties  under the Trust
Agreement.  Subject to certain  limitations set forth in the Trust  Agreement,
the Owner  Trustee and any director,  officer,  employee or agent of the Owner
Trustee shall be indemnified by the Trust and held harmless  against any loss,
liability or expense incurred in connection with  investigating,  preparing to
defend or defending any legal action, commenced or threatened, relating to the
Trust Agreement other than any loss,  liability or expense  incurred by reason
of willful  malfeasance,  bad faith or gross  negligence in the performance of
its duties under such Trust  Agreement  or by reason of reckless  disregard of
its obligations and duties under the Trust Agreement. Any such indemnification
by the Trust will reduce the amount  distributable to the Holders. All persons
into  which  the  Owner  Trustee  may  be  merged  or  with  which  it  may be
consolidated or any person resulting from such merger or  consolidation  shall
be the successor of the Owner Trustee under each Trust Agreement.

                           ADMINISTRATION AGREEMENT

         The _________________,  in its capacity as Administrator,  will enter
into  the  Administration  Agreement  with the  Trust  and the  Owner  Trustee
pursuant to which the Administrator will agree, to the extent provided in such
Administration  Agreement, to provide notices and perform other administrative
obligations required by the Indenture and the Trust Agreement.

                             THE INDENTURE TRUSTEE

          [ ] is the  Indenture  Trustee  under  the  Indenture.  The  mailing
address  of  the  Indenture  Trustee  is  [  ],  Attention:   Corporate  Trust
Department.

                               THE OWNER TRUSTEE

          [ ] is the Owner  Trustee  under the Trust  Agreement.  The  mailing
address  of  the  Owner   Trustee   is  [  ],   Attention:   Corporate   Trust
Administration.

                                USE OF PROCEEDS

         The net proceeds from the sale of the  Securities  will be applied by
the Depositor towards the purchase price of the Mortgage Loans.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         Prospective   purchasers  should  see  "Certain  Federal  Income  Tax
Consequences" in the Prospectus for a discussion of the application of certain
federal income and state tax laws to the Trust Fund and the Securities.

                            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  Securities  offered  hereunder.  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
Securities offered hereunder.

                             ERISA CONSIDERATIONS

GENERAL

         The  Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA") and Section 4975 of the Code impose certain restrictions on employee
benefit  plans  subject to ERISA or plans or  arrangements  subject to Section
4975 of the Code  ("Plans")  and on persons  who are  parties in  interest  or
disqualified  persons  ("parties  in  interest")  with  respect to such Plans.
Certain  employee benefit plans,  such as governmental  plans and church plans
(if no  election  has been made under  section  410(d) of the  Code),  are not
subject to the restrictions of ERISA, and assets of such plans may be invested
in the Securities without regard to the ERISA considerations  described below,
subject  to  other  applicable  federal  and  state  law.  However,  any  such
governmental  or church plan which is qualified  under  section  401(a) of the
Code and exempt from taxation  under section  501(a) of the Code is subject to
the  prohibited  transaction  rules set forth in section 503 of the Code.  Any
Plan fiduciary which proposes to cause a Plan to acquire any of the Securities
should  consult with its counsel with  respect to the  potential  consequences
under ERISA,  and the Code,  of the Plan's  acquisition  and  ownership of the
Securities. See "ERISA Considerations" in the Prospectus. Investments by Plans
are also subject to ERISA's  general  fiduciary  requirements,  including  the
requirement of investment  prudence and  diversification  and the  requirement
that a Plan's  investments be made in accordance with the documents  governing
the Plan.

PROHIBITED TRANSACTIONS

GENERAL

         Section 406 of ERISA prohibits  parties in interest with respect to a
Plan from engaging in certain transactions  (including loans) involving a Plan
and its assets unless a statutory or  administrative  exemption applies to the
transaction.  Section  4975 of the Code imposes  certain  excise taxes (or, in
some cases,  a civil  penalty may be  assessed  pursuant to section  502(i) of
ERISA)  on  parties  in  interest   which  engage  in  non-exempt   prohibited
transactions.

PLAN ASSET REGULATION

         The United  States  Department  of Labor  ("Labor")  has issued final
regulations concerning the definition of what constitutes the assets of a Plan
for purposes of ERISA and the  prohibited  transaction  provisions of the Code
(the  "Plan  Asset  Regulation").  The Plan  Asset  Regulation  describes  the
circumstances under which the assets of an entity in which a Plan invests will
be considered  to be "plan assets" such that any person who exercises  control
over such assets would be subject to ERISA's  fiduciary  standards.  Under the
Plan Asset  Regulation,  generally when a Plan invests in another entity,  the
Plan's assets do not include, solely by reason of such investment,  any of the
underlying assets of the entity.  However,  the Plan Asset Regulation provides
that, if a Plan  acquires an "equity  interest" in an entity that is neither a
"publicly-offered  security" (as defined  therein) nor a security issued by an
investment  company  registered under the Investment  Company Act of 1940, the
assets of the entity  will be treated  as assets of the Plan  investor  unless
certain exceptions apply. If the [Notes/Certificates] were deemed to be equity
interests and no statutory,  regulatory or administrative  exemption  applies,
the  Trust  could be  considered  to hold  plan  assets  by reason of a Plan's
investment in the Notes. Such plan assets would include an undivided  interest
in any  assets  held by the Trust.  In such an event,  the  Trustee  and other
persons,  in providing  services  with respect to the Trust's  assets,  may be
parties in  interest  with  respect to such  Plans,  subject to the  fiduciary
responsibility  provisions  of  Title I of  ERISA,  including  the  prohibited
transaction  provisions of Section 406 of ERISA,  and Section 4975 of the Code
with respect to  transactions  involving  the Trust's  assets.  Under the Plan
Asset Regulation,  the term "equity interest" is defined as any interest in an
entity  other  than  an  instrument  that is  treated  as  indebtedness  under
"applicable  local  law"  and  which  has no  "substantial  equity  features."
Although the Plan Assets  Regulation is silent with respect to the question of
which law  constitutes  "applicable  local  law" for this  purpose,  Labor has
stated that these determinations  should be made under the state law governing
interpretation  of the  instrument  in  question.  In the preamble to the Plan
Assets  Regulation,  Labor  declined to provide a precise  definition  of what
features are equity  features or the  circumstances  under which such features
would be  considered  "substantial,"  noting  that the  question  of whether a
plan's interest has substantial  equity features is an inherently factual one,
but that in  making a  determination  it would  be  appropriate  to take  into
account whether the equity features are such that a Plan's investment would be
a practical  vehicle  for the  indirect  provision  of  investment  management
services. Brown & Wood LLP ("ERISA Counsel") has rendered its opinion that the
Notes will be classified as indebtedness  without  substantial equity features
for ERISA  purposes.  ERISA  Counsel's  opinion is based upon the terms of the
Notes,  the opinion of Tax Counsel that the Notes will be  classified  as debt
instruments  for federal  income tax purposes and the ratings  which have been
assigned to the Notes.  However,  if contrary to ERISA  Counsel's  opinion the
Notes  are  deemed  to be equity  interests  in the  Trust  and no  statutory,
regulatory or administrative  exemption applies, the Trust could be considered
to hold plan assets by reason of a Plan's investment in the Notes.

THE UNDERWRITER'S EXEMPTION

         Labor has granted to [_______ ] (the "Underwriter") an administrative
exemption  (Prohibited  Transaction  Exemption _____ (the "Exemption"))  which
exempts from the application of the prohibited  transaction rules of ERISA and
the related  excise tax  provisions  of Section 4975 of the Code  transactions
relating to: (i) the  acquisition,  sale and holding by Plans of  certificates
representing an undivided interest in certain asset backed pass-through trusts
with respect to which the  Underwriter  or any of its  affiliates  is the sole
underwriter or the manager or co-manager of the  underwriting  syndicate;  and
(ii) the servicing, operation and management of such asset backed pass-through
trusts,  provided that the general conditions and certain other conditions set
forth  in the  Exemption  are  satisfied.  The  Exemption  will  apply  to the
acquisition,  holding and resale of the  Certificates  by a Plan provided that
certain conditions (some of which are described below) are met.

         Among the  conditions  that must be  satisfied  for the  Exemption to
apply are the following:

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

                           (2)  the  rights  and  interest  evidenced  by  the
                  Certificates  acquired by the Plan are not  subordinated  to
                  the rights and interests  evidenced by other Certificates of
                  the trust;

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

                           (4) the  trustee  must not be an  affiliate  of the
                  Underwriter,  the Trustee, any Master Servicer,  any obligor
                  with  respect to assets held in the Trust Fund  constituting
                  more  than  five  percent  of  the   aggregate   unamortized
                  principal balance of the assets in the Trust;

                           (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 retain by the Issuer  pursuant to
                  the  assignment  of the  Mortgage  Loans to the  Trust  Fund
                  represents  not  more  than the  fair  market  value of such
                  Mortgage Loans; the sum of all payments made to and retained
                  by  the  servicer   represents  not  more  than   reasonable
                  compensation for such person's  services under a pooling and
                  servicing  agreement  and  reimbursements  of such  person's
                  reasonable expenses in connection therewith; and

                           (6) the Plan  investing in the  Certificates  is an
                  "accredited  investor"  as  defined  in  Rule  501(a)(1)  of
                  Regulation D of the Securities and Exchange Commission under
                  the Securities Act of 1933.

         The  Underwriter  believes  that  the  Exemption  will  apply  to the
acquisition  and holding of the  Certificates by Plans and that all conditions
of the Exemption  other than those within the control of the investors will be
met.

REVIEW BY PLAN FIDUCIARIES

         Any   Plan   fiduciary    considering   whether   to   purchase   any
[Notes/Certificates]  on  behalf of a Plan  should  consult  with its  counsel
regarding the  applicability  of the fiduciary  responsibility  and prohibited
transaction  provisions of ERISA and the Code to such investment.  Among other
things,  before  purchasing  any  [Notes/Certificates],  a fiduciary of a Plan
should make its own  determination  as to whether the Trust, as obligor on the
[Notes/Certificates],  is a party in interest  with  respect to the Plan,  the
availability of the exemptive  relief  provided in the Plan Asset  Regulations
and  the  availability  of  any  other  prohibited   transaction   exemptions.
Purchasers should analyze whether the decision may have an impact with respect
to purchases of the [Notes/Certificates].

                        LEGAL INVESTMENT CONSIDERATIONS

         The  appropriate  characterization  of the  Securities  under various
legal investment  restrictions,  and thus the ability of investors  subject to
these  restrictions  to  purchase  Securities,  may be subject to  significant
interpretive  uncertainties.  All  investors  whose  investment  authority  is
subject to legal  restrictions  should  consult  their own legal  advisors  to
determine  whether,  and to what extent,  the Securities will constitute legal
investments for them. The Depositor makes no  representation  as to the proper
characterization   of  the  Securities  for  legal   investment  or  financial
institution  regulatory purposes, or as to the ability of particular investors
to purchase  Securities under applicable  legal investment  restrictions.  The
uncertainties  described  above  (and any  unfavorable  future  determinations
concerning    legal   investment   or   financial    institution    regulatory
characteristics  of the Securities) may adversely  affect the liquidity of the
Securities.

   
                                 [UNDERWRITING
    

         Subject  to the terms and  conditions  set forth in the  Underwriting
Agreement, the Depositor has agreed to sell to [____] (the "Underwriter"), and
the Underwriter has agreed to purchase from the Depositor, the Securities. The
Underwriter is obligated to purchase all the Securities  offered hereby if any
are purchased.  Distribution of the Securities 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.  Proceeds to the Depositor are expected to
be $________________ from the sale of the Notes and $___________ from the sale
of the  Certificates,  before  deducting  expenses payable by the Depositor of
$_________.  In connection with the purchase and sale of the  Securities,  the
Underwriter may be deemed to have received  compensation from the Depositor in
the form of underwriting discounts, concessions or commissions.

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

                            [METHOD OF DISTRIBUTION

         THIS  PROSPECTUS  SUPPLEMENT  AND  THE  PROSPECTUS  ARE TO BE USED BY
COUNTRYWIDE  SECURITIES  CORPORATION,  AN AFFILIATE  OF INDYMAC ABS,  INC. AND
INDYMAC,  INC., IN  CONNECTION  WITH OFFERS AND SALES RELATED TO MARKET MAKING
TRANSACTIONS  IN THE SECURITIES IN WHICH  COUNTRYWIDE  SECURITIES  CORPORATION
ACTS AS PRINCIPAL. COUNTRYWIDE SECURITIES CORPORATION MAY ALSO ACT AS AGENT IN
SUCH  TRANSACTIONS.  SALES WILL BE MADE AT PRICES  RELATED  TO THE  PREVAILING
PRICES AT THE TIME OF SALE.]
    

                                 LEGAL MATTERS

         Certain legal matters with respect to the  Securities  will be passed
upon for the  Depositor  by Brown & Wood LLP,  New York,  New York and for the
Underwriter by __________________________.

                                    RATINGS

   
         It is a condition  to issuance  that each Class of the Notes be rated
not lower than  "_________"  by [ ] and _______ by [ ]. It is a  condition  to
issuance that the  Certificates  be rated at least "___" by [ ] and "___" by [
].  A  securities   rating   addresses  the   likelihood  of  the  receipt  by
Certificateholders and Noteholders of distributions on the Mortgage Loans. The
rating  takes  into  consideration  the  structural,  legal  and  tax  aspects
associated with the  Certificates  and Notes. The ratings on the Securities do
not,   however,   constitute   statements   regarding  the  possibility   that
Certificateholders  or  Noteholders  might  realize a lower  than  anticipated
yield.  A  securities  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  securities  rating should be evaluated
independently of similar ratings on different securities.
    

         [The ratings  assigned by Duff & Phelps Credit Rating Co.  ("DCR") to
securities  address  the  likelihood  of the  receipt  by the  holders of such
securities  of  all  distributions  to  which  they  are  entitled  under  the
transaction structure.  DCR's ratings reflect its analysis of the riskiness of
the  mortgages  and its analysis of the  structure of the  transaction  as set
forth in the operative  documents.  DCR's ratings do not address the effect on
yield on the  securities  attributable  to  prepayments  or  recoveries on the
underlying assets.]

         [The ratings  assigned by Fitch IBCA,  Inc.  ("Fitch") to  securities
address the  likelihood of the receipt of all  distributions  on the assets by
the related holders of securities under the agreements  pursuant to which such
securities  are issued.  Fitch's  ratings take into  consideration  the credit
quality  of  the  related  pool,   including  any  credit  support  providers,
structural and legal aspects  associated with such securities,  and the extent
to which the  payment  stream  on the pool is  adequate  to make the  payments
required by such securities.

         Fitch  ratings  on such  securities  do not,  however,  constitute  a
statement regarding frequency of prepayments of the assets.]

         [The ratings assigned by Moody's Investors Service,  Inc. ("Moody's")
to securities  address the  likelihood of the receipt by holders of securities
of all distributions to which such holders of securities are entitled. Moody's
ratings on securities do not  represent  any  assessment of the  likelihood or
rate of principal prepayments. The ratings do not address the possibility that
holders of securities might suffer a lower than anticipated  yield as a result
of prepayments.]

         [The ratings  assigned by Standard & Poor's Ratings Group, a Division
of The McGraw-Hill  Companies ("Standard & Poor's"), to securities address the
likelihood  of the receipt of all  distributions  on the assets by the related
holders of securities  under the agreements  pursuant to which such securities
are  issued.  Standard & Poor's  ratings  take into  consideration  the credit
quality  of  the  related  pool,   including  any  credit  support  providers,
structural and legal aspects  associated with such securities,  and the extent
to which the payment stream on such pool is adequate to make payments required
by such  securities.  Standard & Poor's ratings on such  certificates  do not,
however,  constitute a statement  regarding  frequency of  prepayments  on the
related  assets.  The  letter  "r"  attached  to a  Standard  & Poor's  rating
highlights  derivative,  hybrid and  certain  other types of  securities  that
Standard & Poor's believes may experience high volatility or high  variability
in expected  returns due to non-credit  risks. The absence of an "r" symbol in
the rating of a class of securities  should not be taken as an indication that
such securities will exhibit no volatility or variability in total return.]

         The Depositor has not requested a rating of the Offered  Certificates
by  any  rating  agency  other  than  the  Rating  Agencies;  there  can be no
assurance,  however,  as to  whether  any other  rating  agency  will rate the
Offered  Certificates  or, if it does,  what rating  would be assigned by such
other rating  agency.  The rating  assigned by such other rating agency to the
Offered  Certificates  could be lower than the respective  ratings assigned by
the Rating Agencies.

<TABLE>
- -------------------------------------------------------  ----------------------------------------------------
<S>                                                      <C>
NO   DEALER,   SALESMAN   OR  OTHER   PERSON  HAS  BEEN
AUTHORIZED  TO GIVE  ANY  INFORMATION  OR TO  MAKE  ANY                    $______________
REPRESENTATION   NOT   CONTAINED  IN  THIS   PROSPECTUS
SUPPLEMENT  OR THE  PROSPECTUS  AND,  IF GIVEN OR MADE,
SUCH INFORMATION OR  REPRESENTATION  MUST NOT BE RELIED
UPON AS HAVING BEEN  AUTHORIZED BY THE DEPOSITOR OR THE                    HOME EQUITY LOAN
UNDERWRITER.   THIS   PROSPECTUS   SUPPLEMENT  AND  THE                      TRUST 199___
PROSPECTUS   DO  NOT   CONSTITUTE   AN   OFFER  OF  ANY            $______ [FIXED] [FLOATING] RATE
SECURITIES  OTHER THAN THOSE TO WHICH THEY RELATE OR AN                   ASSET BACKED NOTES
OFFER TO SELL,  OR A  SOLICITATION  OF AN OFFER TO BUY,            $______ [FIXED] [FLOATING] RATE
TO ANY PERSON IN ANY  JURISDICTION  WHERE SUCH AN OFFER               ASSET BACKED CERTIFICATES,
OR   SOLICITATION   WOULD  BE  UNLAWFUL.   NEITHER  THE  
DELIVERY  OF  THIS   PROSPECTUS   SUPPLEMENT   AND  THE
PROSPECTUS  NOR ANY SALE MADE  HEREUNDER  SHALL,  UNDER                    IndyMac ABS, Inc. 
ANY  CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE                       (Depositor)      
INFORMATION  CONTAINED HEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT TO THEIR RESPECTIVE DATES.

                    ---------------                                           PROSPECTUS 
                                                                              SUPPLEMENT
                   TABLE OF CONTENTS                                           [, 199 ]
                                                Page     
                                                ----     
                 PROSPECTUS SUPPLEMENT

Summary of Terms                                                             [UNDERWRITER]
Risk Factors
The Trust
The [Letter of Credit][Surety Bond] Issuer
The Master Servicer
The Home Equity Loan Program
Description of the Mortgage Loans
Maturity and Prepayment Considerations
Description of the Master Servicing Agreement
Description of the Securities
The Depositor
The Indenture
The Trust Agreement
Administration Agreement
The Indenture Trustee
The Owner Trustee
Use of Proceeds
Certain Federal Income Tax Consequences
State Tax Consequences
ERISA Considerations
Legal Investment Considerations
Underwriting
Legal Matters
Ratings

                      PROSPECTUS

Prospectus  Supplement or Current Report on Form 8-K
Incorporation of Certain Documents  by  Reference
Available  Information
Reports  to  Securityholders
Summary of Terms
Risk  Factors
The Trust Fund
Use of Proceeds
The  Depositor
Loan Program
Description of the Securities
- -------------------------------------------------------  ----------------------------------------------------
</TABLE>





   
                  SUBJECT TO COMPLETION, DATED ________, 1998
    

PROSPECTUS SUPPLEMENT
(To Prospectus dated ______________, 199__)

                                                        $-------------------
   
                                 (APPROXIMATE)
    
                         HOME EQUITY LOAN TRUST 199_-_

           HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199_-_

                               INDYMAC ABS, INC.

                                   DEPOSITOR

                                [INDYMAC, INC.]

                          SELLER AND MASTER SERVICER

     Each  Home  Equity  Loan  Asset   Backed   Certificate,   Series   199_-_
(collectively, the "Certificates") will represent an undivided interest in the
Home Equity Loan Trust 199_-_ (the "Trust") to be formed pursuant to a Pooling
and Servicing  Agreement  among  [IndyMac,  Inc.  ("IndyMac")],  as Seller and
Master  Servicer,  IndyMac ABS, Inc., as Depositor,  and [ ], as Trustee.  The
property  of the Trust will  include a pool of  [adjustable  rate] home equity
revolving  credit line loans made or to be made in the future  (the  "Mortgage
Loans") under certain home equity revolving  credit line loan agreements.  The
Mortgage  Loans are secured  primarily  by first and second  deeds of trust or
mortgages on one- to four-family residential properties.

     The  aggregate  undivided  interest  in  the  Trust  represented  by  the
Certificates  will, as of ____________,  199_ (the "Cut-off Date"),  represent
approximately __% of the outstanding principal balances of the Mortgage Loans.
The  remaining  undivided  interest  in  the  Trust  not  represented  by  the
Certificates   (the   "Transferor   Interest")  will  initially  be  equal  to
$_________________,  which  as of the  Cut-off  Date is _% of the  outstanding
principal  balances of the Mortgage Loans.  Only the  Certificates are offered
hereby.

     Distributions of principal and interest on the Certificates  will be made
on the  __________th day of each month or, if such date is not a Business Day,
then on the succeeding Business Day (each, a "Distribution Date"),  commencing
___________, 199_. On each Distribution Date, holders of the Certificates will
be entitled to receive,  from and to the limited extent of funds  available in
the  Collection  Account (as defined  herein),  distributions  with respect to
interest and principal  calculated as set forth herein.  The  Certificates are
not guaranteed by the Depositor, [IndyMac] or any affiliate thereof. [However,
the Certificates will be unconditionally and irrevocably  guaranteed as to the
payment  of  the  Guaranteed   Distributions   (as  defined  herein)  on  each
Distribution  Date  pursuant  to the terms of a financial  guaranty  insurance
policy (the "Policy") to be issued by

                                   [INSURER]

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

 PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER"RISK
  FACTORS" ON PAGE S-15 HEREIN AND ON PAGE 16 IN THE ACCOMPANYING
                                  PROSPECTUS.

 THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT REPRESENT
    INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, [INDYMAC], THE TRUSTEE OR
     ANY AFFILIATE THEREOF, EXCEPT TO THE EXTENT PROVIDED HEREIN. NEITHER
            THE CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR
                    GUARANTEED BY ANY GOVERNMENTAL AGENCY.

   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
    AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
           PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
           ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>

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

                                               Price to               Underwriting             Proceeds to the
                                              Public (1)               Discount(2)              Depositor(3)

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

<S>                                    <C>                   <C> <C>                  <C> <C>                   <C>
Per Certificate....................                           %                        %                          %
====================================== ========================= ======================== ==========================

Total..............................    $                         $                        $
====================================== ========================= ======================== ==========================


</TABLE>

(1)      Plus accrued interest, if any, from _______________, 199_.

(2)      The Depositor has agreed to indemnify the Underwriter against certain
         liabilities, including liabilities under the Securities Act of 1933.

(3) Before deducting expenses, estimated to be $_______________.

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

     The  Certificates  are  offered  subject to prior sale and subject to the
Underwriter's  right to reject orders in whole or in part. It is expected that
delivery of the Certificates  will be made in book-entry form only through the
facilities  of The  Depository  Trust  Company,  CEDEL S.A. and the  Euroclear
System on or about ______________, 199_ (the "Closing Date"). The Certificates
will be offered in Europe and the United States of America.  [THIS  PROSPECTUS
SUPPLEMENT  AND  THE  PROSPECTUS  ARE TO BE  USED  BY  COUNTRYWIDE  SECURITIES
CORPORATION,  AN  AFFILIATE  OF  INDYMAC  ABS,  INC.  AND  INDYMAC,  INC.,  IN
CONNECTION WITH OFFERS AND SALES RELATED TO MARKET MAKING  TRANSACTIONS IN THE
CERTIFICATES IN WHICH  COUNTRYWIDE  SECURITIES  CORPORATION ACTS AS PRINCIPAL.
COUNTRYWIDE SECURITIES CORPORATION MAY ALSO ACT AS AGENT IN SUCH TRANSACTIONS.
SALES WILL BE MADE AT PRICES RELATED TO THE  PREVAILING  PRICES AT THE TIME OF
SALE.]

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

                                 [UNDERWRITER]

________________, 199__.

     There is  currently  no market for the  Certificates  offered  hereby and
there  can be no  assurance  that  such a market  will  develop  or if it does
develop  that  it  will  continue.  See  "Risk  Factors"  herein  and  in  the
Prospectus.

   
     THE UNDERWRITER  INTENDS TO MAKE A SECONDARY  MARKET IN THE  UNDERWRITTEN
CERTIFICATES  BUT HAS NO  OBLIGATION TO DO SO. THERE IS CURRENTLY NO SECONDARY
MARKET FOR THE  CERTIFICATES  AND THERE CAN BE NO ASSURANCE THAT SUCH A MARKET
WILL  DEVELOP OR, IF IT DOES  DEVELOP,  THAT IT WILL  CONTINUE OR THAT IT WILL
PROVIDE CERTIFICATEHOLDERS WITH A SUFFICIENT LEVEL OF LIQUIDITY OF INVESTMENT.
    

     The Certificates  offered hereby  constitute part of a separate series of
Home Equity Loan Asset Backed  Certificates being offered by IndyMac ABS, Inc.
from time to time pursuant to its  Prospectus  dated  _______________,  199__.
This Prospectus  Supplement does not contain  complete  information  about the
offering of the  Certificates.  Additional  information  is  contained  in the
Prospectus and investors are urged to read both this Prospectus Supplement and
the  Prospectus  in full.  Sales of the  Certificates  may not be  consummated
unless the  purchaser  has received both this  Prospectus  Supplement  and the
Prospectus.

     UNTIL  NINETY  DAYS  AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL
DEALERS   EFFECTING   TRANSACTIONS  IN  THE   CERTIFICATES,   WHETHER  OR  NOT
PARTICIPATING  IN THIS  DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A PROSPECTUS
SUPPLEMENT  AND  PROSPECTUS.  THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
ACTING AS UNDERWRITERS TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

                                    SUMMARY

     The following  summary of certain  pertinent  information is qualified in
its entirety by reference to the detailed  information  appearing elsewhere in
this  Prospectus   Supplement  and  the   accompanying   Prospectus.   Certain
capitalized  terms used in the Summary are defined elsewhere in the Prospectus
Supplement  or in the  Prospectus.  Reference  is made to the Index of Defined
Terms  herein  and the  Index  of  Defined  Terms  in the  Prospectus  for the
definitions of certain capitalized terms. [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.  ANY SUCH
STATEMENTS,  WHICH MAY INCLUDE BUT ARE NOT LIMITED TO STATEMENTS  CONTAINED IN
"RISK  FACTORS" AND  "PREPAYMENT  AND YIELD  CONSIDERATIONS,"  INHERENTLY  ARE
SUBJECT  TO A VARIETY  OF RISKS AND  UNCERTAINTIES  THAT  COULD  CAUSE  ACTUAL
RESULTS  TO  DIFFER   MATERIALLY   FROM  THOSE   PROJECTED.   SUCH  RISKS  AND
UNCERTAINTIES INCLUDE, AMONG OTHERS, GENERAL ECONOMIC AND BUSINESS CONDITIONS,
COMPETITION,  CHANGES IN FOREIGN  POLITICAL,  SOCIAL AND ECONOMIC  CONDITIONS,
REGULATORY INITIATIVES AND COMPLIANCE WITH GOVERNMENTAL REGULATIONS,  CUSTOMER
PREFERENCES  AND  VARIOUS  OTHER  MATTERS,   MANY  OF  WHICH  ARE  BEYOND  THE
DEPOSITOR'S  CONTROL.  THESE  FORWARD-LOOKING  STATEMENTS SPEAK ONLY AS OF THE
DATE OF THIS  PROSPECTUS  SUPPLEMENT.  AS A  CONSEQUENCE,  NO ASSURANCE CAN BE
GIVEN  AS  TO  THE  ACTUAL  PAYMENTS  ON,  OR  THE  YIELD  OF,  ANY  CLASS  OF
CERTIFICATES.  THE DEPOSITOR EXPRESSLY DISCLAIMS ANY OBLIGATION OR UNDERTAKING
TO RELEASE PUBLICLY ANY UPDATES OR REVISIONS TO ANY FORWARD-LOOKING  STATEMENT
CONTAINED  HEREIN TO REFLECT ANY CHANGE IN THE DEPOSITOR'S  EXPECTATIONS  WITH
REGARD THERETO OR ANY CHANGE IN EVENTS,  CONDITIONS OR  CIRCUMSTANCES ON WHICH
ANY SUCH STATEMENT IS BASED.]

Trust.......................       Home Equity Loan Trust 199_-_ (the "Trust")
                                   will be formed  pursuant  to a pooling  and
                                   servicing agreement (the "Agreement") to be
                                   dated  as  of  ______________,   199_  (the
                                   "Cut-off   Date")  among   [IndyMac,   Inc.
                                   ("IndyMac")],   as  seller   and   servicer
                                   (together   with  any   successor  in  such
                                   capacity,  the  "Seller"  and  the  "Master
                                   Servicer",   respectively),   IndyMac  ABS,
                                   Inc., as depositor (the "Depositor"), and [
                                   ], as trustee (the "Trustee"). The property
                                   of  the  Trust  will  include:  a  pool  of
                                   [adjustable  rate]  home  equity  revolving
                                   credit line loans made or to be made in the
                                   future  (the   "Mortgage   Loans"),   under
                                   certain home equity  revolving  credit line
                                   loan    agreements    (the   "Credit   Line
                                   Agreements") and secured by either first or
                                   second mortgages on residential  properties
                                   that  are  primarily  one-  to  four-family
                                   properties  (the  "Mortgaged  Properties");
                                   the  collections in respect of the Mortgage
                                   Loans   received  after  the  Cut-off  Date
                                   (exclusive   of   payments  in  respect  of
                                   accrued  interest  due on or  prior  to the
                                   Cut-off   Date  or  due  in  the  month  of
                                   _____________);  property  that  secured  a
                                   Mortgage  Loan which has been  acquired  by
                                   foreclosure or deed in lieu of foreclosure;
                                   an irrevocable  and  unconditional  limited
                                   financial  guaranty  insurance  policy (the
                                   "Policy"); an assignment of the Depositor's
                                   rights  under the  Purchase  Agreement  (as
                                   defined   herein);   rights  under  certain
                                   hazard  insurance   policies  covering  the
                                   Mortgaged  Properties;  and  certain  other
                                   property, as described more fully herein.

                                   The Trust  property will include the unpaid
                                   principal  balance of each Mortgage Loan as
                                   of the  Cut-off  Date  (the  "Cut-off  Date
                                   Principal   Balance")  plus  any  additions
                                   thereto  as a result of new  advances  made
                                   pursuant  to  the  applicable  Credit  Line
                                   Agreement   (the   "Additional   Balances")
                                   during the life of the Trust.  With respect
                                   to any  date,  the "Pool  Balance"  will be
                                   equal  to the  aggregate  of the  Principal
                                   Balances of all  Mortgage  Loans as of such
                                   date. The aggregate  Cut-off Date Principal
                                   Balance   of   the   Mortgage    Loans   is
                                   $____________________  (the  "Cut-off  Date
                                   Pool Balance").  The "Principal Balance" of
                                   a Mortgage  Loan (other  than a  Liquidated
                                   Mortgage  Loan)  on any day is equal to its
                                   Cut-off Date  Principal  Balance,  plus (i)
                                   any Additional  Balances in respect of such
                                   Mortgage Loan,  minus (ii) all  collections
                                   credited  against the Principal  Balance of
                                   such Mortgage  Loan in accordance  with the
                                   related Credit Line Agreement prior to such
                                   day. The Principal  Balance of a Liquidated
                                   Mortgage  Loan (as  defined  herein)  after
                                   final   recovery  of  related   Liquidation
                                   Proceeds (as defined herein) shall be zero.

Securities Offered..........       Each of the Home Equity  Loan Asset  Backed
                                   Certificates,  Series 199_-_ offered hereby
                                   (the    "Certificates")    represents    an
                                   undivided   interest  in  the  Trust.  Each
                                   Certificate represents the right to receive
                                   payments of interest at the  variable  rate
                                   described below (the  "Certificate  Rate"),
                                   payable monthly,  and payments of principal
                                   at such  time  and to the  extent  provided
                                   below. The aggregate  undivided interest in
                                   the Trust  represented by the  Certificates
                                   as  of  the   Closing   Date   will   equal
                                   $__________________ (the "Original Invested
                                   Amount"),   which  represents  __%  of  the
                                   Cut-off Date Pool  Balance.  The  "Original
                                   Certificate  Principal  Balance" will equal
                                   $__________________.  Following the Closing
                                   Date, the "Invested Amount" with respect to
                                   any  date  will be an  amount  equal to the
                                   Original  Invested  Amount  minus  (i)  the
                                   amount of  Investor  Principal  Collections
                                   (as defined herein) previously  distributed
                                   to  Certificateholders,  and minus  (ii) an
                                   amount equal to the product of the Investor
                                   Floating  Allocation   Percentage  and  the
                                   Liquidation  Loss Amounts  (each as defined
                                   herein).   The   Transferor  (as  described
                                   below)  will  own the  remaining  undivided
                                   interest (the "Transferor Interest") in the
                                   Mortgage Loans,  which is equal to the Pool
                                   Balance minus the Invested  Amount and will
                                   initially  equal  approximately  __% of the
                                   Cut-off Date Pool Balance.  The  Transferor
                                   (the  "Transferor")  as of any  date is the
                                   owner  of  the  Transferor  Interest  which
                                   initially will be [IndyMac].

                                   The Certificates will be issued pursuant to
                                   the Agreement.  The principal amount of the
                                   outstanding  Certificates (the "Certificate
                                   Principal Balance") on any date is equal to
                                   the Original Certificate  Principal Balance
                                   minus the  aggregate  of  amounts  actually
                                   distributed    as    principal    to    the
                                   Certificateholders. See "Description of the
                                   Certificates" herein.

Removal of Certain
Mortgage Loans;
Additional Balances.........       Subject  to  certain  conditions,   on  any
                                   Distribution  Date the Transferor  may, but
                                   shall not be obligated  to, remove from the
                                   Trust certain Mortgage Loans without notice
                                   to the  Certificateholders.  The Transferor
                                   is  permitted  to  designate  the  Mortgage
                                   Loans  to be  removed.  Mortgage  Loans  so
                                   designated   will  only  be  removed   upon
                                   satisfaction    of    certain    conditions
                                   specified in the Agreement,  including: (i)
                                   the Transferor  Interest as of the Transfer
                                   Date  (as  defined  herein)  (after  giving
                                   effect to such removal) exceeds the Minimum
                                   Transferor  Interest  (as  defined  below);
                                   (ii) the Transferor shall have delivered to
                                   the  Trustee  a  "Mortgage  Loan  Schedule"
                                   containing  a list  of all  Mortgage  Loans
                                   remaining in the Trust after such  removal;
                                   (iii) the  Transferor  shall  represent and
                                   warrant that no selection  procedures which
                                   are  adverse  to  the   interests   of  the
                                   Certificateholders   or   the   Certificate
                                   Insurer  were  used  by the  Transferor  in
                                   selecting  such  Mortgage  Loans;  (iv)  in
                                   connection  with the first such  retransfer
                                   of Mortgage Loans,  the Rating Agencies (as
                                   defined herein) shall have been notified of
                                   the  proposed  transfer  and  prior  to the
                                   Transfer  Date shall not have  notified the
                                   Transferor  in writing  that such  transfer
                                   would result in a reduction  or  withdrawal
                                   of the ratings assigned to the Certificates
                                   without  regard to the Policy;  and (v) the
                                   Transferor  shall  have  delivered  to  the
                                   Trustee  and  the  Certificate  Insurer  an
                                   officer's   certificate    confirming   the
                                   conditions set forth in clauses (i) through
                                   (iii)  above.   See   "Description  of  the
                                   Certificates--Optional     Transfers     of
                                   Mortgage Loans to the Transferor" herein.

                                   The "Minimum Transferor Interest" as of any
                                   date is an  amount  equal to the  lesser of
                                   (a) __% of the Pool  Balance  on such  date
                                   and (b) the  Transferor  Interest as of the
                                   Closing Date.

                                   During   the   term  of  the   Trust,   all
                                   Additional  Balances will be transferred to
                                   and become property of the Trust.  The Pool
                                   Balance   at  any   time   will   generally
                                   fluctuate  from  day  to  day  because  the
                                   amount  of  Additional   Balances  and  the
                                   amount of principal  payments  with respect
                                   to the Mortgage  Loans will usually  differ
                                   from  day to day.  Because  the  Transferor
                                   Interest is equal to the Pool Balance minus
                                   the  Invested  Amount,  the  amount  of the
                                   Transferor Interest will fluctuate from day
                                   to day as draws  are made with  respect  to
                                   the   Mortgage   Loans  and  as   Principal
                                   Collections are received.

The Mortgage Loans..........       The Mortgage Loans are secured by first and
                                   second  mortgages on  Mortgaged  Properties
                                   located in ___ states. On the Closing Date,
                                   [IndyMac]  will sell the Mortgage  Loans to
                                   the  Depositor,   pursuant  to  a  purchase
                                   agreement (the "Purchase Agreement").

                                   The   percentage   of  the   Cut-off   Date
                                   Principal  Balance  of the  Mortgage  Loans
                                   secured  primarily by Mortgaged  Properties
                                   located  in  the   states  of   __________,
                                   --------,  ----------,  _______, ______ and
                                   ________  is  approximately  ____%,  ----%,
                                   ----%,     ----%,    ----%    and    ____%,
                                   respectively.  The "Combined  Loan-to-Value
                                   Ratio" of each  Mortgage  Loan is the ratio
                                   of (A) the sum of (i)  the  maximum  amount
                                   the  borrower  was  permitted  to draw down
                                   under the  related  Credit  Line  Agreement
                                   (the  "Credit  Limit") and (ii) the amounts
                                   of  any  related   senior   mortgage  loans
                                   (computed as of the date of  origination of
                                   each such Mortgage Loans) to (B) the lesser
                                   of (i) the appraised value of the Mortgaged
                                   Property or (ii) in the case of a Mortgaged
                                   Property  purchased  within one year of the
                                   origination  of the related  Mortgage Loan,
                                   the  purchase   price  of  such   Mortgaged
                                   Property.   As  of  the  Cut-off  Date  the
                                   Combined  Loan-to-Value  Ratios ranged from
                                   ____% to  ______%  and,  as of the  Cut-off
                                   Date,   the   weighted   average   Combined
                                   Loan-to-Value  Ratio of the Mortgage  Loans
                                   was approximately ____%.

                                   [Interest on each  Mortgage Loan is payable
                                   monthly and  computed on the related  daily
                                   outstanding  Principal Balance for each day
                                   in the billing cycle at a variable rate per
                                   annum (the "Loan  Rate")  equal at any time
                                   (subject  to maximum  rates,  as  described
                                   herein under  "Description  of the Mortgage
                                   Loans--Mortgage  Loan  Terms,"  and further
                                   subject to applicable usury limitations) to
                                   the  sum  of (i)  the  highest  prime  rate
                                   published in the "Money  Rates"  section of
                                   The Wall  Street  Journal and (ii) a Margin
                                   within the range of ____% to ____%].  As of
                                   the  Cut-off  Date,  the  weighted  average
                                   Margin was approximately  ____%. Loan Rates
                                   are adjusted  monthly on the first business
                                   day of the calendar month preceding the Due
                                   Date.  As to each Mortgage  Loan,  the "Due
                                   Date" is the  fifteenth  day of each month.
                                   The Cut-off Date Principal  Balances ranged
                                   from  zero  to  $__________   and  averaged
                                   approximately  $__________.  Credit  Limits
                                   under the Mortgage  Loans as of the Cut-off
                                   Date ranged from $__________ to $__________
                                   and  averaged  approximately   $__________.
                                   Each  Mortgage  Loan was  originated in the
                                   period   from   _______________,   199_  to
                                   ________________,  199_.  As of the Cut-off
                                   Date, the maximum Credit Limit  Utilization
                                   Rate (as  defined  herein) was 100% and the
                                   weighted  average Credit Limit  Utilization
                                   Rate  was  approximately  ____%.  As of the
                                   Cut-off   Date,   approximately   ____%  by
                                   Cut-off  Date  Principal   Balance  of  the
                                   Mortgage Loans  represented  first liens on
                                   the  related  Mortgaged  Properties,  while
                                   approximately  ____% of the Mortgage  Loans
                                   represented second liens. As of the Cut-off
                                   Date,  the  Mortgage  Loans  had  remaining
                                   terms to  scheduled  maturity  ranging from
                                   ___ months to ___ months and had a weighted
                                   average of  approximately  ___ months.  See
                                   "Description of the Mortgage Loans" herein.

Denominations...............       The   Certificates   will  be  offered  for
                                   purchase  in  denominations  of $1,000  and
                                   multiples  of $1  in  excess  thereof.  The
                                   interest  in  the  Trust   evidenced  by  a
                                   Certificate  (the  "Percentage   Interest")
                                   will be equal to the percentage  derived by
                                   dividing   the    denomination    of   such
                                   Certificate  by  the  Original  Certificate
                                   Principal Balance.

Registration of
Certificates................       The  Certificates  will initially be issued
                                   in  book-entry  form.   Persons   acquiring
                                   beneficial   ownership   interests  in  the
                                   Certificates   ("Certificate  Owners")  may
                                   elect to hold their  Certificate  interests
                                   through  The   Depository   Trust   Company
                                   ("DTC"),  in the United States, or Centrale
                                   de  Livraison  de Valeurs  Mobilieres  S.A.
                                   ("CEDEL")   or   the    Euroclear    System
                                   ("Euroclear"),  in Europe. Transfers within
                                   DTC,  CEDEL or  Euroclear,  as the case may
                                   be,  will be in  accordance  with the usual
                                   rules  and  operating   procedures  of  the
                                   relevant    system.    So   long   as   the
                                   Certificates  are  Book-Entry  Certificates
                                   (as defined herein), such Certificates will
                                   be  evidenced  by one or more  Certificates
                                   registered  in  the  name  of  Cede  &  Co.
                                   ("Cede"),  as the  nominee of DTC or one of
                                   the  relevant  depositaries  (collectively,
                                   the "European Depositaries").  Cross-market
                                   transfers  between persons holding directly
                                   or indirectly through DTC, on the one hand,
                                   and  counterparties   holding  directly  or
                                   indirectly  through CEDEL or Euroclear,  on
                                   the other,  will be effected in DTC through
                                   Citibank  N.A.  ("Citibank")  or The  Chase
                                   Manhattan  Bank  ("Chase"),   the  relevant
                                   depositaries   of   CEDEL   or   Euroclear,
                                   respectively,   and  each  a  participating
                                   member  of  DTC.  The   Certificates   will
                                   initially  be  registered  in the  name  of
                                   Cede.      The     interests     of     the
                                   Certificateholders  will be  represented by
                                   book  entries  on the  records  of DTC  and
                                   participating     members    thereof.    No
                                   Certificate   Owner  will  be  entitled  to
                                   receive    a     definitive     certificate
                                   representing such person's interest, except
                                   in the event that  Definitive  Certificates
                                   (as defined  herein)  are issued  under the
                                   limited circumstances described herein. All
                                   references in this Prospectus Supplement to
                                   any  Certificates  reflect  the  rights  of
                                   Certificate  Owners only as such rights may
                                   be   exercised    through   DTC   and   its
                                   participating  organizations for so long as
                                   such  Certificates  are  held by  DTC.  See
                                   "Risk  Factors--Book-Entry   Certificates",
                                   "Description             of             the
                                   Certificates--Book-Entry      Certificates"
                                   herein and "Annex I" hereto.

Depositor...................       IndyMac ABS,  Inc., a Delaware  corporation
                                   and a limited purpose finance subsidiary of
                                   IndyMac, Inc., a Delaware corporation.  The
                                   principal    executive   offices   of   the
                                   Depositor  are  located  at 155 North  Lake
                                   Avenue,    Pasadena,    California    91101
                                   (Telephone:   (818)  ___-____).   See  "The
                                   Depositor" in the Prospectus.

Master Servicer of the Mortgage
Loans.......................       [IndyMac,   Inc.,  a  Delaware  corporation
                                   headquartered in Pasadena,  California. The
                                   principal  executive  offices of the Master
                                   Servicer  are  located  at 155  North  Lake
                                   Avenue,    Pasadena,    California    91101
                                   (Telephone:     (818)    304-8400).]    See
                                   "Servicing   of  the  Mortgage   Loans--The
                                   Master Servicer" herein.

Collections.................       All  collections on the Mortgage Loans will
                                   generally be allocated in  accordance  with
                                   the Credit Line Agreements  between amounts
                                   collected   in  respect  of  interest   and
                                   amounts  collected in respect of principal.
                                   As  to  any  Distribution  Date,  "Interest
                                   Collections"  will be equal to the  amounts
                                   collected  during  the  related  Collection
                                   Period,   including   the  portion  of  Net
                                   Liquidation  Proceeds  (as  defined  below)
                                   allocated to interest pursuant to the terms
                                   of  the   Credit   Line   Agreements   less
                                   Servicing  Fees for the related  Collection
                                   Period.

                                   As to  any  Distribution  Date,  "Principal
                                   Collections"  will be  equal  to the sum of
                                   (i)  the  amounts   collected   during  the
                                   related  Collection  Period,  including the
                                   portion   of   Net   Liquidation   Proceeds
                                   allocated  to  principal  pursuant  to  the
                                   terms of the  Credit  Line  Agreements  and
                                   (ii)  any  Transfer   Deposit  Amounts  (as
                                   defined herein).

                                   "Net Liquidation  Proceeds" with respect to
                                   a Mortgage Loan are the proceeds (excluding
                                   amounts  drawn on the  Policy)  received in
                                   connection  with  the  liquidation  of  any
                                   Mortgage Loan,  whether  through  trustee's
                                   sale,   foreclosure   sale  or   otherwise,
                                   reduced  by  related   expenses,   but  not
                                   including  the  portion,  if  any,  of such
                                   amount that exceeds the  Principal  Balance
                                   of the  Mortgage  Loan plus any accrued and
                                   unpaid  interest  thereon to the end of the
                                   Collection   Period   during   which   such
                                   Mortgage Loan became a Liquidated  Mortgage
                                   Loan.

                                   With respect to any Distribution  Date, the
                                   portion of Interest  Collections  allocable
                                   to  the  Certificates  ("Investor  Interest
                                   Collections") will equal the product of (a)
                                   Interest  Collections for such Distribution
                                   Date   and   (b)  the   Investor   Floating
                                   Allocation Percentage.  With respect to any
                                   Distribution  Date, the "Investor  Floating
                                   Allocation  Percentage"  is the  percentage
                                   equivalent  of  a  fraction  determined  by
                                   dividing the  Invested  Amount at the close
                                   of business on the  preceding  Distribution
                                   Date (or at the Closing Date in the case of
                                   the  first  Distribution  Date) by the Pool
                                   Balance  at the  beginning  of the  related
                                   Collection  Period. The remaining amount of
                                   Interest  Collections  will be allocated to
                                   the  Transferor   Interest  as  more  fully
                                   described herein.

                                   On each  Distribution  Date,  the  Investor
                                   Interest Collections will be applied in the
                                   following order of priority: (i) as payment
                                   to the  Trustee  for its  fee for  services
                                   rendered pursuant to the Agreement; (ii) as
                                   payment  for the  premium  for the  Policy;
                                   (iii) as payment for the  accrued  interest
                                   due and any overdue accrued  interest (with
                                   interest   thereon)   on  the   Certificate
                                   Principal Balance of the Certificates; (iv)
                                   to pay any Investor Loss Amount (as defined
                                   herein) for such Distribution  Date; (v) as
                                   payment for any Investor  Loss Amount for a
                                   previous  Distribution  Date  that  was not
                                   previously (a) funded by Investor  Interest
                                   Collections      allocable      to      the
                                   Certificateholders,  (b)  absorbed  by  the
                                   Overcollateralization Amount, (c) funded by
                                   amounts on deposit in the Spread Account or
                                   (d) funded by draws on the Policy;  (vi) to
                                   reimburse  prior draws made from the Policy
                                   (with  interest  thereon);   (vii)  to  pay
                                   principal  on the  Certificates  until  the
                                   Invested  Amount  exceeds  the  Certificate
                                   Principal    Balance   by   the    Required
                                   Overcollateralization   Amount,   each   as
                                   defined  herein (such amount,  if any, paid
                                   pursuant   to  this   clause   (vii)  being
                                   referred  to  herein  as  the  "Accelerated
                                   Principal Distribution Amount"); (viii) any
                                   other  amounts  required to be deposited in
                                   an   account   for  the   benefit   of  the
                                   Certificate Insurer and  Certificateholders
                                   pursuant to the  Agreement  or amounts owed
                                   to the Certificate  Insurer pursuant to the
                                   Insurance  Agreement;  (ix) certain amounts
                                   that  may be  required  to be  paid  to the
                                   Master Servicer  pursuant to the Agreement;
                                   and  (x) to the  Transferor  to the  extent
                                   permitted as described herein.

                                   Investor  Interest  Collections   available
                                   after  the   payment  of  interest  on  the
                                   Certificates  may be  insufficient to cover
                                   any   Investor   Loss   Amount.   If   such
                                   insufficiency  results  in the  Certificate
                                   Principal  Balance  exceeding  the Invested
                                   Amount,  a draw in an amount  equal to such
                                   difference  will be made on the  Policy  in
                                   accordance with the terms of the Policy.

                                   The  "Overcollateralization  Amount" on any
                                   date of  determination  is the  amount,  if
                                   any, by which the Invested  Amount  exceeds
                                   the Certificate  Principal  Balance on such
                                   day.    Payments   to    Certificateholders
                                   pursuant  to  clause  (iii)  above  will be
                                   interest   payments  on  the  Certificates.
                                   Payments to Certificateholders  pursuant to
                                   clauses   (iv),   (v)  and  (vii)  will  be
                                   principal  payments on the Certificates and
                                   will  therefore   reduce  the   Certificate
                                   Principal   Balance,    however,   payments
                                   pursuant  to clause  (vii)  will not reduce
                                   the  Invested   Amount.   The   Accelerated
                                   Principal   Distribution   Amount   is  not
                                   guaranteed by the Policy.

                                   "Liquidation   Loss   Amount"   means  with
                                   respect to any  Liquidated  Mortgage  Loan,
                                   the unrecovered  Principal  Balance thereof
                                   at the end of the related Collection Period
                                   in  which  such   Mortgage  Loan  became  a
                                   Liquidated   Mortgage  Loan,  after  giving
                                   effect to the Net  Liquidation  Proceeds in
                                   connection  therewith.  The "Investor  Loss
                                   Amount"   shall  be  the   product  of  the
                                   Investor Floating Allocation Percentage and
                                   the   Liquidation   Loss  Amount  for  such
                                   Distribution  Date. See "Description of the
                                   Certificates--Distributions      on     the
                                   Certificates" herein.

                                   Principal  Collections  will  be  allocated
                                   between  the   Certificateholders  and  the
                                   Transferor       ("Investor       Principal
                                   Collections"   and  "Transferor   Principal
                                   Collections",  respectively)  in accordance
                                   with  their  percentage  interests  in  the
                                   Mortgage    Loans    of   __%   and    __%,
                                   respectively,  as of the Cut-off  Date (the
                                   "Fixed  Allocation   Percentage"),   but  a
                                   lesser amount of Principal  Collections may
                                   be distributed to Certificateholders during
                                   the   Managed   Amortization   Period,   as
                                   described   below.   The  "Investor   Fixed
                                   Allocation Percentage" shall be __%.

                                   The Master  Servicer will deposit  Interest
                                   Collections  and Principal  Collections  in
                                   respect of the Mortgage Loans in an account
                                   established  for  such  purpose  under  the
                                   Agreement (the "Collection  Account").  See
                                   "Description of the  Certificates--Payments
                                   on Mortgage  Loans;  Deposits to Collection
                                   Account and Distribution Account" herein.

Collection Period...........       As to any Distribution  Date other than the
                                   first  Distribution  Date, the  "Collection
                                   Period" is the calendar month preceding the
                                   month of such Distribution  Date. As to the
                                   first  Distribution  Date, the  "Collection
                                   Period" is the period  beginning  after the
                                   Cut-off  Date and ending on the last day of
                                   _____________, 199_.

Interest....................       Interest  on  the   Certificates   will  be
                                   distributed monthly on the fifteenth day of
                                   each  month  or,  if  such  day  is  not  a
                                   Business  Day,  then  the  next  succeeding
                                   Business Day (each, a "Distribution Date"),
                                   commencing on ______________,  199_, at the
                                   Certificate  Rate for the related  Interest
                                   Period (as defined below). The "Certificate
                                   Rate" for an Interest Period will generally
                                   equal the sum of [(a) the London  Interbank
                                   offered  rate  for   one-month   Eurodollar
                                   deposits   ("LIBOR")   appearing   on   the
                                   Telerate Screen Page 3750, as of the second
                                   LIBOR  Business  Day  (as  defined  herein)
                                   prior  to the  first  day of such  Interest
                                   Period  (or as of two LIBOR  Business  Days
                                   prior to the Closing  Date,  in the case of
                                   the first Interest  Period) and (b) ____%.]
                                   Notwithstanding the foregoing,  in no event
                                   will the amount of interest  required to be
                                   distributed in respect of the  Certificates
                                   on  any  Distribution  Date  exceed  a rate
                                   equal to the  weighted  average of the Loan
                                   Rates (net of the Servicing  Fee Rate,  the
                                   fee  payable to the Trustee and the rate at
                                   which   the   premium    payable   to   the
                                   Certificate Insurer is calculated) weighted
                                   on the basis of the daily  balance  of each
                                   Mortgage  Loan during the  related  billing
                                   cycle  prior  to  the   Collection   Period
                                   relating   to   such   Distribution   Date.
                                   Interest on the  Certificates in respect of
                                   any Distribution  Date will accrue from the
                                   preceding Distribution Date (or in the case
                                   of the first  Distribution  Date,  from the
                                   date  of  the   initial   issuance  of  the
                                   Certificates  (the "Closing  Date") through
                                   the day preceding  such  Distribution  Date
                                   (each such period, an "Interest Period") on
                                   the basis of the  actual  number of days in
                                   the Interest Period and a 360-day year.

                                   Interest  payments on the Certificates will
                                   be   funded    from    Investor    Interest
                                   Collections,  any funds on  deposit  in the
                                   Spread   Account  and  from  draws  on  the
                                   Policy.    See    "Description    of    the
                                   Certificates" herein.

Principal Payments from
Principal Collections.......       For  the  period  beginning  on  the  first
                                   Distribution   Date  and,  unless  a  Rapid
                                   Amortization   Event  (as  defined  herein)
                                   shall have earlier occurred,  ending on the
                                   Distribution  Date in  _____________,  200_
                                   (the "Managed  Amortization  Period"),  the
                                   amount of Principal  Collections payable to
                                   Certificateholders  as of each Distribution
                                   Date during the Managed Amortization Period
                                   will  equal,   to  the  extent   funds  are
                                   available therefor, the Scheduled Principal
                                   Collections  Distribution  Amount  for such
                                   Distribution Date. On any Distribution Date
                                   during the Managed Amortization Period, the
                                   "Scheduled      Principal       Collections
                                   Distribution Amount" shall equal the lesser
                                   of (i) the  Maximum  Principal  Payment (as
                                   defined  herein)  and (ii) the  Alternative
                                   Principal Payment (as defined herein). With
                                   respect  to  any  Distribution   Date,  the
                                   "Maximum  Principal Payment" will equal the
                                   product of the  Investor  Fixed  Allocation
                                   Percentage  and Principal  Collections  for
                                   such Distribution Date. With respect to any
                                   Distribution    Date,   the    "Alternative
                                   Principal  Payment"  will equal the greater
                                   of (x) ____% of the  Certificate  Principal
                                   Balance    immediately    prior   to   such
                                   Distribution  Date and (y) the amount,  but
                                   not   less   than   zero,    of   Principal
                                   Collections for such Distribution Date less
                                   the   aggregate  of   Additional   Balances
                                   created   during  the  related   Collection
                                   Period.

                                   Beginning with the first  Distribution Date
                                   following    the   end   of   the   Managed
                                   Amortization    Period,   the   amount   of
                                   Principal     Collections     payable    to
                                   Certificateholders   on  each  Distribution
                                   Date will be equal to the Maximum Principal
                                   Payment.    See    "Description    of   the
                                   Certificates--Distributions      on     the
                                   Certificates" herein.

                                   In  addition,   to  the  extent  funds  are
                                   available    therefor    (including   funds
                                   available   under  the   Policy),   on  the
                                   Distribution  Date in  _____________  20__,
                                   Certificateholders   will  be  entitled  to
                                   receive as payment of  principal  an amount
                                   equal   to  the   outstanding   Certificate
                                   Principal Balance.

                                   Distributions   of  Principal   Collections
                                   based upon the  Investor  Fixed  Allocation
                                   Percentage may result in  distributions  of
                                   principal to  Certificateholders in amounts
                                   that are greater  relative to the declining
                                   Pool  Balance than would be the case if the
                                   Investor  Floating  Allocation   Percentage
                                   were used to determine  the  percentage  of
                                   Principal   Collections    distributed   in
                                   respect  of  the   Invested   Amount.   The
                                   aggregate  distributions  of  principal  to
                                   Certificateholders   will  not  exceed  the
                                   Original Certificate Principal Balance.

The Certificate Insurer.....      [Insurer] (the "Certificate  Insurer") is a
                                   ____________   insurance   company  engaged
                                   exclusively  in  the  business  of  writing
                                   financial guaranty  insurance,  principally
                                   in   respect  of   securities   offered  in
                                   domestic   and   foreign    markets.    The
                                   Certificate Insurer's claims-paying ability
                                   is       rated       _____________       by
                                   _________________________________________
                                   and                ______                by
                                   ________________________________________.
                                   See  "The  Certificate   Insurer"  in  this
                                   Prospectus Supplement.

Policy......................       On or before the Closing  Date,  the Policy
                                   will be issued by the  Certificate  Insurer
                                   pursuant to the provisions of the Insurance
                                   and  Indemnity  Agreement  (the  "Insurance
                                   Agreement")    to    be    dated    as   of
                                   _____________,  199_, among the Seller, the
                                   Depositor,  the  Master  Servicer  and  the
                                   Certificate Insurer.

                                   The    Policy    will    irrevocably    and
                                   unconditionally  guarantee  payment on each
                                   Distribution  Date to the  Trustee  for the
                                   benefit of the  Certificateholders the full
                                   and complete  payment of (i) the Guaranteed
                                   Principal  Distribution  Amount (as defined
                                   herein)  with  respect to the  Certificates
                                   for such Distribution Date and (ii) accrued
                                   and unpaid interest due on the Certificates
                                   (together, the "Guaranteed Distributions"),
                                   with such Guaranteed  Distributions  having
                                   been  calculated  in  accordance  with  the
                                   original terms of the  Certificates  or the
                                   Agreement    except   for   amendments   or
                                   modifications   to  which  the  Certificate
                                   Insurer   has  given   its  prior   written
                                   consent.  The  effect  of the  Policy is to
                                   guarantee  the timely  payment of  interest
                                   on,  and  the   ultimate   payment  of  the
                                   principal    amount    of,   all   of   the
                                   Certificates.

                                   The  "Guaranteed   Principal   Distribution
                                   Amount" for any Distribution  Date shall be
                                   the   amount  by  which   the   Certificate
                                   Principal  Balance  (after giving effect to
                                   all   other   amounts   distributable   and
                                   allocable to principal on the  Certificates
                                   on  such  Distribution  Date)  exceeds  the
                                   Invested Amount for such Distribution Date.
                                   In addition,  the Policy will guarantee the
                                   payment  of  the  outstanding   Certificate
                                   Principal  Balance on the Distribution Date
                                   in ____________,  20__ (after giving effect
                                   to  all  other  amounts  distributable  and
                                   allocable to principal on such Distribution
                                   Date).

                                   In  accordance  with  the  Agreement,   the
                                   Trustee will be required to  establish  and
                                   maintain an account (the "Spread  Account")
                                   for the benefit of the Certificate  Insurer
                                   and  the  Certificateholders.  The  Trustee
                                   shall  deposit the amounts  into the Spread
                                   Account as required by the Agreement.

                                   In  the  absence  of  payments   under  the
                                   Policy,  Certificateholders  will  directly
                                   bear the credit and other risks  associated
                                   with their undivided interest in the Trust.
                                   See  "Description of the  Certificates--The
                                   Policy" herein.

Overcollateralization
Amount......................       The  distribution of Accelerated  Principal
                                   Distribution    Amounts,    if   any,    to
                                   Certificateholders   may   result   in  the
                                   Invested  Amount  being  greater  than  the
                                   Certificate   Principal  Balance,   thereby
                                   creating the Overcollateralization  Amount.
                                   The  Overcollateralization  Amount, if any,
                                   will be  available  to absorb any  Investor
                                   Loss   Amount  not   covered  by   Investor
                                   Interest    Collections.     Payments    of
                                   Accelerated Principal  Distribution Amounts
                                   are not covered by the Policy. Any Investor
                                   Loss    Amounts   not   covered   by   such
                                   overcollateralization,  amounts  on deposit
                                   in the Spread Account or Investor  Interest
                                   Collections will be covered by draws on the
                                   Policy to the extent provided therein.

Record Date.................       The last day preceding a Distribution  Date
                                   or,  if  the  Certificates  are  no  longer
                                   Book-Entry  Certificates,  the  last day of
                                   the month preceding a Distribution Date.

Servicing...................       The Master Servicer will be responsible for
                                   servicing,  managing and making collections
                                   on the Mortgage Loans.  The Master Servicer
                                   will deposit all  collections in respect of
                                   the  Mortgage  Loans  into  the  Collection
                                   Account as described  herein.  On the third
                                   Business  Day  prior  to each  Distribution
                                   Date (the "Determination Date"), the Master
                                   Servicer will  calculate,  and instruct the
                                   Trustee  regarding  the amounts to be paid,
                                   as     described     herein,     to     the
                                   Certificateholders   on  such  Distribution
                                   Date.    See     "Description     of    the
                                   Certificates--Distributions      on     the
                                   Certificates"  herein. With respect to each
                                   Collection Period, the Master Servicer will
                                   receive  from  collections  in  respect  of
                                   interest on the Mortgage  Loans,  on behalf
                                   of itself, a portion of such collections as
                                   a  monthly  servicing  fee (the  "Servicing
                                   Fee") in the amount of approximately  ____%
                                   per annum (the "Servicing Fee Rate") on the
                                   aggregate   Principal   Balances   of   the
                                   Mortgage  Loans as of the first day of each
                                   such Collection Period. See "Description of
                                   the  Certificates--Servicing   Compensation
                                   and Payment of Expenses" herein. In certain
                                   limited circumstances,  the Master Servicer
                                   may resign or be  removed,  in which  event
                                   either  the   Trustee   or  a   third-party
                                   servicer  will be  appointed as a successor
                                   Master  Servicer.  See  "Description of the
                                   Certificates--Certain Matters Regarding the
                                   Master Servicer and the Transferor" herein.

Final Payment of
Principal; Termination......       The   Trust   will    terminate    on   the
                                   Distribution  Date  following  the later of
                                   (A) payment in full of all amounts owing to
                                   the   Certificate   Insurer   and  (B)  the
                                   earliest  of (i) the  Distribution  Date on
                                   which the Certificate Principal Balance has
                                   been  reduced  to  zero,   (ii)  the  final
                                   payment  or other  liquidation  of the last
                                   Mortgage  Loan  in  the  Trust,  (iii)  the
                                   optional  retransfer  to the  Transferor of
                                   the  Certificates,  as described  below and
                                   (iv)    the     Distribution     Date    in
                                   ______________, 20__. The Certificates will
                                   be subject to  optional  retransfer  to the
                                   Transferor on any  Distribution  Date after
                                   the   Certificate   Principal   Balance  is
                                   reduced to an amount  less than or equal to
                                   $________________   (__%  of  the  Original
                                   Certificate   Principal  Balance)  and  all
                                   amounts  due and  owing to the  Certificate
                                   Insurer  and  unreimbursed   draws  on  the
                                   Policy,  together with interest thereon, as
                                   provided  under  the  Insurance  Agreement,
                                   have been paid. The  retransfer  price will
                                   be  equal  to the  sum  of the  outstanding
                                   Certificate  Principal  Balance and accrued
                                   and   unpaid   interest   thereon   at  the
                                   Certificate  Rate through the day preceding
                                   the   final    Distribution    Date.    See
                                   "Description             Of             The
                                   Certificates--Termination;   Retirement  of
                                   the    Certificates"    herein   and   "The
                                   Agreements--Termination";          Optional
                                   Termination in the Prospectus.

                                   In addition, the Trust may be liquidated as
                                   a result of certain  events of  bankruptcy,
                                   insolvency or receivership  relating to the
                                   Transferor.   See   "Description   of   the
                                   Certificates--Rapid   Amortization  Events"
                                   herein.

Trustee.....................       [ ],  a  ____________________________  (the
                                   "Trustee") will act as Trustee on behalf of
                                   the Certificateholders.

Mandatory Retransfer of
Certain Mortgage Loans......       The     Seller     will    make     certain
                                   representations   and   warranties  in  the
                                   Agreement  with  respect  to  the  Mortgage
                                   Loans. Subject to the limitations described
                                   below    under    "Descriptions    of   the
                                   Certificates--Assignment  of  the  Mortgage
                                   Loans",  if the Seller breaches  certain of
                                   its  representations  and  warranties  with
                                   respect  to  any  Mortgage  Loan  and  such
                                   breach materially and adversely affects the
                                   interests of the  Certificateholders or the
                                   Certificate Insurer and is not cured within
                                   the  specified  period,  the Mortgage  Loan
                                   will be  removed  from the  Trust  upon the
                                   expiration  of a specified  period from the
                                   date on which the Seller  becomes  aware or
                                   receives  notice of such breach and will be
                                   reassigned to the Seller.  See "Description
                                   of the Certificates--Assignment of Mortgage
                                   Loans" herein. Federal Income Tax

Consequences................       Subject to the  qualifications set forth in
                                   "Certain  Federal Income Tax  Consequences"
                                   herein,   special   tax   counsel   to  the
                                   Depositor  is of the  opinion  that,  under
                                   existing law, a Certificate will be treated
                                   as a debt instrument for Federal income tax
                                   purposes as of the Closing Date.  Under the
                                   Agreement,  the  Transferor,  the Depositor
                                   and the  Certificateholders  will  agree to
                                   treat the  Certificates as indebtedness for
                                   Federal  income tax purposes.  See "Certain
                                   Federal Income Tax Consequences" herein and
                                   in   the    Prospectus    for    additional
                                   information  concerning the  application of
                                   Federal income tax laws.

ERISA Considerations........       The  acquisition  of  a  Certificate  by  a
                                   pension or other  employee  benefit plan (a
                                   "Plan") subject to the Employee  Retirement
                                   Income  Security  Act of 1974,  as  amended
                                   ("ERISA"), could, in some instances, result
                                   in  a  "prohibited  transaction"  or  other
                                   violation of the  fiduciary  responsibility
                                   provisions  of ERISA and Code Section 4975.
                                   Certain   exemptions  from  the  prohibited
                                   transaction  rules could be  applicable  to
                                   the  acquisition of the  Certificates.  Any
                                   Plan  fiduciary   considering   whether  to
                                   purchase  any  Certificate  on  behalf of a
                                   Plan  should   consult   with  its  counsel
                                   regarding   the    applicability   of   the
                                   provisions  of  ERISA  and  the  Code.  See
                                   "ERISA  Considerations"  herein  and in the
                                   Prospectus.

Legal Investment
Considerations..............       The   Certificates   will  not   constitute
                                   "mortgage related  securities" for purposes
                                   of   the    Secondary    Mortgage    Market
                                   Enhancement Act of 1984 ("SMMEA"),  because
                                   not  all  of  the  Mortgages  securing  the
                                   Mortgage   Loans   are   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  Certificates.  See  "Legal  Investment
                                   Considerations"     herein    and    "Legal
                                   Investment" in the Prospectus.

Certificate Rating..........       It is a  condition  to the  issuance of the
                                   Certificates  that  they be rated  "___" by
                                   _____  and  "___"  by  _________   (each  a
                                   "Rating  Agency").   In  general,   ratings
                                   address  credit risk and do not address the
                                   likelihood  of  prepayments.  See "Ratings"
                                   herein  and  "Risk  Factors--Rating  of the
                                   Securities" in the Prospectus.


                                 RISK FACTORS
   
     Book-Entry   REGISTRATION  MAY  REDUCE  LIQUIDITY  OF  THE  Certificates.
Issuance of the  Certificates  in book-entry  form may reduce the liquidity of
such  Certificates  in the  secondary  trading  market since  investors may be
unwilling  to  purchase  Certificates  for which they cannot  obtain  physical
certificates.  See "Description of the Certificates--Book-Entry  Certificates"
herein and "Risk Factors-Book-Entry Registration" in the Prospectus.
    
     Since  transactions in the Certificates can be effected only through DTC,
CEDEL,  Euroclear,  participating  organizations,  indirect  participants  and
certain banks,  the ability of a Certificate  Owner to pledge a Certificate to
persons or entities  that do not  participate  in the DTC,  CEDEL or Euroclear
system or otherwise to take  actions in respect of such  Certificates,  may be
limited due to lack of a physical  certificate  representing the Certificates.
See  "Description  of the  Certificates--Book-Entry  Certificates"  herein and
"Risk Factors-Book-Entry Registration" in the Prospectus.

     Certificate  Owners  may  experience  some  delay  in  their  receipt  of
distributions  of  interest  and  principal  on the  Certificates  since  such
distributions will be forwarded by the Trustee to DTC and DTC will credit such
distributions  to the accounts of its  Participants  (as defined herein) which
will  thereafter  credit them to the  accounts of  Certificate  Owners  either
directly or indirectly through indirect participants.  See "Description of the
Certificates--Book-Entry  Certificates"  herein  and "Risk  Factors-Book-Entry
Registration" in the Prospectus.

   
     DELAYS DUE TO  LIQUIDATIONS  OF  MORTGAGED  PROPERTIES.  Minimum  monthly
payments  on the  Mortgage  Loans will at least  equal and may exceed  accrued
interest.  Even  assuming  that  the  Mortgaged  Properties  provide  adequate
security for the Mortgage  Loans,  substantial  delays could be encountered in
connection  with the  liquidation  of Mortgage  Loans that are  delinquent and
resulting shortfalls in distributions to Certificateholders could occur if the
Certificate  Insurer  were  unable to  perform  on its  obligations  under the
Policy. Further,  liquidation expenses (such as legal fees, real estate taxes,
and maintenance and preservation expenses) will reduce the proceeds payable to
Certificateholders  and thereby reduce the security for the Mortgage Loans. In
the event any of the Mortgaged  Properties fails to provide adequate  security
for the related Mortgage Loans,  Certificateholders could experience a loss if
the  Certificate  Insurer  were  unable to perform its  obligations  under the
Policy.

     Prepayment  Considerations  AND RISKS.  Substantially all of the Mortgage
Loans may be prepaid  in whole or in part at any time  without  penalty.  Home
equity loans,  such as the Mortgage Loans, have been originated in significant
volume only during the past few years and neither the Depositor nor the Master
Servicer is aware of any publicly  available studies or statistics on the rate
of  prepayment of such loans.  Generally,  home equity loans are not viewed by
borrowers  as  permanent  financing.   Accordingly,  the  Mortgage  Loans  may
experience a higher rate of prepayment  than  traditional  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  and  homeowner  mobility.  In  addition,  substantially  all of the
Mortgage Loans contain due-on-sale  provisions and the Master Servicer intends
to enforce such  provisions  unless (i) such  enforcement  is not permitted by
applicable  law or (ii)  the  Master  Servicer,  in a manner  consistent  with
reasonable commercial practice, permits the purchaser of the related Mortgaged
Property to assume the Mortgage  Loan.  To the extent  permitted by applicable
law,  such  assumption  will  not  release  the  original  borrower  from  its
obligation under any such Mortgage Loan. See "Description of the Certificates"
herein and  "Certain  Legal  Aspects  of  Loans--Due-on-Sale  Clauses"  in the
Prospectus  for a  description  of  certain  provisions  of  the  Credit  Line
Agreements that may affect the prepayment experience on the Mortgage Loans.
    
   
     Certificate  RATING-LIMITATIONS.  The  rating  of the  Certificates  will
depend primarily on an assessment by the Rating Agencies of the Mortgage Loans
and upon the claims-paying  ability of the Certificate  Insurer. Any reduction
in a rating assigned to the claims-paying  ability of the Certificate  Insurer
below the rating initially given to the Certificates may result in a reduction
in the rating of the  Certificates.  The rating by the Rating  Agencies of the
Certificates  is  not  a  recommendation   to  purchase,   hold  or  sell  the
Certificates,  inasmuch as such rating does not comment as to the market price
or  suitability  for a particular  investor.  There is no  assurance  that the
ratings  will remain in place for any given period of time or that the ratings
will not be lowered or  withdrawn  by the Rating  Agencies.  In  general,  the
ratings  address credit risk and do not address the likelihood of prepayments.
The  ratings  of  the  Certificates  do not  address  the  possibility  of the
imposition of United States withholding tax with respect to non-U.S. persons.
    

     Legal Considerations.  The Mortgage Loans are secured by mortgages (which
generally  are second  mortgages).  With  respect to  Mortgage  Loans that are
secured by first  mortgages,  the Master  Servicer has the power under certain
circumstances  to consent to a new  mortgage  lien on the  Mortgaged  Property
having  priority over such  Mortgage  Loan.  Mortgage  Loans secured by second
mortgages  are  entitled to proceeds  that remain from the sale of the related
Mortgaged  Property after any related senior mortgage loan and prior statutory
liens have been satisfied. In the event that such proceeds are insufficient to
satisfy  such  loans  and prior  liens in the  aggregate  and the  Certificate
Insurer  is  unable  to  perform  its  obligations   under  the  Policy,   the
Certificateholders  will bear (i) the risk of delay in  distributions  while a
deficiency judgment against the borrower is obtained and (ii) the risk of loss
if the  deficiency  judgment  cannot be obtained or is not realized  upon. See
"Certain Legal Aspects of Loans" in the Prospectus.

     The sale of the Mortgage Loans from  [IndyMac] to the Depositor  pursuant
to the Purchase  Agreement  will be treated as a sale of the  Mortgage  Loans.
However, in the event of an insolvency of [IndyMac], the receiver of [IndyMac]
may attempt to recharacterize the sale of the Mortgage Loans as a borrowing by
[IndyMac],  secured  by a pledge  of the  applicable  Mortgage  Loans.  If the
receiver  decided to challenge such  transfer,  (i) if the Mortgage Loans have
not been  delivered to the Trustee,  the interest of the Trust in the Mortgage
Loans will be that of an  unperfected  security  interest and (ii) even if the
Mortgage Loans have been  delivered to the Trustee,  delays in payments of the
Certificates  and reductions in the amounts thereof could occur. The Depositor
will warrant in the Agreement that the transfer of the Mortgage Loans by it to
the Trust is either a valid  transfer and assignment of such Mortgage Loans to
the Trust or the grant to the Trust of a security  interest  in such  Mortgage
Loans.

     If a conservator,  receiver or trustee were appointed for the Transferor,
or if certain  other events  relating to the  bankruptcy  or insolvency of the
Transferor were to occur,  Additional Balances would not be sold to the Trust.
In such an event, the Rapid Amortization Period would commence and the Trustee
would attempt to sell the Mortgage  Loans (unless  Certificateholders  holding
Certificates  evidencing  undivided interests  aggregating at least 51% of the
Certificate  Principal  Balance  instruct  otherwise),  thereby  causing early
payment of the Certificate  Principal  Balance.  The net proceeds of such sale
will first be paid to the  Certificate  Insurer to the extent of  unreimbursed
draws  under the Policy and other  amounts  owing to the  Certificate  Insurer
pursuant to the Insurance Agreement.  The Investor Fixed Allocation Percentage
of remaining  amounts will be  distributed to the  Certificateholders  and the
Policy  will  cover any  amount  by which  such  remaining  net  proceeds  are
insufficient to pay the Certificate Principal Balance in full.

     In the event of a bankruptcy or insolvency  of the Master  Servicer,  the
bankruptcy  trustee or  receiver  may have the power to prevent the Trustee or
the Certificateholders from appointing a successor Master Servicer.

     [Geographic  Concentration.  As of the Cut-off Date, approximately _____%
(by Cut-off Date Principal Balance) of the Mortgaged Properties are located in
the State of __________. An overall decline in the __________ residential real
estate market could  adversely  affect the values of the Mortgaged  Properties
securing such Mortgage  Loans such that the Principal  Balances of the related
Mortgage  Loans,  together  with  any  primary  financing  on  such  Mortgaged
Properties,  could equal or exceed the value of such Mortgaged Properties.  As
the  residential  real estate market is influenced by many factors,  including
the general  condition of the economy and interest rates, no assurances may be
given that the __________  residential real estate market will not weaken.  If
the  __________  residential  real estate market should  experience an overall
decline in property  values  after the dates of  origination  of the  Mortgage
Loans,  the  rates of  losses  on the  Mortgage  Loans  would be  expected  to
increase, and could increase substantially.]

     Master Servicer's  Ability to Change the Terms of the Mortgage Loans. The
Master  Servicer may agree to changes in the terms of a Credit Line Agreement,
provided  that such  changes (i) do not  adversely  affect the interest of the
Certificateholders  or the Certificate  Insurer,  and (ii) are consistent with
prudent  business  practice.  There  can  be  no  assurance  that  changes  in
applicable law or the  marketplace  for home equity loans or prudent  business
practice  will not result in changes in the terms of the  Mortgage  Loans.  In
addition,   the  Agreement   permits  the  Master  Servicer,   within  certain
limitations  described  therein,  to increase  the Credit Limit of the related
Mortgage Loan or reduce the Margin for such Mortgage Loan.

     Delinquent  Mortgage Loans.  The Trust will include  Mortgage Loans which
are __ or fewer days  delinquent  as of the Cut-off  Date.  The  Cut-off  Date
Principal  Balance of  Mortgage  Loans  which are  between __ days and __ days
delinquent  as of the Cut-off  Date was  $_________________.  If there are not
sufficient funds from the Investor Interest  Collections to cover the Investor
Loss Amounts for any Distribution Date, the  Overcollateralization  Amount and
the amount on deposit in the Spread Account have been reduced to zero, and the
Certificate  Insurer fails to perform its  obligations  under the Policy,  the
aggregate amount of principal returned to the  Certificateholders  may be less
than the Certificate Principal Balance on the day the Certificates are issued.

     For a discussion of additional risks pertaining to the Certificates,  see
"Risk Factors" in the Prospectus.

                            THE CERTIFICATE INSURER

     The following  information set forth in this section has been provided by
the  Certificate  Insurer.  Accordingly,  neither the Depositor nor the Master
Servicer makes any  representation as to the accuracy and completeness of such
information.

                     [Description of Certificate Insurer]

                              THE MASTER SERVICER

General

     [The Master  Servicer will service the Mortgage Loans in accordance  with
the terms set forth in the Agreement.  The Master  Servicer may perform any of
its  obligations  under  the  Agreement  through  one  or  more  subservicers.
Notwithstanding  any such subservicing  arrangement,  the Master Servicer will
remain liable for its servicing duties and obligations  under the Agreement as
if the Master  Servicer  alone were  servicing the Mortgage  Loans.  As of the
Closing  Date,  the Master  Servicer  will service the Mortgage  Loans without
subservicing arrangements.]

The Master Servicer

     [IndyMac, Inc. ("IndyMac"),  a Delaware corporation],  will act as Master
Servicer for the Mortgage  Loans pursuant to the Master  Servicing  Agreement.
The  principal  executive  offices of [IndyMac] are located at [155 North Lake
Avenue, Pasadena, California 91101].

     At  ______________,  199_,  IndyMac provided  servicing for approximately
$______  billion  aggregate  principal  amount of first-lien  mortgage  loans,
substantially  all of which are being serviced for  unaffiliated  persons.  At
_____________,  199_,  IndyMac provided  servicing for  approximately  $______
million  aggregate  principal  amount of first and second lien mortgage  loans
originated under home equity lines of credit.

                       DESCRIPTION OF THE MORTGAGE LOANS

General

     The  Mortgage  Loans were  originated  pursuant  to loan  agreements  and
disclosure  statements  (the  "Credit  Line  Agreements")  and are  secured by
mortgages  or deeds of trust,  which are either  first or second  mortgages or
deeds of trust, on Mortgaged  Properties located in ____ states. The Mortgaged
Properties  securing  the Mortgage  Loans  consist  primarily  of  residential
properties  that are one- to  four-family  properties.  See  "--Mortgage  Loan
Terms" below.

     The Cut-off Date Pool Balance is  $______________,  which is equal to the
aggregate  Principal Balances of the Mortgage Loans as of the Cut-off Date. As
of the Cut-off Date, the Mortgage Loans were not more than 89 days delinquent.
The average Cut-off Date Principal Balance was approximately $__________ , the
minimum  Cut-off Date  Principal  Balance was zero,  the maximum  Cut-off Date
Principal Balance was $_____ , the minimum Loan Rate and the maximum Loan Rate
as of the Cut-off Date were _____% and _____% per annum, respectively, and the
weighted average Loan Rate as of the Cut-off Date was approximately _____% per
annum. As of the Cut-off Date, the weighted  average Credit Limit  Utilization
Rate was approximately  _____%,  the minimum Credit Limit Utilization Rate was
zero and the maximum Credit Limit Utilization Rate was 100%. The "Credit Limit
Utilization Rate" is determined by dividing the Cut-off Date Principal Balance
of a Mortgage Loan by the Credit Limit of the related  Credit Line  Agreement.
The  remaining  term to scheduled  maturity  for the Mortgage  Loans as of the
Cut-off Date ranged from _____ months to _____ months and the weighted average
remaining term to scheduled maturity was approximately _____ months. As of the
Cut-off Date,  the Combined  Loan-to-Value  Ratio of the Mortgage Loans ranged
from _____% to _____% and the weighted  average Combined  Loan-to-Value  Ratio
was approximately _____%. The Combined Loan-to-Value Ratio for a Mortgage Loan
is the ratio  (expressed  as a  percentage)  of (A) the sum of (i) the  Credit
Limit of the  Mortgage  Loan and (ii) any  outstanding  principal  balances of
mortgage  loans  senior  to such  Mortgage  Loan  (calculated  at the  date of
origination of the Mortgage Loan) to (B) the lesser of (i) the appraised value
of the related Mortgaged  Property as set forth in the loan files at such date
of origination or (ii) in the case of a Mortgaged  Property  purchased  within
one year of the  origination of the related  Mortgage Loan, the purchase price
of such Mortgaged  Property.  Credit Limits under the Mortgage Loans as of the
Cut-off Date ranged from $_____ to $_____ and averaged  approximately $_____ .
The weighted  average second mortgage ratio (which is the Credit Limit for the
related  Mortgage  Loan,  provided  such  Mortgage Loan was in the second lien
position,  divided  by the  sum of  such  Credit  Limit  and  the  outstanding
principal  balance of any mortgage loan senior to the related  Mortgage  Loan)
was  approximately  _____%.  As of the Cut-off Date,  approximately  _____% by
Cut-off Date Principal  Balance of the Mortgage Loans  represented first liens
on  the  related  Mortgaged  Properties,  while  approximately  _____%  of the
Mortgage Loans represented second liens. As of the Cut-off Date, approximately
_____% of the  Mortgage  Loans are secured by Mortgaged  Properties  which are
single-family  residences  and _____% were  owner-occupied.  As of the Cut-off
Date,  approximately  _____%,  _____%,  _____%,  _____%,  _____% and _____% by
Cut-off  Date  Principal   Balance  are  located  in   __________,   ________,
__________, _______, ______ and ________], respectively.

Mortgage Loan Terms

     [The  Mortgage  Loans  bear  interest  at a variable  rate which  changes
monthly on the first  business  day of the related  month with  changes in the
applicable  Index Rate.  The Mortgage Loans are subject to a maximum per annum
interest rate (the "Maximum  Rate")  ranging from [_____% to _____%] per annum
and subject to  applicable  usury  limitations.  As of the Cut-off  Date,  the
weighted  average Maximum Rate was  approximately  _____%.  See "Certain Legal
Aspects of the  Loans--Applicability  of Usury  Laws" in the  Prospectus.  The
daily  periodic rate on the Mortgage Loans (the "Loan Rate") is the sum of the
Index Rate plus the spread  (the  "Margin")  which  generally  ranges  between
_____% and  _____% and had a weighted  average,  as of the  Cut-off  Date,  of
approximately  _____%,  divided by 365 days.  The "Index Rate" is based on the
highest  "prime rate"  published in the `Money Rates' table of The Wall Street
Journal as of the first business day of each calendar month.]

     [IndyMac] offers an introductory loan rate on home equity lines of credit
which are originated  with Combined  Loan-to-Value  Ratios of __% and __%. The
introductory  rate applies to any payments  made during the first three months
after origination. After such three month period, the Loan Rate will adjust to
the Index plus the applicable  Margin.  As of the Cut-off Date,  approximately
_____% of the Mortgage Loans by Cut-off Date Principal Balance were subject to
an introductory rate of ____% per annum.

     In  general,  the home  equity  loans may be drawn upon for a period (the
"Draw Period") of either five years (which may be extendible for an additional
five years, upon [IndyMac's]  approval) or three years. Home equity loans with
an initial Draw Period of five years, which constitute approximately _____% of
the Mortgage Loans by Cut-off Date Principal Balance, are subject to a fifteen
year repayment period (the "Repayment  Period")  following the end of the Draw
Period  during  which the  outstanding  principal  balance of the loan will be
repaid in monthly  installments  equal to 1/180 of the  outstanding  principal
balance as of the end of the Draw Period. Mortgage Loans with a Draw Period of
three years,  which constitute  approximately  _____% of the Mortgage Loans by
Cut-off Date Principal  Balance,  are subject to a ten year  Repayment  Period
following  the end of the Draw Period during which the  outstanding  principal
balance of the loan will be paid in monthly installments equal to 1/120 of the
outstanding principal balance as of the end of the Draw Period.

     The  minimum  payment  due  during the Draw  Period  will be equal to the
finance  charges  accrued  on the  outstanding  principal  balance of the home
equity loan during the related billing period.  The minimum payment due during
the repayment  period will be equal to the sum of the finance  charges accrued
on the outstanding  principal  balance of the Mortgage Loan during the related
billing period and the principal payment described above.

     Set  forth  below is a  description  of  certain  characteristics  of the
Mortgage Loans as of the Cut-off Date:
<TABLE>
<CAPTION>

                                            PRINCIPAL BALANCES

                    Range of Principal Balances                Number of           Cut-off Date          Percent of Pool
                                                                Mortgage        Principal Balance        by Cut-off Date
                                                                 Loans                                  Principal Balance

<S>                                                               <C>                               <C>          
$_______ to $_______ ........................                      $                                 %

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ to $_______ ........................

$_______ and over ...........................              ------------       ------------------           ---------  

      Total .................................                                                                $100
                                                           ============       ==================           =========
</TABLE>


                          GEOGRAPHIC DISTRIBUTION(1)

State                 Number of                               Percent of Pool
                      Mortgage            Cut-off Date        by Cut-off Date
                       Loans            Principal Balance     Principal Balance

                                       $                                 %






                    ------------       ------------------           --------
Total ..........                                                      100%
                    ============       ==================           ========
- ----------
(1)      Geographic  location  is  determined  by the  address of the
         Mortgaged Property securing the related Mortgage Loan.



<TABLE>
<CAPTION>

                                         COMBINED LOAN-TO-VALUE RATIOS(1)

        Range of Combined                     Number of                                Percent of Pool
       Loan-to-Value Ratios                   Mortgage            Cut-off Date         by Cut-off Date
                                                Loans         Principal Balance        Principal Balance
                                                                               
                                                            
<S>                                                          <C>                               <C>
$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ and over ...................       ------------      ------------------           -------

      Total .........................                                                       100%

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


- ----------
   (1)      The ratio  (expressed as a percentage) of (A) the sum of (i)
            the  Credit  Limit  of  the  Mortgage  Loans  and  (ii)  any
            outstanding  principal  balances of mortgage loans senior to
            the Mortgage Loans (calculated at the date of origination of
            the Mortgage  Loans) to (B) the lesser of (i) the  appraised
            value of the related Mortgaged Property as set forth in loan
            files at such date of  origination  or (ii) in the case of a
            Mortgaged   Property   purchased  within  one  year  of  the
            origination of the related Mortgage Loan, the purchase price
            of such Mortgaged Property.


<TABLE>
<CAPTION>

                                 PROPERTY TYPE


                                           Number of      
                                           Mortgage           Cut-off Date         Percent of Pool
             Property Type                 Loans          Principal Balance        by Cut-off Date
                                                                                  Principal Balance
<S>                                                     <C>                               <C>
Single Family ...................                        $                                 %

Two- to Four-Family .............

Condominium .....................

PUD .............................       

      Total .....................                                                       100%
                                         ============     ==================          =========


</TABLE>


<TABLE>
<CAPTION>
                                                   LIEN PRIORITY


                                   Number of                                                 
                                   Mortgage           Cut-off Date         Percent of Pool   
      Lien Priority                Loans          Principal Balance        by Cut-off Date   
                                                                                                        
<S>                                                      <C>                             <C>        
                                                       $                               %         
                                           
              
First Lien ...................                    

Second Lien ..................

      Total ..................                                                      100%
                                 ============       ==================           =======

</TABLE>

<TABLE>
<CAPTION>


                                                  LOAN RATES(1)


                                           Number of                                Percent of Pool
                                           Mortgage            Cut-off Date         by Cut-off Date
        Range of Loan Rates                 Loans         Principal Balance        Principal Balance
                                                                               
                                                            
<S>                                       <C>               <C>                               <C>
$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................       ------------      ------------------           -------

      Total .........................                                                       100%

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



- ----------
(1)  Approximately  % of the Mortgage Loans by Cut-off Date Principal
Balance are subject to an introductory rate of _____% per annum.

                                             MARGIN

<TABLE>
<CAPTION>

                                           Number of                                Percent of Pool
                                           Mortgage            Cut-off Date         by Cut-off Date
        Range of Margins                    Loans         Principal Balance        Principal Balance
                                                                               
                                                            
<S>                                       <C>               <C>                               <C>
$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ and over    ................       ------------      ------------------           -------

      Total .........................                                                       100%

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

<TABLE>
<CAPTION>


                                          CREDIT LIMIT UTILIZATION RATES


                                           Number of                                Percent of Pool
        Range of Credit Limit              Mortgage            Cut-off Date         by Cut-off Date
          Utilization Rates                 Loans         Principal Balance        Principal Balance
                                                                               
                                                            
<S>                                       <C>               <C>                               <C>
$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................                                                          

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ and over    ................       ------------      ------------------           -------

      Total .........................                                                       100%

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



<TABLE>
<CAPTION>

                                      CREDIT LIMITS


                                           Number of                                Percent of Pool
                                           Mortgage            Cut-off Date         by Cut-off Date
        Range of Credit Limits               Loans         Principal Balance        Principal Balance
                                                                               
                                                            
<S>                                       <C>               <C>                               <C>
$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................                                                          

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ and over    ................       ------------      ------------------           -------

      Total .........................                                                       100%

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


<TABLE>
<CAPTION>



                                           MAXIMUM RATES


                                           Number of                                Percent of Pool
                                           Mortgage            Cut-off Date         by Cut-off Date
        Range of Maximum Rates              Loans         Principal Balance        Principal Balance
                                                                               
                                                             
<S>                                        <C>               <C>                               <C>


$_______ to $_______ ................                     $                                     %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ and over    ................       ------------      ------------------           -------

      Total .........................                                                       100%

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

<TABLE>
<CAPTION>


                    MONTHS REMAINING TOSCHEDULED MATURITY(1)


                                       Number of                                Percent of Pool
       Range of Months                 Mortgage            Cut-off Date         by Cut-off Date
Remaining of Scheduled Maturity          Loans         Principal Balance        Principal Balance
                                                                               
                                                            
<S>                                       <C>               <C>                               <C>
$_______ to $_______ ................                         $                                 %

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................

$_______ to $_______ ................       ------------      ------------------           -------

      Total .........................                                                       100%

                                            ============      ==================           =======
</TABLE>
- ---------- 
  (1)      Assumes  that the Draw Period for  Mortgage  Loans with five
           year Draw Periods will be extended  for an  additional  five
           years.

<TABLE>
<CAPTION>

                                ORIGINATION YEAR

                                        Number of           Cut-off Date          Percent of Pool
                                         Mortgage        Principal Balance        by Cut-off Date
        Origination Year                  Loans                                  Principal Balance

<S>                                       <C>                <C>                           <C> 
 ------- .....................                              $                                 %

 ------- .....................

     Total ...................           -------------     -----------------            --------- 
                                                                                           100%
                                         =============     =================             ========
</TABLE>

<TABLE>
<CAPTION>
                                                DELINQUENCY STATUS


                                          Number of           Cut-off Date          Percent of Pool
                                           Mortgage        Principal Balance        by Cut-off Date
      Number of Days Delinquent             Loans                                  Principal Balance
<S>                                       <C>                <C>                   <C>  
 0 to 29 ....................                                 $                                 %      
                                                                                                       
30 to 59 ....................                                                                          
                                                                                                       
60 to 89 ....................              -------------     -----------------            ---------    
                                                                                             100%      
        Total ...............              =============     =================             ========
</TABLE>
   
                     MATURITY AND PREPAYMENT CONSIDERATIONS

     The  Agreement,  except as otherwise  described  herein,  provides that the
Certificateholders  will  be  entitled  to  receive  on each  Distribution  Date
distributions  of  principal,   in  the  amounts  described  herein,  until  the
Certificate   Principal   Balance  is  reduced  to  zero.   During  the  Managed
Amortization  Period,  Certificateholders  will receive  amounts from  Principal
Collections based upon their Fixed Allocation Percentage subject to reduction as
described below. During the Rapid Amortization Period,  Certificateholders  will
receive  amounts  from  Principal  Collections  based  solely  upon their  Fixed
Allocation  Percentage.  Because prior distributions of Principal Collections to
Certificateholders  serve to reduce the Investor Floating Allocation  Percentage
but do not change their Fixed  Allocation  Percentage,  allocations of Principal
Collections based on the Fixed Allocation Percentage may result in distributions
of  principal  to the  Certificateholders  in amounts  that are,  in most cases,
greater  relative to the declining  balance of the Mortgage  Loans than would be
the case if the Investor Floating  Allocation  Percentage were used to determine
the percentage of Principal Collections distributed to Certificateholders.  This
is   especially   true   during   the  Rapid   Amortization   Period   when  the
Certificateholders  are entitled to receive Investor  Principal  Collections and
not  a  lesser  amount.  In  addition,  Investor  Interest  Collections  may  be
distributed  as  principal  to   Certificateholders   in  connection   with  the
Accelerated  Principal  Distribution Amount, if any. Moreover,  to the extent of
losses allocable to the Certificateholders,  Certificateholders may also receive
as payment of principal the amount of such losses either from Investor  Interest
Collections or, in some instances,  draws under the Policy.  The level of losses
may therefore affect the rate of payment of principal on the Certificates.

     To the  extent  obligors  make more  draws  than  principal  payments,  the
Transferor  Interest may grow. Because during the Rapid Amortization  Period the
Certificateholders  share  of  Principal  Collections  is based  upon its  Fixed
Allocation  Percentage  (without  reduction),  an  increase  in  the  Transferor
Interest due to additional draws may also result in Certificateholders receiving
principal  at a greater  rate.  The  Agreement  permits the  Transferor,  at its
option, but subject to the satisfaction of certain  conditions  specified in the
Agreement,  including the conditions described below, to remove certain Mortgage
Loans from the Trust at any time  during  the life of the Trust,  so long as the
Transferor  Interest  (after giving effect to such removal) is not less than the
Minimum  Transferor  Interest.  Such  removals  may  affect  the  rate at  which
principal  is  distributed  to  Certificateholders  by reducing the overall Pool
Balance and thus the amount of Principal  Collections.  See  "Description of the
Certificates--Optional Retransfers of Mortgage Loans to the Transferor" herein.

     All of the  Mortgage  Loans may be  prepaid in full or in part at any time.
[However,  Mortgage  Loans secured by Mortgaged  Properties  in  __________  are
subject to an account termination fee equal to the lesser of $___ and six months
interest on the amount prepaid,  to the extent the prepaid amount exceeds __% of
the unpaid  principal  balance,  if the account is  terminated  on or before its
_____ year  anniversary.  In  addition,  Mortgage  Loans  secured  by  Mortgaged
Properties in other  jurisdictions may be subject to account termination fees to
the extent  permitted by law. In general,  such account  termination fees do not
exceed  $___  and do not  apply  to  accounts  terminated  subsequent  to a date
designated in the related  Mortgage Note which,  depending on the  jurisdiction,
ranges between ___ months and ___ years following  origination.]  The prepayment
experience  with respect to the Mortgage Loans will affect the weighted  average
life of the Certificates.

     The rate of prepayment on the Mortgage  Loans cannot be predicted.  Neither
the Depositor nor the Master Servicer is aware of any publicly available studies
or statistics on the rate of prepayment of such Mortgage Loans. Generally,  home
equity  revolving  credit  lines  are  not  viewed  by  borrowers  as  permanent
financing.  Accordingly,  the  Mortgage  Loans may  experience  a higher rate of
prepayment than traditional first mortgage loans. On the other hand, because the
Mortgage Loans amortize as described  herein,  rates of principal payment on the
Mortgage   Loans  will   generally   be  slower   than   those  of   traditional
fully-amortizing  first mortgages in the absence of prepayments on such Mortgage
Loans. The prepayment experience of the Trust with respect to the Mortgage Loans
may be  affected  by a wide  variety  of  factors,  including  general  economic
conditions,  prevailing  interest rate levels,  the  availability of alternative
financing,  homeowner mobility,  the frequency and amount of any future draws on
the Credit Line Agreements and changes  affecting the  deductibility for Federal
income  tax  purposes  of  interest   payments  on  home  equity  credit  lines.
Substantially all of the Mortgage Loans contain "due-on-sale"  provisions,  and,
with respect to the Mortgage Loans,  the Master Servicer intends to enforce such
provisions,  unless such  enforcement  is not permitted by  applicable  law. The
enforcement  of a  "due-on-sale"  provision  will  have  the  same  effect  as a
prepayment  of the related  Mortgage  Loan.  See "Certain  Legal  Aspects of The
Loans--Due-on-Sale Clauses" in the Prospectus.

     The yield to an investor who  purchases the  Certificates  in the secondary
market at a price  other  than par will vary from the  anticipated  yield if the
rate of prepayment  on the Mortgage  Loans is actually  different  than the rate
anticipated by such investor at the time such Certificates were purchased.

     Collections  on the Mortgage  Loans may vary  because,  among other things,
borrowers  may make  payments  during  any month as low as the  minimum  monthly
payment for such month or as high as the entire  outstanding  principal  balance
plus accrued  interest  and the fees and charges  thereon.  It is possible  that
borrowers may fail to make scheduled payments. Collections on the Mortgage Loans
may vary due to seasonal purchasing and payment habits of borrowers.

     No  assurance  can be given as to the  level of  prepayments  that  will be
experienced by the Trust and it can be expected that a portion of borrowers will
not  prepay  their  Mortgage  Loans to any  significant  degree.  See "Yield and
Prepayment Considerations" in the Prospectus.

                       POOL FACTOR AND TRADING INFORMATION

     The "Pool Factor" is a seven-digit  decimal which the Master  Servicer will
compute monthly expressing the Certificate Principal Balance of the Certificates
as of each  Distribution  Date  (after  giving  effect  to any  distribution  of
principal on such Distribution Date) as a proportion of the Original Certificate
Principal Balance.  On the Closing Date, the Pool Factor will be 1.0000000.  See
"Description of the  Certificates--Distributions  on the  Certificates"  herein.
Thereafter,  the Pool Factor will decline to reflect  reductions  in the related
Certificate  Principal Balance resulting from  distributions of principal to the
Certificates  and the  Invested  Amount  of any  unreimbursed  Liquidation  Loss
Amounts.

     Pursuant to the Agreement,  monthly reports concerning the Invested Amount,
the Pool Factor and various other items of information will be made available to
the  Certificateholders.  In  addition,  within  60 days  after  the end of each
calendar  year,  beginning  with the 199_  calendar  year,  information  for tax
reporting  purposes  will  be  made  available  to each  person  who has  been a
Certificateholder  of record at any time during the preceding calendar year. See
"Description  of the  Certificates--Book-Entry  Certificates"  and "--Reports to
Certificateholders" herein.

                         DESCRIPTION OF THE CERTIFICATES

     The Certificates will be issued pursuant to the Agreement.  The form of the
Agreement  has been filed as an exhibit to the  Registration  Statement of which
this Prospectus Supplement and the Prospectus is a part. The following summaries
describe certain provisions of the Agreement. The summaries do not purport to be
complete and are subject to, and are  qualified  in their  entirety by reference
to, all of the  provisions of the  Agreement.  Wherever  particular  sections or
defined  terms of the  Agreement are referred to, such sections or defined terms
are hereby incorporated herein by reference.

General

     The Certificates will be issued in denominations of $1,000 and multiples of
$1 in excess  thereof and will  evidence  specified  undivided  interests in the
Trust.  The property of the Trust will consist of, to the extent provided in the
Agreement:  (i) each of the Mortgage  Loans that from time to time is subject to
the Agreement; (ii) collections on the Mortgage Loans received after the Cut-off
Date  (exclusive  of payments in respect of accrued  interest due on or prior to
the  Cut-off  Date or due in the month of _____ );  (iii)  Mortgaged  Properties
relating to the Mortgage  Loans that are acquired by foreclosure or deed in lieu
of  foreclosure;  (iv)  the  Collection  Account  and the  Distribution  Account
(excluding net earnings thereon);  (v) the Policy;  (vi) the Spread Account (for
the benefit of the Certificate Insurer and the Certificateholders); and (vii) an
assignment of the Depositor's  rights under the Purchase  Agreement.  Definitive
Certificates   (as  defined  below),   if  issued,   will  be  transferable  and
exchangeable at the corporate trust office of the Trustee,  which will initially
act as Certificate Registrar. See "--Book-Entry  Certificates" below. No service
charge  will  be  made  for  any   registration   of  exchange  or  transfer  of
Certificates,  but the Trustee may require  payment of a sum sufficient to cover
any tax or other governmental charge.

     The  aggregate   undivided   interest  in  the  Trust  represented  by  the
Certificates  as of the Closing Date will equal $ _____ (the "Original  Invested
Amount"),  which represents __% of the Cut-off Date Pool Balance.  The "Original
Certificate  Principal Balance" will equal $ _____ . Following the Closing Date,
the "Invested  Amount" with respect to any  Distribution  Date will be an amount
equal to the Original Invested Amount minus (i) the amount of Investor Principal
Collections  previously  distributed  to  Certificateholders,  and minus (ii) an
amount equal to the product of the Investor Floating  Allocation  Percentage and
the Liquidation Loss Amounts (each as defined  herein).  The principal amount of
the  outstanding  Certificates  (the  "Certificate  Principal  Balance")  on any
Distribution Date is equal to the Original  Certificate  Principal Balance minus
the   aggregate   of  amounts   actually   distributed   as   principal  to  the
Certificateholders.  See  "--Distributions  on  the  Certificates"  below.  Each
Certificate  represents  the  right  to  receive  payments  of  interest  at the
Certificate Rate and payments of principal as described below.

     The Transferor  will own the remaining  undivided  interest in the Mortgage
Loans (the "Transferor  Interest"),  which is equal to the Pool Balance less the
Invested  Amount.  The  Transferor   Interest  will  initially  equal  $,  which
represents _% of the Cut-off Date Pool Balance. The Transferor as of any date is
the owner of the  Transferor  Interest which  initially  will be the Seller.  In
general,  the  Pool  Balance  will  vary  each day as  principal  is paid on the
Mortgage Loans,  liquidation losses are incurred,  Additional Balances are drawn
down by borrowers and Mortgage Loans are transferred to the Trust.

     The Transferor  has the right to sell or pledge the Transferor  Interest at
any time, provided (i) the Rating Agencies (as defined herein) have notified the
Transferor  and the  Trustee in writing  that such action will not result in the
reduction or withdrawal of the ratings  assigned to the  Certificates,  and (ii)
certain other conditions specified in the Agreement are satisfied.

Book-Entry Certificates

     The  Certificates  will  initially be issued in  book-entry  form.  Persons
acquiring  beneficial  ownership  interests  in the  Certificates  ("Certificate
Owners") may elect to hold their  Certificate  interests  through The Depository
Trust Company ("DTC"), in the United States, or Centrale de Livraison de Valeurs
Mobilieres  S.A.  ("CEDEL") or the Euroclear  System  ("Euroclear"),  in Europe.
Transfers  within  DTC,  CEDEL or  Euroclear,  as the  case  may be,  will be in
accordance with the usual rules and operating procedures of the relevant system.
So long as the  Certificates  are Book-Entry  Certificates  (as defined herein),
such Certificates  will be evidenced by one or more  Certificates  registered in
the name of Cede & Co.  ("Cede"),  as the nominee of DTC or one of the  relevant
depositaries (collectively, the "European Depositaries"). Cross-market transfers
between persons holding directly or indirectly through DTC, on the one hand, and
counterparties holding directly or indirectly through CEDEL or Euroclear, on the
other,  will be effected in DTC through Citibank N.A.  ("Citibank") or The Chase
Manhattan  Bank  ("Chase"),  the relevant  depositaries  of CEDEL or  Euroclear,
respectively,  and each a  participating  member of DTC. The  Certificates  will
initially  be   registered   in  the  name  of  Cede.   The   interests  of  the
Certificateholders will be represented by book entries on the records of DTC and
participating  members thereof. No Certificate Owner will be entitled to receive
a definitive  certificate  representing  such person's  interest,  except in the
event that  Definitive  Certificates  (as defined  herein) are issued  under the
limited  circumstances  described  herein.  All  references  in this  Prospectus
Supplement to any Certificates  reflect the rights of Certificate Owners only as
such rights may be exercised through DTC and its participating organizations for
so long as such  Certificates  are held by DTC.  See  "Risk  Factors--Book-Entry
Certificates", "Description of the Certificates--Book-Entry Certificates" herein
and "Annex I" hereto.

Assignment of Mortgage Loans

     At the time of issuance of the Certificates, the Depositor will transfer to
the Trust all of its right,  title and  interest  in and to each  Mortgage  Loan
(including any Additional  Balances arising in the future),  related Credit Line
Agreements,  mortgages and other related documents  (collectively,  the "Related
Documents"),  including all collections received on or with respect to each such
Mortgage  Loan after the  Cut-off  Date  (exclusive  of  payments  in respect of
accrued  interest  due on or prior to the  Cut-off  Date or due in the  month of
_____). The  Trustee,  concurrently  with  such  transfer,  will  deliver  the
Certificates to the Depositor and the Transferor  Certificate (as defined in the
Agreement) to the Transferor.  Each Mortgage Loan  transferred to the Trust will
be identified  on a schedule (the  "Mortgage  Loan  Schedule")  delivered to the
Trustee pursuant to the Agreement.  Such schedule will include information as to
the Cut-off Date Principal Balance of each Mortgage Loan, as well as information
with respect to the Loan Rate.

     Within 90 days of an Assignment Event, the Trustee will review the Mortgage
Loans and the Related  Documents and if any Mortgage Loan or Related Document is
found to be  defective  in any  material  respect  and such  defect is not cured
within 90 days following notification thereof to the Seller and the Depositor by
the  Trustee,  the  Seller  will be  obligated  to accept the  transfer  of such
Mortgage Loan from the Trust. Upon such transfer,  the Principal Balance of such
Mortgage Loan will be deducted  from the Pool Balance,  thus reducing the amount
of the Transferor Interest. If the deduction would cause the Transferor Interest
to become less than the Minimum  Transferor  Interest at such time (a  "Transfer
Deficiency"),  the Seller will be  obligated  to either  substitute  an Eligible
Substitute  Mortgage Loan or make a deposit into the  Collection  Account in the
amount  (the  "Transfer  Deposit  Amount")  equal to the  amount  by  which  the
Transferor  Interest  would  be  reduced  to less  than the  Minimum  Transferor
Interest at such time.  Any such  deduction,  substitution  or deposit,  will be
considered a payment in full of such Mortgage Loan. Any Transfer  Deposit Amount
will be  treated  as a  Principal  Collection.  Notwithstanding  the  foregoing,
however,  prior to all required deposits to the Collection Account being made no
such  transfer  shall be  considered  to have  occurred  unless such  deposit is
actually  made. The obligation of the Seller to accept a transfer of a Defective
Mortgage Loan is the sole remedy regarding any defects in the Mortgage Loans and
Related Documents available to the Trustee or the Certificateholders.

     An "Eligible  Substitute  Mortgage Loan" is a mortgage loan  substituted by
the  Depositor  for a Defective  Mortgage  Loan which must,  on the date of such
substitution,  (i) have an  outstanding  Principal  Balance (or in the case of a
substitution  of more than one Mortgage Loan for a Defective  Mortgage  Loan, an
aggregate Principal Balance),  not __% more or less than the Transfer Deficiency
relating to such Defective  Mortgage  Loan;  (ii) have a Loan Rate not less than
the Loan Rate of the  Defective  Mortgage Loan and not more than _% in excess of
the Loan Rate of such Defective  Mortgage Loan;  (iii) have a Loan Rate based on
the same Index with adjustments to such Loan Rate made on the same Interest Rate
Adjustment Date as that of the Defective  Mortgage Loan; (iv) have a Margin that
is not less than the Margin of the Defective Mortgage Loan and not more than ___
basis points higher than the Margin for the Defective  Mortgage Loan; (v) have a
mortgage of the same or higher level of priority as the mortgage relating to the
Defective  Mortgage  Loan;  (vi) have a remaining term to maturity not more than
___ months  earlier and not more than __ months later than the remaining term to
maturity of the Defective  Mortgage Loan; (vii) comply with each  representation
and warranty as to the Mortgage  Loans set forth in the Agreement  (deemed to be
made as of the  date of  substitution);  (viii)  in  general,  have an  original
Combined  Loan-to-Value  Ratio not greater than that of the  Defective  Mortgage
Loan; and (ix) satisfy certain other conditions  specified in the Agreement.  To
the extent the Principal Balance of an Eligible Substitute Mortgage Loan is less
than the  Principal  Balance of the related  Defective  Mortgage Loan and to the
extent  that  the  Transferor  Interest  would  be  reduced  below  the  Minimum
Transferor  Interest,  the  Seller  will be  required  to make a deposit  to the
Collection Account equal to such difference.

     The Seller  will make  certain  representations  and  warranties  as to the
accuracy  in all  material  respects  of certain  information  furnished  to the
Trustee with respect to each Mortgage Loan (e.g., Cut-off Date Principal Balance
and the Loan Rate).  In addition,  the Seller will  represent and warrant on the
Closing  Date that at the time of  transfer  to the  Depositor,  the  Seller has
transferred  or assigned all of its rights,  title and interest in each Mortgage
Loan  and  the  Related  Documents,   free  of  any  lien  (subject  to  certain
exceptions).  Upon discovery of a breach of any such representation and warranty
which materially and adversely  affects the interests of the  Certificateholders
or the Certificate  Insurer in the related Mortgage Loan and Related  Documents,
the Seller will have a period of 90 days after discovery or notice of the breach
to effect a cure.  If the breach cannot be cured within the 90-day  period,  the
Seller will be obligated to repurchase or substitute a similar mortgage loan for
such Mortgage Loan; provided,  however, that the Seller will not be obligated to
make any such  repurchase or  substitution  (or cure such breach) if such breach
constitutes  fraud in the  origination  of the  affected  Mortgage  Loan and the
Seller did not have knowledge of such fraud.  The same procedure and limitations
that  are set  forth in the  second  preceding  paragraph  for the  transfer  of
Defective  Mortgage  Loans will apply to the transfer of a Mortgage Loan that is
required  to be  transferred  because  of such  breach  of a  representation  or
warranty in the Agreement that materially and adversely affects the interests of
the Certificateholders.

     Mortgage Loans required to be transferred to the Seller as described in the
preceding paragraphs are referred to as "Defective Mortgage Loans."

     Pursuant to the Agreement,  the Master Servicer will service and administer
the Mortgage Loans as more fully set forth above.

Amendments to Credit Line Agreements

     Subject to applicable  law, the Master Servicer may change the terms of the
Credit  Line  Agreements  at any time  provided  that  such  changes  (i) do not
adversely  affect the  interest  of the  Certificateholders  or the  Certificate
Insurer,  and (ii) are consistent with prudent business  practice.  In addition,
the Agreement permits the Master Servicer,  within certain limitations described
therein, to increase the Credit Limit of the related Mortgage Loan or reduce the
Margin for such Mortgage Loan.

Optional Transfers of Mortgage Loans to the Transferor

     Subject to the conditions  specified in the Agreement,  on any Distribution
Date  the  Transferor  may,  but  shall  not be  obligated  to,  remove  on such
Distribution  Date (the "Transfer Date") from the Trust,  certain Mortgage Loans
without  notice  to the  Certificateholders.  The  Transferor  is  permitted  to
designate the Mortgage Loans to be removed.  Mortgage  Loans so designated  will
only be  removed  upon  satisfaction  of  certain  conditions  specified  in the
Agreement,  including:  (i) the  Transferor  Interest as of such  Transfer  Date
(after giving effect to such removal) exceeds the Minimum  Transferor  Interest;
(ii) the  Transferor  shall  have  delivered  to the  Trustee a  "Mortgage  Loan
Schedule"  containing a list of all Mortgage Loans  remaining in the Trust after
such removal; (iii) the Transferor shall represent and warrant that no selection
procedures which the Transferor reasonably believes are adverse to the interests
of the Certificateholders or the Certificate Insurer were used by the Transferor
in  selecting  such  Mortgage  Loans;  (iv) in  connection  with the first  such
retransfer of Mortgage  Loans,  the Rating  Agencies shall have been notified of
the proposed transfer and prior to the Transfer Date shall not have notified the
Transferor  in  writing  that  such  transfer  would  result in a  reduction  or
withdrawal of the ratings  assigned to the  Certificates  without  regard to the
Policy;  and (v) the  Transferor  shall have  delivered  to the  Trustee and the
Certificate Insurer an officer's certificate confirming the conditions set forth
in clauses (i) through (iii) above.

     As of any date of determination,  the "Minimum  Transferor  Interest" is an
amount  equal to the  lesser of (a) _% of the Pool  Balance on such date and (b)
the Transferor Interest as of the Closing Date.

Payments on Mortgage Loans; Deposits to Collection Account

     The Trustee shall  establish and maintain on behalf of the Master  Servicer
an account (the "Collection Account") for the benefit of the  Certificateholders
and the Transferor,  as their interests may appear.  The Collection Account will
be an Eligible Account (as defined herein).  Subject to the investment provision
described in the following paragraphs,  within two days of receipt by the Master
Servicer  of  amounts  in  respect  of the  Mortgage  Loans  (excluding  amounts
representing  administrative  charges, annual fees, taxes,  assessments,  credit
insurance charges, insurance proceeds to be applied to the restoration or repair
of a Mortgaged Property or similar items), the Master Servicer will deposit such
amounts in the  Collection  Account.  Amounts so  deposited  may be  invested in
Eligible  Investments (as described in the Agreement) maturing no later than one
Business  Day  prior to the date on which  the  amount  on  deposit  therein  is
required to be deposited in the Collection  Account or on such Distribution Date
if approved by the Rating Agencies and the Certificate  Insurer.  Not later than
the third  Business  Day  prior to each  Distribution  Date (the  "Determination
Date"),  the  Master  Servicer  will  notify  the  Trustee of the amount of such
deposit to be included in funds available for the related Distribution Date.

     An  "Eligible  Account"  is  (i)  an  account  that  is  maintained  with a
depository institution whose debt obligations at the time of any deposit therein
have the highest short-term debt rating by the Rating Agencies, (ii) one or more
accounts with a depository institution having a minimum long-term unsecured debt
rating of "____" by _______ and "____" by ___,  which accounts are fully insured
by either the Savings Association  Insurance Fund ("SAIF") or the Bank Insurance
Fund ("BIF") of the Federal Deposit  Insurance  Corporation  established by such
fund,  (iii) a  segregated  trust  account  maintained  with the  Trustee  or an
Affiliate of the Trustee in its fiduciary capacity or (iv) otherwise  acceptable
to each Rating Agency and the Certificate  Insurer as evidenced by a letter from
each Rating Agency and the Certificate Insurer to the Trustee, without reduction
or withdrawal of their then current ratings of the Certificates.

     Eligible  Investments  are  specified in the  Agreement  and are limited to
investments  which meet the criteria of the Rating Agencies from time to time as
being consistent with their then current ratings of the Certificates.

Allocations and Collections

     All  collections  on the  Mortgage  Loans will  generally  be  allocated in
accordance with the Credit Line Agreements  between amounts collected in respect
of  interest  and  amounts  collected  in  respect  of  principal.   As  to  any
Distribution Date, "Interest Collections" will be equal to the amounts collected
during the related Collection Period,  including such portion of Net Liquidation
Proceeds  allocated  to  interest  pursuant  to the  terms  of the  Credit  Line
Agreements less Servicing Fees for the related Collection Period.

     As to any Distribution Date,  "Principal  Collections" will be equal to the
sum of (i) the amounts collected during the related Collection Period, including
such portion of Net Liquidation  Proceeds allocated to principal pursuant to the
terms of the Credit Line Agreements and (ii) any Transfer Deposit Amounts.  "Net
Liquidation  Proceeds"  with  respect  to a  Mortgage  Loan  are  equal  to  the
Liquidation  Proceeds,  reduced  by  related  expenses,  but not  including  the
portion,  if any,  of such  amount that  exceeds  the  Principal  Balance of the
Mortgage  Loan  plus  accrued  and  unpaid  interest  thereon  to the end of the
Collection  Period during which such Mortgage Loan became a Liquidated  Mortgage
Loan.  "Liquidation  Proceeds" are the proceeds  (excluding any amounts drawn on
the Policy)  received in connection  with the  liquidation of any Mortgage Loan,
whether through trustee's sale, foreclosure sale or otherwise.

     With respect to any Distribution Date, the portion of Interest  Collections
allocable to the Certificates  ("Investor Interest  Collections") will equal the
product  of (a)  Interest  Collections  for such  Distribution  Date and (b) the
Investor Floating Allocation Percentage.  With respect to any Distribution Date,
the "Investor Floating Allocation  Percentage" is the percentage equivalent of a
fraction  determined by dividing the Invested Amount at the close of business on
the  preceding  Distribution  Date (or the Closing Date in the case of the first
Distribution  Date)  by the  Pool  Balance  at  the  beginning  of  the  related
Collection  Period.  The  remaining  amount  of  Interest  Collections  will  be
allocated to the Transferor Interest.

     Principal Collections will be allocated between the  Certificateholders and
the Transferor  ("Investor  Principal  Collections"  and  "Transferor  Principal
Collections", respectively) as described herein.

     The  Trustee  will  deposit  any  amounts  drawn  under the Policy into the
Collection Account.

     With respect to any date, the "Pool Balance" will be equal to the aggregate
of the Principal  Balances of all Mortgage  Loans as of such date. The Principal
Balance of a Mortgage Loan (other than a Liquidated Mortgage Loan) on any day is
equal to the Cut-off Date  Principal  Balance  thereof,  plus (i) any Additional
Balances in respect of such  Mortgage Loan minus (ii) all  collections  credited
against the  Principal  Balance of such  Mortgage  Loan in  accordance  with the
related  Credit Line  Agreement  prior to such day. The  Principal  Balance of a
Liquidated  Mortgage Loan after final recovery of related  Liquidation  Proceeds
shall be zero.

Distributions on the Certificates

     Beginning with the first Distribution Date (which will occur on __________,
199_),  distributions  on the  Certificates  will be made by the  Trustee or the
Paying  Agent on each  Distribution  Date to the  persons  in whose  names  such
Certificates  are  registered  at the close of business on the day prior to each
Distribution Date or, if the Certificates are no longer Book-Entry Certificates,
at  the  close  of  business  on  the  last  day of  the  month  preceding  such
Distribution Date (the "Record Date").  The term  "Distribution  Date" means the
fifteenth day of each month or, if such day is not a Business Day, then the next
succeeding  Business  Day.  Distributions  will be made by check or money  order
mailed (or upon the request of a  Certificateholder  owning  Certificates having
denominations aggregating at least $_________, by wire transfer or otherwise) to
the address of the person  entitled  thereto  (which,  in the case of Book-Entry
Certificates,  will be DTC or its  nominee)  as it  appears  on the  Certificate
Register in amounts  calculated as described herein on the  Determination  Date.
However, the final distribution in respect of the Certificates will be made only
upon  presentation  and  surrender  thereof  at the  office or the agency of the
Trustee   specified   in  the  notice  to   Certificateholders   of  such  final
distribution.  For purposes of the Agreement,  a "Business Day" is any day other
than (i) a Saturday or Sunday or (ii) a day on which banking institutions in New
York State are required or authorized by law to be closed.

     Application of Interest Collections. On each Distribution Date, the Trustee
or the  Paying  Agent  will  apply  the  Investor  Interest  Collections  in the
following manner and order of priority:

                    (i) as payment  to the  Trustee  for its fee for  services
               rendered pursuant to the Agreement;

                    (ii) as payment for the premium for the Policy;

                    (iii) as  payment  for the  accrued  interest  due and any
               overdue accrued  interest (with interest  thereon to the extent
               permitted by law) on the Certificate  Principal  Balance of the
               Certificates;

                    (iv) to pay  Certificateholders  the Investor  Loss Amount
               for such Distribution Date;

                    (v) as payment for any Investor Loss Amount for a previous
               Distribution  Date  that  was  not  previously  (a)  funded  by
               Investor   Interest   Collections,    (b)   absorbed   by   the
               Overcollateralization  Amount, (c) funded by amounts on deposit
               in the Spread Account or (d) funded by draws on the Policy;

                    (vi) to  reimburse  prior draws made from the Policy (with
               interest thereon);

                    (vii)  to pay  principal  on the  Certificates  until  the
               Invested  Amount exceeds the Certificate  Principal  Balance by
               the Required Overcollateralization Amount (such amount so paid,
               the "Accelerated Principal Distribution Amount");

                    (viii) any other  amounts  required to be  deposited in an
               account  for the  benefit of the  Certificate  Insurer  and the
               Certificateholders  or owed to the Certificate Insurer pursuant
               to the Insurance Agreement;

                    (ix)  certain  amounts  that may be required to be paid to
               the Master Servicer pursuant to the Agreement; and

                    (x) to the Transferor to the extent permitted as described
               herein.

     Payments to Certificateholders  pursuant to clause (iii) will be interest
payments  on the  Certificates.  Payments  to  Certificateholders  pursuant to
clauses (iv), (v) and (vii) will be principal payments on the Certificates and
will therefore reduce the Certificate  Principal  Balance,  however,  payments
pursuant to clause (vii) will not reduce the Invested Amount.  The Accelerated
Principal Distribution Amount is not guaranteed by the Policy.

     To the extent that Investor  Interest  Collections are applied to pay the
interest  on  the   Certificates,   Investor   Interest   Collections  may  be
insufficient to cover Investor Loss Amounts. If such insufficiency  results in
the Certificate  Principal  Balance exceeding the Invested Amount, a draw will
be made on the Policy in accordance with the terms of the Policy.

     The "Required  Overcollateralization Amount" shall be an amount set forth
in  the  Agreement.  "Liquidation  Loss  Amount"  means  with  respect  to any
Liquidated Mortgage Loan, the unrecovered Principal Balance thereof during the
Collection  Period in which such  Mortgage  Loan became a Liquidated  Mortgage
Loan,  after  giving  effect to the Net  Liquidation  Proceeds  in  connection
therewith.  The  "Investor  Loss Amount"  shall be the product of the Investor
Floating  Allocation  Percentage  and the  Liquidation  Loss  Amount  for such
Distribution Date.

     A "Liquidated  Mortgage  Loan" means,  as to any  Distribution  Date, any
Mortgage Loan in respect of which the Master Servicer has determined, based on
the  servicing  procedures  specified in the  Agreement,  as of the end of the
preceding  Collection Period that all Liquidation Proceeds which it expects to
recover with respect to the disposition of the related Mortgaged Property have
been   recovered.   The  Investor   Loss  Amount  will  be  allocated  to  the
Certificateholders.

     As to any Distribution Date other than the first  Distribution  Date, the
"Collection Period" is the calendar month preceding each Distribution Date. As
to the  first  Distribution  Date,  the  "Collection  Period"  is  the  period
beginning after the Cut-off Date and ending on the last day of _______________
199_.

     Interest will be distributed on each Distribution Date at the Certificate
Rate for the related  Interest  Period (as defined  below).  The  "Certificate
Rate" for a  Distribution  Date will  generally  equal the sum of [(a)  LIBOR,
determined as specified  herein,  as of the second LIBOR Business Day prior to
the immediately preceding  Distribution Date (or as of two LIBOR Business Days
prior to the Closing  Date, in the case of the first  Distribution  Date) plus
(b) ____% per  annum.]  Notwithstanding  the  foregoing,  in no event will the
amount of interest  required to be distributed in respect of the  Certificates
on any  Distribution  Date exceed a rate equal to the weighted  average of the
Loan Rates (net of the Servicing Fee Rate,  the fee payable to the Trustee and
the  rate  at  which  the  premium  payable  to  the  Certificate  Insurer  is
calculated)  weighted on the basis of the daily  balance of each Mortgage Loan
during the related  billing cycle prior to the Collection  Period  relating to
such Distribution Date.

     Interest on the  Certificates  in respect of any  Distribution  Date will
accrue on the Certificate  Principal  Balance from the preceding  Distribution
Date  (or in the case of the  first  Distribution  Date,  from the date of the
initial  issuance of the  Certificates  (the "Closing  Date")) through the day
preceding such Distribution  Date (each such period, an "Interest  Period") on
the basis of the actual  number of days in the  Interest  Period and a 360-day
year.  Interest  payments on the  Certificates  will be funded  from  Investor
Interest Collections and, if necessary, from draws on the Policy.

     [Calculation of the LIBOR Rate. On each Distribution Date, LIBOR shall be
established by the Trustee and as to any Interest Period, LIBOR will equal the
rate for United  States  dollar  deposits  for one month which  appears on the
Telerate  Screen Page 3750 as of 11:00 A.M.,  London time, on the second LIBOR
Business Day prior to the first day of such Interest Period.  "Telerate Screen
Page 3750" means the display  designated as page 3750 on the Telerate  Service
(or such other page as may replace  page 3750 on that  service for the purpose
of displaying  London  interbank  offered rates of major banks).  If such rate
does not appear on such page (or such other page as may  replace  that page on
that service, or if such service is no longer offered,  such other service for
displaying LIBOR or comparable rates as may be selected by the Depositor after
consultation with the Trustee),  the rate will be the Reference Bank Rate. The
"Reference  Bank Rate" will be  determined  on the basis of the rates at which
deposits in U.S.  Dollars are offered by the  reference  banks (which shall be
three  major banks that are engaged in  transactions  in the London  interbank
market,  selected by the Depositor after  consultation with the Trustee) as of
11:00 A.M.,  London time, on the day that is two LIBOR  Business Days prior to
the  immediately  preceding  Distribution  Date to prime  banks in the  London
interbank market for a period of one month in amounts  approximately  equal to
the principal amount of the Certificates  then  outstanding.  The Trustee will
request the principal  London office of each of the reference banks to provide
a quotation of its rate. If at least two such  quotations  are  provided,  the
rate will be the arithmetic mean of the quotations. If on such date fewer than
two quotations are provided as requested, the rate will be the arithmetic mean
of the rates  quoted by one or more major banks in New York City,  selected by
the Depositor after consultation with the Trustee,  as of 11:00 A.M., New York
City time, on such date for loans in U.S.  Dollars to leading  European  banks
for a period  of one month in  amounts  approximately  equal to the  principal
amount of the  Certificates  then  outstanding.  If no such  quotations can be
obtained,  the rate  will be LIBOR  for the prior  Distribution  Date.  "LIBOR
Business  Day" means any day other  than (i) a Saturday  or a Sunday or (ii) a
day on which banking  institutions  in the State of New York or in the city of
London, England are required or authorized by law to be closed.]

     Transferor Collections.  Collections allocable to the Transferor Interest
that are not  distributed  to  Certificateholders  will be  distributed to the
Transferor  only to the  extent  that such  distribution  will not  reduce the
amount of the Transferor  Interest as of the related  Distribution  Date below
the Minimum  Transferor  Interest.  Amounts not  distributed to the Transferor
because of such limitations  will be retained in the Collection  Account until
the Transferor Interest exceeds the Minimum Transferor Interest, at which time
such excess shall be released to the Transferor. If any such amounts are still
retained  in the  Collection  Account  upon  the  commencement  of  the  Rapid
Amortization Period, such amounts will be paid to the  Certificateholders as a
reduction of the Certificate Principal Balance.

     Overcollateralization.  The  distribution  of the  aggregate  Accelerated
Principal Distribution Amount, if any, to Certificateholders may result in the
Invested Amount being greater than the Certificate Principal Balance,  thereby
creating overcollateralization. The Overcollateralization Amount, if any, will
be  available  to absorb  any  Investor  Loss  Amount  that is not  covered by
Investor Interest Collections.

     Distributions of Principal  Collections.  For the period beginning on the
first  Distribution  Date and,  unless a Rapid  Amortization  Event shall have
earlier occurred,  ending on the Distribution Date in ______________ 20__ (the
"Managed Amortization Period"), the amount of Principal Collections payable to
Certificateholders   as  of  each   Distribution   Date   during  the  Managed
Amortization  Period will equal,  to the extent funds are available  therefor,
the Scheduled Principal Collections  Distribution Amount for such Distribution
Date. On any Distribution  Date during the Managed  Amortization  Period,  the
"Scheduled Principal  Collections  Distribution Amount" shall equal the lesser
of (i) the  Maximum  Principal  Payment  (as  defined  herein)  and  (ii)  the
Alternative  Principal  Payment  (as  defined  herein).  With  respect  to any
Distribution  Date, the "Maximum  Principal Payment" will equal the product of
the Investor Fixed  Allocation  Percentage and Principal  Collections for such
Distribution  Date. With respect to any  Distribution  Date, the  "Alternative
Principal  Payment"  will equal the  greater  of (x) 0___% of the  Certificate
Principal  Balance  immediately  prior to such  Distribution  Date and (y) the
amount, but not less than zero, of Principal Collections for such Distribution
Date less the  aggregate of  Additional  Balances  created  during the related
Collection Period.

     Beginning  with the  first  Distribution  Date  following  the end of the
Managed  Amortization  Period, the amount of Principal  Collections payable to
Certificateholders  on each  Distribution  Date  will be equal to the  Maximum
Principal Payment.

     The   amount   of   Principal    Collections   to   be   distributed   to
Certificateholders  on the  first  Distribution  Date will  reflect  Principal
Collections and Additional  Balances during the first Collection  Period which
is the  period  beginning  after  the  Cut-off  Date  through  the last day of
__________ 199_.

     Distributions  of Principal  Collections  based upon the  Investor  Fixed
Allocation   Percentage   may  result  in   distributions   of   principal  to
Certificateholders  in amounts that are greater relative to the declining Pool
Balance than would be the case if the Investor Floating Allocation  Percentage
were used to determine the percentage of Principal Collections  distributed in
respect of the Invested  Amount.  Principal  Collections  not allocated to the
Certificateholders will be allocated to the Transferor Interest. The aggregate
distributions  of  principal  to the  Certificateholders  will not  exceed the
Original Certificate Principal Balance.

     In addition,  to the extent of funds available therefor  (including funds
available under the Policy),  on the Distribution  Date in ____________  20__,
Certificateholders  will be entitled to receive as a payment of  principal  an
amount equal to the outstanding Certificate Principal Balance.

     The Paying  Agent.  The Paying  Agent  shall  initially  be the  Trustee,
together with any successor thereto in such capacity (the "Paying Agent"). The
Paying  Agent  shall  have the  revocable  power to  withdraw  funds  from the
Collection   Account   for  the  purpose  of  making   distributions   to  the
Certificateholders.

Rapid Amortization Events

     As described above, the Managed Amortization Period will continue through
the Distribution Date in 20__, unless a Rapid  Amortization Event occurs prior
to such date in which case the Rapid  Amortization  Period will commence prior
to such  date.  "Rapid  Amortization  Event"  refers  to any of the  following
events:

               (a)  failure on the part of the Seller (i) to make a payment or
          deposit  required  under the  Agreement  within three  Business Days
          after the date such  payment or deposit  is  required  to be made or
          (ii) to  observe  or  perform  in any  material  respect  any  other
          covenants or  agreements  of the Seller set forth in the  Agreement,
          which  failure  continues  unremedied  for a period of 60 days after
          written notice;

               (b) any  representation  or warranty  made by the Seller in the
          Agreement proves to have been incorrect in any material respect when
          made and  continues to be  incorrect  in any material  respect for a
          period of 60 days after written  notice and as a result of which the
          interests of the  Certificateholders  are  materially  and adversely
          affected;  provided,  however, that a Rapid Amortization Event shall
          not be  deemed  to  occur  if the  Seller  has  purchased  or made a
          substitution  for the related  Mortgage  Loan or  Mortgage  Loans if
          applicable  during such period (or within an additional 60 days with
          the consent of the Trustee) in accordance with the provisions of the
          Agreement;

               (c) the occurrence of certain events of bankruptcy,  insolvency
          or receivership relating to the Transferor; or

               (d) the Trust becomes  subject to regulation by the  Securities
          and Exchange  Commission as an investment company within the meaning
          of the Investment Company Act of 1940, as amended.

     In the  case  of any  event  described  in  clause  (a) or  (b),  a Rapid
Amortization  Event  will be  deemed  to have  occurred  only  if,  after  the
applicable grace period, if any, described in such clauses, either the Trustee
or  Certificateholders  holding  Certificates  evidencing more than 51% of the
Percentage  Interests  or the  Certificate  Insurer  (so  long as  there is no
default by the Certificate Insurer in the performance of its obligations under
the Policy),  by written notice to the Depositor and the Master  Servicer (and
to the  Trustee,  if given  by the  Certificateholders)  declare  that a Rapid
Amortization  Event has occurred as of the date of such notice. In the case of
any event described in clause (c) or (d), a Rapid  Amortization  Event will be
deemed to have occurred  without any notice or other action on the part of the
Trustee or the  Certificateholders  immediately  upon the  occurrence  of such
event.

     In addition to the consequences of a Rapid  Amortization  Event discussed
above, if the Transferor  voluntarily files a bankruptcy petition or goes into
liquidation or any person is appointed a receiver or bankruptcy trustee of the
Transferor, on the day of any such filing or appointment no further Additional
Balances will be transferred to the Trust,  the  Transferor  will  immediately
cease to transfer  Additional  Balances to the Trust and the  Transferor  will
promptly give notice to the Trustee of any such filing or appointment.  Within
15 days, the Trustee will publish a notice of the liquidation or the filing or
appointment  stating that the Trustee intends to sell, dispose of or otherwise
liquidate the Mortgage  Loans in a commercially  reasonable  manner and to the
best of its ability.  Unless otherwise instructed within a specified period by
Certificateholders  representing undivided interests aggregating more than 51%
of the aggregate principal amount of the Certificates,  the Trustee will sell,
dispose  of or  otherwise  liquidate  the  Mortgage  Loans  in a  commercially
reasonable  manner and on commercially  reasonable terms. Any proceeds will be
treated as collections  allocable to the  Certificateholders  and the Investor
Fixed Allocation Percentage of such remaining proceeds and will be distributed
to  the  Certificateholders  on the  date  such  proceeds  are  received  (the
"Dissolution Distribution Date"). If the portion of such proceeds allocable to
the  Certificateholders are not sufficient to pay in full the remaining amount
due on the Certificates, the Policy will cover such shortfall.

     Notwithstanding   the   foregoing,   if  a   conservator,   receiver   or
trustee-in-bankruptcy   is  appointed   for  the   Transferor   and  no  Rapid
Amortization  Event exists other than such  conservatorship,  receivership  or
insolvency    of   the    Transferor,    the    conservator,    receiver    or
trustee-in-bankruptcy  may have the power to prevent the  commencement  of the
Rapid Amortization Period or the sale of Mortgage Loans described above.

The Policy

     [On or  before  the  Closing  Date,  the  Policy  will be  issued  by the
Certificate  Insurer  pursuant  to the  provisions  of the  Agreement  and the
Insurance and Indemnity  Agreement (the "Insurance  Agreement") to be dated as
of ____________,  199_, among the Seller,  the Depositor,  the Master Servicer
and the Certificate Insurer.

     The Policy will irrevocably and unconditionally guarantee payment on each
Distribution Date to the Trustee for the benefit of the Certificateholders the
full and complete payment of (i) the Guaranteed Principal  Distribution Amount
(as defined  herein) with respect to the  Certificates  for such  Distribution
Date and (ii) accrued and unpaid interest due on the  Certificates  (together,
the "Guaranteed  Distributions"),  with such Guaranteed  Distributions  having
been calculated in accordance  with the original terms of the  Certificates or
the Agreement  except for amendments or modifications to which the Certificate
Insurer has given its prior  written  consent.  The effect of the Policy is to
guarantee the timely  payment of interest on, and the ultimate  payment of the
principal amount of, all of the Certificates.

     The "Guaranteed  Principal  Distribution  Amount" shall be the amount, if
any, by which the  Certificate  Principal  Balance (after giving effect to all
other amounts  distributable  and allocable to principal on the  Certificates)
exceeds the Invested Amount as of such  Distribution Date (after giving effect
to  all  other  amounts  distributable  and  allocable  to  principal  on  the
Certificates  for such  Distribution  Date).  In  addition,  the  Policy  will
guarantee the payment of the outstanding  Certificate Principal Balance on the
Distribution  Date in  ______________  20__ (after  giving effect to all other
amounts distributable and allocable to principal on such Distribution Date).

     In  accordance  with the  Agreement,  the  Trustee  will be  required  to
establish  and maintain an account (the "Spread  Account")  for the benefit of
the Certificate Insurer and the Certificateholders.  The Trustee shall deposit
the amounts into the Spread Account as required by the Agreement.

     Payment of claims on the Policy will be made by the  Certificate  Insurer
following  Receipt by the Certificate  Insurer of the  appropriate  notice for
payment on the later to occur of (i) 12:00  noon,  New York City time,  on the
second  Business  Day  following  Receipt of such  notice for payment and (ii)
12:00 noon, New York City time, on the relevant Distribution Date.

     If payment of any amount  guaranteed by the Certificate  Insurer pursuant
to the Policy is avoided as a preference payment under applicable  bankruptcy,
insolvency, receivership or similar law, the Certificate Insurer will pay such
amount  out of the funds of the  Certificate  Insurer  on the later of (a) the
date when due to be paid  pursuant  to the Order  referred to below or (b) the
first  to  occur of (i) the  fourth  Business  Day  following  Receipt  by the
Certificate Insurer from the Trustee of (A) a certified copy of the order (the
"Order") of the court or other governmental body which exercised  jurisdiction
to the effect that the  Certificateholder  is required to return the amount of
any  Guaranteed  Distributions  distributed  with respect to the  Certificates
during  the  term  of the  related  Policy  because  such  distributions  were
avoidable   preference  payments  under  applicable   bankruptcy  law,  (B)  a
certificate  of the  Certificateholder  that the Order has been entered and is
not subject to any stay and (C) an  assignment  duly executed and delivered by
the  Certificateholder,  in  such  form  as  is  reasonably  required  by  the
Certificate Insurer and provided to the  Certificateholder  by the Certificate
Insurer,  irrevocably  assigning  to the  Certificate  Insurer  all rights and
claims of the Certificateholder  relating to or arising under the Certificates
against  the debtor  which made such  preference  payment  or  otherwise  with
respect  to such  preference  payment,  or (ii)  the  date of  Receipt  by the
Certificate  Insurer from the Trustee of the items referred to in clauses (A),
(B) and (C)  above  if,  at least  four  Business  Days  prior to such date of
Receipt,  the Certificate  Insurer shall have Received written notice from the
Trustee  that such items were to be  delivered  on such date and such date was
specified in such notice.  Such  payment  shall be disbursed to the  receiver,
conservator,  debtor-in-possession or trustee in bankruptcy named in the Order
and  not  to  the  Trustee  or  any   Certificateholder   directly  (unless  a
Certificateholder   has   previously   paid  such  amount  to  the   receiver,
conservator,  debtor-in-possession or trustee in bankruptcy named in the Order
in which case such payment shall be disbursed to the Trustee for  distribution
to such Certificateholder  upon proof of such payment reasonably  satisfactory
to the Certificate Insurer).

     The terms  "Receipt"  and  "Received",  with respect to the Policy,  mean
actual delivery to the  Certificate  Insurer and to its fiscal agent appointed
by the  Certificate  Insurer at its option,  if any,  prior to 12:00 noon, New
York City time,  on a  Business  Day;  delivery  either on a day that is not a
Business  Day or after 12:00 noon,  New York City time,  shall be deemed to be
Receipt on the next  succeeding  Business  Day.  If any notice or  certificate
given under the Policy by the Trustee is not in proper form or is not properly
completed, executed or delivered it shall be deemed not to have been Received,
and the  Certificate  Insurer or the fiscal agent shall promptly so advise the
Trustee and the Trustee may submit an amended notice.

     Under the Policy,  "Business Day" means any day other than (i) a Saturday
or Sunday or (ii) a day on which banking institutions in The City of New York,
New York are authorized or obligated by law or executive order to be closed.

     The  Certificate  Insurer's  obligations  under the  Policy in respect of
Guaranteed   Distributions  shall  be  discharged  to  the  extent  funds  are
transferred  to the Trustee as  provided  in the  Policy,  whether or not such
funds are properly applied by the Trustee.

     The  Certificate  Insurer  shall  be  subrogated  to the  rights  of each
Certificateholder   to  receive   payments  of  principal  and  interest,   as
applicable, with respect to distributions on the Certificates to the extent of
any payment by the  Certificate  Insurer  under the Policy.  To the extent the
Certificate  Insurer  makes  Guaranteed  Distributions,   either  directly  or
indirectly (as by paying through the Trustee), to the Certificateholders,  the
Certificate    Insurer   will   be   subrogated   to   the   rights   of   the
Certificateholders,   as   applicable,   with   respect  to  such   Guaranteed
Distributions,  shall be deemed to the extent of the  payments so made to be a
registered  Certificateholder  for  purposes of payment and shall  receive all
future Guaranteed Distributions until all such Guaranteed Distributions by the
Certificate   Insurer   have  been  fully   reimbursed,   provided   that  the
Certificateholders   have   received   the  full  amount  of  the   Guaranteed
Distributions.

     The terms of the Policy  cannot be  modified,  altered or affected by any
other agreement or instrument, or by the merger,  consolidation or dissolution
of the Seller.  The Policy by its terms may not be cancelled  or revoked.  The
Policy is governed by the laws of the State of ________.

     The Policy is not  covered by the  Property/Casualty  Insurance  Security
fund  specified in Article 76 of the New York Insurance Law. The Policy is not
covered by the Florida Insurance Guaranty Association created under Part II of
Chapter  631 of the  Florida  Insurance  Code.  In the event  the  Certificate
Insurer  were to become  insolvent,  any claims  arising  under the Policy are
excluded  from  coverage by the  California  Insurance  Guaranty  Association,
established  pursuant to Article  14.2 of Chapter 1 of part 2 of Division 1 of
the California Insurance Code.

     Pursuant  to the terms of the  Agreement,  unless a  Certificate  Insurer
default exists,  the  Certificate  Insurer shall be deemed to be the Holder of
the  Certificates  for certain purposes (other than with respect to payment on
the   Certificates),   will  be  entitled  to  exercise   all  rights  of  the
Certificateholders  thereunder,  without the  consent of such  Holders and the
Holders of the  Certificates  may  exercise  such  rights  only with the prior
written  consent of the  Certificate  Insurer.  In addition,  the  Certificate
Insurer will have certain  additional rights as third party beneficiary to the
Agreement.

     In the absence of payments under the Policy, Certificateholders will bear
directly the credit and other risks  associated with their undivided  interest
in the Trust.]

Reports to Certificateholders

     Concurrently with each distribution to the Certificateholders, the Master
Servicer will forward to the Trustee for mailing to such  Certificateholder  a
statement setting forth among other items:

                    (i) the Investor  Floating  Allocation  Percentage for the
               preceding Collection Period;

                    (ii) the amount being distributed to Certificateholders;

                    (iii) the amount of interest included in such distribution
               and the related Certificate Rate;

                    (iv) the  amount,  if any,  of  overdue  accrued  interest
               included  in such  distribution  (and the  amount  of  interest
               thereon);

                    (v) the amount,  if any, of the remaining  overdue accrued
               interest after giving effect to such distribution;

                    (vi) the  amount,  if any, of  principal  included in such
               distribution;

                    (vii) the amount, if any, of the reimbursement of previous
               Liquidation Loss Amounts included in such distribution;

                    (viii) the amount,  if any, of the aggregate  unreimbursed
               Liquidation   Loss  Amounts   after   giving   effect  to  such
               distribution;

                    (ix) the Servicing Fee for such Distribution Date;

                    (x) the  Invested  Amount  and the  Certificate  Principal
               Balance, each after giving effect to such distribution;

                    (xi)  the  Pool  Balance  as of the  end of the  preceding
               Collection Period;

                    (xii) the number and aggregate  Principal  Balances of the
               Mortgage  Loans as to which  the  minimum  monthly  payment  is
               delinquent  for 30-59  days,  60-89  days and 90 or more  days,
               respectively, as of the end of the preceding Collection Period;

                    (xiii) the book value of any real estate which is acquired
               by the Trust  through  foreclosure  or grant of deed in lieu of
               foreclosure; and

                    (xiv) the amount of any draws on the Policy.

     In the case of information  furnished  pursuant to clauses  (iii),  (iv),
(v), (vi),  (vii) and (viii) above, the amounts shall be expressed as a dollar
amount per Certificate with a $1,000 denomination.

     Within 60 days after the end of each  calendar  year  commencing in 1998,
the Master  Servicer  will be  required  to forward to the Trustee a statement
containing  the  information  set  forth  in  clauses  (iii)  and  (vi)  above
aggregated for such calendar year.

Collection and Other Servicing Procedures on Mortgage Loans

     The Master Servicer will make reasonable  efforts to collect all payments
called for under the Mortgage Loans and will,  consistent  with the Agreement,
follow such collection procedures as it follows from time to time with respect
to the home equity loans in its servicing portfolio comparable to the Mortgage
Loans.  Consistent  with the above,  the Master Servicer may in its discretion
waive any late payment  charge or any  assumption  or other fee or charge that
may be collected in the ordinary course of servicing the Mortgage Loans.

     With respect to the Mortgage Loans,  the Master Servicer may arrange with
a borrower a schedule for the payment of interest due and unpaid for a period,
provided that any such  arrangement is consistent  with the Master  Servicer's
policies with respect to the home equity  mortgage  loans it owns or services.
In accordance with the terms of the Agreement, the Master Servicer may consent
under  certain  circumstances  to the placing of a  subsequent  senior lien in
respect of a Mortgage Loan.

Hazard Insurance

     The Agreement  provides that the Master Servicer  maintain certain hazard
insurance on the Mortgaged  Properties  relating to the Mortgage Loans.  While
the terms of the related Credit Line Agreements generally require borrowers to
maintain  certain hazard  insurance,  the Master Servicer will not monitor the
maintenance of such insurance.

     The Agreement  requires the Master Servicer to maintain for any Mortgaged
Property  relating to a Mortgage Loan acquired upon  foreclosure of a Mortgage
Loan, or by deed in lieu of such  foreclosure,  hazard insurance with extended
coverage in an amount equal to the lesser of (a) the maximum  insurable  value
of such  Mortgaged  Property or (b) the  outstanding  balance of such Mortgage
Loan plus the outstanding balance on any mortgage loan senior to such Mortgage
Loan at the time of foreclosure or deed in lieu of  foreclosure,  plus accrued
interest  and  the  Master  Servicer's  good  faith  estimate  of the  related
liquidation  expenses to be incurred in  connection  therewith.  The Agreement
provides that the Master  Servicer may satisfy its  obligation to cause hazard
policies to be maintained by  maintaining a blanket  policy  insuring  against
losses  on such  Mortgaged  Properties.  If such  blanket  policy  contains  a
deductible  clause,  the Master  Servicer  will be obligated to deposit in the
Collection  Account the sums which would have been  deposited  therein but for
such clause.  The Master Servicer will initially satisfy these requirements by
maintaining a blanket policy. As set forth above, all amounts collected by the
Master Servicer (net of any  reimbursements  to the Master Servicer) under any
hazard policy  (except for amounts to be applied to the  restoration or repair
of the Mortgaged  Property)  will  ultimately  be deposited in the  Collection
Account.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements on the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and the like,  strike and
civil  commotion,  subject to the conditions and exclusions  specified in each
policy.  Although  the  policies  relating  to  the  Mortgage  Loans  will  be
underwritten  by different  insurers and therefore will not contain  identical
terms and  conditions,  the basic terms thereof are dictated by state laws and
most of such  policies  typically do not cover any physical  damage  resulting
from the following:  war, revolution,  governmental actions,  floods and other
water-related  causes, earth movement (including  earthquakes,  landslides and
mudflows),  nuclear  reactions,  wet or dry rot, vermin,  rodents,  insects or
domestic animals, theft and, in certain cases vandalism. The foregoing list is
merely  indicative of certain kinds of uninsured  risks and is not intended to
be all-inclusive or an exact description of the insurance policies relating to
the Mortgaged Properties.

Realization Upon Defaulted Mortgage Loans

     The Master Servicer will foreclose upon or otherwise  comparably  convert
to ownership Mortgaged  Properties securing such of the Mortgage Loans as come
into default when, in accordance with applicable  servicing  procedures  under
the Agreement, no satisfactory  arrangements can be made for the collection of
delinquent payments.  In connection with such foreclosure or other conversion,
the Master  Servicer  will  follow such  practices  as it deems  necessary  or
advisable  and  as  are in  keeping  with  its  general  subordinate  mortgage
servicing  activities,  provided the Master  Servicer  will not be required to
expend  its own funds in  connection  with  foreclosure  or other  conversion,
correction of default on a related senior  mortgage loan or restoration of any
property  unless,  in its  sole  judgment,  such  foreclosure,  correction  or
restoration will increase Net Liquidation  Proceeds.  The Master Servicer will
be  reimbursed  out of  Liquidation  Proceeds for advances of its own funds as
liquidation  expenses before any Net  Liquidation  Proceeds are distributed to
Certificateholders or the Transferor.

Optional Purchase of Defaulted Loan

     The Master  Servicer  may,  at its  option,  purchase  from the Trust any
Mortgage  Loan which is  delinquent  in  payment by 91 days or more.  Any such
purchase  shall be at a price equal to 100% of the  Principal  Balance of such
Mortgage Loan plus accrued  interest  thereon at the applicable Loan Rate from
the date through which interest was last paid by the related  mortgagor to the
first  day  of  the  month  in  which  such  amount  is to be  distributed  to
Certificateholders.

Servicing Compensation and Payment of Expenses

     With respect to each Collection  Period, the Master Servicer will receive
from interest  collections  in respect of the Mortgage Loans a portion of such
interest  collections  as a  monthly  Servicing  Fee in the  amount  equal  to
approximately  0.50%  per  annum  ("Servicing  Fee  Rate")  on  the  aggregate
Principal  Balances of the  Mortgage  Loans as of the first day of the related
Collection  Period (or at the Cut-off Date for the first  Collection  Period).
All assumption  fees, late payment charges and other fees and charges,  to the
extent  collected from  borrowers,  will be retained by the Master Servicer as
additional servicing compensation.

     The Master Servicer will pay certain ongoing expenses associated with the
Trust and incurred by it in  connection  with its  responsibilities  under the
Agreement.  In addition, the Master Servicer will be entitled to reimbursement
for certain  expenses  incurred by it in connection  with  defaulted  Mortgage
Loans and in connection  with the  restoration of Mortgaged  Properties,  such
right of  reimbursement  being  prior to the rights of  Certificateholders  to
receive any related Net Liquidation Proceeds.

Evidence as to Compliance

     The  Agreement  provides  for delivery on or before  ___________  in each
year,  beginning in ___________,  199_, to the Trustee of an annual  statement
signed by an  officer  of the Master  Servicer  to the effect  that the Master
Servicer has fulfilled its material obligations under the Agreement throughout
the preceding fiscal year, except as specified in such statement.

     On or before _____________ of each year, beginning ___________, 199_, the
Master  Servicer  will  furnish  a  report  prepared  by a firm of  nationally
recognized  independent public accountants (who may also render other services
to the Master  Servicer or the  Transferor)  to the Trustee,  the  Certificate
Insurer  and the Rating  Agencies  to the effect  that such firm has  examined
certain  documents and the records relating to servicing of the Mortgage Loans
under the  Agreement  and that,  on the basis of such  examination,  such firm
believes that such  servicing  was conducted in compliance  with the Agreement
except for (a) such  exceptions as such firm believes to be immaterial and (b)
such other exceptions as shall be set forth in such report.

Certain Matters Regarding the Master Servicer and the Transferor

     The Agreement  provides that the Master  Servicer may not resign from its
obligations  and duties  thereunder,  except in  connection  with a  permitted
transfer of servicing,  unless (i) such duties and  obligations  are no longer
permissible  under  applicable  law or are in  material  conflict by reason of
applicable  law with any  other  activities  of a type  and  nature  presently
carried  on by it or its  affiliate  or  (ii)  upon  the  satisfaction  of the
following  conditions:  (a) the  Master  Servicer  has  proposed  a  successor
servicer  to the Trustee in writing and such  proposed  successor  servicer is
reasonably  acceptable to the Trustee;  (b) the Rating Agencies have confirmed
to the Trustee that the appointment of such proposed successor servicer as the
Master  Servicer  will not result in the  reduction or  withdrawal of the then
current rating of the Certificates;  and (c) such proposed  successor servicer
is reasonably  acceptable to the Certificate Insurer. No such resignation will
become  effective  until the Trustee or a successor  servicer  has assumed the
Master Servicer's obligations and duties under the Agreement.

     The Master Servicer may perform any of its duties and  obligations  under
the Agreement  through one or more  subservicers  or  delegates,  which may be
affiliates of the Master Servicer.  Notwithstanding any such arrangement,  the
Master  Servicer  will  remain  liable and  obligated  to the  Trustee and the
Certificateholders  for the Master Servicer's duties and obligations under the
Agreement, without any diminution of such duties and obligations and as if the
Master Servicer itself were performing such duties and obligations.

     The Agreement  provides that the Master Servicer will indemnify the Trust
and the  Trustee  from and  against any loss,  liability,  expense,  damage or
injury suffered or sustained as a result of the Master  Servicer's  actions or
omissions in connection with the servicing and  administration of the Mortgage
Loans which are not in accordance with the provisions of the Agreement.  Under
the Agreement,  the Transferor  will indemnify an injured party for the entire
amount of any losses,  claims,  damages or liabilities arising out of or based
on the Agreement (other than losses resulting from defaults under the Mortgage
Loans).  In the event of an Event of Servicing  Termination (as defined below)
resulting in the  assumption of servicing  obligations  by a successor  Master
Servicer,  the successor Master Servicer will indemnify the Transferor for any
losses, claims, damages and liabilities of the Transferor as described in this
paragraph arising from the successor Master  Servicer's  actions or omissions.
The Agreement  provides that neither the  Depositor,  the  Transferor  nor the
Master  Servicer nor their  directors,  officers,  employees or agents will be
under any other liability to the Trust, the Trustee, the Certificateholders or
any other person for any action taken or for refraining from taking any action
pursuant to the Agreement.  However, neither the Depositor, the Transferor nor
the Master  Servicer  will be  protected  against  any  liability  which would
otherwise  be  imposed  by reason of  willful  misconduct,  bad faith or gross
negligence of the  Depositor,  the  Transferor  or the Master  Servicer in the
performance  of its  duties  under the  Agreement  or by  reason  of  reckless
disregard of its obligations  thereunder.  In addition, the Agreement provides
that the  Master  Servicer  will not be under any  obligation  to  appear  in,
prosecute or defend any legal action which is not  incidental to its servicing
responsibilities under the Agreement and which in its opinion may expose it to
any expense or liability.  The Master  Servicer  may, in its sole  discretion,
undertake any such legal action which it may deem  necessary or desirable with
respect to the Agreement and the rights and duties of the parties  thereto and
the interest of the Certificateholders thereunder.

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

Events of Servicing Termination

     "Events of Servicing Termination" will consist of: (i) any failure by the
Master Servicer to deposit in the Collection  Account any deposit  required to
be made under the  Agreement,  which  failure  continues  unremedied  for five
business days after the giving of written notice of such failure to the Master
Servicer  by the  Trustee,  or to the Master  Servicer  and the Trustee by the
Certificate Insurer or Certificateholders  evidencing an aggregate,  undivided
interest in the Trust of at least 25% of the  Certificate  Principal  Balance;
(ii) any  failure  by the  Master  Servicer  duly to observe or perform in any
material  respect any other of its  covenants or  agreements  in the Agreement
which,  in each case,  materially  and adversely  affects the interests of the
Certificateholders  or the Certificate Insurer and continues unremedied for 60
days after the giving of written notice of such failure to the Master Servicer
by the Trustee,  or to the Master  Servicer and the Trustee by the Certificate
Insurer or Certificateholders  evidencing an aggregate,  undivided interest in
the  Trust of at least  25% of the  Certificate  Principal  Balance;  or (iii)
certain events of insolvency,  readjustment of debt, marshalling of assets and
liabilities or similar proceedings relating to the Master Servicer and certain
actions  by the  Master  Servicer  indicating  insolvency,  reorganization  or
inability to pay its  obligations.  Under  certain  other  circumstances,  the
Certificate  Insurer  with the  consent of holders  of  Investor  Certificates
evidencing an aggregate,  undivided  interest in the Trust of at least 66 2/3%
of the Certificate  Principal Balance may deliver written notice to the Master
Servicer  terminating  all the rights and  obligations of the Master  Servicer
under the Agreement.

     Notwithstanding  the  foregoing,  a delay in or  failure  of  performance
referred  to under  clause  (i)  above for a period  of ten  Business  Days or
referred to under  clause (ii) above for a period of 60 Business  Days,  shall
not  constitute  an Event of  Servicing  Termination  if such delay or failure
could not be prevented by the exercise of  reasonable  diligence by the Master
Servicer  and  such  delay or  failure  was  caused  by an act of God or other
similar occurrence.  Upon the occurrence of any such event the Master Servicer
shall not be relieved  from using its best efforts to perform its  obligations
in a timely  manner  in  accordance  with the terms of the  Agreement  and the
Master Servicer shall provide the Trustee, the Depositor, the Transferor,  the
Certificate Insurer and the  Certificateholders  prompt notice of such failure
or delay by it,  together with a description  of its efforts to so perform its
obligations.

Rights Upon an Event of Servicing Termination

     So long as an Event of Servicing  Termination remains unremedied,  either
the Trustee, or Certificateholders evidencing an aggregate, undivided interest
in the Trust of at least 66 2/3% of the Certificate  Principal  Balance or the
Certificate  Insurer,  may terminate all of the rights and  obligations of the
Master  Servicer  under  the  Agreement  and in and  to  the  Mortgage  Loans,
whereupon  the Trustee  will succeed to all the  responsibilities,  duties and
liabilities of the Master Servicer under the Agreement and will be entitled to
similar  compensation  arrangements.  In the event that the  Trustee  would be
obligated to succeed the Master Servicer but is unwilling or unable so to act,
it may  appoint,  or  petition  a  court  of  competent  jurisdiction  for the
appointment of, a housing and home finance  institution or other mortgage loan
or home equity loan servicer with all licenses and permits required to perform
its  obligations  under  the  Agreement  and  having  a net  worth of at least
$__________ and acceptable to the  Certificate  Insurer to act as successor to
the Master Servicer under the Agreement. Pending such appointment, the Trustee
will be obligated  to act in such  capacity  unless  prohibited  by law.  Such
successor  will be entitled to receive the same  compensation  that the Master
Servicer  would  otherwise have received (or such lesser  compensation  as the
Trustee and such  successor  may agree).  A receiver  or  conservator  for the
Master Servicer may be empowered to prevent the termination and replacement of
the Master  Servicer  where the only Event of Servicing  Termination  that has
occurred is an Insolvency Event.

Amendment

     The  Agreement  may be amended from time to time by the Master  Servicer,
the Depositor and the Trustee and with the consent of the Certificate Insurer,
but  without  the  consent of any of the  Certificateholders,  (i) to cure any
ambiguity or mistake,  (ii) to correct any defective  provision  therein or to
supplement  any  provision  therein which may be  inconsistent  with any other
provision therein, (iii) to add to the duties of the Depositor,  the Seller or
the Master Servicer,  (iv) to add any other provisions with respect to matters
or questions arising under the Agreement or (v) to modify,  alter,  amend, add
to or  rescind  any of the terms or  provisions  contained  in the  Agreement;
provided  that any action  pursuant to clauses (iv) or (v) above shall not, as
evidenced by an opinion of counsel  (which  opinion of counsel shall not be an
expense of the Trustee or the Trust  Fund),  adversely  affect in any material
respect the interests of any  Certificateholder  or the  Certificate  Insurer;
provided,  however,  that no such opinion of counsel  shall be required if the
Person  requesting  the  amendment  obtains a letter from each  Rating  Agency
stating that the amendment  would not result in the  downgrading or withdrawal
of the  respective  ratings  then  assigned  to  the  Certificates;  it  being
understood and agreed that any such letter in and of itself will not represent
a determination as to the materiality of any such amendment and will represent
a determination only as to the credit issues affecting any such rating.

     The Agreement may also be amended from time to time by the Depositor, the
Master  Servicer and the Trustee with the consent of the  Certificate  Insurer
and with the consent of the Holders of a Majority in Interest of each Class of
Certificates  affected  thereby for the purpose of adding any provisions to or
changing in any manner or  eliminating  any of the provisions of the Agreement
or of  modifying  in any  manner the  rights of the  Holders of  Certificates;
provided,  however,  that no such amendment shall (i) reduce in any manner the
amount of, or delay the timing of, payments  required to be distributed on any
Certificate  without  the  consent  of the  Holder of such  Certificate,  (ii)
adversely  affect in any material  respect the interests of the Holders of any
Class of Certificates in a manner other than as described in (i),  without the
consent of the Holders of  Certificates of such Class  evidencing,  as to such
Class, Percentage Interests aggregating 66 2/3%, or (iii) reduce the aforesaid
percentages  of  Certificates  the Holders of which are required to consent to
any  such  amendment,   without  the  consent  of  the  Holders  of  all  such
Certificates then outstanding.

Termination; Retirement of the Certificates

     The Trust will terminate on the Distribution  Date following the later of
(A) payment in full of all amounts  owing to the  Certificate  Insurer and (B)
the earliest of (i) the Distribution  Date on which the Certificate  Principal
Balance has been reduced to zero, (ii) the final payment or other  liquidation
of the last  Mortgage  Loan in the Trust,  (iii) the optional  transfer to the
Transferor of the  Certificates,  as described below and (iv) the Distribution
Date in ____________ 20__.

     The Certificates  will be subject to optional  transfer to the Transferor
on any Distribution Date after the Certificate Principal Balance is reduced to
an amount  less  than or equal to __% of the  Original  Certificate  Principal
Balance  and  all  amounts  due  and  owing  to the  Certificate  Insurer  and
unreimbursed draws on the Policy,  together with interest thereon, as provided
under the  Insurance  Agreement,  have been paid.  The transfer  price will be
equal to the sum of the outstanding  Certificate Principal Balance and accrued
and unpaid interest  thereon at the Certificate Rate through the day preceding
the final Distribution Date. In no event,  however,  will the Trust created by
the  Agreement  continue  for more than 21 years  after  the death of  certain
individuals  named in the  Agreement.  Written  notice of  termination  of the
Agreement will be given to each Certificateholder,  and the final distribution
will be made only upon surrender and  cancellation  of the  Certificates at an
office or agency  appointed  by the  Trustee  which will be  specified  in the
notice of termination.

     In addition, the Trust may be liquidated as a result of certain events of
bankruptcy, insolvency or receivership relating to the Transferor.

See "--Rapid Amortization Events" herein.

The Trustee

     [ ], a  ______________________  with its  principal  place of business in
________, has been named Trustee pursuant to the Agreement.

     The  commercial  bank  or  trust  company  serving  as  Trustee  may  own
Certificates  and have normal banking  relationships  with the Depositor,  the
Master  Servicer,   the  Seller  and  the  Certificate  Insurer  and/or  their
affiliates.

     The Trustee may resign at any time, in which event the Depositor  will be
obligated  to appoint a successor  Trustee,  as  approved  by the  Certificate
Insurer. The Depositor may also remove the Trustee if the Trustee ceases to be
eligible  to continue as such under the  Agreement  or if the Trustee  becomes
insolvent.  Upon becoming aware of such  circumstances,  the Depositor will be
obligated  to appoint a successor  Trustee,  as  approved  by the  Certificate
Insurer.  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.

     No holder of a  Certificate  will have any right under the  Agreement  to
institute  any  proceeding  with respect to the  Agreement  unless such holder
previously  has given to the  Trustee  written  notice of  default  and unless
Certificateholders evidencing an aggregate, undivided interest in the Trust of
at least 51% of the Certificate  Principal  Balance have made written requests
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.
The  Trustee  will be under no  obligation  to  exercise  any of the trusts or
powers vested in it by the Agreement or to make any  investigation  of matters
arising  thereunder  or  to  institute,   conduct  or  defend  any  litigation
thereunder or in relation thereto at the request, order or direction of any of
the  Certificateholders,  unless such  Certificateholders  have offered to the
Trustee  reasonable  security  or  indemnity  against the cost,  expenses  and
liabilities which may be incurred therein or thereby.

Certain Activities

     The Trust will not: (i) borrow  money;  (ii) make loans;  (iii) invest in
securities for the purpose of exercising control; (iv) underwrite  securities;
(v) except as provided in the  Agreement,  engage in the purchase and sale (or
turnover)  of  investments;  (vi) offer  securities  in exchange  for property
(except Certificates for the Mortgage Loans); or (vii) repurchase or otherwise
reacquire  its  securities.  See  "--Evidence  as  to  Compliance"  above  for
information regarding reports as to the compliance by the Master Servicer with
the terms of the Agreement.

                     DESCRIPTION OF THE PURCHASE AGREEMENT

   
     The Mortgage  Loans to be  transferred to the Trust by the Depositor will
be  purchased  by the  Depositor  from  [IndyMac]  pursuant  to  the  Purchase
Agreement  to be entered  into  between the  Depositor,  as  purchaser  of the
Mortgage  Loans,  and [IndyMac],  as Seller of the Mortgage  Loans.  Under the
Purchase  Agreement,  the Seller will agree to transfer the Mortgage Loans and
related Additional Balances to the Depositor.  Pursuant to the Agreement,  the
Mortgage Loans will be immediately  transferred by the Depositor to the Trust,
and the  Depositor  will  assign  its  rights  in, to and  under the  Purchase
Agreement to the Trust. The following  summary  describes certain terms of the
form of the Purchase  Agreement  and is qualified by reference to the Purchase
Agreement.
    

Transfers of Mortgage Loans

     Pursuant to the Purchase  Agreement,  the Seller will transfer and assign
to the Depositor,  all of its right, title and interest in and to the Mortgage
Loans and all of the  Additional  Balances  thereafter  created.  The purchase
price of the  Mortgage  Loans is a  specified  percentage  of the face  amount
thereof as of the time of transfer  and is payable by the  Depositor  in cash.
The purchase price of each Additional Balance comprising the Principal Balance
of a Mortgage Loan is the amount of the related new advance.

Representations and Warranties

     The Seller will represent and warrant to the Depositor that,  among other
things,  as of the Closing Date, it is duly organized and in good standing and
that it has the authority to consummate the  transactions  contemplated by the
Purchase  Agreement.  The  Seller  will  also  represent  and  warrant  to the
Depositor  that,  among  other  things,  immediately  prior to the sale of the
Mortgage Loans to the  Depositor,  the Seller was the sole owner and holder of
the Mortgage Loans free and clear of any and all liens and security interests.
The Seller will make similar  representations and warranties in the Agreement.
The Seller will also represent and warrant to the Depositor that,  among other
things,  as of the Closing  Date,  (a) the Purchase  Agreement  constitutes  a
legal,  valid  and  binding  obligation  of the  Seller  and (b) the  Purchase
Agreement  constitutes a valid sale to the  Depositor of all right,  title and
interest of the Seller in and to the Mortgage Loans and the proceeds thereof.

Assignment to Trust

     The  Seller  expressly  acknowledges  and  consents  to  the  Depositor's
transfer of its rights  relating to the Mortgage  Loans under the Agreement to
the  Trust.  The  Seller  also  agrees to perform  its  obligations  under the
Purchase Agreement for the benefit of the Trust.

Termination

     The Purchase Agreement will terminate upon the termination of the Trust.

                                USE OF PROCEEDS

     The net proceeds to be received from the sale of the Certificates will be
applied by the Depositor towards the purchase of the Mortgage Loans.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following  discussion,  which summarizes  certain U.S. federal income
tax aspects of the purchase, ownership and disposition of the Certificates, is
based on the provisions of the Internal  Revenue Code of 1986, as amended (the
"Code"), the Treasury Regulations thereunder,  and published rulings and court
decisions in effect as of the date hereof, all of which are subject to change,
possibly  retroactively.  This discussion does not address every aspect of the
U.S.  federal income tax laws which may be relevant to  Certificate  Owners in
light  of their  personal  investment  circumstances  or to  certain  types of
Certificate  Owners subject to special treatment under the U.S. federal income
tax laws (for  example,  banks  and life  insurance  companies).  Accordingly,
investors  should consult their tax advisors  regarding U.S.  federal,  state,
local,  foreign and any other tax  consequences  to them of  investing  in the
Certificates.

Characterization of the Certificates as Indebtedness

     Based on the application of existing law to the facts as set forth in the
Agreement and other relevant documents and assuming  compliance with the terms
of the  Agreement  as in effect on the date of issuance  of the  Certificates,
Brown & Wood LLP, special tax counsel to the Depositor ("Tax Counsel"),  is of
the opinion  that the  Certificates  will be treated as debt  instruments  for
Federal income tax purposes as of such date.  Accordingly,  upon issuance, the
Certificates  will  be  treated  as  "Debt  Securities"  as  described  in the
Prospectus. See "Certain Federal Income Tax Consequences" in the Prospectus.

     The Transferor and the Certificateholders  express in the Agreement their
intent  that,  for  applicable  tax  purposes,   the   Certificates   will  be
indebtedness secured by the Mortgage Loans. The Transferor,  the Depositor and
the  Certificateholders,  by accepting the Certificates,  and each Certificate
Owner by its  acquisition  of a  beneficial  interest in a  Certificate,  have
agreed to treat the  Certificates as indebtedness  for U.S. federal income tax
purposes.  However,  because  different  criteria  are used to  determine  the
non-tax accounting characterization of the transaction, the Transferor intends
to treat this  transaction  as a sale of an interest in the Asset  Balances of
the Mortgage Loans for financial accounting and certain regulatory purposes.

     In general,  whether for U.S.  federal  income tax purposes a transaction
constitutes a sale of property or a loan, the repayment of which is secured by
property,  is a question of fact,  the  resolution  of which is based upon the
economic  substance of the  transaction  rather than its form or the manner in
which it is labeled.  While the Internal  Revenue  Service (the "IRS") and the
courts have set forth several  factors to be taken into account in determining
whether  the  substance  of a  transaction  is a sale of property or a secured
loan,  the  primary  factor  in  making  this  determination  is  whether  the
transferee has assumed the risk of loss or other economic  burdens relating to
the property and has obtained the benefits of ownership  thereof.  Tax Counsel
has  analyzed  and relied on several  factors in reaching its opinion that the
weight of the benefits and burdens of ownership of the Mortgage Loans has been
retained by the  Transferor and has not been  transferred  to the  Certificate
Owners.

     In some  instances,  courts  have  held that a  taxpayer  is bound by the
particular form it has chosen for a transaction,  even if the substance of the
transaction  does not accord with its form.  Tax Counsel has advised  that the
rationale of those cases will not apply to this transaction,  because the form
of the  transaction as reflected in the operative  provisions of the documents
either  accords  with  the  characterization  of the  Certificates  as debt or
otherwise makes the rationale of those cases inapplicable to this situation.

Taxation of Interest Income of Certificate Owners

     Assuming that the Certificate  Owners are holders of debt obligations for
U.S. federal income tax purposes,  the Certificates  generally will be taxable
as Debt  Securities.  See "Certain  Federal  Income Tax  Consequences"  in the
Prospectus.

     While it is not  anticipated  that the  Certificates  will be issued at a
greater  than de  minimis  discount,  under  Treasury  regulations  (the  "OID
Regulations")  it is possible  that the  Certificates  could  nevertheless  be
deemed to have  been  issued  with  original  issue  discount  ("OID")  if the
interest  were  not  treated  as  "unconditionally   payable"  under  the  OID
Regulations.  If such  regulations were to apply, all of the taxable income to
be recognized with respect to the  Certificates  would be includible in income
of  Certificate  Owners as OID,  but would not be  includible  again  when the
interest   is   actually   received.   See   "Certain   Federal   Income   Tax
Consequences--Taxation of Debt Securities;  Interest and Acquisition Discount"
in the Prospectus for a discussion of the  application of the OID rules if the
Certificates  are in fact issued at a greater than de minimis  discount or are
treated as having been issued with OID under the OID Regulations. For purposes
of  calculating  OID,  it is likely that the  Certificates  will be treated as
Pay-Through Securities.

Possible Classification of the Certificates as a Partnership or Association
Taxable as a Corporation

     The opinion of Tax Counsel is not binding on the courts or the IRS. It is
possible  that the IRS could  assert  that,  for  purposes  of the  Code,  the
transaction  contemplated by this Prospectus with respect to the  Certificates
constitutes  a sale of the  Mortgage  Loans (or an  interest  therein)  to the
Certificate   Owners  and  that  the  proper   classification   of  the  legal
relationship  between the Transferor and the Certificate Owners resulting from
this  transaction  is that of a  partnership,  a publicly  traded  partnership
treated as a corporation,  or an association  taxable as a corporation.  Since
Tax Counsel has advised that the Certificates  will be treated as indebtedness
in the hands of the  Certificateholders  for U.S. federal income tax purposes,
the  Transferor  will not  attempt  to comply  with U.S.  federal  income  tax
reporting  requirements  applicable to  partnerships  or  corporations as such
requirements would apply if the Certificates were treated as indebtedness.

     If it were determined that this transaction  created an entity classified
as a  corporation  (including  a  publicly  traded  partnership  taxable  as a
corporation),  the  Trust  would be  subject  to U.S.  federal  income  tax at
corporate  income tax rates on the income it derives from the Mortgage  Loans,
which would reduce the amounts  available for  distribution to the Certificate
Owners.  Cash  distributions  to the  Certificate  Owners  generally  would be
treated as  dividends  for tax  purposes  to the extent of such  corporation's
earnings and profits.

     If the  transaction  were treated as creating a  partnership  between the
Certificate  Owners and the Transferor,  the  partnership  itself would not be
subject to U.S.  federal income tax (unless it were to be  characterized  as a
publicly traded partnership taxable as a corporation);  rather, the Transferor
and each  Certificate  Owner would be taxed  individually on their  respective
distributive shares of the partnership's  income,  gain, loss,  deductions and
credits.  The  amount  and  timing of items of income  and  deductions  of the
Certificate  Owner could differ if the  Certificates  were held to  constitute
partnership interests rather than indebtedness.

Possible Classification as a Taxable Mortgage Pool

     In relevant  part,  Section  7701(i) of the Code provides that any entity
(or a  portion  of an  entity)  that  is a  "taxable  mortgage  pool"  will be
classified  as a  taxable  corporation  and  will not be  permitted  to file a
consolidated U.S. federal income tax return with another corporation.  Subject
to a grandfather provision for existing entities,  any entity (or a portion of
any entity) will be a taxable  mortgage pool if (i)  substantially  all of its
assets  consist of debt  instruments,  more than 50% of which are real  estate
mortgages,  (ii) the entity is the obligor under debt  obligations with two or
more  maturities,  and (iii) under the terms of the entity's debt  obligations
(or an  underlying  arrangement),  payments  on such debt  obligations  bear a
relationship to the debt instruments held by the entity.

     Assuming that all of the provisions of the Agreement, as in effect on the
date of issuance,  are complied  with,  Tax Counsel is of the opinion that the
arrangement created by the Agreement will not be a taxable mortgage pool under
Section 7701(i) of the Code because only one class of indebtedness  secured by
the Mortgage Loans is being issued.

     The opinion of Tax  Counsel is not  binding on the IRS or the courts.  If
the IRS were to contend  successfully (or future  regulations were to provide)
that the arrangement created by the Agreement is a taxable mortgage pool, such
arrangement  would be  subject  to U.S.  federal  corporate  income tax on its
taxable income generated by ownership of the Mortgage Loans.  Such a tax might
reduce amounts available for distributions to Certificate  Owners.  The amount
of such a tax would depend upon whether  distributions  to Certificate  Owners
would be  deductible as interest  expense in computing  the taxable  income of
such an arrangement as a taxable mortgage pool.

Foreign Investors

     In general, subject to certain exceptions,  interest (including OID) paid
on a Certificate to a nonresident  alien  individual,  foreign  corporation or
other  non-United  States  person is not subject to U.S.  federal  income tax,
provided  that such  interest  is not  effectively  connected  with a trade or
business  of the  recipient  in the United  States and the  Certificate  Owner
provides the required foreign person information  certification.  See "Certain
Federal Income Tax  Consequences--Tax  Treatment of Foreign  Investors" in the
Prospectus.

     If the interests of the Certificate  Owners were deemed to be partnership
interests,  the partnership  would be required,  on a quarterly  basis, to pay
withholding  tax  equal to the  product,  for each  foreign  partner,  of such
foreign partner's distributive share of "effectively  connected" income of the
partnership  multiplied by the highest rate of tax  applicable to that foreign
partner. In addition,  such foreign partner would be subject to branch profits
tax. Each non-foreign  partner would be required to certify to the partnership
that it is not a foreign  person.  The tax withheld from each foreign  partner
would be credited against such foreign partner's U.S.

income tax liability.

     If the Trust were  taxable  as a  corporation,  distributions  to foreign
persons,  to the extent  treated as dividends,  would  generally be subject to
withholding at the rate of 30%, unless such rate were reduced by an applicable
tax treaty.

Backup Withholding

     Certain  Certificate  Owners may be subject to backup  withholding at the
rate  of  31%  with  respect  to  interest  paid  on the  Certificates  if the
Certificate  Owners,  upon issuance,  fail to supply the Trustee or his broker
with  his  taxpayer  identification  number,  furnish  an  incorrect  taxpayer
identification   number,  fail  to  report  interest,   dividends,   or  other
"reportable  payments"  (as defined in the Code)  properly,  or, under certain
circumstances,  fail to provide  the  Trustee or his broker  with a  certified
statement,  under  penalty  of  perjury,  that  he is not  subject  to  backup
withholding.

     The Trustee  will be required to report  annually to the IRS, and to each
Certificateholder  of record, the amount of interest paid (and OID accrued, if
any) on the Certificates (and the amount of interest withheld for U.S. federal
income taxes,  if any) for each  calendar  year,  except as to exempt  holders
(generally, holders that are corporations, certain tax-exempt organizations or
nonresident   aliens  who  provide   certification   as  to  their  status  as
nonresidents).  As long as the only  "Certificateholder" of record is Cede, as
nominee  for DTC,  Certificate  Owners and the IRS will  receive tax and other
information  including the amount of interest paid on the  Certificates  owned
from Participants and Indirect Participants rather than from the Trustee. (The
Trustee, however, will respond to requests for necessary information to enable
Participants,  Indirect  Participants  and certain  other  persons to complete
their reports.) Each non-exempt Certificate Owner will be required to provide,
under penalty of perjury,  a certificate on IRS Form W-9 containing his or her
name, address,  correct Federal taxpayer identification number and a statement
that he or she is not  subject  to  backup  withholding.  Should  a  nonexempt
Certificate Owner fail to provide the required certification, the Participants
or Indirect  Participants  (or the Paying  Agent) will be required to withhold
31% of the interest (and principal) otherwise payable to the holder, and remit
the withheld amount to the IRS as a credit against the holder's Federal income
tax liability.

                                  STATE TAXES

     The Depositor makes no representations  regarding the tax consequences of
purchase,  ownership or disposition of the Certificates  under the tax laws of
any state.  Investors  considering  an investment in the  Certificates  should
consult their own tax advisors regarding such tax consequences.

     All  investors  should  consult  their  own tax  advisors  regarding  the
Federal,  state,  local or foreign  income tax  consequences  of the purchase,
ownership and disposition of the Certificates.

                             ERISA CONSIDERATIONS

     Any Plan  fiduciary  which proposes to cause a Plan to acquire any of the
Certificates  should  consult with its counsel  with respect to the  potential
consequences  under the Employee  Retirement  Income  Security Act of 1974, as
amended  ("ERISA"),  and the Code, of the Plans  acquisition  and ownership of
such Certificates. See "ERISA Considerations" in the Prospectus.

     The  U.S.   Department   of  Labor  has   granted  to   _________________
("Underwriter") Prohibited Transaction Exemption _____ (the "Exemption") which
exempts from the application of the prohibited  transaction rules transactions
relating  to (1) the  acquisition,  sale  and  holding  by  Plans  of  certain
certificates  representing  an  undivided  interest  in  certain  asset-backed
pass-through  trusts,  with  respect  to  which  Underwriter  or  any  of  its
affiliates  is the  sole  underwriter  or the  manager  or  co-manager  of the
underwriting  syndicate;  and (2) the  servicing,  operation and management of
such asset-backed  pass-through  trusts,  provided that the general conditions
and certain other  conditions  set forth in the Exemption are  satisfied.  The
Exemption  will  apply  to  the   acquisition,   holding  and  resale  of  the
Certificates by a Plan provided that certain conditions are met.

     For a general  description of the Exemption and the conditions  that must
be satisfied for the  Exemption to apply,  see "ERISA  Considerations"  in the
Prospectus.

     The Underwriter believes that the Exemption will apply to the acquisition
and  holding  of the  Certificates  by Plans  and that all  conditions  of the
Exemption other than those within the control of the investors will be met.

     Any Plan fiduciary  considering  whether to purchase any  Certificates on
behalf of a Plan should consult with its counsel  regarding the  applicability
of the fiduciary responsibility and prohibited transaction provisions of ERISA
and the Code to such  investment.  Among other things,  before  purchasing any
Certificates,  a fiduciary of a Plan subject to the  fiduciary  responsibility
provisions  of ERISA or an employee  benefit  plan  subject to the  prohibited
transaction provisions of the Code should make its own determination as to the
availability  of the  exemptive  relief  provided in the  Exemption,  and also
consider the availability of any other prohibited transaction exemptions.

                        LEGAL INVESTMENT CONSIDERATIONS

     Although,  as a condition to their  issuance,  the  Certificates  will be
rated in the highest rating category of the Rating Agencies,  the Certificates
will  not  constitute  "mortgage  related  securities"  for  purposes  of  the
Secondary Mortgage Market  Enhancement Act of 1984 ("SMMEA"),  because not all
of the Mortgages securing the Mortgage Loans are first mortgages. Accordingly,
many   institutions  with  legal  authority  to  invest  in  comparably  rated
securities  based on first  mortgage  loans may not be legally  authorized  to
invest in the  Certificates,  which because they evidence  interests in a pool
that includes  junior  mortgage  loans are not "mortgage  related  securities"
under SMMEA. See "Legal Investment" in the Prospectus.

                                 UNDERWRITING

     Subject  to the  terms  and  conditions  set  forth  in the  underwriting
agreement, dated ___________,  199_ (the "Underwriting Agreement"),  among the
Depositor and [Underwriter] (the  "Underwriter"),  the Depositor has agreed to
sell to the  Underwriter,  and the Underwriter has agreed to purchase from the
Depositor all the Certificates.

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

     The  Depositor  has been  advised  by the  Underwriter  that it  proposes
initially  to offer the  Certificates  to the  public in Europe and the United
States at the offering  price set forth herein and to certain  dealers at such
price less a discount not in excess of ____% of the Certificate denominations.
The  Underwriter  may allow and such  dealers  may  reallow a discount  not in
excess of _____% of the  Certificate  denominations  to certain other dealers.
After the initial public offering, the public offering price, such concessions
and such discounts may be changed.

     The Underwriting Agreement provides that the Depositor will indemnify the
Underwriter against certain civil liabilities, including liabilities under the
Act.

   
     [THIS  PROSPECTUS  SUPPLEMENT  AND  THE  PROSPECTUS  ARE  TO BE  USED  BY
COUNTRYWIDE  SECURITIES  CORPORATION,  AN AFFILIATE  OF INDYMAC ABS,  INC. AND
INDYMAC,  INC., IN  CONNECTION  WITH OFFERS AND SALES RELATED TO MARKET MAKING
TRANSACTIONS IN THE CERTIFICATES IN WHICH COUNTRYWIDE  SECURITIES  CORPORATION
ACTS AS PRINCIPAL. COUNTRYWIDE SECURITIES CORPORATION MAY ALSO ACT AS AGENT IN
SUCH  TRANSACTIONS.  SALES WILL BE MADE AT PRICES  RELATED  TO THE  PREVAILING
PRICES AT THE TIME OF SALE.]

    
                                 LEGAL MATTERS

     Certain  legal  matters with respect to the  Certificates  will be passed
upon for the  Depositor  by Brown & Wood LLP,  New York,  New York and for the
Underwriter by _______________________, New York, New York.

                                    EXPERTS

     The  consolidated  balance  sheets of [Insurer]  and  Subsidiaries  as of
___________,  199_ and 199_ and the related consolidated statements of income,
changes in shareholder's equity, and cash flows for each of the three years in
the  period  ended  ___________,  199_,  incorporated  by  reference  in  this
Prospectus Supplement, have been incorporated herein in reliance on the report
of ________________________,  independent accountants,  given on the authority
of that firm as experts in accounting and auditing.

                                    RATINGS

     It is a condition  to issuance  that the  Certificates  be rated "___" by
_____ and "___" by _________.

     A  securities   rating   addresses  the  likelihood  of  the  receipt  by
Certificateholders  of  distributions  on the Mortgage Loans. The rating takes
into  consideration  the   characteristics  of  the  Mortgage  Loans  and  the
structural,  legal  and tax  aspects  associated  with the  Certificates.  The
ratings on the Certificates do not, however,  constitute  statements regarding
the  likelihood  or frequency  of  prepayments  on the  Mortgage  Loans or the
possibility  that  Certificateholders  might realize a lower than  anticipated
yield.

     The ratings assigned to the  Certificates  will depend primarily upon the
creditworthiness  of  the  Certificate  Insurer.  Any  reduction  in a  rating
assigned to the  claims-paying  ability of the  Certificate  Insurer below the
ratings  initially  assigned to the  Certificates may result in a reduction of
one or more of the ratings assigned to the Certificates.

     A  securities  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  securities  rating should be evaluated
independently of similar ratings on different securities.

     The  Depositor  has not  requested  a rating of the  Certificates  by any
rating  agency  other than the  Rating  Agencies;  there can be no  assurance,
however,  as to whether any other rating agency will rate the Certificates or,
if it does,  what rating  would be assigned by such other rating  agency.  The
rating assigned by such other rating agency to the Certificates could be lower
than the respective ratings assigned by the Rating Agencies.

                                              INDEX OF DEFINED TERMS

                                                                    Page

Accelerated Principal Distribution Amount................10, 36
Additional Balances.......................................... 4
Agreement.....................................................4
Alternative Principal Payment............................12, 38
BIF..........................................................34
Business Day.............................................36, 41
Cede..........................................................8
CEDEL.........................................................8
Certificate Insurer..........................................13
Certificate Owners........................................8, 32
Certificate Principal Balance.............................5, 31
Certificate Rate......................................5, 11, 37
Certificateholder............................................51
Citibank..................................................... 8
Closing Date..........................................2, 12, 37
Code.........................................................48
Collection Account.......................................11, 34
Collection Period........................................11, 37
Combined Loan-to-Value Ratio................................. 7
Credit Limit Utilization Rate................................20
Credit Limit..................................................7
Credit Line Agreements....................................4, 20
Cut-off Date Pool Balance.....................................4
Cut-off Date Principal Balance................................4
Cut-off Date...............................................1, 4
Debt Securities..............................................49
Defective Mortgage Loans.....................................33
Deposito......................................................4
Determination Date.......................................14, 34
Dissolution Distribution Date................................39
Distribution Date.....................................1, 11, 35
Draw Period..................................................21
DTC...................................................8, 32, 56
Due Date......................................................7
Eligible Account.............................................34
Eligible Substitute Mortgage Loan........................... 33
ERISA....................................................16, 51
Euroclear.....................................................8
European Depositaries.....................................8, 32
Events of Servicing Termination..............................45
Exemption....................................................51
Fixed Allocation Percentage..................................11
Guaranteed Distributions.................................13, 40
Guaranteed Principal Distribution Amount.................13, 40
Index Rate...................................................21
Insurance Agreement......................................13, 40
Interest Collections......................................9, 35
Interest Period..........................................12, 37
Invested Amount...........................................5, 31
Investor Fixed Allocation Percentage.........................11
Investor Floating Allocation Percentage...................9, 35
Investor Interest Collections.............................9, 35
Investor Loss Amount.....................................10, 37
Investor Principal Collections...........................11, 35
IRS..........................................................49
LIBOR Business Day...........................................37
LIBOR........................................................11
Liquidated Mortgage Loan.....................................37
Liquidation Loss Amount..................................10, 36
Liquidation Proceeds.........................................35
Loan Rate.................................................7, 21
Managed Amortization Period..............................12, 38
Margin.......................................................21
Master Servicer...............................................4
Maximum Principal Payment................................12, 38
Maximum Rate.................................................21
Minimum Transferor Interest...............................6, 34
Money Rates...................................................7
Mortgage Loan Schedule................................6, 32, 34
Mortgage Loans.............................................1, 4
Mortgaged Properties..........................................4
Net Liquidation Proceeds..................................9, 35
OID Regulations..............................................49
OID..........................................................49
Order........................................................40
Original Certificate Principal Balance....................5, 31
Original Invested Amount..................................5, 31
Overcollateralization Amount.................................10
Paying Agent.................................................38
Percentage Interest...........................................8
Plan.........................................................16
Policy.....................................................1, 4
Pool Balance..............................................4, 35
Pool Factor..................................................31
Principal Balance.............................................4
Principal Collections.....................................9, 35
Purchase Agreement............................................6
Rapid Amortization Event.....................................39
Rating Agency................................................16
Receipt......................................................41
Received.....................................................41
Record Date..................................................35
Reference Bank Rate..........................................37
Related Documents............................................32
Repayment Period.............................................21
Required Overcollateralization Amount........................36
SAIF.........................................................34
Scheduled Principal Collections Distribution Amount......12, 38
Seller........................................................4
Servicing Fee Rate.......................................14, 44
Servicing Fee................................................14
SMMEA....................................................16, 52
Spread Account...........................................13, 40
Tax Counsel..................................................49
Telerate Screen Page ..................................3750, 37
Transfer Date................................................34
Transfer Deficiency..........................................32
Transfer Deposit Amount......................................33
Transferor Interest....................................1, 5, 32
Transferor Principal Collections.........................11, 35
Transferor....................................................5
Trust......................................................1, 4
Trustee...................................................4, 15
Underwriter..............................................51, 52
Underwriting Agreement.......................................52
Assignment Event.............................................32
Certificates...............................................1, 5
IndyMac.......................................................3

                                    ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances, the globally offered Home Equity
Loan Asset Backed  Certificates,  Series 199_-_ (the "Global Securities") will
be available only in book-entry form.  Investors in the Global  Securities may
hold such  Global  Securities  through  any of The  Depository  Trust  Company
("DTC"),  CEDEL or Euroclear.  The Global Securities will be tradeable as home
market  instruments in both the European and U.S.  domestic  markets.  Initial
settlement and all secondary trades will settle in same-day funds.

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

     Secondary  market trading  between  investors  holding Global  Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S.  corporate  debt  obligations  and prior Home Equity Loan Asset Backed
Certificates issues.

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

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

Initial Settlement

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

     Investors  electing  to hold their  Global  Securities  through  DTC will
follow the  settlement  practices  applicable  to prior Home Equity Loan Asset
Backed  Certificates  issues.  Investor  securities  custody  accounts will be
credited  with  their  holdings  against  payment  in  same-day  funds  on the
settlement date.

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

Secondary Market Trading

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

     Trading between DTC  Participants.  Secondary  market trading between DTC
Participants  will be settled  using the  procedures  applicable to prior Home
Equity Loan Asset Backed Certificates issues in same-day funds.

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

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

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

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

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

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

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

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


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

<S>                                                                                <C>
No  dealer,  salesman  or  other  person  has  been  authorized  to  give  any
information  or to make any  representation  not contained in this  Prospectus
Supplement  or the  Prospectus  and,  if given or made,  such  information  or
representation  must not be  relied  upon as  having  been  authorized  by the
Company or [Underwriter]. This Prospectus Supplement and the Prospectus do not
constitute an offer of any securities other than those to which they relate or
an offer to sell, or a  solicitation  of an offer to buy, to any person in any
jurisdiction  where such an offer or solicitation  would be unlawful.  Neither
the delivery of this  Prospectus  Supplement  and the  Prospectus nor any sale
made hereunder shall, under any circumstances, create any implication that the
information  contained  herein is correct as of any time  subsequent  to their
respective dates.


                        ---------------                                                     $[-------------]

                       TABLE OF CONTENTS                                                      (Approximate)

                                                        PAGE

                     PROSPECTUS SUPPLEMENT                                                  Home Equity Loan

   
SUMMARY...................................................S-4                          Asset Backed Certificates
RISK FACTORS............................................S- 17                                Series 199_-_
THE CERTIFICATE INSURER.................................S- 19
THE MASTER SERVICER.....................................S- 20                              INDYMAC ABS, INC.
DESCRIPTION OF THE MORTGAGE LOANS.......................S- 20                                  DEPOSITOR
PRINCIPAL BALANCES......................................S- 22
GEOGRAPHIC DISTRIBUTION(1)..............................S- 23                               [INDYMAC INC.]
MARGIN..................................................S- 26                         Seller and Master Servicer
CREDIT LIMIT UTILIZATION RATES..........................S- 27
MONTHS REMAINING TO SCHEDULED MATURITY(1)...............S- 28
ORIGINATION YEAR........................................S- 28                          -------------------------
DELINQUENCY STATUS......................................S- 29                            PROSPECTUS SUPPLEMENT
MATURITY AND PREPAYMENT CONSIDERATIONS..................S- 29                              [_________, 199_]
POOL FACTOR AND TRADING INFORMATION.....................S- 31                          -------------------------
DESCRIPTION OF THE CERTIFICATES.........................S- 31
DESCRIPTION OF THE PURCHASE AGREEMENT...................S- 47                                [UNDERWRITER]
USE OF PROCEEDS.........................................S- 48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................S- 48
STATE TAXES.............................................S- 51
ERISA CONSIDERATIONS....................................S- 51
LEGAL INVESTMENT CONSIDERATIONS.........................S- 52
UNDERWRITING............................................S- 52
LEGAL MATTERS...........................................S- 52
EXPERTS.................................................S- 53
RATINGS.................................................S- 53
INDEX OF DEFINED TERMS..................................S- 54
ANNEX I.................................................S- 55
GLOBAL CLEARANCE, SETTLEMENT AND TAX 
DOCUMENTATION PROCEDURES................................S- 55
    

                          PROSPECTUS

Prospectus Supplement........................................2
Available Information........................................2
Reports to Holders...........................................2
Summary of Terms.............................................3
Risk Factors................................................11
Description of the Securities...............................14
The Trust Funds.............................................17
Enhancement.................................................22
Servicing of Loans..........................................24
The Agreements..............................................30
Certain Legal Aspects of Loans..............................38
The Depositor...............................................46
Use of Proceeds.............................................46
Certain Federal Income Tax Consequences.....................47
State Tax Considerations....................................64
ERISA Considerations........................................65
Legal Investment............................................67

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

</TABLE>







                SUBJECT TO COMPLETION, DATED ________ __, 1998

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ___________, 1998)

                                 $-----------
                               INDYMAC ABS, INC.
                                   DEPOSITOR

                                [INDYMAC, INC.]
                              SELLER AND SERVICER

   
                   MANUFACTURED HOUSING CONTRACT TRUST 199__

    MANUFACTURED HOUSING CONTRACT PASS-THROUGH CERTIFICATES, SERIES  199_
PRINCIPAL AND INTEREST PAYABLE ON THE _____ DAY OF EACH MONTH, BEGINNING IN
______  199_

         The Manufactured Housing Contract Pass-Through  Certificates,  Series
19__  (the   "Certificates")   will  represent  beneficial  interests  in  THE
MANUFACTURED  HOUSING CONTRACT TRUST SERIES 19__ (the "Trust"),  the assets of
which  will  consist  primarily  of  manufactured  housing  installment  sales
contracts and  installment  loan  agreements  (the  "Contracts")  PURCHASED BY
INDYMAC,  INC.  FROM ONE OR MORE  INSTITUTIONS  WHICH MAY BE AFFILIATES OF THE
DEPOSITOR  ("[IndyMac]")  in the  ordinary  course of its  business.  Only the
Classes   identified   in  the  table  below   (collectively,   the   "Offered
Certificates") are offered hereby.

THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND WILL NOT
REPRESENT  INTERESTS  IN OR  OBLIGATIONS  OF INDYMAC ABS,  INC.,  THE TRUSTEE,
[INDYMAC],  THE SERVICER OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  THE OFFERED
CERTIFICATES  WILL NOT BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY OR
INSTRUMENTALITY OR BY ANY OTHER PARTY.
    

PROSPECTIVE  INVESTORS  SHOULD  REVIEW THE  INFORMATION  SET FORTH UNDER "RISK
FACTORS" ON PAGE S-15 HEREIN AND ON PAGE 15 IN THE ACCOMPANYING PROSPECTUS.

 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.

<TABLE>
<CAPTION>
                                                             [Price to            Underwriting          Proceeds
                                                             Public(1)           Discounts and           to the
                                                                                  Commissions         Depositor(1)
                                                         ------------------      ---------------      --------------

<S>                                                      <C>                     <C>                  <C>
   Class A-  Certificates..............................                  %                    %                   %
   Class __ Certificates...............................                  %                    %                   %
   Class A-R Certificates..............................                  %                    %                   %
   Class B- Certificates...............................                  %                    %                   %
   Class __ Certificates...............................                  %                    %                   %
   Total...............................................         $_________           $_________          $_________
</TABLE>

          (1)  Before deducting  expenses payable by the Depositor,  estimated
               to be $_______.] =

   
         [The Offered Certificates are offered by the Underwriter when, as and
if issued by the Depositor,  delivered to and accepted by the  Underwriter and
subject to the Underwriter's right to reject orders in whole or in part. It is
expected that delivery of the Offered  Certificates,  in book-entry form, will
be made through the  facilities  of The  Depository  Trust Company on or about
_______, 19 , against payment in immediately available funds.]
    

                                 [Underwriter]



         The  Contracts  will be  sold to the  Depositor  by  [IndyMac,  Inc.
("IndyMac")].

         Elections  will be made to treat  certain  assets of the Trust as two
separate real estate mortgage  investment conduits (each, a "REMIC") under the
Internal  Revenue  Code  of  1986,  as  amended  (the  "Code").   The  Regular
Certificates  will  represent  "regular  interests" in one of the REMICs.  The
Class A-R Certificates  will represent  beneficial  ownership of the "residual
interest" in each REMIC. See "Federal Income Tax  Consequences"  herein and in
the Prospectus.

         The  Class A-R  Certificates  will be  subject  to  certain  transfer
restrictions. See "Description of the Certificates -- Restrictions on Transfer
of the Class A-R Certificates" herein.

         The Underwriter  intends to make a secondary market in the Classes of
Underwritten  Certificates  being purchased by it, but has no obligation to do
so. There is currently no secondary  market for the Offered  Certificates  and
there can be no  assurance  that  such a market  will  develop  or, if it does
develop, that it will continue or that it will provide Certificateholders with
a sufficient level of liquidity of investment.

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

         This  Prospectus  Supplement  does not contain  complete  information
about the  offering of the Offered  Certificates.  Additional  information  is
contained in the Prospectus of the Depositor  dated , 1998 (the  "Prospectus")
and  purchasers  are  urged to read both this  Prospectus  Supplement  and the
Prospectus in full.  Sales of the Offered  Certificates may not be consummated
unless the  purchaser  has received both this  Prospectus  Supplement  and the
Prospectus.

         UNTIL NINETY DAYS AFTER THE DATE OF THIS PROSPECTUS  SUPPLEMENT,  ALL
DEALERS  EFFECTING  TRANSACTIONS IN THE OFFERED  CERTIFICATES,  WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION,  MAY BE REQUIRED TO DELIVER THE PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS.  THIS IS IN  ADDITION  TO THE  OBLIGATION  OF
DEALERS TO DELIVER THE PROSPECTUS SUPPLEMENT AND THE PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                                    SUMMARY

   
         This  summary  is  qualified  in its  entirety  by  reference  to the
detailed information  appearing elsewhere in this Prospectus Supplement and in
the  accompanying  Prospectus.  Capitalized  terms  used  herein  that are not
otherwise  defined shall have the meanings  ascribed thereto elsewhere in this
Prospectus  Supplement or in the Prospectus.  See the Index of Principal Terms
for the location herein of certain  principal terms. [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.
ANY SUCH  STATEMENTS,  WHICH MAY  INCLUDE  BUT ARE NOT  LIMITED TO  STATEMENTS
CONTAINED  IN  "RISK  FACTORS"  AND  "PREPAYMENT  AND  YIELD  CONSIDERATIONS,"
INHERENTLY  ARE  SUBJECT  TO A VARIETY OF RISKS AND  UNCERTAINTIES  THAT COULD
CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE PROJECTED. SUCH RISKS AND
UNCERTAINTIES INCLUDE, AMONG OTHERS, GENERAL ECONOMIC AND BUSINESS CONDITIONS,
COMPETITION,  CHANGES IN FOREIGN  POLITICAL,  SOCIAL AND ECONOMIC  CONDITIONS,
REGULATORY INITIATIVES AND COMPLIANCE WITH GOVERNMENTAL REGULATIONS,  CUSTOMER
PREFERENCES  AND  VARIOUS  OTHER  MATTERS,   MANY  OF  WHICH  ARE  BEYOND  THE
DEPOSITOR'S  CONTROL.  THESE  FORWARD-LOOKING  STATEMENTS SPEAK ONLY AS OF THE
DATE OF THIS  PROSPECTUS  SUPPLEMENT.  AS A  CONSEQUENCE,  NO ASSURANCE CAN BE
GIVEN  AS  TO  THE  ACTUAL  PAYMENTS  ON,  OR  THE  YIELD  OF,  ANY  CLASS  OF
CERTIFICATES.  THE DEPOSITOR EXPRESSLY DISCLAIMS ANY OBLIGATION OR UNDERTAKING
TO RELEASE PUBLICLY ANY UPDATES OR REVISIONS TO ANY FORWARD-LOOKING  STATEMENT
CONTAINED  HEREIN TO REFLECT ANY CHANGE IN THE DEPOSITOR'S  EXPECTATIONS  WITH
REGARD THERETO OR ANY CHANGE IN EVENTS,  CONDITIONS OR  CIRCUMSTANCES ON WHICH
ANY SUCH STATEMENT IS BASED.]

SECURITIES ISSUED............          Manufactured      Housing      Contract
                                       Pass-Through Certificates, Series 19
                                       (the  "Certificates")  will  be  issued
                                       pursuant  to a  pooling  and  servicing
                                       agreement, to be dated as of ______, 19
                                       (the  "Agreement"),  among IndyMac ABS,
                                       Inc., as depositor  (the  "Depositor"),
                                       [IndyMac,   Inc.]   ("[IndyMac]"),   as
                                       seller    and    servicer    (in   such
                                       capacities,   the   "Seller"   and  the
                                       "Servicer,"  respectively),  and  ,  as
                                       trustee    (the     "Trustee").     The
                                       Certificates  will  be  issued  in  the
                                       amounts  (with  respect to each  Class,
                                       the  "Initial   Certificate   Principal
                                       Balance")  and  bear  the  pass-through
                                       rates (with respect to each Class,  the
                                       "Pass-Through Rate") set forth below:
    
<TABLE>
<CAPTION>

                                                    CLASS                 INITIAL CERTIFICATE    PASS-THROUGH
                                                                           PRINCIPAL BALANCE       RATE (1)

                                      <S>                                <C>                     <C>
                                      Class A-  Certificates...........  $                                    %
                                      Class     Certificates...........  $                                    %




                                      Class A-R Certificates...........  $                                    %
                                      Class B-  Certificates...........  $                                    %
                                      Class     Certificates...........  $                                 %(1)
</TABLE>

(1) Computed on the basis of a [360]-day year of twelve [30]-day months.

                                    The following chart sets forth information
                                    regarding securities to be issued pursuant
                                    to the Agreement but which are not offered
                                    hereby:

<TABLE>
<CAPTION>
                                                  CLASS                   INITIAL CERTIFICATE    PASS-THROUGH
                                                                           PRINCIPAL BALANCE         RATE

                                   <S>                                   <C>                     <C>
                                   Class __ Certificates............     $                               %
                                   Class __ Certificates............
</TABLE>


Securities Offered...........         The   Class  A,   Class  B-  and   Class
                                      Certificates  are the only  Certificates
                                      being   offered   hereby  (the  "Offered
                                      Certificates"). The Offered Certificates
                                      (other than the Class A-R  Certificates)
                                      will be  issued  in  book-entry  form in
                                      minimum   denominations  of  $1,000  and
                                      integral   multiples  of  $1  in  excess
                                      thereof (the "Book-Entry Certificates").
                                      The  Class  A-R  Certificates   will  be
                                      issued  in  definitive   form  as  fully
                                      registered  physical  certificates.  The
                                      certificates  representing the Class A-R
                                      Certificates  will be subject to certain
                                      transfer restrictions.  See "Description
                                      of the Certificates--Registration of the
                                      Offered   Certificates--The   Class  A-R
                                      Certificates"  herein. The other Offered
                                      Certificates     initially    will    be
                                      represented by  certificates  registered
                                      in  the  name  of  Cede  &  Co.,  as the
                                      nominee of The Depository  Trust Company
                                      ("DTC").

                                       Except  as  stated  otherwise   herein,
                                       certificates  representing  the Offered
                                       Certificates    will   be   issued   in
                                       definitive  form only under the limited
                                       circumstances   described  herein.  All
                                       references   herein  to   "holders"  or
                                       "holders of the  Offered  Certificates"
                                       will  reflect the rights of  beneficial
                                       owners of Offered  Certificates  issued
                                       in   book-entry   form    ("Certificate
                                       Owners")   as   they   may   indirectly
                                       exercise  such rights  through DTC, and
                                       participating  members thereof,  except
                                       as  otherwise   specified  herein.  See
                                       "Risk       Factors--        Book-Entry
                                       Registration"  and  "Description of the
                                       Certificates--   Registration   of  the
                                       Offered  Certificates" herein and "Risk
                                       Factors--Book-Entry   Registration"  in
                                       the Prospectus.

                                       The Offered  Certificates will evidence
                                       undivided  interests  in  the  Contract
                                       Pool and certain other property held in
                                       trust   for   the    benefit   of   the
                                       Certificateholders  (collectively,  the
                                       "Trust Fund"). The undivided percentage
                                       interest (the "Percentage Interest") of
                                       a Class A or  Class B-  Certificate  in
                                       distributions  on the related  Class of
                                       Certificates  will equal the percentage
                                       obtained from dividing the denomination
                                       of  such  Certificate  by  the  Initial
                                       Certificate  Principal  Balance of such
                                       Class  of  Certificates.   The  Offered
                                       Certificates    will   not    represent
                                       interests  in  or  obligations  of  the
                                       Depositor, the Trustee,  [IndyMac], the
                                       Servicer  or  any of  their  respective
                                       affiliates.    Neither    the   Offered
                                       Certificates    nor   the    underlying
                                       Contracts will be insured or guaranteed
                                       by   any    governmental    agency   or
                                       instrumentality or by any other party.

    Cut-off Date...............        ________, 19  .

    Due Period.................         With  respect  to  each   Distribution
                                        Date, the calendar month preceding the
                                        month in which the  Distribution  Date
                                        occurs.

    Prepayment Period..........         With  respect  to  each   Distribution
                                        Date, the calendar month preceding the
                                        month in which the  Distribution  Date
                                        occurs.

    Closing Date...............        ________, 19  .

    Interest Accrual Period....         With  respect  to  each   Distribution
                                        Date, the calendar month preceding the
                                        month in which the  Distribution  Date
                                        occurs.  Interest on the  Certificates
                                        will be  computed  on the  basis  of a
                                        [360]-day  year  consisting  of twelve
                                        [30]-day months.

                                       Distribution Dates Distributions on the
                                       Certificates will be made on the day of
                                       each  month  (or,  if such day is not a
                                       Business   Day,   on  the   immediately
                                       succeeding  Business  Day),  commencing
                                       ________,  19  (each,  a  "Distribution
                                       Date").  A  "Business  Day" will be any
                                       day other than (i) a Saturday or Sunday
                                       or  (ii) a day on  which  banks  in the
                                       States  of New York or  California  are
                                       authorized   or  obligated  by  law  or
                                       executive order to be closed.

                                       Distributions   Distributions   to  the
                                       holders of  Certificates  of a Class on
                                       each  Distribution Date will be made in
                                       an  amount  equal to  their  respective
                                       Percentage  Interests multiplied by the
                                       aggregate  amount  distributed  on such
                                       Class   of    Certificates    on   such
                                       Distribution   Date.  So  long  as  the
                                       Offered  Certificates are registered in
                                       the name of Cede & Co.,  as  nominee of
                                       DTC, distributions on each Distribution
                                       Date  will be made  to the  holders  of
                                       record   of   the    related    Offered
                                       Certificates (the "Certificateholders")
                                       as of  the  close  of  business  on the
                                       Business Day immediately preceding such
                                       Distribution   Date  (each,  a  "Record
                                       Date"),    except    that   the   final
                                       distribution    in   respect   of   the
                                       Certificates  will  only be  made  upon
                                       presentation   and   surrender  of  the
                                       Certificates  at the  office  or agency
                                       appointed   by  the  Trustee  for  that
                                       purpose  in New York,  New  York.  With
                                       respect  to the Class A-R  Certificates
                                       and,  if  Definitive  Certificates  are
                                       issued,   with  respect  to  the  other
                                       Offered  Certificates,  the Record Date
                                       shall be the close of  business  on the
                                       last   Business   Day  of   the   month
                                       immediately   preceding  the  month  in
                                       which such Distribution Date occurs. As
                                       more  fully   described   herein  under
                                       "Description           of           the
                                       Certificates--Distributions--  Priority
                                       of  Distributions,"   distributions  to
                                       Certificateholders  generally  will  be
                                       applied   first  to  the   payment   of
                                       interest   and   interest   shortfalls,
                                       second to the payment of any  principal
                                       previously due but not  distributed and
                                       third, if any principal is then due, to
                                       the payment of principal of the related
                                       Class of Certificates.  With respect to
                                       each Distribution Date, interest on the
                                       Certificates  will  accrue  during  the
                                       related  Interest  Accrual Period.  The
                                       Available   Distribution   Amount  with
                                       respect to each  Distribution Date will
                                       be calculated as described herein under
                                       "Description of the Certificates--
                                       Distributions--Determination
                                       of Available  Distribution  Amount." On
                                       each  Distribution  Date, the Available
                                       Distribution Amount will be distributed
                                       in the  amounts  and in  the  order  of
                                       priority   set   forth   herein   under
                                       "Description           of           the
                                       Certificates--Distributions--Priority
                                       of Distributions."

Effect of Priority Sequence of
  Principal Distributions....           The principal amounts described herein
                                        under      "Description     of     the
                                        Certificates--Distributions--Priority
                                        of  Distributions"  generally  will be
                                        distributed,  to  the  extent  of  the
                                        Available  Distribution  Amount  after
                                        payment  of  interest   and   interest
                                        shortfalls on the Certificates,  first
                                        to    the     Senior     Certificates,
                                        sequentially  beginning with the Class
                                        A-R Certificates and then in numerical
                                        Class order, and then to each Class of
                                        Subordinate  Certificates  in order of
                                        seniority.  This should, unless offset
                                        by other cash flow insufficiencies due
                                        to   delinquencies   and   liquidation
                                        losses,    have    the    effect    of
                                        accelerating  the  amortization of the
                                        Senior    Certificates    sequentially
                                        beginning    with   the    Class   A-R
                                        Certificates  and  then  in  numerical
                                        Class   order   and    delaying    the
                                        amortization    of   the   Subordinate
                                        Certificates,  from  what it  would be
                                        without such  prioritization,  thereby
                                        increasing the respective  interest in
                                        the  Trust  Fund   evidenced   by  the
                                        Subordinate  Certificates.  Increasing
                                        the respective interest of one or more
                                        Classes  of  Subordinate  Certificates
                                        relative   to  that   of  the   Senior
                                        Certificates  is intended to preserve,
                                        as provided  herein,  the availability
                                        on  each   Distribution  Date  of  the
                                        subordination  provided by the related
                                        Subordinate     Certificates.      The
                                        aggregate  amount of principal paid on
                                        any  Class  of  Certificates  will not
                                        exceed   its    Initial    Certificate
                                        Principal Balance. See "Description of
                                        the Certificates" herein.

Prepayment Considerations
  and Risks..................           The  Contracts  may be  prepaid at any
                                        time without penalty and, accordingly,
                                        the rate of principal payments thereon
                                        is  likely  to vary from time to time.
                                        The Offered  Certificates  may be sold
                                        at  a  discount  to  their   principal
                                        amounts.  A  slower  than  anticipated
                                        rate  of  principal  payments  on  the
                                        Contracts  is  likely  to  result in a
                                        lower  than  anticipated  yield on the
                                        Offered   Certificates   if  they  are
                                        purchased  at a  discount.  See  "Risk
                                        Factors--Prepayment    Considerations"
                                        and     "Yield     and      Prepayment
                                        Considerations"   herein   and  "Yield
                                        Considerations"    and    "Yield   and
                                        Prepayment   Considerations"   in  the
                                        Prospectus.

Subordination of the Subordinate
  Certificates ..............           The   rights   of   the    Subordinate
                                        Certificateholders      to     receive
                                        distributions of amounts  collected on
                                        or in respect of the Contracts will be
                                        subordinated  to  such  rights  of the
                                        Senior   Certificateholders   to   the
                                        extent described herein.  Interest and
                                        interest shortfalls on the Subordinate
                                        Certificates  will not be subordinated
                                        to  principal  payments  on the Senior
                                        Certificates.       The      foregoing
                                        subordination  is  intended to enhance
                                        the   likelihood  of  receipt  by  the
                                        holders   of  each   Class  of  Senior
                                        Certificates      and      Subordinate
                                        Certificates,  as  applicable,  of the
                                        full amount of their monthly  payments
                                        of interest and the  ultimate  receipt
                                        by such holders of principal  equal to
                                        the   related   Initial    Certificate
                                        Principal Balances.

Overcollateralization........           Excess  interest  collections  will be
                                        applied,  to the extent available,  to
                                        make accelerated payments of principal
                                        to the Certificates.  The "Accelerated
                                        Principal Distribution Amount" for any
                                        Distribution Date will be the positive
                                        difference, if any, between the Target
                                        Overcollateralization  Amount  and the
                                        Current  Overcollateralization Amount.
                                        The  "Overcollateralization  Reduction
                                        Amount" for any Distribution Date will
                                        be the  positive  difference,  if any,
                                        between           the          Current
                                        Overcollateralization  Amount  and the
                                        Target  Overcollateralization  Amount.
                                        The   "Current   Overcollateralization
                                        Amount"    will    mean,    for    any
                                        Distribution    Date,   the   positive
                                        difference,  if any,  between the Pool
                                        Balance and the sum of the Certificate
                                        Principal      Balances     of     all
                                        then-outstanding       Classes      of
                                        Certificates.        The       "Target
                                        Overcollateralization   Amount"   will
                                        mean,  (i) for any  Distribution  Date
                                        prior to the Cross-over Date, ____% of
                                        the Cut-off Date Principal Balance and
                                        (ii) for any other  Distribution Date,
                                        the lesser of (a) ____% of the Cut-off
                                        Date  Principal  Balance and (b) ____%
                                        of the then-outstanding  Pool Balance;
                                        provided, however, that so long as any
                                        Class of  Certificates is outstanding,
                                        the    Target    Overcollateralization
                                        Amount  will not be less than ____% of
                                        the Cut-off Date Principal Balance.

Losses on Liquidated
  Contracts..................           As   described    herein,    on   each
                                        Distribution    Date   the   aggregate
                                        distribution   of   principal  to  the
                                        holders of Certificates is intended to
                                        include the Contract Principal Balance
                                        of  each   Contract   that   became  a
                                        Liquidated Contract during the related
                                        Prepayment   Period.  If  the  amounts
                                        received by the Servicer in connection
                                        with the  liquidation  of a Liquidated
                                        Contract,  whether through foreclosure
                                        thereon or repossession  and resale of
                                        the  related   manufactured   home  or
                                        otherwise     (including     insurance
                                        proceeds  collected in connection with
                                        such    liquidation)     ("Liquidation
                                        Proceeds"),    net   of    reasonable,
                                        out-of-pocket   costs   and   expenses
                                        (exclusive of the Servicer's  overhead
                                        costs)  incurred  by the  Servicer  in
                                        connection  with  liquidation  of  any
                                        Contract or disposition of any related
                                        REO property ("Liquidation Expenses"),
                                        from such Liquidated Contract are less
                                        than the Contract Principal Balance of
                                        such Liquidated Contract,  and accrued
                                        and unpaid interest  thereon,  then to
                                        the  extent  such  deficiency  is  not
                                        covered   by   any   excess   interest
                                        collections on nondefaulted Contracts,
                                        the  deficiency  may,  in  effect,  be
                                        absorbed  first by a reduction  in the
                                        Current  Overcollateralization Amount,
                                        then     by     the      Class      B-
                                        Certificateholders,  then by the Class
                                        B- Certificateholders  and then by the
                                        Class __ Certificateholders  because a
                                        portion     of    future     Available
                                        Distribution  Amounts funded by future
                                        principal collections on or in respect
                                        of the Contracts,  up to the aggregate
                                        amount  of  such  deficiencies,   that
                                        would      otherwise     have     been
                                        distributable     to    the    related
                                        Subordinate   Certificateholders   may
                                        instead   be   paid   to  the   Senior
                                        Certificateholders.  If the protection
                                        afforded  to the holders of a Class of
                                        Subordinate    Certificates   by   the
                                        subordination  of  one or  more  other
                                        Classes of  Subordinate  Certificates,
                                        is  exhausted,  the  holders  of  such
                                        Class of Subordinate Certificates will
                                        incur a loss on their  investment.  If
                                        the protection afforded to the holders
                                        of a Class of Senior  Certificates  by
                                        the  subordination  of the Subordinate
                                        Certificates is exhausted, the holders
                                        of the Senior  Certificates will incur
                                        a  loss  on  their   investment.   The
                                        "Contract   Principal  Balance"  of  a
                                        Contract    will   be   its   [actual]
                                        principal    balance,    computed   as
                                        described   herein  under   "[IndyMac,
                                        Inc.--Manufactured  Housing Division--
                                        Servicing]"   on  the   basis  of  the
                                        [actuarial    method]   [or]   [simple
                                        interest  method]  [, as the  case may
                                        be].   In   general,   a   "Liquidated
                                        Contract" will be a defaulted Contract
                                        as  to  which  all  amounts  that  the
                                        Servicer  expects to  recover  through
                                        the date of sale or other  disposition
                                        of the Manufactured  Home and any real
                                        property  securing  such Contract have
                                        been   received.   If  the   Available
                                        Distribution     Amount     for    any
                                        Distribution Date is not sufficient to
                                        distribute an amount equal to the full
                                        Formula Principal  Distribution Amount
                                        for  such  Distribution  Date  to  the
                                        Certificateholders,   in  addition  to
                                        interest   and   interest   shortfalls
                                        distributable          to          the
                                        Certificateholders,    the   aggregate
                                        Certificate  Principal Balance will be
                                        greater than the Pool Balance. In such
                                        event,  the amount of such  deficiency
                                        (the  "Liquidation  Loss Amount") will
                                        be  allocated  first to the  Class B-2
                                        Certificates     (the    "Class    B-2
                                        Liquidation  Loss  Amount")  to reduce
                                        the  Class  B-2  Adjusted  Certificate
                                        Principal Balance. After the Class B-2
                                        Adjusted Certificate Principal Balance
                                        has   been   reduced   to   zero,   no
                                        additional   Liquidation  Loss  Amount
                                        will be  allocated  to the  Class  B-2
                                        Certificates     and    any    further
                                        Liquidation   Loss   Amounts  will  be
                                        allocated  to  reduce  the  Class  B-1
                                        Adjusted Certificate Principal Balance
                                        (the  "Class  B-1   Liquidation   Loss
                                        Amount"). After the Class B-1 Adjusted
                                        Certificate Principal Balance has been
                                        reduced   to   zero,    any    further
                                        Liquidation   Loss   Amount   will  be
                                        allocated to reduce the Class Adjusted
                                        Certificate   Principal  Balance  (the
                                        "Class  Liquidation Loss Amount").  In
                                        the  event  the  Adjusted  Certificate
                                        Principal   Balance   of  a  Class  of
                                        Subordinate  Certificates  were  to be
                                        reduced by a Liquidation  Loss Amount,
                                        interest  accruing  on such Class will
                                        be calculated on such reduced Adjusted
                                        Certificate Principal Balance. On each
                                        Distribution Date, holders of Class B-
                                        Certificates   will  be   entitled  to
                                        receive     from     the     Available
                                        Distribution     Amount    for    such
                                        Distribution    Date,    one   month's
                                        interest at the  related  Pass-Through
                                        Rate  on  the   Adjusted   Certificate
                                        Principal   Balance  of  such   Class.
                                        Additionally,  such  holders  will  be
                                        entitled  to  receive,  prior  to  any
                                        distribution   of   principal  on  the
                                        related Class of Certificates and each
                                        subordinate Class of Certificates, one
                                        month's   interest   at  the   related
                                        Pass-Through  Rate on the  Liquidation
                                        Loss  Amount  for such Class as of the
                                        immediately   preceding   Distribution
                                        Date  (each,   a   "Liquidation   Loss
                                        Interest   Amount").   The   "Adjusted
                                        Certificate  Principal Balance" of any
                                        Class of Subordinate  Certificates  on
                                        any  Distribution  Date  will  be  its
                                        Certificate  Principal  Balance (after
                                        giving  effect  to  the  distributions
                                        made  on  the  immediately   preceding
                                        Distribution     Date)     less    any
                                        Liquidation Loss Amounts  allocated to
                                        such    Class   on   such    preceding
                                        Distribution Date. See "Description of
                                        the Certificates--Subordination of the
                                        Subordinate Certificates" "--Losses on
                                        Liquidated  Contracts"  and "Yield and
                                        Prepayment Considerations" herein.

Servicer.....................           [IndyMac]  will act as the Servicer of
                                        the  Contracts  and will be the Master
                                        Servicer    for    purposes   of   the
                                        Prospectus. See "[IndyMac,  Inc.]" and
                                        "Description           of          the
                                        Certificates--Certain   Other  Matters
                                        Regarding the Servicer" herein.

Advances.....................           For  each   Distribution   Date,   the
                                        Servicer  will  be  obligated  to make
                                        Advances in respect of the related Due
                                        Period  to the  extent  of  delinquent
                                        [principal  and interest  payments] in
                                        respect   of   the   Contracts.   [The
                                        Servicer  will not  make any  Advances
                                        with respect to  delinquent  principal
                                        payments   on  the   Contracts.]   The
                                        Servicer  will be  required to make an
                                        Advance  only  to the  extent  that it
                                        determines   such   Advance   will  be
                                        recoverable  from future  payments and
                                        collections  on or in  respect  of the
                                        related  Contracts.  Assuming  that in
                                        the   judgment  of  the  Servicer  all
                                        delinquent  payments on the  Contracts
                                        were  recoverable,  the  amount of the
                                        Advance  paid out of the  funds of the
                                        Servicer will be calculated such that,
                                        if  it  is  made,  it  will  permit  a
                                        distribution    to   the    Class   __
                                        Certificateholders   undiminished   by
                                        such    delinquent     payments    [of
                                        interest].  See  "Description  of  the
                                        Certificates--Advances" herein.

Final Distribution Date......           To  the  extent  not  previously  paid
                                        prior to such dates,  the  outstanding
                                        principal  amount  of  each  Class  of
                                        Offered  Certificates  will be payable
                                        on the ________ 20__ Distribution Date
                                        (the  "Final  Scheduled   Distribution
                                        Date").     The    Final     Scheduled
                                        Distribution  Date has been determined
                                        by adding seven months to the month in
                                        which   the   maturity   date  of  the
                                        Contract   with  the   latest   stated
                                        maturity  as  of  the   Cut-off   Date
                                        occurs.    Because    the    rate   of
                                        distributions   in  reduction  of  the
                                        Certificate  Principal Balances of the
                                        Offered  Certificates  will  depend on
                                        the  rate  of   amortization   of  the
                                        Contracts (including  amortization due
                                        to  prepayments  and  defaults),   the
                                        actual final distribution on any Class
                                        of Offered  Certificates  could  occur
                                        significantly  earlier  than the Final
                                        Scheduled Distribution Date. See "Risk
                                        Factors--Prepayment    Considerations"
                                        and     "Yield     and      Prepayment
                                        Considerations" herein.

Termination..................           The  Depositor  and the Servicer  will
                                        each have the option to purchase  from
                                        the   Trust   all    Contracts    then
                                        outstanding  and all other property in
                                        the  Trust  Fund  on any  Distribution
                                        Date   on   or   after    the    first
                                        Distribution Date as of which the Pool
                                        Balance   is  less  than  10%  of  the
                                        Cut-off Date  Principal  Balance.  See
                                        "Description           of          the
                                        Certificates--Termination" herein.

                                        If  neither  the   Depositor  nor  the
                                        Servicer    exercises   its   optional
                                        termination right within 90 days after
                                        such right can first be exercised, the
                                        Trustee  shall  solicit  bids  for the
                                        purchase   of   all   Contracts   then
                                        outstanding  and all other property in
                                        the  Trust  Fund.  In the  event  that
                                        satisfactory   bids  are  received  as
                                        described herein under "Description of
                                        the   Certificates--Termination,"  the
                                        sale proceeds will be  distributed  to
                                        Certificateholders.   If  satisfactory
                                        bids  are not  received,  the  Trustee
                                        shall  decline to sell such  Contracts
                                        and other  property of the Trust Fund,
                                        and shall not be under any  obligation
                                        to  solicit   any   further   bids  or
                                        otherwise  negotiate  any further sale
                                        of the Contracts.  See "Description of
                                        the Certificates--Termination" herein.

The Contracts................           The assets of the Trust will primarily
                                        consist  of  a  pool  (the   "Contract
                                        Pool")  of [fixed  rate]  manufactured
                                        housing  installment  sales  contracts
                                        and   installment    loan   agreements
                                        (collectively,     the    "Contracts")
                                        secured  by  security   interests   in
                                        manufactured  homes (the "Manufactured
                                        Homes")  financed or  refinanced  with
                                        the  proceeds  of the  Contracts  and,
                                        with   respect   to   certain  of  the
                                        Contracts     (the      "Land-and-Home
                                        Contracts"),  secured  by liens on the
                                        underlying  real property on which the
                                        related    Manufactured    Homes   are
                                        located.   The   Contract   Pool  will
                                        consist   of   Contracts   having   an
                                        aggregate  Contract  Principal Balance
                                        as  of  the  Cut-off  Date  of $  (the
                                        "Cut-off Date Principal Balance"). The
                                        properties underlying the Contracts as
                                        of the  Cut-off  Date were  located in
                                        states.   [Substantially  all  of  the
                                        Contracts  bear  interest at an annual
                                        percentage rate (each, an "APR") which
                                        will be  equal to or  higher  than (i)
                                        the sum of the  Class A or  Class  A-R
                                        Pass-Through Rate, as the case may be,
                                        and  (ii)   the  rate  at  which   the
                                        Servicing Fee is calculated.]  Monthly
                                        payments of principal  and interest on
                                        the  Contracts  will be due on various
                                        days (each,  a "Due Date")  throughout
                                        each Due Period.  All of the Contracts
                                        are [Actuarial Contracts] [or] [Simple
                                        Interest Contracts]. As of the Cut-off
                                        Date, the APRs on the Contracts ranged
                                        from % to % with  a  weighted  average
                                        APR of %. The Contracts have remaining
                                        terms to  maturity  as of the  Cut-off
                                        Date of at  least  10  months  but not
                                        more  than  ___  months  and  original
                                        terms  to  maturity  of at  least  ___
                                        months  but not more than ___  months.
                                        As of the Cut-off Date,  the Contracts
                                        had a weighted average  remaining term
                                        to maturity of approximately months, a
                                        weighted    average    seasoning    of
                                        approximately  months  and a  weighted
                                        average original  loan-to-value  ratio
                                        of %. See "The  Contract  Pool" herein
                                        and     "Yield     and      Prepayment
                                        Considerations" in the Prospectus. The
                                        Agreement will require the Servicer to
                                        cause  to be  maintained  one or  more
                                        standard  hazard  insurance   policies
                                        with respect to each Manufactured Home
                                        (other  than a  Manufactured  Home  in
                                        repossession)  in an amount and manner
                                        described herein under "Description of
                                        the   Certificates--Hazard   Insurance
                                        Policies."    Generally,    no   other
                                        insurance  policies  will be  provided
                                        with   respect  to  any   Contract  or
                                        Manufactured Home.

Security Interests and Mortgages
  on the Manufactured Homes;
  Repurchase Obligations.....           In connection with the transfer of the
                                        Contracts  to the  Trustee,  [IndyMac]
                                        will assign the security  interests in
                                        the   Manufactured   Homes  and,  with
                                        respect  to  Land-and-Home  Contracts,
                                        the  liens  on  the  underlying   real
                                        property  on  which  the  Manufactured
                                        Homes are located to the Trustee.  The
                                        Servicer will be required to take such
                                        steps as are  necessary to perfect and
                                        maintain  perfection  of the  security
                                        interest in each  Manufactured Home in
                                        the name of [IndyMac] as lienholder or
                                        legal  titleholder,  but  so  long  as
                                        [IndyMac or an  affiliate  thereof] is
                                        the Servicer, the Servicer will not be
                                        required to cause notations to be made
                                        on any  document of title  relating to
                                        any  Manufactured  Home or to  execute
                                        any   instrument   relating   to   any
                                        Manufactured   Home   (other   than  a
                                        notation  or  a  transfer   instrument
                                        necessary  to  show  [IndyMac]  as the
                                        lienholder or legal titleholder). With
                                        respect    to    the     Land-and-Home
                                        Contracts,  assignments to the Trustee
                                        of the  mortgages  or  deeds  of trust
                                        securing the  Land-and-Home  Contracts
                                        (each, a "Mortgage")  will be recorded
                                        in the  appropriate  public office for
                                        real property records[,  except in the
                                        State  of  California  and  in  states
                                        where  the   Seller   has   reasonably
                                        determined  that such recording is not
                                        required  to  protect  the   Trustee's
                                        interest  against  the  claim  of  any
                                        subsequent transferee or any successor
                                        to or creditor of the Depositor or the
                                        Seller].

                                        As a  result  of  the  foregoing,  the
                                        security interests in the Manufactured
                                        Homes  in  certain  states  may not be
                                        effectively transferred to the Trustee
                                        or  perfected.   See  "Risk  Factors--
                                        Security  Interests  and Certain Other
                                        Aspects of the Contracts"  herein.  To
                                        the extent such  security  interest is
                                        perfected    and    is     effectively
                                        transferred   to  the   Trustee,   the
                                        Trustee  will have a prior  claim over
                                        subsequent     purchasers    of    the
                                        Manufactured    Homes,    holders   of
                                        subsequently     perfected    security
                                        interests  and creditors of either the
                                        Depositor or [IndyMac]. Under the laws
                                        of  most  states,  Manufactured  Homes
                                        constitute   personal  property,   and
                                        perfection of a security interest in a
                                        Manufactured    Home   is    obtained,
                                        depending  on  applicable  state  law,
                                        either by noting the security interest
                                        on the  certificate  of title  for the
                                        Manufactured   Home  or  by  filing  a
                                        financing  statement under the Uniform
                                        Commercial  Code.  If  a  Manufactured
                                        Home were  relocated to another  state
                                        without  reperfection  of the  related
                                        security  interest,  or if it  were to
                                        become  attached  to  its  site  and a
                                        determination   were   made  that  the
                                        security  interest was subject to real
                                        estate title and recording laws, or as
                                        a result of fraud or  negligence,  the
                                        Trustee could lose its prior perfected
                                        security interest in such Manufactured
                                        Home.   See  "Risk   Factors--Security
                                        Interests and Certain Other Aspects of
                                        the Contracts."

                                        Federal and state consumer  protection
                                        laws    impose    requirements    upon
                                        creditors    in    connection     with
                                        extensions  of credit and  collections
                                        on  installment  sales  contracts  and
                                        installment   loan   agreements,   and
                                        certain of these laws make an assignee
                                        of such a contract,  such as the Trust
                                        Fund,  liable to the  obligor  thereon
                                        for any violation by the lender.

Certain Federal Income Tax
  Consequences...............           An election  will be made to treat the
                                        Contract Pool and certain other assets
                                        of the  Trust as a REMIC  for  federal
                                        income  tax  purposes   (the  "Pooling
                                        REMIC"). An election also will be made
                                        to treat the  "regular  interests"  in
                                        the Pooling  REMIC and  certain  other
                                        assets of the Trust as  another  REMIC
                                        for federal  income tax purposes  (the
                                        "Issuing    REMIC").    The    Regular
                                        Certificates  will  be  designated  as
                                        "regular  interests"  in  the  Issuing
                                        REMIC and the  Class A-R  Certificates
                                        will    represent    the    beneficial
                                        ownership of the  "residual  interest"
                                        in each of the  Pooling  REMIC and the
                                        Issuing REMIC.

                                        Because   the   Offered   Certificates
                                        (other     than    the    Class    A-R
                                        Certificates) will be considered REMIC
                                        regular   interests,   they   will  be
                                        taxable  debt  obligations  under  the
                                        Internal  Revenue  Code  of  1986,  as
                                        amended  (the  "Code"),  and  interest
                                        paid or accrued on such  Certificates,
                                        including any original  issue discount
                                        will be taxable to the holders of such
                                        Certificates  in  accordance  with the
                                        accrual    method    of    accounting,
                                        regardless of such Certificateholders'
                                        usual methods of  accounting.  Each of
                                        the Class A  Certificates  (other than
                                        the Class A-R  Certificates),  will be
                                        issued with  original  issue  discount
                                        only if its  stated  principal  amount
                                        exceeds its issue price.  See "Certain
                                        Federal   Income   Tax   Consequences"
                                        herein   and   "Federal   Income   Tax
                                        Consequences" in the Prospectus.  [The
                                        Class __ and Class  B-__  Certificates
                                        will not be  treated  by the  Trust as
                                        "variable  rate debt  instruments"  as
                                        defined   in   Treasury    Regulations
                                        promulgated   under   the  Code   and,
                                        therefore,  will be  treated as issued
                                        with   original   issue   discount  as
                                        described in "Certain  Federal  Income
                                        Tax Consequences"  herein and "Federal
                                        Income   Tax   Consequences"   in  the
                                        Prospectus.]     For    purposes    of
                                        determining the amount and the rate of
                                        accrual of original issue discount and
                                        market discount, the Depositor intends
                                        to   assume   that   there   will   be
                                        prepayments on the Contracts at a rate
                                        equal to ___% of the Prepayment Model.
                                        No   representation   is  made  as  to
                                        whether the  Contracts  will prepay at
                                        that  rate  or  any  other  rate.  See
                                        "Certain     Federal     Income    Tax
                                        Consequences"   herein  and   "Federal
                                        Income   Tax   Consequences"   in  the
                                        Prospectus.

                                        For federal  income tax purposes,  the
                                        Offered  Certificates  (other than the
                                        Class A-R Certificates) generally will
                                        be treated as "regular  interests in a
                                        REMIC" for domestic  building and loan
                                        associations, and "real estate assets"
                                        for  real  estate   investment  trusts
                                        ("REITs"),  subject to the limitations
                                        described in "Certain  Federal  Income
                                        Tax Consequences"  herein and "Federal
                                        Income   Tax   Consequences"   in  the
                                        Prospectus. Similarly, interest on the
                                        Offered     Certificates    will    be
                                        considered  "interest  on  obligations
                                        secured by mortgages on real property"
                                        for REITs,  subject to the limitations
                                        described   in  "Federal   Income  Tax
                                        Consequences"  in the Prospectus.  The
                                        holders of the Class A-R Certificates,
                                        as holders of the residual interest in
                                        the REMICs, will be subject to special
                                        federal  income  tax  rules  that  may
                                        significantly   reduce  the  after-tax
                                        yield of such  Certificates.  Further,
                                        significant  restrictions apply to the
                                        transfer     of    the    Class    A-R
                                        Certificates.   See  "Certain  Federal
                                        Income  Tax  Consequences"  herein and
                                        "Federal Income Tax  Consequences"  in
                                        the Prospectus.

ERISA Considerations.........           A  fiduciary  of an  employee  benefit
                                        plan    subject   to   the    Employee
                                        Retirement   Income  Security  Act  of
                                        1974, as amended ("ERISA"), or Section
                                        4975  of  the  Code  should  carefully
                                        review with its legal advisors whether
                                        the  purchase  or  holding  of Class A
                                        Certificates  could  give  rise  to  a
                                        transaction    prohibited    or    not
                                        otherwise  permissible  under ERISA or
                                        the Code.  See "ERISA  Considerations"
                                        herein and in the Prospectus.

                                        An employee benefit plan or other plan
                                        subject to ERISA  and/or  Section 4975
                                        of the Code,  or an entity  purchasing
                                        Class A-R or Class B-1 Certificates on
                                        behalf of any such employee benefit or
                                        other plan,  will not be  permitted to
                                        purchase  or  hold  such  Certificates
                                        unless   the    opinion   of   counsel
                                        described under "ERISA Considerations"
                                        is  delivered  to  the  Trustee.   See
                                        "ERISA  Considerations"  herein and in
                                        the Prospectus.

Legal Investment
  Considerations.............           The  Offered  Certificates  will [not]
                                        constitute      "mortgage      related
                                        securities"    under   the   Secondary
                                        Mortgage  Market  Enhancement  Act  of
                                        1984 ("SMMEA").  No  representation is
                                        made    as    to    the    appropriate
                                        characterization    of   the   Offered
                                        Certificates  under any laws  relating
                                        to   investment    restrictions    and
                                        investors  should  consult their legal
                                        advisors.  See "Risk  Factors--Limited
                                        Liquidity;  Lack of SMMEA Eligibility"
                                        and "Legal Investment  Considerations"
                                        herein and "Legal  Investment"  in the
                                        Prospectus.

Ratings......................           It is a condition  to the  issuance of
                                        the  Certificates  that  they be rated
                                        "___" by _____ and "___" by  _________
                                        (each a "Rating Agency").  In general,
                                        ratings address credit risk and do not
                                        address the likelihood of prepayments.
                                        See   "Ratings"   herein   and   "Risk
                                        Factors--Rating  of the  Certificates"
                                        in the Prospectus.



                                 RISK FACTORS

Prospective  investors in the Offered Certificates should consider among other
things,  the  following  risk factors in  connection  with the purchase of the
Offered Certificates.

   
 LIMITATIONS OF CREDIT ENHANCEMENT
    

         An investment in the Offered  Certificates  may be affected by, among
other  things,  a downturn  in regional or local  economic  conditions.  These
regional or local economic conditions are often volatile and historically have
affected  the   delinquency,   loan  loss  and   repossession   experience  of
manufactured  housing contracts.  The geographic  location of the Manufactured
Homes is set forth under "The Contract Pool" herein.  Moreover,  regardless of
its location,  manufactured housing generally  depreciates in value over time.
Consequently,  the market value of the  Manufactured  Homes could be or become
lower than the Contract Principal Balance of the related  Contracts.  See "The
Contract Pool" herein and "The Trust  Fund--The  Contracts" in the Prospectus.
High  delinquencies  and  liquidation  losses on the  Contracts  will have the
effect of  reducing,  and  could  eliminate,  the  protection  against  losses
afforded by, with respect to (i) the Senior Certificates, the subordination of
the  Subordinate  Certificates  and (ii)  the  Subordinate  Certificates,  the
subordination  of  the  Class  X  Certificates.  If  any  such  protection  is
eliminated, and the amount of overcollateralization,  if any, has been reduced
to zero,  the related  Certificateholders  will bear the risk of losses on the
Contracts and must rely on the value of the Manufactured Homes for recovery of
the outstanding  principal of and unpaid interest on any defaulted  Contracts.
See  "Description  of  the   Certificates--Subordination  of  the  Subordinate
Certificates" and "--Losses on Liquidated Contracts" herein.

   
 LIMITED HISTORICAL DELINQUENCY, LOSS AND PREPAYMENT INFORMATION
    

         [IndyMac began acquiring and servicing manufactured housing contracts
and  installment  loan  agreements in February 1996 and, from such date to the
present, has substantially  increased the volume of such contracts that it has
acquired  and/or  serviced.  Consequently,   IndyMac  has  limited  historical
experience with respect to the performance, including the delinquency and loss
experience  and the  rate of  prepayments  of  these  contracts.  Accordingly,
neither the delinquency  experience and loan loss and  liquidation  experience
set forth  under  "IndyMac,  Inc.--Delinquency  and Loss  Experience"  nor the
prepayment scenarios set forth under "Yield and Prepayment Considerations" may
be indicative  of the  performance  of the Contracts  included in the Contract
Pool.  Prospective  investors  should take these  factors  into  account  when
reviewing  the  information  set forth  herein  and  making  their  investment
decision.]

   
         [CERTAIN STATISTICAL  INFORMATION  RELATING TO THE DELINQUENCY,  LOAN
LOSS AND  REPOSSESSION  EXPERIENCE  OF THE PORTFOLIO OF  MANUFACTURED  HOUSING
CONTRACTS   SERVICED  BY  [INDYMAC]  IS  SET  FORTH  HEREIN  UNDER  "[INDYMAC,
INC.--DELINQUENCY AND LOSS EXPERIENCE]." SUCH STATISTICAL  INFORMATION RELATES
ONLY TO  MANUFACTURED  HOUSING  CONTRACTS  SERVICED  BY  [INDYMAC]  DURING THE
PERIODS INDICATED AND IS INCLUDED HEREIN ONLY FOR ILLUSTRATIVE PURPOSES. THERE
IS NO ASSURANCE  THAT THE CONTRACTS WILL HAVE  CHARACTERISTICS  SIMILAR TO THE
MANUFACTURED HOUSING CONTRACTS TO WHICH SUCH STATISTICAL  INFORMATION RELATES.
IN  ADDITION,  THE LOSSES  EXPERIENCED  UPON  RECOVERY OF  PRINCIPAL  UPON THE
LIQUIDATION OF MANUFACTURED  HOUSING CONTRACTS  HISTORICALLY HAVE BEEN SHARPLY
AFFECTED BY DOWNTURNS IN REGIONAL OR LOCAL ECONOMIC CONDITIONS. THESE REGIONAL
OR LOCAL ECONOMIC CONDITIONS ARE OFTEN VOLATILE, AND NO PREDICTION CAN BE MADE
REGARDING FUTURE ECONOMIC LOSS UPON LIQUIDATION. IN LIGHT OF THE FOREGOING, NO
ASSURANCE CAN BE GIVEN THAT THE LOSSES  EXPERIENCED  UPON THE  LIQUIDATION  OF
DEFAULTED CONTRACTS WILL BE SIMILAR TO ANY STATISTICAL  INFORMATION  CONTAINED
HEREIN  REGARDING  [INDYMAC].  SEE  "THE  TRUST  FUND--THE  CONTRACTS"  IN THE
PROSPECTUS.]

PREPAYMENT CONSIDERATIONS AND RISKS 
    

         The  prepayment  experience  on the  Contracts may affect the average
life of the Offered Certificates.  Prepayments on the Contracts (which include
both  voluntary  prepayments  and  liquidations   following  default)  may  be
influenced  by a variety of economic,  geographic,  social and other  factors,
including repossessions, aging, seasonality, market interest rates, changes in
housing  needs,  job transfers  and  unemployment.  See "Yield and  Prepayment
Considerations"  herein  and  "Yield  and  Prepayment  Considerations"  in the
Prospectus.

YIELD ON THE OFFERED CERTIFICATES

   
         YIELD AFFECTED BY DELAY IN INTEREST  DISTRIBUTIONS.  Because interest
will not be distributed on the Offered Certificates until the 25th day (or, if
such day is not a Business Day, then on the next  succeeding  Business Day) of
the month  following  the Interest  Accrual  Period during which such interest
accrues on the Certificates, the effective yield to the holders of the Offered
Certificates  will be  lower  than  the  yield  otherwise  produced  by  their
respective Pass-Through Rates and purchase prices.

         YIELD  AFFECTED  BY RATE AND  TIMING  OF  PRINCIPAL  PAYMENTS  ON THE
CONTRACTS. The yield to maturity of, and the aggregate amount of distributions
on,  each Class of the  Offered  Certificates  will be related to the rate and
timing of principal payments on the Contracts.  The rate of principal payments
on the  Contracts  will  be  affected  by the  amortization  schedules  of the
Contracts and by the rate of principal prepayments thereon (including for this
purpose payments resulting from refinancings and liquidations of the Contracts
due to defaults  and  repurchases  of Contracts  by  [IndyMac]  under  certain
circumstances). No assurance can be given as to the rate of principal payments
or prepayments on the Contracts.


LIMITED  OBLIGATIONS-NO RECOURSE TO SELLER, THE DEPOSITOR, THE SERVICER,
THE TRUSTEE OR THE UNDERWRITER
    

         The  Offered  Certificates  will  not  represent  an  interest  in or
obligation  of the  SELLER,  THE  Depositor,  the  Trustee,  the  Underwriter,
[IndyMac],  THE SERVICER or any of their  respective  affiliates.  Neither the
Contracts  nor the Offered  Certificates  will be insured or guaranteed by any
governmental  agency  or  instrumentality,  THE  SELLER,  the  Depositor,  THE
TRUSTEE, the Underwriter,  [IndyMac],  the Servicer or any of their respective
affiliates  and the Offered  Certificates  will be payable  only from  amounts
payable  on or in  respect  of  the  assets  in  the  Trust  Fund.  See  "Risk
Factors--Limited  Source of Payments -- No Recourse to Sellers,  Depositor  or
Master Servicer" in the Prospectus.

         The  Depositor  will not be  obligated  in any way in  respect of the
Certificates.  The  obligations  of [IndyMac] in its capacity as Servicer with
respect  to the  Certificates  will be limited  to its  contractual  servicing
obligations.   [IndyMac]  will,  however,  make  certain  representations  and
warranties in its capacity as Seller  relating to the Contracts.  In the event
of an uncured breach of any such  representation  or warranty that  materially
and  adversely  affects  the  Certificateholders'   interest  in  a  Contract,
[IndyMac],  as Seller,  may,  under  certain  circumstances,  be  obligated to
repurchase such Contract. See "Description of the Certificates-- Conveyance of
Contracts" herein.

   
Limited  LIQUIDITY-LACK of SMMEA Eligibility
    

         The  Underwriter  intends to make a  secondary  market in the Offered
Certificates,  but will have no obligation to do so. There can be no assurance
that a secondary market for any Class of Offered Certificates will develop, or
if one does develop,  that it will continue or provide sufficient liquidity of
investment or that it will remain for the term of the related Class of Offered
Certificates.  [The Offered Certificates will not constitute "mortgage related
securities" for purposes of SMMEA.  Accordingly,  many institutions with legal
authority  to  invest  in SMMEA  securities  will not be able to invest in the
Offered   Certificates,   thereby   limiting   the  market  for  the   Offered
Certificates.  In light of the foregoing,  investors  should consult their own
counsel as to whether  they have the legal  authority  to invest in  non-SMMEA
securities  such  as  the  Offered   Certificates.]   See  "Legal   Investment
Considerations"   herein  and  "Risk   Factors--Limited   Liquidity"   in  the
Prospectus.

   
SECURITY  INTEREST IN UNDERLYING ASSETS MAY NOT BE EFFECTIVE

         Each  Contract   will  be  secured  by  a  security   interest  in  a
Manufactured Home (and, in the case of a Land-and-Home Contract, by a Mortgage
on the underlying  real property on which the  Manufactured  Home is located).
Perfection of security  interests in  Manufactured  Homes and  enforcement  of
rights to realize upon the value of the  Manufactured  Homes as collateral for
the Contracts are subject to a number of federal and state laws, including the
Uniform  Commercial  Code (the  "UCC") as adopted  in each state and,  in most
states,  certificate  of title  statutes,  but generally not state real estate
laws. The steps  necessary to perfect the security  interest in a Manufactured
Home will vary from state to state.  Because of the expense and administrative
inconvenience  involved,  [IndyMac] will not amend any certificate of title to
change the lienholder  specified therein from [IndyMac] to the Trustee or file
any UCC-3  assignments  and will not deliver any  certificate  of title to the
Trustee or note  thereon the  Trustee's  interest,  although  UCC-1  financing
statements  will be filed to reflect the sale of the Contracts  from [IndyMac]
to the Depositor and from the  Depositor to the Trust.  Consequently,  in some
states,  in the absence of such an amendment to the certificate of title,  the
assignment to the Trustee of the security  interest in the  Manufactured  Home
may not be effective or such  security  interest may not be perfected  and, in
the absence of such notation or delivery to the Trustee, the assignment of the
security  interest  in the  Manufactured  Home  may not be  effective  against
creditors  of  [IndyMac]  or a trustee  in  bankruptcy  of  [IndyMac]  or such
affiliate.  Land-and-Home  Contracts will also be secured by a Mortgage on the
underlying real property on which a Manufactured  Home is placed.  Assignments
to the Trustee of such  Mortgages will be recorded in the  appropriate  public
office for real property  records[,  except in the State of California  and in
states where the Seller has reasonably  determined  that such recording is not
required to protect the Trustee's interest against the claim of any subsequent
transferee  or any  successor to or creditor of the  Depositor or the Seller].
See "Certain Legal Aspects of the Contracts" herein AND "RISK FACTORS-SECURITY
INTEREST IN UNDERLYING ASSETS MAY NOT BE EFFECTIVE" IN THE PROSPECTUS.
    

CONSUMER PROTECTION LAWS AND OTHER LIMITATIONS ON LENDERS

         Numerous   federal  and  state   consumer   protection   laws  impose
requirements on lending under installment sales contracts and installment loan
agreements  such as the Contracts,  and the failure by the lender or seller of
goods to comply  with such  requirements  could  give rise to  liabilities  of
assignees  for  amounts  due under  such  agreements  and the right of set-off
against claims by such assignees.  These laws would apply to the Trust Fund as
assignee of the Contracts. Pursuant to the Agreement, [IndyMac] will represent
and warrant that each Contract  complies with all requirements of law and will
provide certain warranties  relating to the validity,  perfection and priority
of the security  interest in each  Manufactured  Home  securing a Contract.  A
breach of any such  representation  and warranty that materially and adversely
affects the  Certificateholders'  interest  in any  Contract  may,  subject to
certain    conditions    described   herein   under    "Description   of   the
Certificates--Conveyance  of Contracts,"  create an obligation by [IndyMac] to
repurchase  such  Contract  unless such  breach is cured  within 90 days after
notice  thereof.  If [IndyMac]  does not honor its  repurchase  obligation  in
respect of a Contract and such Contract were to become defaulted,  recovery of
amounts due on such Contract would be dependent on repossession  and resale of
the Manufactured Home securing such Contract.  Certain other factors,  such as
the bankruptcy of an obligor or the  application of equitable  principles by a
court, may limit the ability of the  Certificateholders to receive payments on
the  Contracts  or to  realize  upon the  Manufactured  Homes or may limit the
amount realized to less than the amount due. See "Certain Legal Aspects of the
Contracts"  herein  and  "Certain  Legal  Aspects  of  the  Contracts"  in the
Prospectus.

   
BANKRUPTCY OR INSOLVENCY  OF THE SELLER,  THE DEPOSITOR OR THE SERVICER  COULD
LEAD TO DELAY OR REDUCTION OF AMOUNTS PAYABLE TO CERTIFICATEHOLDERS

         [IndyMac]  and the  Depositor  intend that the  transfer of Contracts
from  [IndyMac]  to the  Depositor  and from the  Depositor  to the Trust Fund
constitutes  a  sale,  rather  than  a  pledge  of  the  Contracts  to  secure
indebtedness of [IndyMac] or the Depositor,  as the case may be.  However,  if
[IndyMac]  or the  Depositor  were  to  become  a  debtor  under  the  federal
bankruptcy  code,  it is possible  that a creditor or trustee in bankruptcy of
[IndyMac]   or   the   Depositor,   or   [IndyMac]   or   the   Depositor   as
debtor-in-possession, may argue that the sale of the Contracts by [IndyMac] or
the Depositor, as the case may be, was a pledge of the Contracts rather than a
sale. This position, if presented to or accepted by a court, could result in a
delay in or reduction of  distributions to the  Certificateholders.  SEE "RISK
FACTORS-BANKRUPTCY  OR INSOLVENCY  OF THE SELLER,  THE DEPOSITOR OR THE MASTER
SERVICER   COULD  LEAD  TO  DELAY  OR   REDUCTION   OF   AMOUNTS   PAYABLE  TO
CERTIFICATEHOLDERS" IN THE PROSPECTUS.


BOOK-ENTRY REGISTRATION MAY REDUCE LIQUIDITY OF THE CERTIFICATES
    
         Since  transactions  in the Book-Entry  Certificates  can be effected
only through  DTC,  participating  organizations,  indirect  participants  and
certain banks, the ability of a Certificate  Owner of Book-Entry  Certificates
to  pledge  a  Book-Entry  Certificate  to  persons  or  entities  that do not
participate  in the DTC system or  otherwise to take action in respect of such
Book-Entry  Certificate,  may be limited due to lack of a physical certificate
representing such Book-Entry Certificate.

         Certificate  Owners of Book-Entry  Certificates  may experience  some
delay in their  receipt of  distributions  of interest  and  principal  on the
Book-Entry  Certificates  since such  distributions  will be  forwarded by the
Trustee to DTC and DTC will credit such  distributions  to the accounts of its
Participants,  which  will  thereafter  credit  them to the  accounts  of such
Certificate   Owners   either   directly  or   indirectly   through   indirect
participants.  See  "Description  of  the  Certificates--Registration  of  the
Offered  Certificates" herein and "Risk  Factors--Book-Entry  Registration" in
the Prospectus.

                               THE CONTRACT POOL

         All of the  Contracts  will  have been  purchased  or  originated  by
[IndyMac or an affiliate thereof] in the ordinary course of its business. Each
Contract  will  be  a  manufactured  housing  installment  sales  contract  or
installment loan agreement (collectively,  "manufactured housing contracts" or
"contracts").  A  description  of the general  practice of  [IndyMac]  and its
affiliates with respect to the origination or purchase of manufactured housing
contracts   is  set  forth   under   "[IndyMac,   Inc.--Manufactured   Housing
Division--Underwriting Practices]" herein.

         The statistical  information  presented in this Prospectus Supplement
concerning  the Contract  Pool is based on the Contract Pool as of the Cut-off
Date.  Unless otherwise  noted, all percentages  relating to the Contracts are
measured by the Contract  Principal  Balance of the related  Contracts and the
Contract Pool as of the Cut-off Date.

         Under the  Agreement,  the  Manufactured  Homes will be  required  to
comply  with the  requirements  of  certain  federal  statutes  which,  in the
aggregate,  generally require the Manufactured  Homes to have a minimum of 400
square feet of living space and a minimum width in excess of 102 inches and to
be of a kind customarily used at a fixed location.  Such statutes also require
the Manufactured Homes to be transportable in one or more sections, built on a
permanent  chassis  and  designed  to be used as  dwellings,  with or  without
permanent  foundations,   when  connected  to  the  required  utilities.   The
Manufactured Homes will also be required to include the plumbing, heating, air
conditioning and electrical systems therein.

         The Agreement will require the Servicer to maintain hazard  insurance
policies  with respect to each  Manufactured  Home (other than a  Manufactured
Home in  repossession)  in the  amounts  and  manner  set forth  herein  under
"Description of the  Certificates--Hazard  Insurance Policies." Generally,  no
other insurance will be maintained with respect to the Manufactured Homes or
the Contracts.

         [IndyMac]  will assign to the Trustee the Contracts and all rights to
receive  payments on the Contracts  [received after the Cut-off Date,  whether
due before, on or after the Cut-off Date] [due after the Cut-off Date, whether
received  before,  on or after the  Cut-off  Date].  See  "Description  of the
Certificates--Conveyance of Contracts" herein.

         The  Contract  Pool will  consist of  Contracts  having an  aggregate
Contract  Principal  Balance as of the Cut-off  Date of $ . Each  Contract was
originated on or after ________, 19 and on or before ________, 19 .

         Each  Contract  has a [fixed  APR] and  provides  for  level  monthly
payments (each, a "Monthly Payment") over the term of such Contract that fully
amortize the  principal  balance of the Contract.  Each Contract  provides for
allocation of payments  according to [the ["actuarial"] [or] [simple interest]
method,   [as   the   case   may   be],]   as   described   under   "[IndyMac,
Inc.--Manufactured Housing Division--Servicing]".

         For each  Land-and-Home  Contract,  [IndyMac] either (a) financed the
Manufactured  Home and the land on which it is located,  or (b)  financed  the
Manufactured  Home and either  took as  additional  security a Mortgage on the
underlying  real  property  on which the  Manufactured  Home is located or, in
certain cases,  took a Mortgage on the  underlying  real property on which the
Manufactured  Home is located in lieu of a down payment in the form of cash or
the value of a trade-in  unit.  See "Certain  Legal Aspects of the  Contracts"
herein and "Certain Legal Aspects of the Contracts" in the Prospectus.

         Based on Cut-off  Date  Principal  Balance,  % of the  Contracts  are
secured  by  Manufactured  Homes  which  were new and % of the  Contracts  are
secured by Manufactured Homes which were used. Based on Cut-off Date Principal
Balance, % of the Contracts are Land-and-Home Contracts.  Each Contract has an
APR of at  least % and  not  more  than %.  The  weighted  average  APR of the
Contracts as of the Cut-off Date is %. The Contracts have  remaining  terms to
maturity  as of the  Cut-off  Date of at least __ months but not more than ___
months and original  terms to maturity of at least __ months but not more than
___ months.  As of the Cut-off  Date,  the  Contracts  had a weighted  average
remaining  term to  maturity  of  approximately  months,  a  weighted  average
seasoning  of   approximately  __  months  and  a  weighted  average  original
loan-to-value ratio of %. The average  outstanding  Contract Principal Balance
as of the Cut-off Date was  approximately  $ . The  properties  underlying the
Contracts were located as of the Cut-off Date in states. Based on Cut-off Date
Principal  Balance,  %  and  % of  such  properties  are  located  in ,  and ,
respectively. No other state represented more than [5.00%] of the Cut-off Date
Principal Balance.



         Appearing  below  is  some  additional   information   regarding  the
characteristics of the Contracts.  Unless otherwise  indicated by the context,
all such  information  is as of the Cut-off Date.  Percentages  may not add to
100.00% due to rounding.

                        GEOGRAPHICAL DISTRIBUTION OF MANUFACTURED HOMES(1)
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
      GEOGRAPHIC           NUMBER OF                  AGGREGATE                 PERCENTAGE OF
       LOCATION            CONTRACTS                CUT-OFF DATE                CUT-OFF DATE
                                                      CONTRACT                  POOL BALANCE
                                                  PRINCIPAL BALANCE
- ---------------------------------------------------------------------------------------------------
<S>                                              <C>                            <C>
Alabama...............                                                 $                         %
Arizona...............
Arkansas..............
California............
Colorado..............
Florida...............
Georgia...............
Idaho.................
Illinois..............
Indiana...............
Iowa..................
Kansas................
Kentucky..............
Louisiana.............
Michigan..............
Minnesota.............
Mississippi...........
Missouri..............
Montana...............
Nebraska..............
Nevada................
New Mexico............
New York..............
North Carolina........
Ohio..................
Oklahoma..............
Oregon................
Pennsylvania..........
South Carolina........
South Dakota..........
Tennessee.............
Texas.................
Utah..................
Virginia..............
Washington............
West Virginia.........
Wyoming...............

   Total..............                                          $                          100.00%
                      ==============                            ===========                =======
</TABLE>


(1)  Based on the location of the properties  underlying the Contracts as of the
     Cut-off Date.


<TABLE>
<CAPTION>
                                                  ORIGINAL CONTRACT AMOUNTS

            -------------------------------------------------------------------------------------------------------
                ORIGINAL CONTRACT          NUMBER OF              AGGREGATE CUT-OFF            PERCENTAGE OF
                     AMOUNT                CONTRACTS                DATE CONTRACT              CUT-OFF DATE
                                                                  PRINCIPAL BALANCE            POOL BALANCE
            -------------------------------------------------------------------------------------------------------
            <S>                                                 <C>                          <C>

            $ 5,000-$ 9,999 .........                                                 $                          %
            $10,000-$14,999..........
            $15,000-$19,999..........
            $20,000-$24,999..........
            $25,000-$29,999..........
            $30,000-$34,999..........
            $35,000-$39,999..........
            $40,000-$44,999..........
            $45,000-$49,999..........
            $50,000-$54,999..........
            $55,000-$59,999..........
            $60,000-$64,999..........
            $65,000-$69,999..........
            $70,000-$74,999..........
            $75,000-$79,999..........
            $80,000-$84,999..........
            $85,000-$89,999..........
            $90,000-$94,999..........
            $95,000-$99,999..........
            $100,000 or more.........

                                                                $                                                %
</TABLE>


<TABLE>
<CAPTION>

                                            REMAINING TERM TO MATURITY

               REMAINING TERM       NUMBER OF              AGGREGATE CUT-OFF           PERCENTAGE OF
                                    CONTRACTS                DATE CONTRACT              CUT-OFF DATE
                                                           PRINCIPAL BALANCE            POOL BALANCE
             ------------------------------------------------------------------------------------------
   
<S>                                 <C>                         <C>                      <C>
               LESS THAN 121
                   MONTHS

               121-180 MONTHS
               181-240 MONTHS

              241- 300 MONTHS
              301 - 360 MONTHS

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

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



                                     APRS

- --------------------------------------------------------------------------------
       APRS                NUMBER OF           AGGREGATE           PERCENTAGE OF
                           CONTRACTS          CUT-OFF DATE          CUT-OFF DATE
                                                CONTRACT            POOL BALANCE
                                           PRINCIPAL BALANCE
- --------------------------------------------------------------------------------
   7.01% - 8.00%
   8.01% - 9.00%
   9.01% - 10.00%
  10.01% - 11.00%
  11.01% - 12.00%
  12.01% - 13.00%
  13.01% - 14.00%
  14.01% - 15.00%
   Total . . . .

   
                        ORIGINAL LOAN-TO-VALUE(1) RATIO
- --------------------------------------------------------------------------------
      ORIGINAL             NUMBER OF           AGGREGATE           PERCENTAGE OF
  LOAN-TO-VALUE            CONTRACTS          CUT-OFF DATE          CUT-OFF DATE
     RATIO(2)                                   CONTRACT            POOL BALANCE
                                           PRINCIPAL BALANCE

     60% OR LESS
     61%-65%
     66%-70%
     71%-75%
     76%-80%
     81%-85%
     86%-90%
     91%-95%
     96%-100%
                           TOTAL

                       (1) "Value" in the above table will be equal to the sum
                   of (a)  either  (i)  the  sum of the  down  payment  (which
                   includes the value of any trade-in unit),  AND the original
                   amount financed on the related  Contract (which may include
                   sales and other taxes and  insurance  and  prepaid  finance
                   charges) or (ii) the appraisal value of the home and (b) in
                   the case of any Land-and-Home Contract, the appraised value
                   of the land  securing  such  Contract  (as  appraised by an
                   independent appraiser).

                      (2)  ROUNDED TO THE NEAREST 1%.
    



                                [INDYMAC, INC.]

         [IndyMac,   formerly   known   as   Independent   National   Mortgage
Corporation,  operates a nationwide  mortgage conduit business  established in
1993 to purchase  mortgage loans that do not typically qualify for sale to the
U.S. government  sponsored mortgage agencies.  IndyMac formed its Manufactured
Housing  Division  ("MHD") in  December  1995 to both  originate  directly  to
consumers  and to  purchase  manufactured  housing  retail  installment  sales
contracts and installment  loan  agreements from retailers,  brokers and other
loan originators. Loans currently originated or purchased by the MHD are fixed
or variable rate and fully amortizing loans and, in general,  provide that the
related  manufactured  home be constructed in compliance with the Manufactured
Home and  Construction  and Safety  Standards  instituted by the Department of
Housing  and  Urban  Development  ("HUD")  in June  1976.  The  MHD's  primary
competition is from local,  regional and national banks,  independent  finance
companies and captive manufactured housing finance companies.  The MHD has its
administrative   headquarters  in  San  Diego,  California  and  conducts  its
operations  through six Region Service Centers  currently  located in Atlanta,
Houston,  Indianapolis,  Raleigh, San Diego, and Vancouver,  WA, and the Third
Party Lending Department (the "TPL Department") in San Diego, California.]

         [In  addition  to its  mortgage  conduit  business  and  manufactured
housing  operations,  IndyMac  is  engaged in the  subprime  mortgage  lending
business  and  additional  lending  operations  through  its Home  Improvement
Division ("HID"),  Construction Lending Division ("CLD") and LoanWorks,  which
make home improvement and debt consolidation  loans, loans for the purchase of
lots,  home  construction  and  remodeling and real estate loans to consumers.
IndyMac's principal office is located at 155 North Lake Avenue,  Pasadena,  CA
91101, telephone (800) 669-2300.]

MANUFACTURED HOUSING DIVISION

         [The MHD finances both new and used manufactured homes and originates
retail   installment  sales  contracts  and  installment  loan  agreements  by
purchasing such contracts from retailers. In addition, the MHD purchases loans
from other  originators of manufactured  home loans and from approved  IndyMac
sellers  who deal  with  other  IndyMac  divisions.  The MHD  distributes  its
products  and  services  through  its  Region  Service  Centers  and  the  TPL
Department in San Diego.  The marketing  efforts of each Region Service Center
are implemented  through account executives located throughout the country and
offer  retailers  financing  programs  with varying  loan terms,  down payment
requirements,  interest rates and credit policies.  Retailers/loan originators
wishing to offer the MHD financing  programs to their customers must submit an
application  to  the  MHD  for  approval.  Upon  satisfactory  review  of  the
dealer's/loan   originator's   credit   worthiness,   financial  strength  and
appropriate  experience  and  qualifications,  the  dealer/loan  originator is
approved and a financing  agreement is executed.  Annual reviews are conducted
to monitor continuing qualifications as well as portfolio performance. The TPL
Department  originates  Land-and-Home  Contracts through sellers which sell to
IndyMac's mortgage conduit business and through selected brokers.]

         Underwriting  Practices.  [Due to the  importance  of the  roles  the
manufacturer,  the  retailer  and the  home  buyer  play  in the  satisfactory
performance of a contract,  all three are subject to  investigation  to manage
credit risk.  Manufacturers  are evaluated and approved by a centralized unit.
Such  manufacturers  must  be  approved  by HUD  and  meet  minimum  financial
requirements.  In  addition,  the MHD region sales and  management  staff make
recommendations  based  on  the  industry  experience  of the  principals  and
relevant market  experience  with the product.  Dealers are also approved by a
centralized  unit based  upon their  financial  condition,  experience  in the
industry and the credit history of the principals.  Such approval process also
involves the input of the region sales staff and  management.  The dealers are
subject to annual performance reviews.]

         [The  MHD's  underwriting  guidelines  generally  require  that  each
applicant's  credit  history,  residence  history,  employment  history,  debt
payment to income ratio and  discretionary  income be examined.  Generally,  a
borrower is  required  to be  employed  by the same  employer a minimum of two
years  or be in the  same  occupational  field  for at least  two  years.  The
borrower  is  required  to have an  established  credit  history,  and the MHD
carefully reviews any derogatory information.  In general, the debt payment to
income ratio  generally is not permitted to exceed 45%.  Discretionary  income
requirements are based on family size.  Headquarters' approval is required for
certain exceptions,  such as applicants with bankruptcies within the preceding
five years,  credit bureau  scores which are below the required  standards and
debt ratios in excess of Region Service Centers' exception guidelines.]

         Servicing. [The MHD services all manufactured housing loans purchased
or originated by IndyMac and its affiliates.  The customer service  department
(the "Customer Service Department") and collection department (the "Collection
Department")  located in each Region  Service  Center  service  the  contracts
relating to such region.  The  Collection  Department  of each Region  Service
Center  performs  all  collection  efforts.  In the  event  of  delinquencies,
collectors  evaluate the  customer's  situation  and work with the customer to
eliminate the delinquency in a timely manner.  The Collection  Department also
monitors  accounts  which  have  filed  bankruptcy  and  manages  repossession
proceedings  and  liquidations.  All loans  purchased or originated by the TPL
Department are serviced in the Region Service Center responsible for the state
in which the manufactured home is located.]

   
         [ IF A Contract provides for allocation of payments  according to the
"actuarial"  method,  the portion of each  Monthly  Payment  for any  Contract
allocable  to  principal  will be equal to the total  amount  thereof less the
portion  allocable to interest.  The portion of each Monthly  Payment due in a
particular  month that is allocable to interest is a precomputed  amount equal
to one  month's  interest  on the  principal  balance of the  Contract,  which
principal  balance is determined by reducing the initial  principal balance by
the  principal  portion of all Monthly  Payments that were due in prior months
(whether or not such Monthly  Payments were timely made) and all prior partial
principal  prepayments.  Thus, each payment  allocated to a scheduled  monthly
payment  of a  Contract  will be  applied  to  interest  and to  principal  in
accordance with such  precomputed  allocation  whether such Monthly Payment is
received in advance of or  subsequent  to the related Due Dates.  All payments
received on the Contracts  (other than payments  allocated to items other than
principal and interest or payments sufficient to pay the outstanding principal
balance of and all accrued  and unpaid  interest  on such  Contracts)  will be
applied when received to current and any previously unpaid Monthly Payments in
the order of the Due Dates of such payments.]

         [ IF A Contract provides for allocation of payments  according to the
simple interest method,  each Monthly Payment for any Contract will be applied
first to interest accrued through the date  immediately  preceding the date of
payment  and then to unpaid  principal.  Accordingly,  if an  obligor  pays an
installment  before its Due Date,  the  portion of the  payment  allocable  to
interest  for the related Due Period will be less than if the payment had been
made on the Due Date,  the  portion  of the  payment  applied  to  reduce  the
principal balance will be correspondingly  greater,  and the principal balance
will be amortized more rapidly than scheduled.  Conversely, if an obligor pays
an  installment  after its Due Date,  the portion of the payment  allocable to
interest  for the payment  period will be greater than if the payment had been
made on the Due Date,  the  portion  of the  payment  applied  to  reduce  the
principal balance will be correspondingly less, and the principal balance will
be amortized more slowly than scheduled, in which case a larger portion of the
principal balance may be due on the final scheduled payment date.]
    

DELINQUENCY AND LOSS EXPERIENCE

         [The following table sets forth  information  concerning  delinquency
experience for the periods indicated for the portfolio of manufactured housing
contracts serviced by the Region Service Centers.]

         [The following  table sets forth the  delinquency  experience for the
periods  indicated  of the  portfolio  of  conventional  manufactured  housing
contracts   originated   or  purchased   and  serviced  by  [IndyMac  and  its
affiliates],   including   contracts   previously   sold  in  connection  with
securitizations.  [All of the Contracts in the Trust Fund will be conventional
contracts, meaning that they are not insured or guaranteed by any governmental
agency.]



                           DELINQUENCY EXPERIENCE(1)

<TABLE>
<CAPTION>
                                                                           AT ________________,
                                                                  ----------------------------------------------
                                                                           19-              19-            19-


<S>                                                               <C>              <C>         <C>
  IndyMac Originated..........................................
  Acquired Portfolios.........................................

Number of Delinquent Assets(2) IndyMac Originated:

        30-59 days past due...................................
        60-89 days past due...................................
        90 days or more past due..............................

   
  TOTAL NUMBER OF ASSETS DELINQUENT...........................
    
  Acquired Portfolios:


        30-59 days past due...................................
        60-89 days past due...................................
        90 days or more past due..............................

  Total Number of Assets Delinquent...........................

Total Delinquencies as a Percentage of Serviced

  Assets (3)

  IndyMac Originated..........................................    %                %              %
  Acquired Portfolios.........................................
</TABLE>


(1)  Excludes assets already in repossession.

(2)  The period of  delinquency  is based on the number of days  payments  are
     contractually past due (assuming 30-day months).  Consequently, a payment
     due on the first day of a month is not 30 days delinquent until the first
     day of the following month.

(3) By number of assets.

         [The following table sets forth information  concerning  repossession
and  loss   experience  for  the  periods   indicated  for  the  portfolio  of
manufactured  housing contracts  originated or purchased by the Region Service
Centers.]


<TABLE>
<CAPTION>

                                                  LOSS EXPERIENCE
                                             AT OR FOR THE FISCAL YEAR
                                                ENDED _____________

                                                        ------------------------------------------------------------
                                                         19                            19                  19
                                                         ---                           ----                --
                                                        (DOLLARS IN THOUSANDS)
<S>                                                    <C>                            <C>                  <C> 


Total Number of Serviced
  Assets (1).......................................

Average Number of Serviced
  Assets During Period.............................

Number of Serviced Assets
  Repossessed......................................

Serviced Assets Repossessed
  as a Percentage of Total
  Serviced Assets (2)..............................

Serviced Assets Repossessed
  as a Percentage of Average Number of
  Serviced Assets..................................

Average Outstanding Principal
  Balance of Assets(3)
  [IndyMac] Originated.............................

  Acquired Portfolios..............................

Net Losses from Asset
  Liquidations (4):
  Total Dollars (3)
    [IndyMac] Originated...........................
    Acquired Portfolios............................

  As a Percentage of Average
    Outstanding Principal
    Balance of Assets (3)(5)
    [IndyMac] Originated...........................
    Acquired Portfolios............................

</TABLE>

(1)  As of period end.

   
(2)  TOTAL NUMBER OF SERVICED ASSETS  REPOSSESSED DURING THE APPLICABLE PERIOD
     EXPRESSED AS A PERCENTAGE  OF THE TOTAL NUMBER OF ASSETS  SERVICED AT THE
     END OF THE APPLICABLE PERIOD.

(3) Includes assets originated by MHD and serviced by MHD.

(4)  Net losses  represent all losses incurred on portfolios  serviced by MHD.
     The calculation of the net losses includes accrued interest plus expenses
     of repossession and liquidation.
    

(5)  Total net losses  incurred  on assets  liquidated  during the  applicable
     period expressed as a percentage of the outstanding  principal balance of
     all assets at the end of the applicable period.


   
    

         The data  presented  in the  foregoing  tables  are for  illustrative
purposes  only and there is no assurance  that the  delinquency,  loan loss or
repossession  experience  of the  Contracts  will be similar to that set forth
above.  [IndyMac  and  its  affiliates  only  recently  began  purchasing  and
originating  manufactured  housing installment sales contracts and installment
loans.  Consequently,  such  contracts and loans have not yet exhibited a loss
and  delinquency   experience  that  is   representative  of  the  losses  and
delinquencies  that may be  experienced  over a longer  period  of  time.]  In
addition,   the  delinquency,   loan  loss  and  repossession   experience  of
manufactured  housing  contracts  historically  has been sharply affected by a
downturn in regional or local  economic  conditions.  These  regional or local
economic  conditions  are  often  volatile,  and no  predictions  can be  made
regarding  future economic  conditions in any particular area. These downturns
have tended to increase  the severity of loss on  repossession  because of the
increased  supply of used  manufactured  homes,  which in turn may  affect the
supply in other regions.

                      YIELD AND PREPAYMENT CONSIDERATIONS

GENERAL

         The following information supplements, and to the extent inconsistent
therewith   supersedes,   the  information  in  the  Prospectus  under  "Yield
Considerations" and "Yield and Prepayment Considerations."

         The  Contracts  may be  prepaid in full or in part at any time by the
related  borrowers (each, an "Obligor")  without payment of any prepayment fee
or penalty  (although  there is  generally  no refund of any  prepaid  finance
charges).  The prepayment  experience of the Contracts (including  prepayments
due to  liquidations  of  defaulted  Contracts)  will  affect  the life of the
Certificates. It is anticipated that a substantial number of Contracts will be
prepaid in full prior to maturity.  A variety of factors,  including homeowner
mobility,  general and regional  economic  conditions and prevailing  interest
rates may  influence  prepayments.  In addition,  repurchases  of Contracts on
account of certain  breaches of  representations  and  warranties as described
herein under "Description of the  Certificates--Conveyance  of Contracts" will
have the effect of prepayment of such  Contracts and therefore will affect the
lives of the  Certificates.  Most of the  Contracts  contain  provisions  that
prohibit the Obligor from  selling the related  Manufactured  Home without the
prior  consent of the holder of the  related  Contract.  Such  provisions  are
similar to  "due-on-sale"  clauses and may not be  enforceable in some states.
See "Certain Legal Aspects of the  Contracts--Land-and-Home  Contracts" herein
and  "Certain  Legal  Aspects of the  Contracts--Due-on-Sale  Clauses"  in the
Prospectus.  [IndyMac]'s  policy is to permit most sales of Manufactured Homes
where the proposed  buyer meets its then current  underwriting  standards  and
enters into an  assumption  agreement.  See "--  Weighted  Average Life of the
Offered Certificates" herein and "Yield and Prepayment  Considerations" in the
Prospectus.

         The  allocation  of  distributions  to  the   Certificateholders   in
accordance  with the  Agreement  will  have the  effect  of  accelerating  the
amortization of each Class of Offered  Certificates in the sequence  indicated
herein  under  "Description  of the  Certificates--Distributions--Priority  of
Distributions" from the amortization that would be applicable if distributions
in respect of the  Formula  Principal  Distribution  Amount were made pro rata
according to the Class A- , Class , Class A-R, Class B- and Class  Certificate
Principal   Balances.   As  described   herein  under   "Description   of  the
Certificates--Subordination  of the  Subordinate  Certificates"  to the extent
that,  on any  Distribution  Date,  the Available  Distribution  Amount is not
sufficient to permit a full distribution of the Formula Principal Distribution
Amount or the portion  thereof due on such  Distribution  Date to any Class of
Offered  Certificates  entitled  to such  distribution,  the effect will be to
delay the amortization of such Class of Offered  Certificates.  If a purchaser
of a Class of Offered Certificates purchases them at a discount and calculates
its  anticipated  yield to  maturity  based on an  assumed  rate of payment of
principal on such Offered  Certificates  that is faster than the rate actually
realized,  such  purchaser's  actual yield to maturity  will be lower than the
yield so calculated by such purchaser.

         The rate of  distributions  of principal of the Offered  Certificates
and the yield to maturity of the  Offered  Certificates  also will be directly
related to the rate of  payment  of  principal  (including  delinquencies  and
prepayments)  of the  Contracts.  The rate of principal  distributions  on the
Offered  Certificates  and the yield to maturity  of the Offered  Certificates
will be affected by the rate of delinquencies on the Contracts and the rate of
Obligor defaults resulting in losses on Liquidated Contracts,  by the severity
of those losses and by the timing of those  losses.  If a purchaser of Offered
Certificates  calculates  its  anticipated  yield based on an assumed  rate of
default and an assumed  amount of losses that are lower than the default  rate
and amount of losses  actually  incurred  and such  amount of losses  actually
incurred is not entirely  covered by interest  collected  on the  Contracts in
excess of the amount necessary to distribute  interest on the Certificates and
exceeds the Current  Overcollateralization Amount, if any, its actual yield to
maturity  will be lower  than  that so  calculated.  The  timing  of losses on
Liquidated  Contracts will also affect an investor's actual yield to maturity,
even if the rate of defaults  and  severity of losses are  consistent  with an
investor's  expectations.  There  can be no  assurance  that the  delinquency,
repossession   or  loss   experience   set  forth  herein  under   "[IndyMac],
Inc.--Delinquency  and Loss Experience" will be  representative of the results
that  may be  experienced  with  respect  to the  Contracts.  There  can be no
assurance as to the delinquency,  repossession or loss experience with respect
to the Contracts.

         On any Distribution  Date on or after the Distribution  Date, if any,
on which the aggregate  Certificate  Principal  Balance of the Certificates is
greater than the Pool  Balance,  if the Available  Distribution  Amount is not
sufficient to permit a full distribution of the Formula Principal Distribution
Amount to the Certificateholders,  the Certificateholders  (beginning with the
most junior Class of Certificates with a Certificate  Principal Balance (i.e.,
the Class B- Certificates) until its Certificate Principal Balance or Adjusted
Certificate  Principal Balance, as applicable,  has been reduced to zero, then
to the second most  junior  Class  (i.e.,  the Class B-  Certificates)  and so
forth) will absorb (i) all losses on each Liquidated Contract in the amount by
which its  Liquidation  Proceeds (net of  Liquidation  Expenses and applicable
Advances) are less than its Contract Principal Balance plus accrued and unpaid
interest  thereon at a percentage equal to the sum of (a) the weighted average
Pass-Through  Rate and (b) the percentage rate used to calculate the Servicing
Fee and (ii) other  shortfalls in the Available  Distribution  Amount and will
incur   a   loss   on   their    investments.    See   "Description   of   the
Certificates--Distributions,"     "--Subordination    of    the    Subordinate
Certificates" and "--Losses on Liquidated Contracts" herein.

         Each of the  Depositor  and the  Servicer  will  have the  option  to
repurchase the Contracts and other  property in the Trust on any  Distribution
Date on or after the first  Distribution  Date as of which the Pool Balance is
less than 10% of the Cut-off Date Principal  Balance.  See "Description of the
Certificates--Termination"  herein. The exercise of such option or the sale of
the Contracts  and such other  property of the Trust Fund by the Trustee under
the    circumstances    described    herein   under    "Description   of   the
Certificates--Termination"  will effect early  retirement  of all  outstanding
Offered Certificates.

         Although the APRs on the  Contracts  vary,  prepayments  on Contracts
generally will not affect the Pass-Through Rate on the Class [A] Certificates,
because the related Pass-Through Rates are [fixed]. The Class [ ] Pass-Through
Rates on any Distribution  Date will be %, per annum (computed on the basis of
a 360-day year of twelve 30-day months), unless the Contracts prepay in such a
manner that the applicable  Weighted Average Net Contract Rate is less than %,
in which case the Class [ ] Pass-Through Rate will equal such Weighted Average
Net Contract Rate.

         While  partial  prepayments  of the  principal on the  Contracts  are
applied on the related Due Dates, Obligors are not required to pay interest on
the Contracts after the date of a full  prepayment of principal.  As a result,
full  prepayments  of  Contracts  in advance of the  related  Due Dates in any
Prepayment  Period  will reduce the amount of  interest  received  during such
Prepayment Period to less than one month's interest. If a sufficient number of
Contracts  are  prepaid  in full in a  Prepayment  Period in  advance of their
respective Due Dates,  interest  received during that Prepayment Period may be
less than the interest  payable on the Class A and Class B Certificates on the
related Distribution Date. See "Description of the  Certificates--Compensating
Interest."  Although  no  assurance  can be  given in this  matter,  it is not
expected that the net shortfall of interest received because of prepayments in
full in any  Prepayment  Period  will  be  great  enough,  in the  absence  of
delinquencies  and Liquidation  Losses,  to reduce the Available  Distribution
Amount  for the  related  Distribution  Date  below the  amount  that would be
required to be distributed to Class A and Class B  Certificateholders  on such
Distribution Date.

WEIGHTED AVERAGE LIFE OF THE OFFERED CERTIFICATES

         The following information is given solely to illustrate the effect of
prepayments  of the  Contracts  on the  weighted  average  life of the Offered
Certificates  under the  stated  assumptions  and is not a  prediction  of the
prepayment rate that might actually be experienced by the Contracts.

         Weighted  average life refers to the average  amount of time from the
date of issuance of a security until each dollar of principal of such security
will be repaid to the  investor.  The  weighted  average  life of the  Offered
Certificates  will be affected by the rate at which principal on the Contracts
is paid.  Principal  payments  on  Contracts  may be in the form of  scheduled
amortization or prepayments (for this purpose, the term "prepayment"  includes
repayments  and  liquidations   due  to  default  or  other   dispositions  of
Contracts).  Prepayments on contracts may be measured by a prepayment standard
or model.  The  model  used in this  Prospectus  Supplement  (the  "Prepayment
Model") is based on an assumed rate of  prepayment  each month of the Contract
Principal  Balance of a pool of new Contracts.  100% of the  Prepayment  Model
assumes  prepayment rates of ___% per annum of the Contract  Principal Balance
of such  Contracts  in the  first  month of the life of the  Contracts  and an
additional  ___% per annum in each  month  thereafter  until  the __th  month.
Beginning  in the __th month and in each month  thereafter  during the life of
the Contracts, 100% of the Prepayment Model assumes a constant prepayment rate
of ____% per annum.

         As used in the following tables, "0% of the Prepayment Model" assumes
no  prepayments on the  Contracts,  "75% of the Prepayment  Model" assumes the
Contracts  will prepay at rates equal to 75% of the  Prepayment  Model assumed
prepayment  rates,  "100% of the Prepayment  Model" assumes the Contracts will
prepay  at rates  equal to 100% of the  Prepayment  Model  assumed  prepayment
rates,  "160% of the  Prepayment  Model"  assumes the Contracts will prepay at
rates equal to 160% of the Prepayment Model assumed prepayment rates, "200% of
the Prepayment Model" assumes the Contracts will prepay at rates equal to 200%
of the Prepayment  Model assumed  prepayment rates and "300% of the Prepayment
Model"  assumes  the  Contracts  will  prepay  at  rates  equal to 300% of the
Prepayment Model assumed prepayment rates.

         There is no assurance,  however,  that  prepayments  of the Contracts
will conform to any level of the Prepayment  Model, and no  representation  is
made that the Contracts will prepay at the prepayment rates shown or any other
prepayment  rate.  The rate of  principal  payments  on pools of  manufactured
housing contracts is influenced by a variety of economic,  geographic,  social
and other factors, including the level of interest rates and the rate at which
manufactured  homeowners  sell  their  manufactured  homes or default on their
contracts.   Other  factors  affecting   prepayment  of  manufactured  housing
contracts   include  changes  in  obligors'   housing  needs,  job  transfers,
unemployment  and obligors' net equity in the related  manufactured  homes. In
the case of  mortgage  loans  secured by  site-built  homes,  in  general,  if
prevailing  interest rates fall significantly below the interest rates on such
mortgage  loans,  the  mortgage  loans  are  likely  to be  subject  to higher
prepayment  rates than if  prevailing  interest  rates  remain at or above the
rates borne by such mortgage loans.  Conversely,  if prevailing interest rates
rise above the interest rates on such mortgage  loans,  the rate of prepayment
would be expected to decrease.  In the case of manufactured housing contracts,
however,  because the outstanding [actual] principal balances are, in general,
much smaller than mortgage  loan  balances and the original  terms to maturity
are  generally  shorter,  the reduction or increase in the size of the monthly
payments on contracts of the same maturity and principal  balance arising from
a change in the interest rate thereon is generally much smaller. Consequently,
changes in prevailing  interest  rates may not have a similar  effect,  or may
have a similar  effect,  but to a smaller degree,  on the prepayment  rates on
manufactured housing contracts.

MODELING ASSUMPTIONS AND MHP TABLES

         The prepayment  tables set forth below (the "MHP Tables") assume that
Monthly  Payments  on the  Contracts  are  received  by the  Servicer on their
respective  Due  Dates  and  that  on each  Distribution  Date  the  Available
Distribution  Amount will be sufficient to distribute  interest on the Offered
Certificates  and an amount equal to the full Formula  Principal  Distribution
Amount to the  Certificateholders and to pay the Servicing Fee to the Servicer
and the Trustee Fee to the Trustee  (together with the  assumptions  set forth
below, the "Modeling Assumptions").

         The  percentages and weighted  average lives in the following  tables
were determined assuming that (i) scheduled interest and principal payments on
the Contracts are received in a timely manner and  prepayments are made at the
indicated  percentages of the Prepayment Model; (ii) neither the Depositor nor
the Servicer exercises its right of optional  termination and the Trustee does
not receive satisfactory bids for the sale of the Contracts and other property
in the Trust Fund, in each case as described herein under  "Description of the
Certificates--Termination";  (iii) the Contracts will, as of the Cut-off Date,
be grouped into five pools  having the  additional  characteristics  set forth
below under "Assumed Contract  Characteristics";  (iv) the Initial Certificate
Principal  Balance and the Pass-Through  Rate of each Class of Certificates is
as set  forth  under  "Summary--Securities  Issued"  herein;  (v) no  interest
shortfalls  will arise in connection with prepayment in full of the Contracts;
(vi) there will be no losses on the Contract  Pool;  (vii) the  Servicing  Fee
will be paid to the  Servicer;  and (viii) the Trustee Fee will be paid to the
Trustee.  No  representation  is  made  that  the  Contracts  will  experience
delinquencies  or losses at the respective rates assumed above or at any other
rates.



                       ASSUMED CONTRACT CHARACTERISTICS
<TABLE>
<CAPTION>
                                                                                           REMAINING  
                                                                  CUT-OF DATE              TERM TO
                                                             CONTRACT PRINCIPAL            MATURITY           SEASONING
                                                                  BALANCE         APR      (MONTHS)            (MONTHS)
                                                                  -------         ---      ---------          ---------
<S>                                                           <C>                 <C>      <C>                <C>

  1       .................................................   $

  2       .................................................

  3       .................................................

  4       .................................................

  5       .................................................      ---------       ---         -----            -----

          Total............................................   $                      %
                                                                 ==========      ===         =====            ===
</TABLE>

         Since  the  tables  that  follow  were  prepared  on the basis of the
assumptions in the preceding table (the "Assumed  Contract  Characteristics"),
there  will  be  discrepancies  between  the  characteristics  of  the  actual
Contracts and the  characteristics  of the Contracts  assumed in preparing the
following tables. Any such discrepancy may have an effect upon the percentages
of the Initial Class A and Initial  Class B-  Certificate  Principal  Balances
outstanding  and  weighted   average  lives  of  the  Class  A  and  Class  B-
Certificates set forth in the tables. In addition,  since the actual Contracts
and the Trust Fund will have  characteristics  which differ from those assumed
in  preparing  the tables set forth below,  distributions  of principal on the
Certificates may be made earlier or later than as indicated in the tables.

         It is not  likely  that the  Contracts  will  prepay at any  constant
percentage  of the  Prepayment  Model to maturity or that all  Contracts  will
prepay at the same rate. In addition,  the remaining  terms to maturity of the
Contracts (which include recently  originated  Contracts) could produce slower
distributions  of  principal  than as  indicated  in the tables at the various
percentages of the  Prepayment  Model  specified even if the weighted  average
remaining  term to  maturity  of the  Contracts  is the  same as the  weighted
average remaining term to maturity of the Assumed Contract Characteristics.

         Investors  are urged to make their  investment  decisions  on a basis
that includes their  determination as to anticipated  prepayment rates under a
variety of the assumptions discussed herein.

         Based on the foregoing assumptions, the following tables indicate the
resulting weighted average lives of the Offered Certificates and set forth the
percentage  of the  Initial  Class A,  Initial  Class  and  Initial  Class B-1
Certificate  Principal  Balances that would be  outstanding  after each of the
dates shown at the  indicated  percentages  of the  Prepayment  Model.  In the
following  tables,  the weighted  average life of a Class of  Certificates  is
determined by (i) multiplying the amount of each principal distribution by the
number of years from the Closing Date to the related  Distribution  Date, (ii)
summing  the  results and (iii)  dividing  the sum by the Initial  Certificate
Principal Balance of such Class of Certificates.


            PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
<TABLE>
<CAPTION>
DISTRIBUTION DATE                  CLASS A- CERTIFICATES AT THE FOLLOWING                CLASS A- CERTIFICATES AT THE FOLLOWING
- -----------------                               PERCENTAGES OF MHP                                     PERCENTAGE OF MHP
                                -----------------------------------------              ------------------------------------------- 
                                 0%    100%    150%   180%    200%     300%            0%     100%    150%    180%     200%    300%
                                 --    ----    ----   ----    ----     ----            --     ----    ----    ----     ----    ----
<S>                              <C>   <C>     <C>    <C>     <C>      <C>             <C>    <C>     <C>     <C>      <C>     <C>
   
Initial  PERCENTAGE.......

  JULY 1999...............

  JULY 2000...............

  JULY 2001...............

  JULY 2002...............

  JULY 2003...............

  JULY 2004...............

  JULY 2005...............

  JULY 2006...............

  JULY 2007...............

  JULY 2008...............

  JULY 2009...............

  JULY 2010...............

  JULY 2011...............

  JULY 2012...............

  JULY 2013...............

  JULY 2014...............

  JULY 2015...............

  JULY 2016...............

  JULY 2017...............

  JULY 2018...............

  JULY 2019...............

  JULY 2020...............

  JULY 2021...............

  JULY 2022...............

  JULY 2023...............

  JULY 2024...............

  JULY 2025...............

  JULY 2026...............

  JULY 2027...............

  JULY 2028...............
    
</TABLE>

Weighted Average Life (years)



       PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<TABLE>
<CAPTION>
DISTRIBUTION DATE                 CLASS A-R CERTIFICATES AT THE FOLLOWING                CLASS B- CERTIFICATES AT THE FOLLOWING
- -----------------                            PERCENTAGES OF MHP                                     PERCENTAGE OF MHP
                                -----------------------------------------              ------------------------------------------- 
                                 0%    100%    150%   180%    200%     300%            0%     100%    150%    180%     200%    300%
                                 --    ----    ----   ----    ----     ----            --     ----    ----    ----     ----    ----
<S>                              <C>   <C>     <C>    <C>     <C>      <C>             <C>    <C>     <C>     <C>      <C>     <C>
   
Initial  PERCENTAGE.......

  JULY 1999...............

  JULY 2000...............

  JULY 2001...............

  JULY 2002...............

  JULY 2003...............

  JULY 2004...............

  JULY 2005...............

  JULY 2006...............

  JULY 2007...............

  JULY 2008...............

  JULY 2009...............

  JULY 2010...............

  JULY 2011...............

  JULY 2012...............

  JULY 2013...............

  JULY 2014...............

  JULY 2015...............

  JULY 2016...............

  JULY 2017...............

  JULY 2018...............

  JULY 2019...............

  JULY 2020...............

  JULY 2021...............

  JULY 2022...............

  JULY 2023...............

  JULY 2024...............

  JULY 2025...............

  JULY 2026...............

  JULY 2027...............

  JULY 2028...............
    
</TABLE>

Weighted Average Life (years)



      PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

DISTRIBUTION DATE                     CLASS B-CERTIFICATES AT THE FOLLOWING
- -----------------                               PERCENTAGES OF MHP
                                  ----------------------------------------------

                                  0%     100%     150%     180%     200%    300%
                                  --     ----     ----     ----     ----    ----

   
Initial  PERCENTAGE.......

  JULY 1999...............

  JULY 2000...............

  JULY 2001...............

  JULY 2002...............

  JULY 2003...............

  JULY 2004...............

  JULY 2005...............

  JULY 2006...............

  JULY 2007...............

  JULY 2008...............

  JULY 2009...............

  JULY 2010...............

  JULY 2011...............

  JULY 2012...............

  JULY 2013...............

  JULY 2014...............

  JULY 2015...............

  JULY 2016...............

  JULY 2017...............

  JULY 2018...............

  JULY 2019...............

  JULY 2020...............

  JULY 2021...............

  JULY 2022...............

  JULY 2023...............

  JULY 2024...............

  JULY 2025...............

  JULY 2026...............

  JULY 2027...............

  JULY 2028...............
    

Weighted Average Life (years)



                        DESCRIPTION OF THE CERTIFICATES

         The  Certificates  will be  issued  pursuant  to the  Agreement.  The
following  description  supplements and, to the extent inconsistent  therewith
supersedes,  the  description  of the  Agreement  and the  Certificates  under
"Description of the  Certificates" in the Prospectus and must be read together
therewith. The following summaries describe certain terms of the Agreement, do
not purport to be complete  and will be subject to, and will be  qualified  in
their  entirety  by  reference  to,  the  provisions  of the  Agreement.  When
particular  provisions  or terms used in the  Agreement  are  referred to, the
actual  provisions  (including  definitions  of  terms)  are  incorporated  by
reference.

GENERAL

         The Offered Certificates (other than the Class A-R Certificates) will
be issued in fully  registered form only, in minimum  denominations  of $1,000
and integral  multiples of $1 in excess  thereof.  The Class A-R  Certificates
will be issued in definitive form as fully registered  physical  certificates.
Definitive  Certificates,  if issued, will be transferable and exchangeable at
the Corporate Trust Office of the Trustee.  No service charge will be made for
any registration of exchange or transfer,  but the Trustee may require payment
of a sum sufficient to cover any tax or other governmental charge.

         The Trust Fund will  include,  among other  things,  (i) the Contract
Pool,  including all rights to receive  payments on the Contracts  [[received]
[due] after the Cut-off Date whether [due] [received]  before, on or after the
Cut-off  Date],  (ii) security  interests in the related  Manufactured  Homes,
(iii)  the  amounts  held from time to time in an  account  (the  "Certificate
Account")  maintained  by the  Trustee  pursuant  to the  Agreement,  (iv) any
property  which  initially  secured a Contract  and which is  acquired  in the
process  of  realizing  thereon,  including,  in the  case of a  Land-and-Home
Contract,  the  underlying  real  property on which the  Manufactured  Home is
located,  (v) the proceeds of all insurance policies described herein and (vi)
all proceeds of the  foregoing.  The  Depositor  will cause the  Contracts and
other assets of the Trust Fund to be assigned to the Trustee or a  co-trustee.
The Servicer will service the Contracts pursuant to the Agreement.

         Distributions of principal and interest on the  Certificates  will be
made on each  Distribution Date to the persons in whose names the Certificates
are  registered as of the close of business on the related  Record Date.  With
respect to each  Distribution  Date,  the  Offered  Certificates  will  accrue
interest  during  the  related   Interest   Accrual   Period.   If  Definitive
Certificates  are issued,  distributions  will be made by check  mailed to the
address of the  person  entitled  thereto  as it  appears  on the  Certificate
Register,   except  that  a  holder  of  Offered  Certificates  with  original
denominations  aggregating  at least $5 million  may  request  payment by wire
transfer of funds pursuant to written instructions delivered to the Trustee at
least five Business Days prior to the Record Date. The final  distribution  in
retirement  of the  Certificates  will  be made  only  upon  presentation  and
surrender of the Certificates at the office or agency of the Trustee specified
in the final distribution notice to Certificateholders.

         To  the  extent  not  previously  paid  prior  to  such  dates,   the
Certificate  Principal  Balance of each Class of Offered  Certificates will be
payable on the Final Scheduled Distribution Date.

CONVEYANCE OF CONTRACTS

         On the Closing Date,  the  Depositor  will assign to the Trustee or a
co-trustee,  without  recourse,  among  other  things,  all  right,  title and
interest of the  Depositor  conveyed to it by  [IndyMac]  in, to and under the
Contracts,  including  all  principal  and interest  [[received]  [due] on the
Contracts after the Cut-off Date whether [due] [received]  before, on or after
the Cut-off Date], and all rights under the standard hazard insurance policies
on the related  Manufactured  Homes.  The Depositor will represent and warrant
only that it had, subject to certain  assumptions,  good title to, and was the
sole  owner of each  Contract  and any  related  Mortgage  free of any  liens,
charges or encumbrances created by the Depositor.

         With respect to each Contract,  [IndyMac] will deliver or cause to be
delivered to the Trustee or a custodian  of the  Trustee,  as specified in the
Agreement,  (i) the  original  copy of the  Contract;  (ii) in the case of any
Contract not originated by [IndyMac or an affiliate  thereof],  the assignment
of the Contract from the  originator to [IndyMac or such  affiliate] and (iii)
any extension,  modification or waiver agreement(s) relating to such Contract.
In addition, with respect to each Land-and-Home  Contract,  [IndyMac] will (in
addition to the delivery of documents  specified  in the  preceding  sentence)
deliver or cause to be delivered to the Trustee or a custodian of the Trustee,
as specified in the  Agreement,  [(i) the related  Mortgage  with  evidence of
recording  thereon,] (ii) an assignment of the Mortgage in recordable  form to
the Trustee (which may be a blanket  assignment if permitted in the applicable
jurisdiction)  and (iii) if applicable,  the power of attorney  granted to the
Trustee.  The  assignments  to the  Trustee  of  Mortgages  for  Land-and-Home
Contracts will be recorded in the appropriate  public office for real property
records[, except in the State of California and in states where the Seller has
reasonably  determined  that such  recording  is not  required  to protect the
Trustee's  interest  against  the claim of any  subsequent  transferee  or any
successor  to or creditor  of the  Depositor  or the  Seller].  All  Contracts
originated or otherwise owned by an affiliate of [IndyMac,  Inc.] have been or
will be assigned to [IndyMac,  Inc.] in the ordinary  course of business,  and
such  assignment  shall be  delivered  to the  Trustee or a  custodian  of the
Trustee on or prior to the Closing Date. All other documents  relating to such
Contract,  including the [related  mortgage and]  original  title  document or
application  for  title  for  the  related   Manufactured   Home,  the  credit
application,  credit reports and verifications,  appraisals, tax and insurance
records and payment records, will be maintained by the Servicer.

         [IndyMac] will make certain representations and warranties in respect
of each Contract as of the Closing Date or other specified date, including the
following:  (a) as of the Cut-off Date, no Contract was more than 29 days past
due; (b) each Contract and any related Mortgage is a legal,  valid and binding
obligation  of the Obligor and is  enforceable  in  accordance  with its terms
(except as may be limited by laws affecting  creditors' rights generally or by
general  equitable  principles);  (c)  each  Contract  is  covered  by  hazard
insurance described below under "Hazard Insurance Policies"; (d) each Contract
complies with all  requirements of law; (e) each Contract  creates a valid and
enforceable  first  priority  security  interest in favor of  [IndyMac] in the
Manufactured   Home  covered  thereby  and  such  security  interest  and,  if
applicable,  the related  Mortgage  has been  assigned  (by way of  individual
assignment)  by  [IndyMac] to the Trustee;  and (f)  immediately  prior to the
transfer thereof to the Depositor,  [IndyMac] had good and marketable title to
each  Contract,  free and  clear of any  encumbrance,  equity,  loan,  pledge,
charge, claim or security interest,  and was the sole owner and had full right
to transfer  such  Contract  and any related  Mortgage  to the  Depositor,  no
Contract  or any  related  Mortgage  has been  sold,  assigned  or  pledged by
[IndyMac] to any person other than the  Depositor and prior to the transfer of
the Contracts by [IndyMac] to the Depositor,  [IndyMac] was the sole owner and
had the full right to transfer the Contract to the Depositor.  Pursuant to the
Agreement,  [IndyMac] will be obligated to repurchase, for the purchase price,
or  substitute  any  Contract  on the  first  Business  Day  after  the  first
Determination  Date which is more than 90 days after [IndyMac]  becomes aware,
or after  [IndyMac]'s  receipt  of  written  notice  from the  Trustee  or the
Servicer,  of a breach of any  representation  or warranty of  [IndyMac]  with
respect  to  a  Contract   that   materially   and   adversely   affects   the
Certificateholders'  interest  in such  Contract  if such  breach has not been
cured.  The  "purchase  price" for any Contract  will be the unpaid  principal
balance of such Contract plus accrued  interest  thereon at the applicable APR
from  the  date  through  which  interest  was last  paid or  advanced  to the
scheduled  payment date for such  Contract in month in which such amount is to
be  distributed.  This  repurchase  obligation will constitute the sole remedy
available  to the  Depositor,  the  Trustee and the  Certificateholders  for a
breach of a representation or warranty under the Agreement with respect to the
Contracts.

         Pursuant  to  the   Agreement,   [IndyMac]  will  also  make  certain
representations and warranties with respect to the Contracts in the aggregate,
including that the aggregate Contract Principal Balance as of the Cut-off Date
equals the Cut-off Date Principal Balance and no adverse selection  procedures
were employed in selecting the Contracts.

PAYMENTS ON CONTRACTS;  COLLECTION ACCOUNT;  CERTIFICATE ACCOUNT

         The Servicer will establish and maintain the Collection Account,  and
the  Trustee  will  establish  and  maintain  the  Certificate   Account.  The
Collection Account and the Certificate  Account will each be maintained (i) at
a depository  institution organized under the laws of the United States or any
State,  the deposits of which are insured to the full extent  permitted by law
by the Federal Deposit Insurance  Corporation (a) the long-term deposit rating
or unsecured  long-term debt of which has been assigned one of the two highest
ratings by each Rating Agency or (b) maintained with a depository  institution
the short-term  unsecured  debt  obligations of which are rated in the highest
short-term  rating  category by the Rating  Agencies  or (c) whose  commercial
paper has a rating of P-1 by Moody's  and, if rated by Fitch,  F-1 by Fitch or
(ii)  in  the  corporate  trust  department  of the  Trustee  or  (iii)  at an
institution  otherwise  acceptable  to each Rating  Agency (such  account,  an
"Eligible  Account").  Funds in the  Collection  Account  and the  Certificate
Account  will be  invested  in  Eligible  Investments  that will  mature or be
subject to redemption  not later than the Business Day  immediately  preceding
the  Distribution  Date next following the date of such  investment.  Eligible
Investments will include, among other things, obligations of the United States
or of any  agency  thereof  backed by the full  faith and credit of the United
States,  federal funds,  certificates  of deposit,  time deposits and bankers'
acceptances sold by eligible  financial  institutions,  commercial paper rated
P-1 by  Moody's  and,  if rated by Fitch,  F-1 by Fitch and other  obligations
acceptable to each Rating Agency.

         All  payments in respect of principal  and interest on the  Contracts
received by the Servicer (net of any servicing  compensation and certain other
amounts  reimbursable to the Servicer  pursuant to the  Agreement),  including
principal prepayments and Liquidation Proceeds (net of Liquidation  Expenses),
will be  deposited  into  the  Collection  Account  no later  than the  second
Business Day following  [IndyMac]'s receipt thereof.  Amounts received as late
payment fees, extension fees, assumption fees or similar fees will be retained
by  the  Servicer  as  additional  servicing  compensation.  See  "--Servicing
Compensation"   herein  and   "Description   of  the   Certificates--Servicing
Compensation  and Payment of Expenses" in the Prospectus.  In addition,  on or
prior to the Deposit Date (as defined  below) the following  amounts will also
be deposited  into the  Collection  Account:  (i) the  purchase  price paid by
[IndyMac] for Contracts  repurchased as a result of breach of a representation
or warranty  under the  Agreement,  as described  herein under  "Conveyance of
Contracts,"  (ii) all  Advances,  if any, and (iii)  amounts  collected  under
hazard insurance  policies,  except to the extent that they are applied to the
restoration of the related Manufactured Home or paid to the related Obligor in
accordance with the normal servicing procedures of the Servicer.  From time to
time,  as will be provided in the  Agreement,  the Servicer will also withdraw
funds from the Collection  Account to make payments payable to it as permitted
by the  Agreement  and  described  in the  definition  of the term  "Available
Distribution Amount."

         On the Business Day  immediately  preceding  each  Distribution  Date
(each, a "Deposit Date"), the Servicer will withdraw funds from the Collection
Account (but only to the extent of the related Available  Distribution Amount)
and deposit such funds in the Certificate  Account. On each Distribution Date,
the  Trustee or its  paying  agent will  withdraw  funds from the  Certificate
Account (but only to the extent of the related Available  Distribution Amount)
to  make   payments  to   Certificateholders   as   described   herein   under
"--Distributions--Priority of Distributions."

DISTRIBUTIONS

         General.  Distributions  will be made  on each  Distribution  Date to
holders  of  record  on the  preceding  Record  Date,  except  that the  final
distribution  in  respect  of  the   Certificates   will  only  be  made  upon
presentation  and  surrender  of the  Certificates  at the  office  or  agency
appointed  by the  Trustee  for  that  purpose.  Distributions  on a Class  of
Certificates  will be  allocated  among  the  Certificates  of such  Class  in
proportion  to their  respective  Percentage  Interests.  In no event will the
aggregate  distributions  of  principal  to a holder of  Offered  Certificates
exceed the  Initial  Certificate  Principal  Balance of the  related  Class of
Certificates.

         Each  distribution  with  respect to an Offered  Certificate  held in
book-entry  form will be paid to DTC,  which  will  credit  the amount of such
distribution to the accounts of its Participants in accordance with its normal
procedures.   Each   Participant  will  be  responsible  for  disbursing  such
distribution to the Certificate Owners that it represents and to each indirect
participating   brokerage  firm  (each,   a  "brokerage   firm"  or  "indirect
participating  firm") for which it acts as agent.  Each brokerage firm will be
responsible for disbursing funds to the Certificate Owners that it represents.
All such credits and disbursements  with respect to Offered  Certificates held
in book-entry form will be made by DTC and the Participants in accordance with
DTC's rules. See "--Registration of the Offered Certificates" herein.

         Available  Distribution  Amount. On the second Business Day preceding
each  Distribution  Date (each,  a  "Determination  Date"),  the Servicer will
determine the Available  Distribution  Amount and amounts to be distributed on
the  Certificates  on such  Distribution  Date.  The  "Available  Distribution
Amount" with respect to any  Distribution  Date will be an amount equal to (i)
the sum of (a) Monthly  Payments of principal and interest  [due] on Contracts
during the related  Due Period,  to the extent  such  payments  [of  interest]
[principal]  [were made by the related  Obligor] [or advanced by the Servicer]
and (b) unscheduled payments received with respect to the Contracts during the
related  Prepayment  Period,  including  principal  prepayments,   Liquidation
Proceeds (net of Liquidation  Expenses) and net insurance proceeds,  less (ii)
the sum of (a) the Trustee  Fee,  (b) the  Servicing  Fee and other  servicing
compensation,  (c)  payments  on  Contracts  that  have  been  repurchased  by
[IndyMac]  as a result of a breach of a  representation  or  warranty  and any
other payments not required to be deposited in the  Certificate  Account,  (d)
reimbursements to the Servicer for Liquidation Expenses incurred in respect of
Manufactured Homes, (e) reimbursements to the Servicer for Advances in respect
of  delinquent  Contracts as to which the related late Monthly  Payments  have
been made,  Nonrecoverable  Advances  and  Advances  in respect of  Liquidated
Contracts,  in each case to the extent as will be permitted in the  Agreement,
and (f) certain expenses reimbursable to the Depositor as will be permitted in
the Agreement.

         Interest. On each Distribution Date, holders of each Class of Class A
Certificates  will be  entitled  to  receive,  to the extent of the  Available
Distribution  Amount,  (i)  interest  accrued on such Class during the related
Interest  Accrual Period at the related  Pass-Through  Rate on the Certificate
Principal  Balance of such Class  immediately  prior to that Distribution Date
(the "Interest  Distribution  Amount" for such Class and  Distribution  Date),
plus (ii) any amounts distributable under clause (i) above or this clause (ii)
on  such  Class  on  the  previous   Distribution   Date  but  not  previously
distributed, plus, to the extent legally permissible,  interest accrued on any
such  amount  during  the  related  Interest  Accrual  Period  at the  related
Pass-Through Rate (the "Carryover Interest Distribution Amount" for such Class
and Distribution  Date). On each Distribution Date, holders of the Subordinate
Certificates  will be  entitled  to  receive,  to the extent of the  Available
Distribution  Amount and on a  subordinated  basis as  described  below  under
"--Priority of  Distributions",  (i) interest accrued on such Class during the
related  Interest  Accrual  Period  at the  related  Pass-Through  Rate on the
Adjusted Certificate Principal Balance of such Class immediately prior to that
Distribution  Date (the  "Interest  Distribution  Amount"  for such  Class and
Distribution Date), plus (ii) any amounts distributable under clause (i) above
or this clause (ii) on such Class on the  previous  Distribution  Date but not
previously  distributed,  plus, to the extent  legally  permissible,  interest
accrued on any such amount during the related  Interest  Accrual Period at the
related  Pass-Through Rate (the "Carryover Interest  Distribution  Amount" for
such Class and Distribution Date).

         The  "Interest  Accrual  Period"  shall  mean,  with  respect to each
Distribution  Date,  the  calendar  month  preceding  the  month in which  the
Distribution Date occurs. Interest on the Certificates will be computed on the
basis of a [360]-day year consisting of twelve [30]-day months.

         For any Distribution  Date, the Pass-Through Rates for the Classes of
Class A Certificates will be as set forth on the cover page hereof.

         In  addition,  on  each  Distribution  Date,  to  the  extent  of the
Available  Distribution  Amount and on a subordinated basis as described below
under   "--Priority  of   Distributions"   the  holders  of  the   Subordinate
Certificates  will be  entitled  to receive (i)  interest  accrued  during the
related  Interest  Accrual  Period  at the  related  Pass-Through  Rate on any
related  Liquidation Loss Amount (the  "Liquidation  Loss Interest Amount" for
such Class and Distribution  Date), plus (ii) any amounts  distributable under
clause  (i)  above  or  this  clause  (ii)  on  such  Class  on  the  previous
Distribution Date but not previously distributed,  plus, to the extent legally
permissible,  interest  accrued on any such amount during the related Interest
Accrual Period at the related  Pass-Through Rate (the "Unpaid Liquidation Loss
Interest Shortfall" for such Class and Distribution Date).

         Principal.  The  "Formula  Principal  Distribution  Amount"  for  any
Distribution  Date  will  equal (a) the sum of:  (i) the sum of the  principal
components  of all Monthly  Payments  [scheduled to be] during the related Due
Period  on  the  Contracts  that  were  outstanding  during  such  Due  Period
[(regardless  of whether such Monthly  Payments  were received by the Servicer
from the related  Obligors)],  not  including  any Monthly  Payments  [due] on
Liquidated Contracts or repurchased Contracts;  (ii) the sum of the amounts of
all Principal Prepayments received by the Servicer on the Contracts during the
related  Prepayment  Period;  (iii) with respect to any Contract that became a
Liquidated  Contract  during  the  related  Prepayment  Period,  the  Contract
Principal  Balance  thereof  on the date of  liquidation  thereof  (determined
without  giving  effect to such  liquidation);  and (iv) with  respect  to any
Contract  that was  purchased  or  repurchased  by  [IndyMac]  pursuant to the
Agreement during the related Prepayment Period, the Contract Principal Balance
thereof on the date of  purchase or  repurchase  thereof  (determined  without
giving   effect   to   such   purchase   or   repurchase);    less   (b)   the
Overcollateralization  Reduction Amount,  if any, for such Distribution  Date.
The "Unpaid  Certificate  Principal  Shortfall" for any Distribution Date will
be, with respect to each Class of Certificates, an amount equal to all Formula
Principal  Distribution  Amounts  distributable  on  such  Class  on  previous
Distribution  Dates  that  have  not yet  been  distributed  on such  Class of
Certificates.

         The  "Class  A  Formula  Principal   Distribution   Amount"  for  any
Distribution  Date will equal (i) prior to the  Cross-over  Date,  the Formula
Principal  Distribution  Amount, (ii) on any Distribution Date as to which the
Principal  Distribution Tests are not met, the Formula Principal  Distribution
Amount, or (iii) on any other Distribution Date, the Class A Percentage of the
Formula   Principal   Distribution   Amount.   The  "Class  Formula  Principal
Distribution  Amount" for any Distribution  Date will equal (i) as long as the
Class A Certificate  Principal  Balance has not been reduced to zero and prior
to the Cross-over Date,  zero, (ii) on any  Distribution  Date as to which the
Principal Distribution Tests are not met and the Class A Certificate Principal
Balance has not been reduced to zero, zero, (iii) on any Distribution  Date as
to  which  the  Principal  Distribution  Tests  are not  met  and the  Class A
Certificate  Principal Balance has been reduced to zero, the Formula Principal
Distribution  Amount,  or (iv)  on any  other  Distribution  Date,  the  Class
Percentage  of the  Formula  Principal  Distribution  Amount.  The  "Class B-1
Formula  Principal  Distribution  Amount" for any Distribution Date will equal
(i) as long  as the  Class  A  Certificate  Principal  Balance  and the  Class
Certificate  Principal  Balance have not been reduced to zero and prior to the
Cross-over Date, zero, (ii) on any Distribution Date as to which the Principal
Distribution  Tests are not met and the Class A Certificate  Principal Balance
and the Class  Certificate  Principal  Balance  have not been reduced to zero,
zero,  (iii) on any Distribution  Date as to which the Principal  Distribution
Tests are not met and the Class A Certificate  Principal Balance and the Class
Certificate  Principal  Balance  each have been  reduced to zero,  the Formula
Principal  Distribution  Amount, or (iv) on any other  Distribution  Date, the
Class B-1 Percentage of the Formula Principal  Distribution Amount. The "Class
B-2 Formula  Principal  Distribution  Amount" for any  Distribution  Date will
equal  (i) as long as the Class A  Certificate  Principal  Balance,  the Class
Certificate  Principal Balance and the Class B-1 Certificate Principal Balance
have not been reduced to zero and prior to the Cross-over  Date, zero, (ii) on
any Distribution Date as to which the Principal Distribution Tests are not met
and the Class A Certificate Principal Balance, the Class Certificate Principal
Balance and the Class B-1 Certificate  Principal Balance have not been reduced
to zero,  zero,  (iii) on any  Distribution  Date as to  which  the  Principal
Distribution Tests are not met and the Class A Certificate  Principal Balance,
the  Class  Certificate  Principal  Balance  and  the  Class  B-1  Certificate
Principal  Balance  each have been  reduced  to zero,  the  Formula  Principal
Distribution  Amount,  or (iv) on any other  Distribution  Date, the Class B-2
Percentage of the Formula Principal  Distribution Amount. For any Distribution
Date,  if the  "Class A Formula  Principal  Distribution  Amount",  the "Class
Formula  Principal  Distribution  Amount",  the "Class B-1  Formula  Principal
Distribution Amount" or the "Class B-2 Formula Principal  Distribution Amount"
exceeds the Certificate Principal Balance with respect to the related Class of
Certificates,  less the Unpaid Certificate Principal Shortfall with respect to
such Class and Distribution  Date, then such amounts shall be allocated to the
Formula   Principal   Distribution   Amount  of  the  next  junior   Class  of
Certificates.  If  the  Class  A  Certificate  Principal  Balance,  the  Class
Certificate  Principal Balance and the Class B-1 Certificate Principal Balance
have not been reduced to zero on or before a Distribution  Date,  then amounts
then allocable as the Class B-2 Formula Principal Distribution Amount shall be
allocated first to the Class B-1 Formula Principal  Distribution  Amount, next
to the Class Formula Principal Distribution Amount, and finally to the Class A
Formula Principal  Distribution  Amount, to the extent that allocation of such
amounts to the Class B-2 Formula  Principal  Distribution  Amount would reduce
the Class B-2 Certificate Principal Balance below the Class B-2 Floor Amount.

         The "Class A Percentage"  for a  Distribution  Date will generally be
the  percentage  derived  from the  fraction  (which shall not be greater than
one),  the  numerator of which is the Class A  Certificate  Principal  Balance
immediately  prior to such  Distribution  Date and the denominator of which is
the sum of the Class A  Certificate  Principal  Balance,  the  Class  Adjusted
Certificate  Principal Balance and the Class B Adjusted Certificate  Principal
Balance,  each  immediately  prior  to  such  Distribution  Date.  The  "Class
Percentage" for a Distribution  Date will generally be the percentage  derived
from the  fraction  (which shall not be greater  than one),  the  numerator of
which is the Class Adjusted Certificate Principal Balance immediately prior to
such  Distribution Date and the denominator of which is the sum of the Class A
Certificate  Principal  Balance,  the  Class  Adjusted  Certificate  Principal
Balance  and  the  Class  B  Adjusted  Certificate   Principal  Balance,  each
immediately  prior to such  Distribution  Date. The "Class B-1 Percentage" and
the  "Class  B-2  Percentage"  for  a  Distribution  Date  will  generally  be
calculated in the same manner as the Class Percentage,  appropriately modified
to relate to the Class B-1 or Class B-2 Certificates, as the case may be.

         Priority of  Distributions  On each  Distribution  Date the Available
Distribution  Amount will be distributed  in the following  amounts and in the
following order of priority:

                  a.  concurrently,  to each Class of Class A Certificates (a)
first, the related Interest  Distribution  Amount for such Distribution  Date,
with the Available  Distribution Amount being allocated among such Classes pro
rata based on their respective Interest  Distribution  Amounts and (b) second,
the  related  Carryover  Interest   Distribution  Amount,  if  any,  for  such
Distribution Date, in each case with the Available  Distribution  Amount being
allocated  among the Classes of Class A  Certificates  pro rata based on their
respective Carryover Interest Distribution Amounts;

                  b. to the Class B-  Certificates,  (a)  first,  the  related
Interest  Distribution  Amount for such Distribution Date and (b) second,  the
related Carryover Interest  Distribution Amount, if any, for such Distribution
Date;

                  c. concurrently, to each Class of Class A Certificates,  the
related Unpaid Certificate  Principal  Shortfall for the Class A Certificates,
if any, for such Distribution  Date,  allocated among the Class A Certificates
pro rata based on their respective Certificate Principal Balances;

                  d.  to  the  Class  A  Certificates,  the  Class  A  Formula
Principal  Distribution  Amount  allocated in the following  manner and in the
following order of priority;  provided, however, that on any Distribution Date
on which the Pool Balance is less than or equal to the  aggregate  Certificate
Principal  Balance  of the  Class A  Certificates  immediately  prior  to such
Distribution Date, the Class A Formula Principal  Distribution  Amount will be
allocated among the Class A Certificates  pro rata based upon their respective
Certificate Principal Balances:

                           (a) to the Class A-R  Certificates  until the Class

A-R Certificate Principal Balance has been reduced to zero;

                           (b) to the Class A- Certificates until the Class A-
Certificate Principal Balance has been reduced to zero; and

                           (c) to  the  Class  Certificates  until  the  Class
Certificate Principal Balance has been reduced to zero.

                  e. to the Class B-  Certificates,  (a)  first,  any  related
Liquidation Loss Interest Amount for such  Distribution  Date, and (b) second,
any related Unpaid  Liquidation Loss Interest  Shortfall for such Distribution
Date;

                  f.  to  the  Class  B-  Certificates,   the  related  Unpaid
Certificate  Principal  Shortfall for the Class B-  Certificates,  if any, for
such Distribution Date;

                  g. to the Class B- Certificates, the Class Formula Principal
Distribution Amount, in reduction of the Certificate Principal Balance of such
Class, until it is reduced to zero;

                  h.  to  the  Class  Certificates,  (a)  first,  any  related
Liquidation Loss Interest Amount for such  Distribution  Date, and (b) second,
any related Unpaid  Liquidation Loss Interest  Shortfall for such Distribution
Date;

                  i. to the Class Certificates, the related Unpaid Certificate
Principal Shortfall for the Class Certificates,  if any, for such Distribution
Date;

                  j. to the Class  Certificates,  the Class Formula  Principal
Distribution Amount, in reduction of the Certificate Principal Balance of such
Class, until it is reduced to zero;

                  k. to the  Servicer,  an  additional  servicing fee equal to
one-twelfth  of the product of % and the Pool Balance at the  beginning of the
related Due Period; and

                  l. any remainder to the Class A-R Certificates.

         The  "Cross-over  Date"  will  be the  later  to  occur  of  (i)  the
Distribution  Date occurring in _________,  20 or (ii) the first  Distribution
Date on which the  percentage  equivalent  of a fraction  (which  shall not be
greater than one) the numerator of which is the aggregate Adjusted Certificate
Balance of the Subordinate Certificates plus the Current Overcollateralization
Amount for such  Distribution  Date and the  denominator  of which is the Pool
Balance on such Distribution Date, equals or exceeds ____ times the percentage
equivalent  of a fraction  (which shall not be greater than one) the numerator
of  which  is the  aggregate  Initial  Certificate  Principal  Balance  of the
Subordinate  Certificates  and the  denominator  of which is the Cut-off  Date
Principal Balance.

         The  "Principal  Distribution  Tests"  will  be met in  respect  of a
Distribution Date if the following  conditions are satisfied:  (i) the Average
Sixty-Day  Delinquency  Ratio  (as  defined  in  the  Agreement)  as  of  such
Distribution  Date  does  not  exceed  ____%;  (ii)  the  Average   Thirty-Day
Delinquency  Ratio (as defined in the Agreement) as of such  Distribution Date
does not exceed ____%; (iii) the Cumulative Realized Losses (as defined in the
Agreement)  as of such  Distribution  Date do not  exceed a certain  specified
percentage of the original  Pool Balance,  depending on the year in which such
Distribution Date occurs; and (iv) the Current Realized Loss Ratio (as defined
in the  Agreement) as of such  Distribution  Date does not exceed  ____%.  The
Average  Sixty-Day  Delinquency Ratio and the Average  Thirty-Day  Delinquency
Ratio will, in general, be the ratios of the average of the Contract Principal
Balances delinquent 60 days or more and 30 days or more, respectively, for the
preceding  three calendar months to the average Pool Balance for such periods.
Cumulative  Realized Losses will, in general, be the aggregate Realized Losses
incurred  in respect of  Liquidated  Contracts  since the  Cut-off  Date.  The
Current  Realized Loss Ratio will,  in general,  be the ratio of the aggregate
Realized Losses incurred on Liquidated  Contracts for the periods specified in
the Agreement to an average Pool Balance specified in the Agreement.

         The "Pool Balance" for any Distribution Date will be equal to (i) the
Cut-off  Date  Principal  Balance,  less  (ii) the  aggregate  of the  Formula
Principal    Distribution   Amounts   (without   subtracting   therefrom   any
Overcollateralization  Reduction  Amount) for such  Distribution  Date and all
prior Distribution Dates. The "Certificate Principal Balance" of each Class of
Certificates will be its Initial Certificate  Principal Balance reduced by all
distributions in respect of principal on such Class.

REALIZED LOSSES ON LIQUIDATED CONTRACTS

         The Formula Principal  Distribution  Amount for any Distribution Date
is intended to include the Contract  Principal  Balance of each  Contract that
became a Liquidated  Contract during the related Prepayment Period. A Realized
Loss will be incurred on a Liquidated Contract in the amount, if any, by which
the Liquidation Proceeds,  net of Liquidation  Expenses,  from such Liquidated
Contract  are less than the  Contract  Principal  Balance  of such  Liquidated
Contract,  plus accrued and unpaid interest thereon, plus amounts reimbursable
to the Servicer for previously  unreimbursed  Advances. To the extent that the
amount of the  Realized  Loss is not  covered  by  interest  collected  on the
nondefaulted  Contracts  in  excess of  certain  interest  payments  due to be
distributed on the Class A, Class and Class B Certificates  and any portion of
such interest required to be paid to the Trustee and Servicer as compensation,
the amount of such Realized Loss may be allocated first, to reduce the Current
Overcollateralization  Amount, and then to the Subordinate  Certificates.  See
"--Allocation of Liquidation Loss Amounts".

ALLOCATION OF LIQUIDATION LOSS AMOUNTS

         The "Liquidation  Loss Amount" for any Distribution  Date will be the
amount,  if any, by which the aggregate  Certificate  Principal Balance of all
Certificates (after giving effect to the distributions made on the immediately
preceding  Distribution  Date)  exceeds the Pool Balance for such  immediately
preceding  Distribution  Date. The  Liquidation  Loss Amount will be allocated
among the Classes of Subordinate  Certificates  in order of reverse  numerical
designation.

SUBORDINATION OF THE SUBORDINATE CERTIFICATES

         Credit support for the Class A  Certificates  will be provided by the
subordination of the Subordinate  Certificates,  effected by the allocation of
Liquidation   Loss  Amounts  as  described  herein  and  by  the  preferential
application of the Available  Distribution  Amount to the Class A Certificates
relative to the Subordinate  Certificates to the extent described herein.  The
primary credit support for the Class Certificates will be the subordination of
the Class B,  effected  by the  allocation  of  Liquidation  Loss  Amounts  as
described  herein  and  by  the  preferential   allocation  of  the  Available
Distribution  Amount  to  the  Class  Certificates  relative  to the  Class  B
Certificates to the extent  described  herein.  The primary credit support for
the Class B- Certificates will be the subordination of the Class B- , effected
by the allocation of Liquidation  Loss Amounts as described  herein and by the
preferential  allocation of the Available  Distribution Amount to the Class B-
Certificates  relative  to the Class B- to the extent  described  herein.  See
"--Distributions--Priority of Distributions" above.

OVERCOLLATERALIZATION

         Excess interest collections will be applied, to the extent available,
to  make  accelerated   payments  of  principal  to  the   Certificates.   The
"Accelerated  Principal Distribution Amount" for any Distribution Date will be
the  positive  difference,  if any,  between the Target  Overcollateralization
Amount    and    the     Current     Overcollateralization     Amount.     The
"Overcollateralization Reduction Amount" for any Distribution Date will be the
positive difference, if any, between the Current  Overcollateralization Amount
and    the    Target     Overcollateralization     Amount.     The    "Current
Overcollateralization  Amount"  will  mean,  for any  Distribution  Date,  the
positive  difference,  if any,  between  the Pool  Balance  and the sum of the
Certificate   Principal   Balances   of  all   then-outstanding   Classes   of
Certificates.  The "Target Overcollateralization Amount" will mean (i) for any
Distribution  Date prior to the  Cross-over  Date,  ____% of the Cut-off  Date
Principal Balance and (ii) for any other  Distribution Date, the lesser of (a)
____%  of  the  Cut-off   Date   Principal   Balance  and  (b)  ____%  of  the
then-outstanding Pool Balance; provided, however, that so long as any Class of
Certificates is outstanding the Target  Overcollateralization  Amount will not
be less than ____% of the Cut-off Date Principal Balance.

ADVANCES

         On each  Deposit  Date,  the  Servicer  will be  required  to make an
advance to the Trust in respect of the related  Due Period and each  Contract,
the amount, if any, of the related [Monthly  Payment]  [allocable to interest]
that was not timely made (each,  an "Advance"),  except that the Servicer will
not be required to make any Advance  that the  Servicer  believes is not or if
made would not be,  ultimately  recoverable  from future  payments made on the
related  Contracts,  Liquidation  Proceeds  or  otherwise  (a  "Nonrecoverable
Advance"). [The Servicer will not make any Advances with respect to delinquent
principal  payments on the Contracts.] On each Distribution Date, the Servicer
will be entitled to reimbursement from collections of late Monthly Payments in
respect of any  Advances  made and not  previously  reimbursed.  An Advance in
respect  of any Due  Period  will not  exceed  the  amount of  [principal  and
interest]  that would have been paid on or in respect of the Contracts  during
the related Due Period  assuming that [all Monthly  Payments] were received by
the Servicer on the related Due Dates.

         Advances  are  intended  to  maintain  a  regular  flow of  scheduled
payments  [of  interest]  to  Certificateholders  rather than to  guarantee or
insure against losses.  The Servicer will reimburse itself for Advances out of
collections of late Monthly Payments. In addition, upon the determination that
a  Nonrecoverable  Advance  has been made in respect  of a Contract  or upon a
Contract  becoming a Liquidated  Contract,  the Servicer will reimburse itself
out of funds in the  Collection  Account  for the  Advances  on such  Contract
(exclusive of any Advances that were recovered out of Liquidation Proceeds for
the related Contract).

COMPENSATING INTEREST

         When an Obligor prepays a Contract  between Due Dates, the Obligor is
required to pay interest on the amount  prepaid only to the date of prepayment
and not  thereafter.  Pursuant to the  Agreement,  so long as [IndyMac] is the
Servicer,  the  Servicing  Fee for any month will be reduced by an amount with
respect   to  each   prepaid   Contract   sufficient   to  pass   through   to
Certificateholders the full amount of interest to which they would be entitled
in  respect  of  such   Contract  on  the  related   Distribution   Date  (the
"Compensating Interest"). If shortfalls in interest as a result of prepayments
in any  Prepayment  Period exceed in the aggregate the amount of the Servicing
Fee for such  Distribution  Date,  the  amount  of  interest  available  to be
distributed to Certificateholders will be reduced by the amount of such excess
and [IndyMac] will have no obligation to reimburse such shortfall.

REPORTS TO CERTIFICATEHOLDERS

         The   Trustee   will   include   with  each   distribution   to  each
Certificateholder  a statement  as of the related  Distribution  Date  setting
forth, among other things:

                    (i) the  aggregate  amount  distributed  on each  Class of
Certificates,  separately  identifying the portion  thereof which  constitutes
principal and interest;

                    (ii) the Interest Distribution Amount,  Carryover Interest
Distribution  Amount,  Liquidation Loss Interest Amount and Unpaid Liquidation
Loss Interest Shortfall in respect of each Class of Certificates;

                    (iii) the Formula Principal Distribution Amount and Unpaid
Certificate Principal Shortfall in respect of each Class of Certificates;

                    (iv)  the  Accelerated   Principal   Distribution  Amount,
Overcollateralization  Reduction Amount, Target  Overcollateralization  Amount
and Current Overcollateralization Amount;

                    (v) the Class A- , Class , Class  A-R,  Class B- and Class
Certificate  Principal  Balances,  after giving effect to the distributions of
principal made on such Distribution Date;

                    (vi) the  Adjusted  Certificate  Principal  Balance of the
Class B- and Class  Certificates,  after giving effect to the distributions of
principal and allocation of Liquidation Loss Amounts made on such Distribution
Date;

                    (vii)  the  number  of and  aggregate  Contract  Principal
Balances of Contracts  with  payments  delinquent 31 to 59, 60 to 89 and 90 or
more days, respectively;

                    (viii)  the  number of and  aggregate  Contract  Principal
Balances of Contracts  relating to  Manufactured  Homes that were  repossessed
since the immediately preceding Distribution Date;

                    (ix) [the  aggregate  Realized  Losses and the  Cumulative
Realized Losses for such Distribution Date]; and

                    (x) the amount of fees payable out of the Trust Fund.

         In addition, within a reasonable period of time after the end of each
calendar year, the Trustee will furnish a report to each  Certificateholder of
record at any time during such calendar  year as to, among other  things,  the
aggregate of interest and principal  reported  pursuant to clause (i) for such
calendar year.

TERMINATION

         The Agreement will provide that on any Distribution  Date on or after
the first  Distribution  Date as of which the Pool Balance is less than 10% of
the Cut-off Date Principal  Balance,  the Depositor and the Servicer will each
have the option to repurchase all outstanding Contracts and all other property
of the  Trust  Fund at a price  equal  to the  sum of (a)  100% of the  unpaid
principal balance as of the final Distribution Date, and (b) the lesser of (i)
the fair market value of any REO Property (as  determined  by the Depositor or
the  Servicer,  as the case may be) and (ii) the unpaid  principal  balance of
each  Contract  related to any REO Property,  plus,  in each case,  any unpaid
interest on the Certificates due on prior  Distribution  Dates,  together with
interest  thereon,  to  the  extent  legally   permissible,   at  the  related
Pass-Through Rate on the unpaid principal  balance  (including any Contract as
to which  the  related  Manufactured  Home has  been  repossessed  and not yet
disposed of).  Notwithstanding the foregoing, the foregoing option will not be
exercisable  unless there will be  distributed  to the  Certificateholders  an
amount equal to 100% of the Certificate  Principal Balance of each Certificate
plus one  month's  interest  thereon at the  related  Pass-Through  Rate,  any
previously  undistributed  shortfalls  in interest due thereon,  together with
interest  thereon,  to  the  extent  legally   permissible,   at  the  related
Pass-Through  Rate,  and any unpaid  Liquidation  Loss Interest  Amounts.  The
Servicer  shall have the prior  right to exercise  the option to purchase  the
Contracts as described  above if both the Depositor and the Servicer desire to
exercise such option.

   
         If neither the  Depositor  nor the  Servicer  exercises  its optional
termination right within 90 days after it first becomes eligible to do so, the
Trustee will solicit bids for the purchase of all Contracts and other property
in the Trust Fund. A BID WILL BE CONSIDERED  SATISFACTORY AND THE Trustee will
sell such  Contracts and other  property only if the net proceeds to the Trust
from such sale would at least equal the Termination Price. If the net proceeds
from such sale would not at least  equal the  Termination  Price,  the Trustee
will decline to sell the  Contracts  and other  property of the Trust and will
not be under any obligation to solicit any further bids or otherwise negotiate
any further sale of the Contracts and other property of the Trust.
    

         The  "Termination  Price"  will equal the sum of (1) any  Liquidation
Expenses  incurred by the Servicer in respect of any Contract that has not yet
been  liquidated,  (2) all amounts  required to be  reimbursed  or paid to the
Servicer in respect of previously unreimbursed Advances and (3) the greater of
(a) the sum of (i) the aggregate Contract Principal Balance,  plus accrued and
unpaid interest  thereon at the related APRs through the end of the Due Period
immediately  preceding the Due Period in which the  terminating  purchase will
occur, plus (ii) the lesser of (A) the aggregate Contract Principal Balance of
each Contract that had been secured by any  Manufactured  Home acquired by the
Servicer in a repossession or foreclosure (each, an "REO Property")  remaining
in the Trust, plus accrued interest thereon at the related APR through the end
of  the  Due  Period  immediately  preceding  the  Due  Period  in  which  the
terminating  purchase will occur,  and (B) the current  appraised value of any
such REO Property  (net of  Liquidation  Expenses to be incurred in connection
with  the  disposition  of  such  property  estimated  in  good  faith  by the
Servicer), such appraisal to be conducted by an appraiser mutually agreed upon
by the Servicer and the Trustee,  plus all  previously  unreimbursed  Advances
made in respect of such REO Property,  and (b) the aggregate fair market value
of the Trust Fund (as  determined  by the Servicer as will be described in the
Agreement) plus all previously unreimbursed Advances. The fair market value of
the assets of the Trust as determined  for purposes of a terminating  purchase
will be  deemed to  include  accrued  interest  at the  applicable  APR on the
Contract  Principal Balance (including any Contract that had been secured by a
REO Property, which REO Property has not yet been disposed of by the Servicer)
through  the end of the Due  Period  immediately  preceding  the Due Period in
which the  terminating  purchase will occur.  The basis for any such valuation
shall be furnished by the Servicer to the Certificateholders upon request.

         On the date of any termination of the Trust,  the  Termination  Price
will  be  distributed  (i)  first  to the  Servicer  to  reimburse  it for all
previously  unreimbursed  Liquidation Expenses and Advances and (ii) second to
the  Certificateholders  in accordance  with the  distribution  priorities set
forth  herein under  "--Distributions--Priority  of  Distributions."  Upon the
termination  of the Trust and payment of all  amounts due on the  Certificates
and all  administrative  expenses  associated  with the Trust,  any  remaining
assets of the Trust will be sold and the proceeds  distributed  to the holders
of the Class A-R Certificates in accordance with the Agreement.

TERMINATION OF AGREEMENT

         The  Agreement  will  terminate  upon the last action  required to be
taken by the Trustee on the final  Distribution Date following the earliest to
occur of (i) the purchase by the  Depositor  or the Servicer of all  Contracts
and  all  other  property  in  the  Trust  Fund  as  described   herein  under
"--Termination,"  (ii) the sale of the  Contracts  and other  property  in the
Trust Fund by the Trustee as described herein under  "--Termination"  or (iii)
the final payment or other  liquidation (or any Advance with respect  thereto)
of the last  Contract  remaining in the Trust Fund or the  disposition  of all
property acquired upon repossession of any Manufactured Home.

         Upon  presentation  and  surrender of the Offered  Certificates,  the
Trustee will cause to be  distributed,  to the extent of funds  available,  to
Certificateholders  on the  final  Distribution  Date in  proportion  to their
respective Percentage Interests an amount equal to the respective  Certificate
Principal  Balances  of the  Offered  Certificates,  together  with any unpaid
interest  on  such  Offered  Certificates  due on  prior  Distribution  Dates,
together with interest  thereon,  to the extent  legally  permissible,  at the
related  Pass-Through Rate, and any Liquidation Loss Interest Amounts for such
Class and one month's  interest at the  applicable  Pass-Through  Rate on such
unpaid  Certificate  Principal  Balances;  provided  that such  funds  will be
distributed  in the  applicable  order  of  priority  specified  herein  under
"--Distributions--Priority  of  Distributions." If the Agreement is then being
terminated,  any amount which  remains on deposit in the  Certificate  Account
(other than amounts retained to meet claims) after distribution to the holders
of the Certificates will be distributed to the Class A-R Certificateholders in
accordance with the Agreement.

SERVICING COMPENSATION

         For its servicing of the Contracts, on each Distribution Date (i) the
Servicer  will be  entitled  to  receive  a  monthly  servicing  fee  equal to
one-twelfth  of the product of 1.00% and the Pool  Balance as of the first day
of the related Due Period (the  "Servicing  Fee"),  whether or not the related
payments  on the  Contracts  are  received  and (ii) as  additional  servicing
compensation,  the Servicer will receive  amounts  pursuant to clause  (xviii)
under   "Description   of   the    Certificates--Distributions--Priority    of
Distributions." See "--Payments on Contracts;  Collection Account; Certificate
Account" herein.

         The Servicer will also be entitled to retain, as compensation for the
additional  services  provided  in  connection  with  the  performance  of its
servicing obligations under the Agreement,  any fees for late payments made by
Obligors,  extension  fees paid by Obligors  for the  extension  of  scheduled
payments  and  assumption  and  similar  fees  for  permitted  assumptions  of
Contracts by purchasers of the related  Manufactured  Homes. The Servicer also
will be entitled to retain as  additional  servicing  compensation  amounts in
respect of interest on principal  prepayments  in full of a Contract  received
after  the   Contract's   Due  Date  during  any   Prepayment   Period,   but,
correspondingly,  its  Servicing  Fee will be reduced by amounts in respect of
interest on principal prepayments in full of a Contract received in advance of
the Contract's Due Date during such Prepayment Period.

COMPENSATION OF THE TRUSTEE

         For its  services,  on each  Distribution  Date the  Trustee  will be
entitled to receive a monthly  trustee fee as described in the Agreement  (the
"Trustee Fee").

CERTAIN OTHER MATTERS REGARDING THE SERVICER

         Any person with which the Servicer is merged or consolidated,  or any
corporation  resulting from any merger,  conversion or  consolidation to which
the  Servicer  is a party,  or any person  succeeding  to the  business of the
Servicer,  will be the successor to the Servicer under the Agreement,  so long
as such  successor has a net worth of at least $10 million and has serviced at
least $100 million of manufactured housing contracts for at least one year.

HAZARD INSURANCE POLICIES

         The Servicer will be obligated to cause to be maintained  one or more
hazard insurance  policies with respect to each  Manufactured Home (other than
any  Manufactured  Home in  repossession)  in an amount at least  equal to the
lesser of its maximum  insurable  value or the  principal  amount due from the
Obligor under the related Contract.  Such hazard insurance policies will, at a
minimum,  provide fire and extended coverage on terms and conditions customary
in manufactured  housing hazard insurance policies,  with customary deductible
amounts.

         All amounts collected by the Servicer under a hazard insurance policy
will  be  applied  either  to  the   restoration  or  repair  of  the  related
Manufactured  Home or against the  principal  balance of the related  Contract
upon  repossession of such  Manufactured  Home, after reimbursing the Servicer
for amounts  previously  advanced by it for such  purposes.  The  Servicer may
satisfy its obligation to maintain hazard insurance  policies by maintaining a
blanket policy insuring against hazard losses on all the  Manufactured  Homes.
Such  blanket  policy  may  contain a  deductible  clause,  in which  case the
Servicer  will be required to make payments to the Trust Fund in the amount of
any  deductible  amounts in connection  with  insurance  claims on repossessed
Manufactured  Homes.  See "Description of the  Certificates--  Standard Hazard
Insurance" and "The Agreements--Hazard Insurance" in the Prospectus.

         If the  Servicer  repossesses  a  Manufactured  Home on behalf of the
Trustee,  the Servicer will be required to either maintain a hazard  insurance
policy with respect to such  Manufactured  Home meeting the  requirements  set
forth above, or to indemnify the Trust against any damage to such Manufactured
Home prior to resale or other disposition.

EVIDENCE AS TO COMPLIANCE

         The Servicer  will be required to deliver to the Trustee on or before
March 31 of each year,  beginning  March 31, ____,  an  officer's  certificate
executed  by an  officer  of the  Servicer  stating  that (i) a review  of the
activities  of the Servicer  during the  preceding  calendar  year (or shorter
period in the case of the first such officer's certificate) and of performance
under the Agreement has been made under the  supervision of such officer,  and
(ii) to the best of such officer's  knowledge,  the Servicer has fulfilled all
its obligations under the Agreement throughout such year (or shorter period in
the case of the first  such  officer's  certificate),  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.  Such
officer's  certificate  will  be  accompanied  by a  statement  of a  firm  of
independent  public  accountants  to  the  effect  that,  on the  basis  of an
examination  of certain  documents  and records  relating to  servicing of the
Contracts under the Agreement, conducted in accordance with generally accepted
auditing standards or such other audit or review program used by the Servicer,
the Servicer's  servicing has been conducted in compliance with the provisions
of the Agreement (or such agreements),  except for (i) such exceptions as such
firm  believes to be immaterial  and (ii) such other  exceptions as may be set
forth in such statement.

EVENTS OF DEFAULT

         "Events  of  Default"  under the  Agreement  will  consist of (i) any
failure by the  Servicer to make any  deposit or payment  required of it under
the Agreement  which  continues  unremedied  for five days after the giving of
written  notice of such  failure;  (ii) any  failure by the  Servicer  duly to
observe or perform  in any  material  respect  any of its other  covenants  or
agreements  in  the  Agreement  that  materially  affects  the  rights  of the
Certificateholders  which continues unremedied for 60 days after the giving of
written  notice  of such  failure  or  breach;  and  (iii)  certain  events of
insolvency,  readjustment  of debt,  marshalling of assets and  liabilities or
other similar  proceedings  regarding  the Servicer.  "Notice" as used in this
paragraph will mean notice to the Servicer by the Trustee or the Depositor, or
to the Servicer,  the Trustee and the Depositor by the Holders of Certificates
evidencing,  in the  aggregate,  interests  ("Fractional  Interests") at least
equal to 25% of the  principal  balance  of all  Certificates.  The  foregoing
description  of  Events  of  Default  replaces  the  description   under  "The
Agreements--Events   of  Default;   Rights  Upon  Event  of  Default"  in  the
Prospectus.

RIGHTS UPON EVENT OF DEFAULT

         So long as an Event of Default remains  unremedied,  the Trustee may,
and  at the  written  direction  of the  Holders  of  Certificates  evidencing
Fractional Interests aggregating not less than 66 2/3% shall, terminate all of
the rights and  obligations  of the Servicer under the Agreement and in and to
the related Contracts,  whereupon (i) (subject to applicable law regarding the
Trustee's  ability to make Advances) the Trustee or (ii) a successor  Servicer
appointed  by the Trustee  with a net worth of at least $10  million  that has
serviced at least $100 million of manufactured  housing contracts for at least
one year will succeed to all the  responsibilities,  duties and liabilities of
the Servicer under the Agreement and will be entitled to similar  compensation
arrangements.  If, however,  a bankruptcy trustee or similar official has been
appointed  for  the  Servicer,  and  no  Event  of  Default  other  than  such
appointment  has  occurred,  such  trustee or  official  may have the power to
prevent the Trustee or such  Certificateholders  from  effecting a transfer of
servicing.  If the  Trustee  is  obligated  to  succeed  the  Servicer  but is
unwilling  or  unable  so to act,  it may  appoint,  or  petition  a court  of
competent  jurisdiction  for the  appointment  of,  a  successor  Servicer  as
described above.  Pending such  appointment,  the Trustee will be obligated to
act in such capacity.  The Trustee and such successor  Servicer may agree upon
the servicing compensation to be paid, which in no event may be greater than a
monthly amount specified in the Agreement.

AMENDMENT

         The Agreement may be amended by the  Depositor,  the Servicer and the
Trustee  without  the  consent of any the  Certificateholders  (i) to cure any
mistake or ambiguity,  (ii) to correct any defective  provision  therein or to
supplement  any  provision  therein  that may be  inconsistent  with any other
provision therein, (iii) to add to the duties of the Depositor,  the Seller or
the  Servicer,  (iv) to add any other  provisions  with  respect to matters or
questions arising thereunder or (v) to modify alter,  amend, add to or rescind
any of the provisions contained in the Agreement;  provided,  however, that in
the case of clause (iv) or (v),  any such action will not, as  evidenced by an
opinion of counsel  (which  opinion of counsel  shall not be an expense of the
Trustee or the Trust  Fund),  adversely  affect in any  material  respect  the
interests of any  Certificateholder;  provided further that no such opinion of
counsel shall be required if the Person  requesting  the  amendment  obtains a
letter from each Rating Agency stating that the amendment  would not result in
the  downgrading or withdrawal of the respective  ratings then assigned to the
Certificates;  it being  understood  and agreed that any such letter in and of
itself will not represent a  determination  as to the  materiality of any such
amendment  and will  represent a  determination  only as to the credit  issues
affecting  any  such  rating.  The  Agreement  may  also  be  amended,  by the
Depositor,  the Servicer and the Trustee with the consent of more than 50% (by
Certificate  Principal  Balance) of the Holders of  Certificates of each Class
affected  thereby for the purpose of adding any  provisions  to or changing in
any  manner  or  eliminating  any of the  provisions  of the  Agreement  or of
modifying  in any  manner  the  rights  of the  Certificateholders;  provided,
however,  that no such amendment shall (i) reduce in any manner the amount of,
or delay the timing of, any  distributions  on any  Certificate,  without  the
consent  of the  Holder  of such  Certificate,  (ii)  adversely  affect in any
material  respect the interests of the Holders of any Class of Certificates in
a manner other than as described in (i), without the consent of the Holders of
Certificates of such Class evidencing,  as to such Class, at least 66 2/3% (by
Certificate  Principal  Balance) of the  Certificates  of such Class, or (iii)
reduce the  aforesaid  percentages  of  Certificates  the Holders of which are
required to consent to any such amendment,  without the consent of the Holders
of all such Certificates then outstanding.

         The Trustee,  the Depositor and the Servicer also may at any time and
from  time  to  time  amend  the   Agreement   without   the  consent  of  the
Certificateholders  to modify,  eliminate or add to any of its  provisions  to
such extent as shall be necessary or helpful to (i) maintain the qualification
of either REMIC as a REMIC under the Code,  (ii) avoid or minimize the risk of
the imposition of any tax on either REMIC pursuant to the Code that would be a
claim at any time prior to the final  redemption of the  Certificates or (iii)
comply with any other requirements of the Code,  provided that the Trustee has
been provided an opinion of counsel,  which opinion shall be an expense of the
party  requesting  such opinion but in any case shall not be an expense of the
Trustee or the Trust  Fund,  to the effect that such  action is  necessary  or
helpful to, as  applicable,  (i) maintain  such  qualification,  (ii) avoid or
minimize  the risk of the  imposition  of such a tax or (iii)  comply with any
such requirements of the Code.

VOTING

         The Agreement  will provide  that,  solely for the purposes of giving
any consent,  notice, waiver, request or demand pursuant to the Agreement, any
Certificate  registered  in the name of the  Depositor,  the  Servicer  or any
affiliate of the Servicer and any Certificate in respect of which the Servicer
or any affiliate  thereof is the  Certificate  Owner shall be deemed not to be
outstanding  and the  Percentage  Interest and Fractional  Interest  evidenced
thereby shall not be taken into account in  determining  whether the requisite
amount of  Percentage  Interests or Fractional  Interests  necessary to effect
such consent, notice, waiver, request or demand has been obtained,  unless, in
the case of (i) the Class A Certificates, all Class A Certificates are held by
such persons, (ii) the Class Certificates,  all Class A Certificates and Class
Certificates  are held by such persons or (iii) the Class B Certificates,  all
Certificates  are held by such persons,  or, in each case, the Certificates of
the related Class or Classes have been fully paid.

THE TRUSTEE

         ____________________,  a banking corporation organized under the laws
of _____________________, will be the Trustee. Its "Corporate Trust Office" is
located at ___________________________________,  telephone (___) ___-____. The
Depositor,  [IndyMac] and their respective affiliates may engage in commercial
transactions with the Trustee from time to time.

         The Trustee may resign at any time, in which event the Depositor will
be  obligated to appoint a successor  Trustee.  The  Depositor  may remove the
Trustee if the  Trustee  ceases to be  eligible  to continue as such under the
Agreement or if the Trustee  becomes  insolvent.  In such  circumstances,  the
Depositor will also be obligated to appoint a successor Trustee.  In addition,
the  Holders  of Class A  Certificates  or,  after the  Certificate  Principal
Balance  of each  Class of Class A  Certificates  has  been  reduced  to zero,
Holders of Class and Class B Certificates  evidencing  Fractional Interests of
more than 50% of the Class A or the  Class  and Class B  Certificates,  as the
case may be,  may  remove  the  Trustee  at any time and  appoint a  successor
Trustee.  Any  resignation  or removal of the  Trustee  and  appointment  of a
successor   Trustee  will  not  become   effective  until  acceptance  of  the
appointment by the successor Trustee.

REGISTRATION OF THE OFFERED CERTIFICATES

         The Class A- , Class , Class B- and Class  Certificates.  The Offered
Certificates  other  than  the  Class  A-R  Certificates  will  be  book-entry
Certificates  (the "Book-Entry  Certificates").  Certificate  Owners will hold
their  Offered  Certificates  through  DTC if they  are  participants  of such
systems,  or indirectly through  organizations  which are participants in such
systems.   The  Book-Entry   Certificates  will  be  issued  as  one  or  more
certificates  with  aggregate   principal  balances  equal  to  the  aggregate
principal balance of the Offered Certificates and will initially be registered
in the name of Cede & Co., the nominee of DTC.  Investors may hold  beneficial
interests in the Book-Entry  Certificates in minimum  denominations of $1,000.
Except as described below, no person  acquiring a Book-Entry  Certificate will
be entitled to receive a physical certificate representing such Certificate (a
"Definitive  Certificate").  Unless  and  until  Definitive  Certificates  are
issued,  it is anticipated  that the only  "Certificateholder"  of the Offered
Certificates  will be Cede & Co., as nominee of DTC.  Certificate  Owners will
not be  Certificateholders  as  that  term  will  be  used  in the  Agreement.
Certificate  Owners will be permitted to exercise their rights only indirectly
through DTC and its participating members (the "DTC Participants").

         A Certificate  Owner's ownership of a Book-Entry  Certificate will be
recorded on the records of the brokerage  firm,  bank,  thrift  institution or
other financial intermediary (each, a "Financial Intermediary") that maintains
the  beneficial  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  Certificate  Owner's  Financial  Intermediary  is not a DTC
Participant).

         Certificate Owners will receive all distributions of principal of and
interest on the  Offered  Certificates  from the  Trustee  through DTC and DTC
Participants. While the Offered Certificates are outstanding (except under the
circumstances  described below),  under the rules,  regulations and procedures
creating  and  affecting  DTC and its  operations  (the "DTC  Rules"),  DTC is
required to make book-entry  transfers among DTC  Participants on whose behalf
it acts with  respect to the Offered  Certificates  and is required to receive
and  transmit  distributions  of  principal  of, and  interest on, the Offered
Certificates. DTC Participants and indirect participants with whom Certificate
Owners have accounts with respect to Offered  Certificates  will  similarly be
required  to  make   book-entry   transfers  and  receive  and  transmit  such
distributions on behalf of their respective  Certificate Owners.  Accordingly,
although Certificate Owners will not possess  certificates  representing their
respective  interests  in the Offered  Certificates,  the DTC Rules  provide a
mechanism by which Certificate  Owners will receive  distributions and will be
able to transfer their interests.

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

         Transfers  between DTC Participants will occur in accordance with DTC
Rules.

         DTC,  which is a New  York-chartered  limited  purpose trust company,
performs  services  for  its   participants,   some  of  which  (and/or  their
representatives)  own DTC. In accordance  with its normal  procedures,  DTC is
expected  to  record  the  positions  held  by  each  DTC  Participant  in the
Book-Entry Certificates,  whether held for its own account or as a nominee for
another person. In general,  beneficial  ownership of Book-Entry  Certificates
will be subject to the DTC Rules as in effect from time to time.

         Distributions  on  Book-Entry  Certificates  will  be  made  on  each
Distribution Date by the Trustee to DTC. DTC will be responsible for crediting
the amount of such payments to the accounts of the applicable DTC Participants
in  accordance  with DTC's normal  procedures.  Each DTC  Participant  will be
responsible  for  disbursing  such  payments 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 & Co.  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 DTC system,  or otherwise  take actions in respect of such
Book-Entry  Certificates,   may  be  limited  due  to  the  lack  of  physical
certificates for such Book-Entry  Certificates.  In addition,  issuance of the
Book-Entry  Certificates  in  book-entry  form may reduce the liquidity of the
Offered Certificates in the secondary market since certain potential investors
may be unwilling to purchase Offered Certificates for which they cannot obtain
physical certificates. See "Risk Factors--Limited Liquidity" herein.

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

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

         Definitive  Certificates  will be issued to beneficial  owners of the
Book-Entry  Certificates,  or their nominees,  rather than to DTC, only if (a)
DTC or the  Depositor  advises  the  Trustee in writing  that DTC is no longer
willing,  qualified or able to  discharge  properly  its  responsibilities  as
nominee and  depository  with respect to the Book-Entry  Certificates  and the
Depositor  or the Trustee is unable to locate a qualified  successor,  (b) the
Depositor,  at its sole  option,  with the consent of the  Trustee,  elects to
terminate the book-entry  system through DTC or (c) after the occurrence of an
Event of Default,  Certificate Owners having Fractional Interests  aggregating
not less than 51% of the  Book-Entry  Certificates  advise the Trustee and DTC
through the Financial  Intermediaries and the DTC Participants in writing that
the continuation of a book-entry  system through DTC (or a successor  thereto)
is no longer in the best interests of Certificate Owners.

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

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

         Neither the  Depositor,  the  Servicer  nor 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 & Co.,  as  nominee  for  DTC,  or for  maintaining,  supervising  or
reviewing any records relating to such beneficial ownership interests.

         The Class A-R Certificates. The Class A-R Certificates will be issued
in definitive form as one fully registered physical  certificate  representing
the  entire  Class  A-R  Certificate   Principal  Balance.   The  certificates
representing  the Class A-R  Certificates  will be subject to certain transfer
restrictions.  See "ERISA  Considerations--The  Class A-R Certificates" herein
and "ERISA Considerations" in the Prospectus.

                                USE OF PROCEEDS

         Substantially all of the net proceeds to be received by the Depositor
from  the  sale of the  Offered  Certificates  will be  used to  purchase  the
Contracts from [IndyMac],  to pay the costs, if any, of carrying the Contracts
until sale of the Offered  Certificates  and to pay other  expenses  connected
with pooling the Contracts,  issuing the  Certificates and selling the Offered
Certificates.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         An election will be made to treat the Contract Pool and certain other
assets of the Trust as a REMIC for federal  income tax purposes  (the "Pooling
REMIC"). An election also will be made to treat the "regular interests" in the
Pooling  REMIC and  certain  other  assets of the Trust as  another  REMIC for
federal income tax purposes (the "Issuing  REMIC").  The Regular  Certificates
will be designated  as "regular  interests" in the Issuing REMIC and the Class
A-R  Certificates  will  represent the  beneficial  ownership of the "residual
interest" in each of the Pooling REMIC and the Issuing REMIC. In order for the
REMIC standards to be met,  substantially  all of the assets of the Trust must
consist of qualified mortgages or permitted investments. Section 860G(a)(3) of
the Code contains the definition of "qualified  mortgages" for REMIC purposes.
The  regulations  promulgated by the Internal  Revenue  Service under Sections
860A through 860G of the Code provide that obligations secured by interests in
manufactured  housing that qualify as "single  family  residences"  within the
meaning of Section 25(e)(10) of the Code may be treated as qualified mortgages
of the REMIC.  Under Section  25(e)(10),  the term "single  family  residence"
includes  any  manufactured  home which has a minimum  of 400  square  feet of
living  space and a minimum  width in excess of 102  inches  and which is of a
kind  customarily  used in a fixed  location.  Accordingly,  assuming a timely
election to be treated as a REMIC is made and further  assuming the compliance
by the Trust Fund with all the terms of the  Agreement,  Brown & Wood LLP will
be of the  opinion  that (i) the  Pooling  REMIC and the  Issuing  REMIC  will
qualify  as a REMIC  within the  meaning of the Code,  (ii) the Class A (other
than  the  Class  A-R  Certificates),  Class  and  Class B  Certificates  will
constitute  "regular  interests"  in the Issuing REMIC and (iii) the Class A-R
Certificates will constitute the sole class of "residual interests" in each of
the Pooling REMIC and the Issuing REMIC.

         Because   the  Offered   Certificates   (other  than  the  Class  A-R
Certificates) will be considered REMIC regular interests, they will be taxable
debt  obligations  under the Internal  Revenue  Code of 1986,  as amended (the
"Code"),  and interest  paid or accrued on such  Certificates,  including  any
original issue discount will be taxable to the holders of such Certificates in
accordance  with  the  accrual  method  of  accounting,   regardless  of  such
Certificateholders'  usual  methods  of  accounting.   Each  of  the  Class  A
Certificates  bears  interest  at a [fixed  rate] and,  therefore,  each Class
(other than the Class A-R  Certificates)  will be issued with  original  issue
discount only if its stated  principal  amount exceeds its issue price by more
than a statutorily  defined de minimis amount.  The Class B- Certificates will
not be treated by the Trust as "variable rate debt  instruments" as defined in
Treasury  Regulations  promulgated  under  the Code  and,  therefore,  will be
treated as issued with original issue discount as described in "Federal Income
Tax  Consequences"  in the Prospectus.  For purposes of determining the amount
and the rate of accrual of original  issue discount and market  discount,  the
Depositor intends to assume that there will be prepayments on the Contracts at
a rate equal to ___% of the Prepayment  Model. No representation is made as to
whether the Contracts will prepay at that rate or any other rate. See "Certain
Federal Income Tax Consequences"  herein and "Federal Income Tax Consequences"
in the Prospectus.

         The Offered  Certificates  will be treated as (i) assets described in
Section  7701(a)(19)(C)  of the Code and (ii) "real estate  assets" within the
meaning of Section 856(c)(5) of the Code, in each case to the extent described
in the  Prospectus.  Interest on the Offered  Certificates  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 to the same  extent  that the
Offered Certificates are treated as real estate assets. See "Federal Income Tax
Consequences" in the Prospectus.

ORIGINAL ISSUE DISCOUNT

         The Offered  Certificates (other than the Class A-R Certificates) may
be issued with original issue  discount for federal  income tax purposes.  For
purposes of  determining  the amount and the rate of accrual of original issue
discount and market discount,  the Depositor intends to assume that there will
be  prepayments  on the  Contracts  at a rate equal to ___% of the  Prepayment
Model.  No  representation  is made as to whether the Contracts will prepay at
that rate or any other rate. See "Yield and Prepayment  Considerations" herein
and "Federal Income Tax Consequences" in the Prospectus.

EFFECT OF LOSSES AND DELINQUENCIES

         As described  herein under  "Description  of the  Certificates,"  the
Class B Certificates will be subordinated to the Senior  Certificates.  In the
event  there are  losses  or  delinquencies  on the  Contracts,  amounts  that
otherwise  would be distributed on the Class B-1  Certificates  may instead be
distributed on the Senior Certificates.  Holders of the Class B-1 Certificates
nevertheless  will be required to report  interest  with respect to such Class
B-1  Certificates  under an accrual method without giving effect to delays and
reductions in  distributions on such  Certificates  attributable to losses and
delinquencies  on the Contracts in the Contract Pool,  except to the extent it
can be established, for tax purposes, that such amounts are uncollectible.  As
a  result,  the  amount  of  income  reported  by  holders  of the  Class  B-1
Certificates  in any  period  could  significantly  exceed  the amount of cash
distributed  to  such  holders  in that  period.  The  holders  of  Class  B-1
Certificates will eventually be allowed a loss (or will be allowed to report a
lesser  amount  of  income)  to  the  extent  that  the  aggregate  amount  of
distributions  on such  Certificates  is  reduced  as a result of  losses  and
delinquencies on the Contracts in the Contract Pool.  However,  the timing and
character of such losses or reductions in income are uncertain, and holders of
the Class B-1 Certificates are urged to consult their own tax advisors on this
point.

CLASS A-R CERTIFICATES

         In addition to the stated Initial Certificate  Principal Balance, the
Class A-R  Certificates  will be  entitled  to  receive  the  proceeds  of the
remaining  assets of the Trust, if any, after the  distribution of all amounts
due to all other Classes of  Certificates.  It is not  anticipated  that there
will be any material assets remaining in such circumstances.

         The holders of the Class A-R  Certificates  must  include the taxable
income of each  REMIC in their  federal  taxable  income.  The  resulting  tax
liability of the holders may exceed cash  distributions to such holders during
certain  periods.  All or a portion  of the  taxable  income  from a Class A-R
Certificate  recognized  by a holder  may be  treated  as  "excess  inclusion"
income, which with limited exceptions, is subject to U.S. federal income tax.

         The Small  Business Job  Protection  Act of 1996 has  eliminated  the
special rule permitting  Section 593 institutions  ("thrift  institutions") to
use net operating losses and other allowable deductions to offset their excess
inclusion  income  from REMIC  residual  certificates  that have  "significant
value"  within the  meaning of the REMIC  Regulations,  effective  for taxable
years  beginning  after  December  31,  1995,  except with respect to residual
certificates continuously held by a thrift institution since November 1, 1995.

         In addition,  the Small  Business Job Protection Act of 1996 provides
three rules for determining the effect on excess inclusions on the alternative
minimum  taxable  income of a  residual  holder.  First,  alternative  minimum
taxable  income for such residual  holder is determined  without regard to the
special  rule that  taxable  income  cannot be less  than  excess  inclusions.
Second, a residual holder's  alternative minimum taxable income for a tax year
cannot be less than the excess  inclusions for the year.  Third, the amount of
any  alternative  minimum tax net operating loss  deductions  must be computed
without  regard to any excess  inclusions.  These rules are  effective for tax
years  beginning  after December 31, 1986,  unless a residual holder elects to
have such rules apply only to tax years beginning after August 20, 1996.

         Furthermore,  the Small  Business Job Protection Act of 1996, as part
of the repeal of the bad debt reserve method for thrift institutions, repealed
the  application of Code Section  593(d) to any taxable year  beginning  after
December 31, 1995.

         Also, purchasers of a Class A-R Certificate should consider carefully
the tax consequences of an investment in Class A-R  Certificates  discussed in
the Prospectus and should consult their own tax advisors with respect to those
consequences.  See "Federal  Income Tax  Consequences--Taxation  of Holders of
Residual Interest Certificates" in the Prospectus.  Specifically,  prospective
holders of Class A-R Certificates  should consult their tax advisors regarding
whether,  at the time of acquisition,  a Class A-R Certificate will be treated
as a  "noneconomic"  residual  interest,  a  "non-significant  value" residual
interest and a "tax avoidance potential" residual interest.

         For further information regarding the federal income tax consequences
of  investing   in  the  Offered   Certificates,   see  "Federal   Income  Tax
Consequences" in the Prospectus.

                             ERISA CONSIDERATIONS

         ERISA imposes certain restrictions on employee benefit plans that are
subject to ERISA ("Plans") and on persons who are fiduciaries  with respect to
such Plans. See "ERISA Considerations" in the Prospectus.

CLASS A CERTIFICATES (OTHER THAN THE CLASS A-R CERTIFICATES)

         As  discussed in the  Prospectus  under  "ERISA  Considerations"  and
subject to the  limitations  discussed  thereunder,  it is  expected  that the
[Underwriter's]  PTE (as such term is defined in the Prospectus) will apply to
the acquisition  and holding by Plans of Class A Certificates  (other than the
Class A-R Certificates) sold by the Underwriter and that all conditions of the
Underwriter's  PTE other than those within the control of the  investors  have
been met. In  addition,  as of the date  hereof,  no Obligor  with  respect to
Contracts included in the Trust Fund constitutes more than five percent of the
aggregate unamortized principal balance of the assets of the Trust Fund.

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

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

CLASS A-R CERTIFICATES

         Because the  characteristics  of the Class A-R  Certificates  may not
meet the requirements of Prohibited  Transaction Class Exemption [83-1] (Class
Exemption for Certain Transactions Involving Mortgage Pool Investment Trusts),
the  Underwriter's PTE or any other issued exemption under ERISA, the purchase
and  holding  of  the  Class  A-R  Certificates  by a  Plan  or by  individual
retirement  accounts  or other plans  subject to Section  4975 of the Code may
result in prohibited  transactions  or the imposition of excise taxes or civil
penalties.  Consequently,  transfers of the Class A-R Certificates will not be
registered by the Trustee unless the Trustee  receives:  (i) a  representation
from  the  transferee  of such  Certificate,  acceptable  to and in  form  and
substance  satisfactory to the Trustee, the Depositor and the Servicer, to the
effect that such transferee is not an employee benefit plan subject to Section
406 of ERISA or a plan or arrangement subject to Section 4975 of the Code, nor
a person acting on behalf of any such plan or arrangement nor using the assets
of any such plan or arrangement to effect such transfer; (ii) if the purchaser
is an insurance company,  a representation  that the purchaser is an insurance
company  which is  purchasing  such  Certificates  with funds  contained in an
"insurance  company general  account" (as such term is defined in Section V(e)
of Prohibited  Transactions Class Exemption 95-60 ("PTCE 95-60")) and that the
purchase and holding of such  Certificates  are covered  under PTCE 95-60;  or
(iii) an opinion of counsel satisfactory to the Trustee, the Depositor and the
Servicer  that the  purchase  or holding of such  Certificate  by a Plan,  any
person acting on behalf of a Plan or using such Plan's assets, will not result
in the assets of the Trust Fund being  deemed to be "plan  assets" and subject
to the prohibited transaction  requirements of ERISA and the Code and will not
subject the  Trustee,  the  Depositor  or the  Servicer to any  obligation  in
addition  to  those  undertaken  in the  Agreement.  Such  representation,  as
described  above,  shall be deemed to have  been  made to the  Trustee  by the
transferee's  acceptance  of a Class A-R  Certificate.  In the event  that the
representation  is  violated,  or any  attempt to transfer to a Plan or person
acting on behalf of a Plan or using such Plan's  assets is  attempted  without
such opinion of counsel,  such attempted transfer or acquisition shall be void
and of no effect.

CLASS B-1 CERTIFICATES

         As discussed in the Prospectus, because subordinate certificates such
as the Class B-1  Certificates  are  subordinated to the Class A Certificates,
the Underwriter's  PTE will not apply to the Class B-1 Certificates.  As such,
no transfer of a Class B-1 Certificate  will be permitted to be made to a Plan
unless such Plan, at its expense, delivers to the Trustee and the Depositor an
opinion of counsel to the effect  that the  purchase or holding of a Class B-1
Certificate by such Plan will not result in the assets of the Trust Fund being
deemed  to  be  "plan  assets"  and  subject  to  the  prohibited  transaction
provisions  of ERISA  and the Code and will not  subject  the  Depositor,  the
Trustee or the Servicer to any  obligation in addition to those  undertaken in
the Agreement. Unless such opinion is delivered, each person acquiring a Class
B-1 Certificate will be deemed to represent to the Trustee,  the Depositor and
the  Servicer  that such person is not a Plan subject to ERISA or Section 4975
of the Code.  Purchasers  who are  insurance  companies  purchasing  Class B-1
Certificates  with  funds  from  their  "general  accounts"  will be deemed to
represent with respect to their  acquisition of a beneficial  interest in such
Certificates that such purchase is covered under Section III of the Prohibited
Transaction  Class  Exemption  _____.  See  "ERISA   Considerations"   in  the
Prospectus.

                        LEGAL INVESTMENT CONSIDERATIONS

         The Offered  Certificates  will [not]  constitute  "mortgage  related
securities"  under  SMMEA.  The  appropriate  characterization  of the Offered
Certificates under various legal investment restrictions, and thus the ability
of  investors   subject  to  these   restrictions   to  purchase  the  Offered
Certificates,  may be subject to significant interpretive  uncertainties.  All
investors whose investment  authority is subject to legal restrictions  should
consult their own legal advisors to determine whether, and to what extent, the
Offered Certificates will constitute legal investments for them.

         The   Depositor   makes   no   representation   as  to   the   proper
characterization of the Offered Certificates for legal investment or financial
institution  regulatory purposes, or as to the ability of particular investors
to  purchase   Offered   Certificates   under   applicable   legal  investment
restrictions.  The uncertainties  described above (and any unfavorable  future
determinations concerning legal investment or financial institution regulatory
characteristics  of  the  Offered   Certificates)  may  adversely  affect  the
liquidity  of  the  Offered  Certificates.   See  "Legal  Investment"  in  the
Prospectus.

                                 UNDERWRITING

         Under  the  terms  and  subject  to the  conditions  contained  in an
Underwriting Agreement dated _________, 19 (the "Underwriting Agreement"), the
Underwriter  has agreed to  purchase  from the  Depositor  all of the  Offered
Certificates.  The Underwriting Agreement provides that the obligations of the
Underwriter  are  subject  to  certain  conditions   precedent  and  that  the
Underwriter will be obligated to purchase all the Offered Certificates, if any
are purchased.

         The Depositor has been advised by the Underwriter that it proposes to
offer the Offered  Certificates to the public initially at the public offering
prices  set  forth on the  cover  page of this  Prospectus  Supplement  and to
certain dealers at such price less a concession,  based on Initial Certificate
Principal Balances, not in excess of % of the Class A- Certificates,  % of the
Class  Certificates,  % of the  Class  A-R  Certificates,  % of the  Class  B-
Certificates  and % of the Class  Certificates.  The Underwriter may allow and
such  dealers  may  reallow a  concession  not in excess of,  based on Initial
Certificate Principal Balances, % of the Class A- Certificates, % of the Class
Certificates,  % of the Class A-R Certificates, % of the Class B- Certificates
and % of the Class  Certificates  to certain other dealers.  After the initial
public  offering of each Class of Offered  Certificates,  the public  offering
price and such concessions for such Class may be changed.

         The Underwriting Agreement provides that the Depositor will indemnify
the  Underwriter  against certain  liabilities,  including  liabilities  under
applicable  securities  laws, or contribute to payments the Underwriter may be
required to make in respect thereof.

         Until the distribution of the Certificates is completed, rules of the
Securities and Exchange  Commission  may limit the ability of the  Underwriter
and certain selling group members to bid for and purchase the Certificates. As
an exemption to these rules, the Underwriter is permitted to engage in certain
transactions  that  stabilize  the price of each Class of  Certificates.  Such
transactions  may  consist of bids or  purchases  for the  purpose of pegging,
fixing or maintaining the price of the Certificates.

         Neither the Seller 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  Certificates.  In
addition, neither the Seller 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.

                                 LEGAL MATTERS

         The validity of the  Certificates,  including  certain federal income
tax consequences  with respect thereto,  will be passed upon for the Depositor
Brown & Wood LLP, New York, New York.  __________,  ________,  __________ will
pass upon certain legal matters on behalf of the Underwriter.

                                    RATINGS

         It is a condition to issuance that the Certificates be rated "___" by
_____ and "___" by _________.

         A  securities  rating  addresses  the  likelihood  of the  receipt by
Certificateholders  of  distributions  on the Mortgage Loans. The rating takes
into  consideration  the   characteristics  of  the  Mortgage  Loans  and  the
structural,  legal  and tax  aspects  associated  with the  Certificates.  The
ratings on the Certificates do not, however,  constitute  statements regarding
the  likelihood  or frequency  of  prepayments  on the  Mortgage  Loans or the
possibility  that  Certificateholders  might realize a lower than  anticipated
yield.

         The ratings assigned to the  Certificates  will depend primarily upon
the  creditworthiness  of the Certificate  Insurer.  Any reduction in a rating
assigned to the  claims-paying  ability of the  Certificate  Insurer below the
ratings  initially  assigned to the  Certificates may result in a reduction of
one or more of the ratings assigned to the Certificates.

         A  securities  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  securities  rating should be evaluated
independently of similar ratings on different securities.

         The Depositor has not requested a rating of the  Certificates  by any
rating  agency  other than the  Rating  Agencies;  there can be no  assurance,
however,  as to whether any other rating agency will rate the Certificates or,
if it does,  what rating  would be assigned by such other rating  agency.  The
rating assigned by such other rating agency to the Certificates could be lower
than the respective ratings assigned by the Rating Agencies.


                           INDEX OF PRINCIPAL TERMS

         Set  forth  below  is a  list  of  certain  of the  more  significant
capitalized  terms used in this  Prospectus  Supplement and the pages on which
the definitions of such terms may be found.

TERM                                                         PAGE
- ----                                                         ----



Adjusted Certificate Principal Balance.........................S-6
Advance.......................................................S-38
Agreement......................................................S-1
APR............................................................S-7
Available Distribution Amount.................................S-33
Book-Entry Certificates.......................................S-44
Business Day...................................................S-2
Carryover Interest Distribution Amount........................S-34
Certificate Account...........................................S-31
Certificate Owners.............................................S-2
Certificate Principal Balance.................................S-37
Certificateholders.............................................S-3
Certificates...................................................S-1
Class A Formula Principal Distribution Amount.................S-35
Class A Percentage............................................S-35
Class B-1 Formula Principal Distribution Amount...............S-35
Class B-1 Liquidation Loss Amount..............................S-5
Class B-1 Percentage..........................................S-36
Class B-2 Formula Principal Distribution Amount...............S-35
Class B-2 Liquidation Loss Amount..............................S-5
Class B-2 Percentage..........................................S-36
CLD...........................................................S-19
Code................................................S-1, S-9, S-47
Compensating Interest.........................................S-39
Contract Pool..................................................S-7
Contract Principal Balance.....................................S-5
Contracts.................................................S-1, S-7
Corporate Trust Office........................................S-44
Cross-over Date...............................................S-37
Current Overcollateralization Amount.....................S-4, S-38
Cut-off Date...................................................S-2
Deposit Date..................................................S-33
Determination Date............................................S-33
DTC............................................................S-2
Due Date.......................................................S-7
Eligible Account..............................................S-33
ERISA..........................................................S-9
Events of Default.............................................S-42
Final Scheduled Distribution Date..............................S-6
Formula Principal Distribution Amount.........................S-34
Fractional Interests..........................................S-42
HID...........................................................S-19
HUD...........................................................S-19
IndyMac........................................................S-1
Initial Certificate Principal Balance..........................S-1
Interest Accrual Period.......................................S-34
Interest Distribution Amount..................................S-34
Issuing REMIC............................................S-9, S-46
Land-and-Home Contracts........................................S-7
Liquidation Expenses...........................................S-5
Liquidation Loss Amount..................................S-5, S-38
Liquidation Loss Interest Amount.........................S-6, S-34
Liquidation Proceeds...........................................S-5
Manufactured Homes.............................................S-7
Manufactured housing contracts................................S-14
MHD...........................................................S-19
Monthly Payment...............................................S-14
Mortgage.......................................................S-8
Nonrecoverable Advance........................................S-38
Obligor.......................................................S-23
Offered Certificates...........................................S-1
Overcollateralization Reduction Amount....................S-4,S-38
Pass-Through Rate..............................................S-1
Percentage Interest............................................S-2
Pooling REMIC............................................S-9, S-46
Prepayment Model..............................................S-25
Principal Distribution Tests..................................S-37
Record Date....................................................S-3
REMIC..........................................................S-1
REO Property..................................................S-40
Seller.........................................................S-1
Servicing Fee.................................................S-41
SMMEA.........................................................S-10
Target Overcollateralization Amount......................S-4, S-38
Termination Price.............................................S-40
TPL Department................................................S-19
Trust..........................................................S-1
Trust Fund.....................................................S-2
Trustee........................................................S-1
Trustee Fee...................................................S-41
UCC...........................................................S-12
Underwriting Agreement........................................S-50
Unpaid Certificate Principal Shortfall........................S-35
Unpaid Liquidation Loss Interest Shortfall....................S-34
Value.........................................................S-18


<TABLE>
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>
         NO DEALER  SALESPERSON  OR OTHER  PERSON HAS                            IndyMac ABS Inc.
BEEN  AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE                                Depositor
ANY  REPRESENTATION  NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT  OR THE  PROSPECTUS  AND IF  GIVEN OR MADE
SUCH  INFORMATION  OR  REPRESENTATION   MUST  NOT  BE
RELIED  UPON  AS  HAVING  BEEN   AUTHORIZED   BY  THE
DEPOSITOR  OR  ANY   UNDERWRITER.   THIS   PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS DO NOT  CONSTITUTE AN                               $___________
OFFER  TO SELL OR A  SOLICITATION  OF AN OFFER TO BUY
ANY  OF  THE   SECURITIES   OFFERED   HEREBY  IN  ANY
JURISDICTION  TO ANY PERSON TO WHOM IT IS UNLAWFUL TO                   Manufactured Housing Contract Pass-
MAKE SUCH  OFFER IN SUCH  JURISDICTION.  NEITHER  THE
DELIVERY  OF  THIS   PROSPECTUS   SUPPLEMENT  OR  THE                         Through Certificates 199___
PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY
CIRCUMSTANCES CREATE ANY IMPLICATION THAT THE INFORMATION
HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE
HEREOF OR THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF
THE DEPOSITOR SINCE SUCH DATE.


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

                  TABLE OF CONTENTS
                                                 PAGE                              [IndyMac.Inc.]
                PROSPECTUS SUPPLEMENT

   
SUMMARY ....................................4                                    Seller and Servicer
RISK FACTORS.............................. 15
THE CONTRACT POOL......................... 18
[INDYMAC, INC.]........................... 23
YIELD AND PREPAYMENT CONSIDERATIONS....... 27
PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL
         BALANCE OUTSTANDING.............. 32
PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL
         BALANCE OUTSTANDING.............. 33
PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL
         BALANCE OUTSTANDING.............. 34
DESCRIPTION OF THE CERTIFICATES........... 35
USE OF PROCEEDS........................... 51                                 PROSPECTUS SUPPLEMENT
CERTAIN FEDERAL INCOME TAX CONSEQUENCES... 51
ERISA CONSIDERATIONS...................... 53
LEGAL INVESTMENT CONSIDERATIONS........... 54
[UNDERWRITING............................. 55
[PLAN OF DISTRIBUTION......................55
LEGAL MATTERS............................. 55
RATINGS   56
INDEX OF PRINCIPAL TERMS.................. 57
    

                     PROSPECTUS

Prospectus Supplement or Current Report on Form 8-K...3
Available Information...........................   3
Incorporation of Certain Information by Reference  4
Reports to Certificateholders...................   4
Summary of Terms................................   3
Risk Factors....................................  15
The Trust Fund..................................  22
Use of Proceeds.................................  26
The Depositor...................................  26
The Manufactured Housing Program................  27
Description of the Certificates.................  30
Credit Enhancement..............................  44
Yield and Prepayment Considerations.............  49
The Agreements..................................  52
Certain Legal Aspects of the Contracts..........  67
Federal Income Tax Consequences.................  86
State Tax Considerations........................ 107
ERISA Considerations............................ 107
Legal Investment................................ 112
Method of Distribution.......................... 113
Legal Matters................................... 114
Financial Information........................... 114
Rating.......................................... 114
Index of Defined Terms.......................... 116

         UNTIL  _________________  ALL DEALERS  EFFECTING  TRANSACTIONS IN THE
OFFERED  CERTIFICATES WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION MAY BE
REQUIRED  TO  DELIVER  A  PROSPECTUS  SUPPLEMENT  AND  PROSPECTUS.  THIS IS IN
ADDITION TO THE  OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS  SUPPLEMENT AND
PROSPECTUS  WHEN  ACTING AS  UNDERWRITERS  AND WITH  RESPECT  TO THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

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




                                  PROSPECTUS

                               INDYMAC ABS, INC.
                                   DEPOSITOR
                           ASSET BACKED CERTIFICATES
                             (ISSUABLE IN SERIES)

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

     THIS PROSPECTUS RELATES TO THE ISSUANCE OF ASSET BACKED CERTIFICATES (THE
"CERTIFICATES"),  WHICH MAY BE SOLD  FROM  TIME TO TIME IN ONE OR MORE  SERIES
(EACH, A "SERIES") BY INDYMAC ABS, INC. (THE  "DEPOSITOR")  OR BY A TRUST FUND
(AS DEFINED  BELOW) ON TERMS  DETERMINED  AT THE TIME OF SALE AND DESCRIBED IN
THIS PROSPECTUS AND THE RELATED PROSPECTUS  SUPPLEMENT.  THE CERTIFICATES OF A
SERIES WILL CONSIST OF CERTIFICATES WHICH EVIDENCE  BENEFICIAL  OWNERSHIP OF A
TRUST ESTABLISHED BY THE DEPOSITOR (EACH, A "TRUST FUND"). AS SPECIFIED IN THE
RELATED  PROSPECTUS  SUPPLEMENT,  THE TRUST FUND FOR A SERIES OF  CERTIFICATES
WILL  INCLUDE  CERTAIN  ASSETS (THE "TRUST FUND  ASSETS")  WHICH WILL  CONSIST
PRIMARILY OF MANUFACTURED  HOUSING  INSTALLMENT SALES CONTRACTS OR INSTALLMENT
LOAN AGREEMENTS (THE  "CONTRACTS").  THE TRUST FUND ASSETS WILL BE ACQUIRED BY
THE DEPOSITOR,  EITHER DIRECTLY OR INDIRECTLY,  FROM ONE OR MORE  INSTITUTIONS
(EACH, A "SELLER"),  WHICH MAY BE AFFILIATES OF THE DEPOSITOR, AND CONVEYED BY
THE  DEPOSITOR  TO THE  RELATED  TRUST  FUND.  A TRUST  FUND ALSO MAY  INCLUDE
INSURANCE  POLICIES,   SURETY  BONDS,  CASH  ACCOUNTS,   REINVESTMENT  INCOME,
GUARANTIES  OR  LETTERS  OF  CREDIT TO THE  EXTENT  DESCRIBED  IN THE  RELATED
PROSPECTUS  SUPPLEMENT.  SEE  "INDEX  OF  DEFINED  TERMS"  ON  PAGE 95 OF THIS
PROSPECTUS FOR THE LOCATION OF THE DEFINITIONS OF CERTAIN CAPITALIZED TERMS.

     EACH SERIES OF CERTIFICATES  WILL BE ISSUED IN ONE OR MORE CLASSES.  EACH
CLASS OF  CERTIFICATES  OF A SERIES WILL  EVIDENCE  BENEFICIAL  OWNERSHIP OF A
SPECIFIED  PERCENTAGE (WHICH MAY BE 0%) OR PORTION OF FUTURE INTEREST PAYMENTS
AND A SPECIFIED  PERCENTAGE  (WHICH MAY BE 0%) OR PORTION OF FUTURE  PRINCIPAL
PAYMENTS  ON THE  RELATED  TRUST FUND  ASSETS.  A SERIES OF  CERTIFICATES  MAY
INCLUDE ONE OR MORE CLASSES THAT ARE SENIOR IN RIGHT OF PAYMENT TO ONE OR MORE
OTHER  CLASSES  OF  CERTIFICATES  OF  SUCH  SERIES.  ONE OR  MORE  CLASSES  OF
CERTIFICATES  OF  A  SERIES  MAY  BE  ENTITLED  TO  RECEIVE  DISTRIBUTIONS  OF
PRINCIPAL,  INTEREST  OR ANY  COMBINATION  THEREOF  PRIOR TO ONE OR MORE OTHER
CLASSES OF  CERTIFICATES  OF SUCH SERIES OR AFTER THE  OCCURRENCE OF SPECIFIED
EVENTS, IN EACH CASE AS SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT.

                                               (cover continued on next page)

                             --------------------
   
             FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN
              INVESTMENT IN THE CERTIFICATES, SEE THE INFORMATION
                       UNDER "RISK FACTORS" ON PAGE 15.
    

                              -----------------
   
     THE CERTIFICATES OF A GIVEN SERIES WILL REPRESENT BENEFICIAL INTERESTS IN
THE RELATED TRUST FUND ONLY AND WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS
OF THE DEPOSITOR,  THE MASTER SERVICER,  ANY SELLER OR ANY AFFILIATES THEREOF,
EXCEPT TO THE EXTENT  DESCRIBED  IN THE  RELATED  PROSPECTUS  SUPPLEMENT.  THE
CERTIFICATES  AND THE  CONTRACTS  WILL NOT BE  INSURED  OR  GUARANTEED  BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE DEPOSITOR OR ANY OTHER PERSON
OR  ENTITY,  EXCEPT  IN  EACH  CASE TO THE  EXTENT  DESCRIBED  IN THE  RELATED
PROSPECTUS  SUPPLEMENT.   THE  DEPOSITOR  IS  NOT  A  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY   NOR  IS  IT  AFFILIATED  WITH  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.
    

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

 THESE CERTIFICATES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
      EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
             PROSPECTUS OR THE RELATED PROSPECTUS SUPPLEMENT. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

     Prior to issuance there will have been no market for the  Certificates of
any  Series  and there can be no  assurance  that a  secondary  market for any
Certificates  will develop,  or if it does  develop,  that it will continue or
provide Certificateholders with a sufficient level of liquidity of investment.
This  Prospectus may not be used to consummate  sales of  Certificates  of any
Series  unless  accompanied  by  a  Prospectus   Supplement.   Offers  of  the
Certificates  may be made  through one or more  different  methods,  including
offerings  through  underwriters,  as more fully  described  under  "Method of
Distribution" herein and in the related Prospectus Supplement.

   
              , 1998
    

(continued from cover page)

     Distributions  to  Certificateholders  will be made  monthly,  quarterly,
semi-annually  or at such other  intervals  and on the dates  specified in the
related Prospectus  Supplement.  Distributions on the Certificates of a Series
will be made from the related  Trust Fund Assets or proceeds  thereof  pledged
for  the  benefit  of the  Certificateholders  as  specified  in  the  related
Prospectus Supplement.

     The  related  Prospectus   Supplement  will  describe  any  insurance  or
guarantee  provided  with  respect  to  the  related  Series  of  Certificates
including,  without  limitation,  any  insurance or guarantee  provided by the
Department of Housing and Urban  Development,  the United States Department of
Veterans' Affairs or any private insurer or guarantor. The only obligations of
the  Depositor  with  respect  to a Series of  Certificates  will be to obtain
certain  representations  and warranties from each Seller and to assign to the
Trustee for the related Series of  Certificates  the  Depositor's  rights with
respect to such representations and warranties.  The principal  obligations of
the Master Servicer named in the related Prospectus Supplement with respect to
the  related  Series  of  Certificates  will  be  limited  to its  contractual
servicing  obligations,  including  any  obligation  it may  have  to  advance
delinquent  interest  and/or  principal  payments  on the  related  Trust Fund
Assets.

     The yield on each class of  Certificates of a Series will be affected by,
among other things, the rate of payments of principal (including  prepayments)
on the related Trust Fund Assets and the timing of receipt of such payments as
described  under "Risk Factors --  Prepayment  and Yield  Considerations"  and
"Yield and  Prepayment  Considerations"  herein and in the related  Prospectus
Supplement.  A Trust  Fund may be  subject  to  early  termination  under  the
circumstances  described  under  "The  Agreements  --  Termination";  Optional
Termination herein and in the related Prospectus Supplement.

     If specified in the related Prospectus Supplement,  one or more elections
may be made to treat a Trust  Fund or  specified  portions  thereof as a "real
estate  mortgage  investment  conduit"  ("REMIC")  or  as  a  financial  asset
securitization investment trust ("FASIT") for federal income tax purposes. See
"Federal Income Tax Consequences."

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

              PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

                             AVAILABLE INFORMATION

     The Depositor has filed with the Securities and Exchange  Commission (the
"Commission")  a Registration  Statement  under the Securities Act of 1933, as
amended, with respect to the Certificates. This Prospectus, which forms a part
of the Registration Statement,  and the Prospectus Supplement relating to each
Series of  Certificates  contain  descriptions  of the  material  terms of the
documents  referred  to herein  and  therein,  but do not  contain  all of the
information set forth in the Registration  Statement pursuant to the Rules and
Regulations of the Commission.  For further information,  reference is made to
such  Registration  Statement  and the  exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected and copied at prescribed  rates at the
public  reference  facilities  maintained  by the  Commission  at  its  Public
Reference Section, 450 Fifth Street, N.W., Washington,  D.C. 20549, and at its
Regional Offices located as follows: Midwest Regional Office, 500 West Madison
Street,  Suite 1400,  Chicago,  Illinois 60661; and Northeast Regional Office,
Seven World Trade Center, Suite 1300, New York, New York 10048. The Commission
also maintains a Web site at  http://www.sec.gov  from which such Registration
Statement and exhibits may be obtained.

     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
Certificates  offered hereby and thereby nor an offer of the  Certificates  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.

                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  Certificates  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.  Neither the Depositor
nor the Master  Servicer  for any Series  intends to file with the  Commission
periodic  reports with respect to the related Trust Fund following  completion
of the reporting  period  required by Rule 15d-1 or  Regulation  15D under the
Exchange Act, AND ACCORDINGLY SUCH PERIODIC REPORTS WILL NOT BE FILED FOR SUCH
TRUST FUND  SUBSEQUENT  TO THE FIRST  FISCAL YEAR OF SUCH TRUST FUND UNLESS AT
THE  BEGINNING  OF  ANY  SUBSEQUENT   FISCAL  YEAR  OF  SUCH  TRUST  FUND  THE
CERTIFICATES  OF ANY CLASS ISSUED BY SUCH TRUST FUND ARE HELD OF RECORD BY 300
OR MORE PERSONS.
    

     The Trustee or such other  entity  specified  in the  related  Prospectus
Supplement  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
Corporate Trust Office of the Trustee or the address of such other entity,  in
each case as specified in the accompanying Prospectus Supplement.  Included in
the accompanying Prospectus Supplement is the name, address, telephone number,
and, if  available,  facsimile  number of the office or contact  person at the
Corporate Trust Office of the Trustee or such other entity.

                         REPORTS TO CERTIFICATEHOLDERS

     Periodic  and annual  reports  concerning  the  related  Trust Fund for a
Series of Certificates will be forwarded to Certificateholders.  However, such
reports  will neither be examined  nor  reported on by an  independent  public
accountant.   See   "Description   of   the   Certificates   --   Reports   to
Certificateholders."

                               SUMMARY OF TERMS

     This  summary is  qualified  in its entirety by reference to the detailed
information  appearing  elsewhere  in  this  Prospectus  and  in  the  related
Prospectus  Supplement  with  respect  to the Series of  Certificates  offered
thereby and to the related  Agreement  (as such term is defined  below)  which
will be  prepared  in  connection  with each  Series of  Certificates.  Unless
otherwise specified, capitalized terms used and not defined in this Summary of
Terms have the meanings  given to them in this  Prospectus  and in the related
Prospectus  Supplement.  See  "Index  of  Defined  Terms"  on  page 95 of this
Prospectus for the location of the definitions of certain capitalized terms.

Title of Certificates.................. Asset   Backed    Certificates    (the
                                        "Certificates"), which are issuable in
                                        Series.

Depositor.............................. IndyMac   ABS,    Inc.,   a   Delaware
                                        corporation.

Trustee................................ The  trustee(s)  (the  "Trustee")  for
                                        each  Series of  Certificates  will be
                                        specified  in the  related  Prospectus
                                        Supplement.   See   "The   Agreements"
                                        herein  for  a   description   of  the
                                        Trustee's rights and obligations.

Master Servicer........................ The entity or entities named as Master
                                        Servicer  (the "Master  Servicer")  in
                                        the  related  Prospectus   Supplement,
                                        which  may  be  an  affiliate  of  the
                                        Depositor.   See   "The   Agreements--
                                        Certain  Matters  Regarding the Master
                                        Servicer and the Depositor."

Trust Fund Assets...................... Assets of the Trust  Fund for a Series
                                        of  Certificates  will include certain
                                        assets (the "Trust Fund Assets") which
                                        will   consist    primarily   of   the
                                        Contracts,  together  with payments in
                                        respect of the Contracts, as specified
                                        in the related Prospectus  Supplement.
                                        At  the  time  of   issuance   of  the
                                        Certificates   of  the   Series,   the
                                        Depositor  will  cause  the  Contracts
                                        constituting the related Trust Fund to
                                        be  assigned to the  Trustee,  without
                                        recourse.   The   Contracts   will  be
                                        collected  in a pool (each,  a "Pool")
                                        as of the  first  day of the  month of
                                        the issuance of the related  Series of
                                        Certificates   or  such   other   date
                                        specified  in the  related  Prospectus
                                        Supplement (the "Cut-off Date"). Trust
                                        Fund Assets also may include insurance
                                        policies, surety bonds, cash accounts,
                                        reinvestment  income,   guaranties  or
                                        letters   of  credit  to  the   extent
                                        described  in the  related  Prospectus
                                        Supplement.  See "Credit Enhancement."
                                        In addition, if the related Prospectus
                                        Supplement  so  provides,  the related
                                        Trust Fund  Assets  will  include  the
                                        funds  on  deposit  in an  account  (a
                                        "Pre-Funding  Account")  which will be
                                        used to purchase additional  Contracts
                                        during  the period  specified  in such
                                        Prospectus   Supplement.    See   "The
                                        Agreements-- Pre-Funding Account."

   
Contracts.............................. The   Contracts    will   consist   of
                                        manufactured  housing installment sale
                                        contracts   and    installment    loan
                                        agreements   secured   by  a  security
                                        interest in a new or used manufactured
                                        home (each,  a  "Manufactured  Home"),
                                        and, to the extent, if any,  indicated
                                        in the related Prospectus  Supplement,
                                        by a mortgage  or deed of trust on the
                                        real estate on which the  manufactured
                                        home is located.  The Contracts may be
                                        conventional  Contracts  or  contracts
                                        insured   by   the   Federal   Housing
                                        Administration  ("FHA")  or  partially
                                        guaranteed     by     the     Veterans
                                        Administration  ("VA").  See "--Credit
                                        Support--    FHA    Insurance."    The
                                        Manufactured  Homes may be  located in
                                        any  of  the   fifty   states  or  any
                                        TERRITORY OR  POSSESSION OF THE UNITED
                                        STATES.  Each Contract may provide for
                                        an annual  percentage  rate thereon (a
                                        "Contract  Rate")  that is fixed  over
                                        its term or that  adjusts as described
                                        in the related Prospectus  Supplement.
                                        The  manner of  determining  scheduled
                                        payments due on the  Contract  will be
                                        described  in the  related  Prospectus
                                        Supplement.  Each Contract may provide
                                        for  scheduled  payments to  maturity,
                                        payments that adjust from time to time
                                        to accommodate changes in the Contract
                                        Rate or to reflect the  occurrence  of
                                        certain  events,  and may  provide for
                                        negative  amortization  or accelerated
                                        amortization,    in   each   case   as
                                        described  in the  related  Prospectus
                                        Supplement.  Each Contract may provide
                                        for payments of principal, interest or
                                        both, on due dates that occur monthly,
                                        quarterly,  semiannually  or  at  such
                                        other  interval as is specified in the
                                        related  Prospectus  Supplement.   The
                                        related  Prospectus   Supplement  will
                                        describe the minimum principal balance
                                        of the  Contracts at  origination  and
                                        the maximum  original term to maturity
                                        of the  Contracts.  All Contracts will
                                        have been  purchased by the Depositor,
                                        either    directly   or   through   an
                                        affiliate, from one or more Sellers.
    

Description of the Certificates........ Each   Certificate  will  represent  a
                                        beneficial  ownership  interest in, or
                                        be  secured  by the assets of, a Trust
                                        Fund created by the Depositor pursuant
                                        to an Agreement  among the  Depositor,
                                        the Master  Servicer  and the  Trustee
                                        for   the    related    Series.    The
                                        Certificates  of  any  Series  may  be
                                        issued  in  one  or  more  classes  as
                                        specified  in the  related  Prospectus
                                        Supplement.  A Series of  Certificates
                                        may  include  one or more  classes  of
                                        senior Certificates (collectively, the
                                        "Senior Certificates") and one or more
                                        classes  of  subordinate  Certificates
                                        (collectively,    the    "Subordinated
                                        Securities").    Certain   Series   or
                                        classes of Certificates may be covered
                                        by  insurance  policies or other forms
                                        of credit enhancement, in each case as
                                        described  under "Credit  Enhancement"
                                        herein and in the  related  Prospectus
                                        Supplement.

                                        One or more classes of Certificates of
                                        each  Series  (i) may be  entitled  to
                                        receive  distributions  allocable only
                                        to  principal,  only to interest or to
                                        any combination  thereof;  (ii) may be
                                        entitled to receive distributions only
                                        of prepayments of principal throughout
                                        the  lives  of  the   Certificates  or
                                        during specified periods; (iii) may be
                                        subordinated  in the right to  receive
                                        distributions of scheduled payments of
                                        principal,  prepayments  of principal,
                                        interest or any combination thereof to
                                        one   or   more   other   classes   of
                                        Certificates of such Series throughout
                                        the  lives  of  the   Certificates  or
                                        during specified periods;  (iv) may be
                                        entitled to receive such distributions
                                        only  after the  occurrence  of events
                                        specified  in the  related  Prospectus
                                        Supplement;  (v)  may be  entitled  to
                                        receive  distributions  in  accordance
                                        with a  schedule  or formula or on the
                                        basis of collections  from  designated
                                        portions  of the  related  Trust  Fund
                                        Assets;   (vi)   as  to   Certificates
                                        entitled to distributions allocable to
                                        interest,  may be  entitled to receive
                                        interest  at a  fixed  rate  or a rate
                                        that is subject to change from time to
                                        time;  and  (vii)  as to  Certificates
                                        entitled to distributions allocable to
                                        interest,    may   be    entitled   to
                                        distributions  allocable  to  interest
                                        only  after the  occurrence  of events
                                        specified  in the  related  Prospectus
                                        Supplement  and  may  accrue  interest
                                        until such events occur,  in each case
                                        as specified in the related Prospectus
                                        Supplement.  The timing and amounts of
                                        such   distributions  may  vary  among
                                        classes or over time,  as specified in
                                        the related Prospectus Supplement.
   
Distributions on the Certificates...... Distributions   on  the   Certificates
                                        entitled thereto will be made monthly,
                                        quarterly,  semi-annually  or at  such
                                        other   intervals  and  on  the  dates
                                        specified  in the  related  Prospectus
                                        Supplement   (each,  a   "Distribution
                                        Date") out of the payments received in
                                        respect of the  assets of the  related
                                        Trust  Fund or Funds  or other  assets
                                        pledged   for  the   benefit   of  the
                                        Certificates    as   described   under
                                        "Credit  Enhancement"  herein  to  the
                                        extent   specified   in  the   related
                                        Prospectus   Supplement.   The  amount
                                        allocable to payments of principal and
                                        interest on any Distribution Date will
                                        be  determined  as  specified  in  the
                                        related  Prospectus  Supplement.   The
                                        Prospectus  Supplement for a Series of
                                        Certificates  will describe the method
                                        for  allocating   distributions  among
                                        Certificates  of different  classes as
                                        well  as  the  method  for  allocating
                                        distributions  among  Certificates for
                                        any particular CLASS.

                                        UNLESS  otherwise   specified  in  the
                                        related  Prospectus  Supplement,   the
                                        aggregate  original  principal balance
                                        of the  Certificates  will not  exceed
                                        the aggregate  distributions allocable
                                        to  principal  that such  Certificates
                                        will  be  entitled   to  receive.   If
                                        specified  in the  related  Prospectus
                                        Supplement, the Certificates will have
                                        an   aggregate    original   principal
                                        balance equal to the aggregate  unpaid
                                        principal  balance  of the Trust  Fund
                                        Assets as of the related  Cut-off Date
                                        and   will   bear   interest   in  the
                                        aggregate  at  a  rate  equal  to  the
                                        Contract  Rate  net of  the  aggregate
                                        servicing  fees and any other  amounts
                                        specified  in the  related  Prospectus
                                        Supplement  or at such other  interest
                                        rate  as  may  be  specified  in  such
                                        Prospectus Supplement. If specified in
                                        the related Prospectus Supplement, the
                                        aggregate  original  principal balance
                                        of the Certificates and interest rates
                                        on the classes of Certificates will be
                                        determined  based on the cash  flow on
                                        the Trust Fund ASSETS.

                                        THE  rate at  which  interest  will be
                                        passed  through  or paid to holders of
                                        each  class of  Certificates  entitled
                                        thereto  may be a fixed rate or a rate
                                        that is subject to change from time to
                                        time   from   the  time  and  for  the
                                        periods, in each case, as specified in
                                        the related Prospectus Supplement. Any
                                        such  rate  may  be  calculated  on  a
                                        loan-by-loan,   weighted   average  or
                                        notional   amount   in  each  case  as
                                        described  in the  related  Prospectus
                                        Supplement.
    

Credit Enhancement..................... The  assets  in a  Trust  Fund  or the
                                        Certificates of one or more classes in
                                        the   related   Series  may  have  the
                                        benefit of one or more types of credit
                                        enhancement   as   described   in  the
                                        related  Prospectus  Supplement.   The
                                        protection  against losses afforded by
                                        any  such   credit   support   may  be
                                        limited. The type, characteristics and
                                        amount of credit  enhancement  will be
                                        determined      based      on      the
                                        characteristics   of   the   Contracts
                                        comprising  the Trust Fund  Assets and
                                        other factors and will be  established
                                        on the basis of  requirements  of each
                                        Rating Agency rating the  Certificates
                                        of   such    Series.    See    "Credit
                                        Enhancement."

A.  Subordination...................... A Series of  Certificates  may consist
                                        of  one  or  more  classes  of  Senior
                                        Certificates  and one or more  classes
                                        of  Subordinated   Certificates.   The
                                        rights   of   the   holders   of   the
                                        Subordinated  Certificates of a Series
                                        to receive  distributions with respect
                                        to the  assets  in the  related  Trust
                                        Fund  will  be  subordinated  to  such
                                        rights of the  holders  of the  Senior
                                        Certificates of the same Series to the
                                        extent   described   in  the   related
                                        Prospectus      Supplement.       This
                                        subordination  is  intended to enhance
                                        the  likelihood of regular  receipt by
                                        holders of Senior  Certificates of the
                                        full  amount of  monthly  payments  of
                                        principal  and interest due them.  The
                                        protection  afforded to the holders of
                                        Senior  Certificates  of a  Series  by
                                        means  of  the  subordination  feature
                                        will  be   accomplished   by  (i)  the
                                        preferential  right of such holders to
                                        receive,  prior  to  any  distribution
                                        being made in  respect of the  related
                                        Subordinated Certificates, the amounts
                                        of interest and/or  principal due them
                                        on each  Distribution  Date out of the
                                        funds  available for  distribution  on
                                        such  date in the  related  Collection
                                        Account  and, to the extent  described
                                        in the related Prospectus  Supplement,
                                        by  the  right  of  such   holders  to
                                        receive  future  distributions  on the
                                        assets in the related  Trust Fund that
                                        would  otherwise  have been payable to
                                        the     holders    of     Subordinated
                                        Certificates;    (ii)   reducing   the
                                        ownership  interest (if applicable) of
                                        the related Subordinated Certificates;
                                        or (iii) a combination  of clauses (i)
                                        and (ii) above. If so specified in the
                                        related     Prospectus     Supplement,
                                        subordination  may  apply  only in the
                                        event of  certain  types of losses not
                                        covered  by  other   forms  of  credit
                                        support,  such as  hazard  losses  not
                                        covered by standard  hazard  insurance
                                        policies   or   losses   due   to  the
                                        bankruptcy  or fraud of the  borrower.
                                        The related Prospectus Supplement will
                                        set  forth   information   concerning,
                                        among  other  things,  the  amount  of
                                        subordination of a class or classes of
                                        Subordinated Certificates in a Series,
                                        the   circumstances   in  which   such
                                        subordination will be applicable,  and
                                        the  manner,  if  any,  in  which  the
                                        amount of subordination  will decrease
                                        over time.

B.  Reserve Account.................... One or more reserve  accounts or other
                                        cash   accounts   (each,   a  "Reserve
                                        Account")  may  be   established   and
                                        maintained    for   each   Series   of
                                        Certificates.  The related  Prospectus
                                        Supplement will specify whether or not
                                        such Reserve Accounts will be included
                                        in the  corpus of the  Trust  Fund for
                                        such Series and will also  specify the
                                        manner   of   funding   such   Reserve
                                        Accounts  and  the  conditions   under
                                        which the amounts in any such  Reserve
                                        Accounts   will   be   used   to  make
                                        distributions     to     holders    of
                                        Certificates of a particular  class or
                                        released from such Reserve Accounts.

   
C.  Letter of Credit................... If  so   specified   in  the   related
                                        Prospectus Supplement,  credit support
                                        may be provided by one or more letters
                                        of  credit.  A letter  of  credit  may
                                        provide  limited   protection  against
                                        certain  losses in  addition  to or in
                                        lieu of other credit support,  such as
                                        losses   resulting   from   delinquent
                                        payments  on  the   Contracts  in  the
                                        related Trust Fund,  losses from risks
                                        not   covered   by   standard   hazard
                                        insurance  policies,   losses  due  to
                                        bankruptcy    of   a   borrower    and
                                        application  of certain  provisions of
                                        the Bankruptcy Code, and losses due to
                                        denial of  insurance  coverage  due to
                                        misrepresentations  made in connection
                                        with  the  origination  or  sale  of a
                                        Contract.  The issuer of the letter of
                                        credit   (the  "L/C   Bank")  will  be
                                        obligated   to  honor   demands   with
                                        respect to such  letter of credit,  to
                                        the  extent  of the  amount  available
                                        thereunder, and to provide funds under
                                        the  circumstances and subject to such
                                        conditions  as  are  specified  in the
                                        related  Prospectus  Supplement.   The
                                        liability  of the L/C Bank  under  its
                                        letter of credit  will be  reduced  by
                                        the  amount of  unreimbursed  payments
                                        THEREUNDER.

                                        THE  maximum  liability  of a L/C Bank
                                        under its letter of credit  will be an
                                        amount equal to a percentage specified
                                        in the related  Prospectus  Supplement
                                        of the initial  aggregate  outstanding
                                        principal  balance of the Contracts in
                                        the related  Trust Fund or one or more
                                        classes of Certificates of the related
                                        Series  (the  "L/C  Percentage").  The
                                        maximum  amount  available at any time
                                        to be paid  under a letter  of  credit
                                        will  be   determined  in  the  manner
                                        specified  therein  and in the related
                                        Prospectus Supplement.
    

D.  Insurance Policies; Surety
    Bonds and Guarantees............... If  so   specified   in  the   related
                                        Prospectus Supplement,  credit support
                                        for a  Series  may be  provided  by an
                                        insurance  policy and/or a surety bond
                                        issued   by  one  or  more   insurance
                                        companies    or     sureties.     Such
                                        certificate   guarantee  insurance  or
                                        surety  bond  will  guarantee   timely
                                        distributions  of interest and/or full
                                        distributions   of  principal  on  the
                                        basis  of  a  schedule  of   principal
                                        distributions    set   forth   in   or
                                        determined in the manner  specified in
                                        the related Prospectus Supplement.  If
                                        specified  in the  related  Prospectus
                                        Supplement,  one  or  more  bankruptcy
                                        bonds,    special   hazard   insurance
                                        policies,     other    insurance    or
                                        third-party  guarantees may be used to
                                        provide  coverage  for  the  risks  of
                                        default  or types of losses  set forth
                                        in such Prospectus Supplement.

E.  Over-Collateralization............. If  so  provided  in  the   Prospectus
                                        Supplement    for    a    Series    of
                                        Certificates,   a   portion   of   the
                                        interest  payment on each Contract may
                                        be    applied    as   an    additional
                                        distribution  in respect of  principal
                                        to reduce the  principal  balance of a
                                        certain    class   or    classes    of
                                        Certificates and, thus, accelerate the
                                        rate of payment of  principal  on such
                                        class or classes of Certificates.

F.  Contract Pool Insurance
    Policy............................. A pool  insurance  policy or  policies
                                        may be  obtained  and  maintained  for
                                        Contracts  relating  to any  Series of
                                        Certificates,  which  shall be limited
                                        in  scope,  covering  defaults  on the
                                        related Contracts in an initial amount
                                        equal to a specified percentage of the
                                        aggregate  principal  balance  of  all
                                        Contracts  included  in the Pool as of
                                        the related Cut-off Date.

G.  FHA Insurance...................... If specified in the related Prospectus
                                        Supplement,  all or a  portion  of the
                                        Contracts in a Pool may be (i) insured
                                        by the Federal Housing  Administration
                                        (the  "FHA")  and/or  (ii)   partially
                                        guaranteed   by  the   Department   of
                                        Veterans'   Affairs  (the  "VA").  See
                                        "Certain    Legal   Aspects   of   the
                                        Contracts--   FHA   Insurance  and  VA
                                        Guaranties."

H.  Cross-Collateralization............ If specified in the related Prospectus
                                        Supplement,   separate  classes  of  a
                                        Series of  Certificates  may  evidence
                                        the  beneficial  ownership  of,  or be
                                        secured by,  separate groups of assets
                                        included  in a  Trust  Fund.  In  such
                                        case,  credit  support may be provided
                                        by a cross- collateralization  feature
                                        which requires that  distributions  be
                                        made  with  respect  to   Certificates
                                        evidencing  a   beneficial   ownership
                                        interest  in, or  secured  by,  one or
                                        more    asset    groups    prior    to
                                        distributions      to     Subordinated
                                        Certificates  evidencing  a beneficial
                                        ownership  interest in, or secured by,
                                        other  asset  groups  within  the same
                                        Trust Fund. See "Credit  Enhancement--
                                        Cross-Collateralization."

                                        If specified in the related Prospectus
                                        Supplement,  the coverage  provided by
                                        one or more  of the  forms  of  credit
                                        enhancement    described    in    this
                                        Prospectus may apply  concurrently  to
                                        two or more separate  Trust Funds.  If
                                        applicable,   the  related  Prospectus
                                        Supplement  will  identify  the  Trust
                                        Funds to which such credit enhancement
                                        relates and the manner of  determining
                                        the  amount of  coverage  provided  to
                                        such Trust  Funds  thereby  and of the
                                        application  of such  coverage  to the
                                        identified  Trust  Funds.  See "Credit
                                        Enhancement--Cross-Collateralization."

   
                                        
                                        Advances...............................
                                        The   Master    Servicer    and,    if
                                        applicable, each servicing institution
                                        that  services a Contract in a Pool on
                                        behalf of the Master Servicer (each, a
                                        "Sub-Servicer")  may be  obligated  to
                                        advance  amounts (each,  an "Advance")
                                        corresponding  to delinquent  interest
                                        and/or  principal   payments  on  such
                                        Contract  until the date, as specified
                                        in the related Prospectus  Supplement,
                                        following   the  date  on  which   the
                                        related   Manufactured  Home  is  sold
                                        after  repossession  (and, in the case
                                        of Land-and-Home Contracts,  after the
                                        related  underlying  real  property is
                                        sold in  foreclosure)  or the  related
                                        Contract is otherwise liquidated.  Any
                                        obligation  to  make  Advances  may be
                                        subject to limitations as specified in
                                        the related Prospectus Supplement.  If
                                        so specified in the related Prospectus
                                        Supplement, Advances may be drawn from
                                        a  cash  account  available  for  such
                                        purpose   as    described    in   such
                                        Prospectus  Supplement.  Advances will
                                        be    reimbursable   to   the   extent
                                        described  under  "Description  of the
                                        Certificates-- Advances" herein and in
                                        the related Prospectus  SUPPLEMENT.  -
                                        IN the event the  Master  Servicer  or
                                        Sub-Servicer  fails to make a required
                                        Advance,  the Trustee may be obligated
                                        to  advance  such  amounts   otherwise
                                        required  to be advanced by the Master
                                        Servicer    or    Sub-Servicer.    See
                                        "Description  of the  Certificates  --
                                        Advances."
    

Optional Termination................... The  Master   Servicer  or  the  party
                                        specified  in the  related  Prospectus
                                        Supplement,  including  the  holder of
                                        the  residual  interest  in a REMIC or
                                        the holder of an ownership interest in
                                        a FASIT, may have the option to effect
                                        early   retirement   of  a  Series  of
                                        Certificates  through the  purchase of
                                        the  Trust  Fund  Assets.  The  Master
                                        Servicer  will deposit the proceeds of
                                        any such  purchase  in the  Collection
                                        Account   for  each   Trust   Fund  as
                                        described  under  "The  Agreements  --
                                        Payments  on  Contracts;   Deposit  to
                                        Collection Account." Any such purchase
                                        of  Trust  Fund  Assets  and  property
                                        acquired  in  respect  of  Trust  Fund
                                        Assets   evidenced   by  a  Series  of
                                        Certificates   will  be  made  at  the
                                        option of the  Master  Servicer,  such
                                        other person or, if  applicable,  such
                                        holder of the REMIC residual  interest
                                        or  FASIT  ownership  interest,  at  a
                                        price   specified   in   the   related
                                        Prospectus Supplement. The exercise of
                                        such   right   will    effect    early
                                        retirement of the Certificates of that
                                        Series,  but the  right of the  Master
                                        Servicer,  such  other  person  or, if
                                        applicable,  such  holder of the REMIC
                                        residual  interest or FASIT  ownership
                                        interest  to so purchase is subject to
                                        the  principal  balance of the related
                                        Trust Fund Assets  being less than the
                                        percentage  specified  in the  related
                                        Prospectus Supplement of the aggregate
                                        principal  balance  of the Trust  Fund
                                        Assets as of the Cut-off  Date for the
                                        Series.  The  foregoing  is subject to
                                        the provision that if a REMIC election
                                        is made with  respect to a Trust Fund,
                                        any  repurchase  will be made  only in
                                        connection     with    a    "qualified
                                        liquidation"  of the REMIC  within the
                                        meaning of Section  860F(g)(4)  of the
                                        Code,  and if a FASIT election is made
                                        with  respect  to a  Trust  Fund,  any
                                        repurchase  will be made  only if such
                                        repurchase  would not be a  prohibited
                                        transaction   within  the  meaning  of
                                        section 860L(e)(2) of the Code.

Legal Investment....................... The  Prospectus  Supplement  for  each
                                        series of  Certificates  will  specify
                                        which,  if  any,  of  the  classes  of
                                        Certificates      offered      thereby
                                        constitute      "mortgage      related
                                        securities"   for   purposes   of  the
                                        Secondary  Mortgage Market Enhancement
                                        Act  of  1984  ("SMMEA").  Classes  of
                                        Certificates that qualify as "mortgage
                                        related   securities"  will  be  legal
                                        investments   for  certain   types  of
                                        institutional  investors to the extent
                                        provided  in  SMMEA,  subject,  in any
                                        case, to any other  regulations  which
                                        may   govern   investments   by   such
                                        institutional investors.  Institutions
                                        whose   investment    activities   are
                                        subject  to review by federal or state
                                        authorities  should consult with their
                                        counsel or the applicable  authorities
                                        to determine  whether an investment in
                                        a  particular  class  of  Certificates
                                        (whether or not such class constitutes
                                        a   "mortgage    related    security")
                                        complies with  applicable  guidelines,
                                        policy statements or restrictions. See
                                        "Legal Investment."

   
Federal Income Tax Consequences........ The federal income tax consequences to
                                        Certificateholders will vary depending
                                        on whether one or more  elections  are
                                        made  to  treat  the  Trust   Fund  or
                                        specified portions thereof as either a
                                        REMIC or a FASIT under the  provisions
                                        of the Internal  Revenue Code of 1986,
                                        as   amended   (the    "Code").    The
                                        Prospectus  Supplement for each Series
                                        of  Certificates  will specify whether
                                        such an election will be MADE.

                                        IF  a  REMIC   election   or  a  FASIT
                                        election    is   made,    Certificates
                                        representing  regular  interests  in a
                                        REMIC  or  FASIT  will   generally  be
                                        treated as evidences  of  indebtedness
                                        for  federal  tax   purposes.   Stated
                                        interest  on  such  regular  interests
                                        will be taxable as ordinary income and
                                        taken into  account  using the accrual
                                        method of  accounting,  regardless  of
                                        the holder's normal accounting method.
                                        If  neither  a  REMIC  election  nor a
                                        FASIT   election  is  made,   interest
                                        (other than  original  issue  discount
                                        ("OID"))  on  Certificates   that  are
                                        characterized   as  indebtedness   for
                                        federal  income tax  purposes  will be
                                        includible   in  income   by   holders
                                        thereof in accordance with their usual
                                        method of accounting.

                                        Certain classes of Certificates may be
                                        issued  with OID.  A holder  should be
                                        aware  that the Code and the  Treasury
                                        regulations  promulgated thereunder do
                                        not adequately  address certain issues
                                        relevant  to  prepayable   securities,
                                        such as the CERTIFICATES.

                                        HOLDERS   that  will  be  required  to
                                        report  income  with  respect  to  the
                                        related Certificates under the accrual
                                        method  of   accounting   will  do  so
                                        without  giving  effect to delays  and
                                        reductions      in       distributions
                                        attributable    to   a   default    or
                                        delinquency on the  Contracts,  except
                                        possibly  to the extent that it can be
                                        established   that  such  amounts  are
                                        uncollectible. As a result, the amount
                                        of income  (including OID) reported by
                                        a  holder  of  a  Certificate  in  any
                                        period could significantly  exceed the
                                        amount  of  cash  distributed  to such
                                        holder in that PERIOD.

                                        IN the opinion of Brown & Wood LLP, if
                                        a REMIC  election is made with respect
                                        to a Series of Certificates,  then the
                                        arrangement by which such Certificates
                                        are issued  will be treated as a REMIC
                                        as  long as all of the  provisions  of
                                        the  relevant  Agreement  are complied
                                        with and the statutory and  regulatory
                                        requirements       are      satisfied.
                                        Certificates  will  be  designated  as
                                        "regular   interests"   or   "residual
                                        interests"   in  a   REMIC.   A  REMIC
                                        generally   will  not  be  subject  to
                                        entity-level tax. Rather,  the taxable
                                        income or net loss of a REMIC  will be
                                        taken into  account by the  holders of
                                        residual interests.  Such holders will
                                        report  their  proportionate  share of
                                        the   taxable   income  of  the  REMIC
                                        whether  or  not  they   receive  cash
                                        distributions     from    the    REMIC
                                        attributable   to  such  income.   The
                                        portion  of the REMIC  taxable  income
                                        consisting   of  "excess   inclusions"
                                        generally   may  not  be   offset   by
                                        otherwise   allowable   deductions  or
                                        losses of the  holder,  including  the
                                        net operating deductions.
    

                                        In the opinion of Brown & Wood LLP, if
                                        a FASIT  election is made with respect
                                        to a Series  of  Securities,  then the
                                        arrangement  by which such  Securities
                                        are issued  will be treated as a FASIT
                                        as  long as all of the  provisions  of
                                        the  relevant  Agreement  are complied
                                        with and the statutory and  regulatory
                                        requirements are satisfied. Securities
                                        will   be    designated   as   regular
                                        interests   or   as   the    ownership
                                        interest. The FASIT generally will not
                                        be  subject  to an  entity-level  tax.
                                        Rather, the taxable income or net loss
                                        of  the  FASIT   will  be  taken  into
                                        account by the holder of the ownership
                                        interest  whether  or not  the  holder
                                        receives cash  distributions  from the
                                        FASIT attributable to such income. The
                                        ownership  interest  generally must be
                                        held  at all  times  by a  domestic  C
                                        corporation        (an       "Eligible
                                        Corporation").   Furthermore,  certain
                                        regular   interests   referred  to  as
                                        High-Yield interests are only suitable
                                        investments for Eligible Corporations.
                                        Income derived from holding  ownership
                                        interests  and  income   derived  from
                                        holding High-Yield interests generally
                                        may  not  be   offset   by   otherwise
                                        allowable  deductions,  including  net
                                        operating loss deductions.

   
                                        In the opinion of Brown & Wood LLP, if
                                        a  REMIC  or a FASIT  election  is not
                                        made  with  respect  to  a  Series  of
                                        Certificates,  then the arrangement by
                                        which  such  Certificates  are  issued
                                        either will be classified as a grantor
                                        trust  under  Subpart  E,  Part  I  of
                                        Subchapter  J  of  the  Code  or  as a
                                        partnership.  The Trust  Fund will not
                                        be  a  publicly   traded   partnership
                                        taxable  as a  corporation  as long as
                                        all of the  provisions of the relevant
                                        Agreement  are  complied  with and the
                                        statutory and regulatory  requirements
                                        are  satisfied.  The  holders  of  the
                                        Certificates issued by such Trust Fund
                                        will  agree to treat the  Certificates
                                        as equity  interests in a  partnership
                                        or in a grantor TRUST.

                                        GENERALLY,   gain  or  loss   will  be
                                        recognized  on a sale of  Certificates
                                        in the amount equal to the  difference
                                        between  the amount  realized  and the
                                        seller's tax basis in the Certificates
                                        SOLD.

                                        THE   material   federal   income  tax
                                        consequences for investors  associated
                                        with  the   purchase,   ownership  and
                                        disposition  of the  Certificates  are
                                        set forth herein under "Federal Income
                                        --  Tax  Consequences."  The  material
                                        federal  income tax  consequences  for
                                        investors    associated    with    the
                                        purchase, ownership and disposition of
                                        Certificates of any particular  Series
                                        will be set forth  under  the  heading
                                        "Federal Income Tax  Consequences"  in
                                        the related Prospectus Supplement. See
                                        "Federal Income Tax Consequences."
    

ERISA Considerations................... A fiduciary  of any  employee  benefit
                                        plan  or  other   retirement  plan  or
                                        arrangement  subject  to the  Employee
                                        Retirement  Income  Certificate Act of
                                        1974,  as  amended  ("ERISA"),  or the
                                        Code should  carefully review with its
                                        legal advisors whether the purchase or
                                        holding  of  Certificates  could  give
                                        rise to a  transaction  prohibited  or
                                        not otherwise  permissible under ERISA
                                        or    the     Code.     See     "ERISA
                                        Considerations."  Certain  classes  of
                                        Certificates  may  not be  transferred
                                        unless the Trustee  and the  Depositor
                                        are   furnished   with  a  letter   of
                                        representation   or  an   opinion   of
                                        counsel  to  the   effect   that  such
                                        transfer   will   not   result   in  a
                                        violation     of    the     prohibited
                                        transaction  provisions  of ERISA  and
                                        the  Code and  will  not  subject  the
                                        Trustee,  the  Depositor or the Master
                                        Servicer  to  additional  obligations.
                                        See      "Description      of      the
                                        Certificates-General"    and    "ERISA
                                        Considerations."

Risk Factors........................... For  a  discussion  of  certain  risks
                                        associated  with an  investment in the
                                        Certificates,  see "Risk  Factors"  on
                                        page  14  herein  and in  the  related
                                        Prospectus Supplement


<PAGE>
                                 RISK FACTORS

     Investors  should  consider the following  factors in connection with the
purchase of the Certificates.

LIMITED LIQUIDITY

     No market  for the  Certificates  of any Series  will exist  prior to the
issuance  thereof,  and no assurance can be given that a secondary market will
develop or, if it does develop, that it will provide  Certificateholders  with
liquidity of investment or will continue for the life of the  Certificates  of
such Series.

LIMITED SOURCE OF PAYMENTS -- NO RECOURSE TO SELLERS,
DEPOSITOR OR MASTER SERVICER

     The Depositor does not have, nor is it expected to have, any  significant
assets. Unless otherwise specified in the related Prospectus  Supplement,  the
Certificates  of a Series will be payable  solely from the Trust Fund for such
Certificates  and will not have any claim against or security  interest in the
Trust Fund for any other Series. There will be no recourse to the Depositor or
any other person for any failure to receive distributions on the Certificates.
Further, at the times set forth in the related Prospectus Supplement,  certain
Trust Fund  Assets  and/or any balance  remaining  in the  Collection  Account
immediately  after making all payments due on the Certificates of such Series,
after making  adequate  provision  for future  payments on certain  classes of
Certificates  and after  making any other  payments  specified  in the related
Prospectus Supplement,  may be promptly released or remitted to the Depositor,
the Master  Servicer,  any credit  enhancement  provider  or any other  person
entitled  thereto  and will no longer be  available  for  making  payments  to
Certificateholders.  Consequently, holders of Certificates of each Series must
rely solely upon  payments with respect to the Trust Fund Assets and the other
assets constituting the Trust Fund for a Series of Certificates, including, if
applicable,  any amounts available pursuant to any credit enhancement for such
Series,  for the payment of principal of and interest on the  Certificates  of
such Series.

     The  Certificates  will not represent an interest in or obligation of the
Depositor,  the  Master  Servicer,  any  Seller  or  any of  their  respective
affiliates. The only obligations, if any, of the Depositor with respect to the
Trust Fund  Assets or the  Certificates  of any  Series  will be  pursuant  to
certain  representations  and warranties.  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  Contracts with respect to which there has been a
breach of any  representation  or  warranty  which  materially  and  adversely
affects the Certificateholders'  interest in such Contracts.  If, for example,
the  Depositor  were  required to  repurchase a Contract,  its only sources of
funds to make  such  repurchase  would  be from  funds  obtained  (i) from the
enforcement of a corresponding  obligation, if any, on the part of the related
Seller or originator  of such  Contract or (ii) to the extent  provided in the
related  Prospectus  Supplement,  from a Reserve  Account  or  similar  credit
enhancement established to provide funds for such repurchases.

     The only  obligations  of any Seller with respect to Trust Fund Assets or
the Certificates of any Series will be pursuant to certain representations and
warranties  and  certain  document  delivery  requirements.  A  Seller  may be
required to repurchase  or  substitute  for any Contract with respect to which
such representations and warranties or certain document delivery  requirements
are  breached  (and in the  case of any such  breach  of  representations  and
warranties,    such   breach    materially    and   adversely    affects   the
Certificateholders'  interest  in  such  Contract).  There  is  no  assurance,
however,  that such  Seller  will have the  financial  ability to effect  such
repurchase or substitution.

   
CREDIT ENHANCEMENT -- LIMITATIONS
    

     Although credit  enhancement is intended to reduce the risk of delinquent
payments or losses to holders of Certificates entitled to the benefit thereof,
the amount of such credit  enhancement  will be  limited,  as set forth in the
related  Prospectus  Supplement,  and may be subject to periodic  reduction in
accordance  with a  schedule  or formula or  otherwise  decline,  and could be
depleted  under  certain  circumstances  prior to the  payment  in full of the
related  Series of  Certificates,  and as a result  Certificateholders  of the
related Series may suffer losses.  Moreover,  such credit  enhancement may not
cover all potential  losses or risks. For example,  credit  enhancement may or
may not cover fraud or negligence by a loan  originator or other  parties.  In
addition,  the Trustee will  generally  be  permitted to reduce,  terminate or
substitute  all or a  portion  of the  credit  enhancement  for any  Series of
Certificates,  provided  the  applicable  Rating  Agency  indicates  that  the
then-current  rating of the  Certificates of such Series will not be adversely
affected. See "Credit Enhancement."

PREPAYMENT AND YIELD CONSIDERATIONS

     The timing of principal  payments of the Certificates of a Series will be
affected by a number of factors,  including the  following:  (i) the extent of
prepayments (including for this purpose prepayments resulting from refinancing
or  liquidations of the Contracts due to defaults,  casualties,  condemnations
and repurchases by the Depositor or a Seller) of the Contracts  comprising the
Trust  Fund,  which  prepayments  may be  influenced  by a variety  of factors
including general economic  conditions,  prevailing  interest rate levels, the
availability of alternative financing and homeowner mobility,  (ii) the manner
of allocating principal and/or payments among the classes of Certificates of a
Series as specified in the related Prospectus  Supplement,  (iii) the exercise
by the party entitled  thereto of any right of optional  termination  and (iv)
the rate and timing of payment  defaults and losses  incurred  with respect to
the Trust Fund Assets.  The  repurchase  of  Contracts  by the  Depositor or a
Seller may  result  from  repurchases  of Trust  Fund  Assets due to  material
breaches of the Depositor's or such Seller's  representations  and warranties,
as  applicable.  The yields to  maturity  and  weighted  average  lives of the
Certificates  will be affected  primarily by the rate and timing of prepayment
of the Contracts comprising the Trust Fund Assets. In addition,  the yields to
maturity and weighted  average lives of the  Certificates  will be affected by
the distribution of amounts remaining in any Pre-Funding Account following the
end of the related Funding  Period.  Any  reinvestment  risks resulting from a
faster or slower  incidence of  prepayment  of Contracts  held by a Trust Fund
will be borne  entirely by the  holders of one or more  classes of the related
Series of  Certificates.  See "Yield and Prepayment  Considerations"  and "The
Agreements -- Pre-Funding Account."

     Interest payable on the  Certificates 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 over a period ending two
or  more  days  prior  to  a  Distribution   Date,  the  effective   yield  to
Certificateholders  will be reduced  from the yield that  would  otherwise  be
obtainable if interest payable on the Certificates  were to accrue through the
day immediately  preceding each Distribution Date, and the effective yield (at
par) to  Certificateholders  will be less than the indicated  coupon rate. See
"Description  of  the   Certificates  --   Distributions  on  Certificates  --
Distributions of Interest."

DEPRECIATION IN VALUE OF MANUFACTURED HOMES

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

SECURITY INTEREST IN UNDERLYING ASSETS MAY NOT BE EFFECTIVE

     The Seller in respect of a Contract will  represent that such Contract is
secured by a security interest in a Manufactured Home.  Perfection of security
interests in the Manufactured  Homes and enforcement of rights to realize upon
the  value of the  Manufactured  Homes as  collateral  for the  Contracts  are
subject  to a  number  of  Federal  and  state  laws,  including  the  Uniform
Commercial Code as adopted in each state and each state's certificate of title
statutes.   The  steps  necessary  to  perfect  the  security  interest  in  a
Manufactured  Home will vary from state to state.  Because of the  expense and
administrative  inconvenience involved, the Master Servicer will not amend any
certificates  of title to change the  lienholder  specified  therein  from the
Seller to the Trustee and will not  deliver  any  certificate  of title to the
Trustee or note thereon the Trustee's interest.  Consequently, in some states,
in the  absence of such an  amendment,  the  assignment  to the Trustee of the
security  interest  in the  Manufactured  Home  may not be  effective  or such
security interest may not be perfected and, in the absence of such notation or
delivery  to the  Trustee,  the  assignment  of the  security  interest in the
Manufactured  Home may not be effective  against  creditors of the Seller or a
trustee in bankruptcy of the Seller.  In the case of Land-and-Home  Contracts,
the   Prospectus   Supplement  for  the  related  Series  will  state  whether
assignments  to the Trustee of the  mortgage  or deed of trust  related to the
underlying  real property  securing such Contracts  will be recorded.  In some
states in the absence of such  recordation  the  assignment  to the Trustee of
such  mortgage  or deed of trust may not be  effective,  and in the absence of
such recordation may not be effective  against creditors of or purchasers from
the Seller or a trustee in bankruptcy of the Seller.

EFFECT OF VIOLATING CONSUMER PROTECTION LAWS

     Delays Due to  Liquidation.  Even  assuming that the  Manufactured  Homes
provide  adequate  security  for the  Contracts,  substantial  delays could be
encountered  in connection  with the  liquidation  of defaulted  Contracts and
corresponding delays in the receipt of related proceeds by  Certificateholders
could occur. An action to repossess a Manufactured Home securing a Contract is
regulated by state statutes and rules and is subject to many of the delays and
expenses  of other  lawsuits  if defenses  or  counterclaims  are  interposed,
sometimes requiring several years to complete.  In the event of a default by a
borrower,  these  restrictions,  among other things, may impede the ability of
the Master  Servicer to repossess or sell the  Manufactured  Home or to obtain
liquidation  proceeds  sufficient  to repay  all  amounts  due on the  related
Contract.  In addition,  the Master  Servicer  will be entitled to deduct from
related liquidation proceeds all expenses reasonably incurred in attempting to
recover  amounts due on  defaulted  Contracts  and not yet  repaid,  including
payments to senior  lienholders,  legal fees and costs of legal action,  taxes
and maintenance and preservation expenses.

     Consumer  Protection  Laws.  Applicable  state  laws  generally  regulate
interest rates and other charges,  require  certain  disclosures,  and require
licensing of certain  originators  and servicers of  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 addition, most states have other laws, public policy and general principles
of equity  relating to the protection of consumers,  unfair and deceptive acts
and practices which may apply to the origination,  servicing and collection of
the  Contracts.  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 Master  Servicer to collect all or
part of the  principal  of or  interest  on the  Contracts,  may  entitle  the
borrower  to a refund of  amounts  previously  paid and,  in  addition,  could
subject the Master Servicer to damages and administrative sanctions. Losses on
such  Contracts  that are not  otherwise  covered  by the  credit  enhancement
described in the applicable Prospectus Supplement will be borne by the holders
of one or more classes of  Certificates  of the related  Series.  See "Certain
Legal Aspects of the Contracts."

     Holder in Due Course Rules. 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 (such as the
Trust Fund) to all claims and  defenses  which the obligor  under the Contract
could assert against the seller of the Manufactured Home. Liability under this
rule is limited to amounts paid under the Contract; however, the obligor under
the Contract also may be able to assert the rule to set off remaining  amounts
due as a  defense  against a claim  brought  by the Trust  Fund  against  such
obligor. See "Certain Legal Aspects of the Contracts."

   
RATING OF THE CERTIFICATES -- LIMITATIONS

     It will be a condition to the issuance of a class of Certificates offered
hereby 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
related  Trust Fund  Assets and any credit  enhancement  with  respect to such
class  and will  represent  such  Rating  Agency's  assessment  solely  of the
likelihood that holders of such class of Certificates will receive payments to
which such  Certificateholders are entitled under the related Agreement.  Such
rating will not  constitute  an assessment of the  likelihood  that  principal
prepayments  on the related  Contracts  will be made,  the degree to which the
rate of such prepayments might differ from that originally  anticipated or the
likelihood of early optional  termination of the Series of Certificates.  Such
rating  shall  not be  deemed  a  recommendation  to  purchase,  hold  or sell
Certificates,  inasmuch as it does not address market price or suitability for
a  particular  investor.  Such rating will not  address the  possibility  that
prepayment at higher or lower rates than  anticipated by an investor may cause
such investor to experience a lower than anticipated yield or that an investor
purchasing a  Certificate  at a  significant  premium might fail to recoup its
initial investment under certain prepayment  scenarios.  IN ADDITION,  IF SUCH
RATING  RELATES TO A SERIES WITH A PRE-FUNDING  ACCOUNT,  SUCH RATING WILL NOT
ADDRESS THE ABILITY OF THE RELATED TRUST FUND TO ACQUIRE SUBSEQUENT CONTRACTS,
ANY POTENTIAL  PREPAYMENT OF THE CERTIFICATES  RESULTING FROM  DISTRIBUTION TO
CERTIFICATEHOLDERS  OF AMOUNTS REMAINING IN THE PRE-FUNDING  ACCOUNT FOLLOWING
THE  END  OF  THE   FUNDING   PERIOD,   OR  THE   EFFECT   ON  THE   YIELD  TO
CERTIFICATEHOLDERS RESULTING THEREFROM.  FURTHERMORE, ALTHOUGH THE ADDITION OF
SUBSEQUENT  CONTRACTS  TO ANY TRUST  FUND WILL BE  SUBJECT  TO THE  CONDITIONS
DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT,  UNLESS OTHERWISE SPECIFIED IN
THE RELATED  PROSPECTUS  SUPPLEMENT THERE IS NO ASSURANCE THAT THE ADDITION OF
SUBSEQUENT  CONTRACTS  (OR THE INABILITY OF THE RELATED TRUST FUND TO PURCHASE
SUBSEQUENT CONTRACTS) WOULD NOT CAUSE A RATING TO BE LOWERED OR WITHDRAWN.
    

     There is also no assurance that any such rating will remain in effect for
any given period of time or that it may not be lowered or  withdrawn  entirely
by the Rating  Agency in the future 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 Trust Fund  Assets or any credit
enhancement with respect to a Series of  Certificates,  such rating might also
be lowered or withdrawn because of, among other reasons,  an adverse change in
the financial or other condition of a credit enhancement  provider or a change
in the rating of such credit enhancement provider's long term debt.

     The amount,  type and nature of credit enhancement,  if any,  established
with respect to a class of  Certificates  will be  determined  on the basis of
criteria established by each Rating Agency rating classes of such Series. Such
criteria are  sometimes  based upon an  actuarial  analysis of the behavior of
similar loans in a larger  group.  Such analysis is often the basis upon which
each Rating Agency determines the amount of credit  enhancement  required with
respect to each such class. There can be no assurance that the historical data
supporting  any  such  actuarial   analysis  will  accurately  reflect  future
experience  nor any  assurance  that the  data  derived  from a large  pool of
similar  loans  accurately  predicts  the  delinquency,  repossession  or loss
experience of any particular pool of Contracts. No assurance can be given that
the values of any  Manufactured  Homes have  remained  or will remain at their
levels on the respective dates of origination of the related Contracts.

   
BOOK-ENTRY REGISTRATION MAY REDUCE LIQUIDITY OF THE CERTIFICATES
    

     If issued in book-entry form, such  registration may reduce the liquidity
of the  Certificates  in the secondary  trading market since  investors may be
unwilling  to  purchase  Certificates  for which they cannot  obtain  physical
certificates.  Since  transactions in book-entry  Certificates can be effected
only   through   the   Depository   Trust   Company   ("DTC"),   participating
organizations,  Financial  Intermediaries  and certain banks, the ability of a
Certificateholder  to pledge a book-entry  Certificate  to persons or entities
that do not  participate  in the DTC system  may be  limited  due to lack of a
physical certificate representing such Certificates.  Certificates Owners will
not be  recognized as  Certificateholders  as such term is used in the related
Agreement,  and Certificate Owners will be permitted to exercise the rights of
Certificateholders only indirectly through DTC and its Participants.

     In  addition,  Certificateholders  may  experience  some  delay  in their
receipt of distributions of interest and principal on book-entry  Certificates
since distributions are required to be forwarded by the Trustee to DTC and DTC
will  then be  required  to  credit  such  distributions  to the  accounts  of
Depository  participants  which  thereafter will be required to credit them to
the  accounts of  Certificateholders  either  directly or  indirectly  through
Financial  Intermediaries.  See "Description of the Certificates -- Book-Entry
Registration of Certificates."

PRE-FUNDING ACCOUNTS

   
     PRE-FUNDED  AMOUNTS  NOT  USED TO COVER  LOSSES.  If so  provided  in the
related  Prospectus  Supplement,   on  the  closing  date  specified  in  such
Prospectus  Supplement (the "Closing Date") the Depositor will deposit cash in
an amount (the "Pre-Funded  Amount")  specified in such Prospectus  Supplement
into an account (the "Pre-Funding  Account"). In no event shall the Pre-Funded
Amount  exceed  50%  of  the  initial   aggregate   principal  amount  of  the
Certificates  of the related  Series.  The  Pre-Funded  Amount will be used to
purchase  Contracts  ("Subsequent  Contracts")  in a period  from the  related
Closing  Date to a date not more than one year after such  Closing  Date (such
period, the "Funding Period") from the Depositor (which, in turn, will acquire
such Subsequent  Contracts from the Seller or Sellers specified in the related
Prospectus  Supplement).  The Pre-Funding  Account will be maintained with the
Trustee for the related Series of Certificates  and is designed solely to hold
funds to be applied by such  Trustee  during the Funding  Period to pay to the
Depositor the purchase  price for Subsequent  Contracts.  Monies on deposit in
the Pre-Funding Account will not be available to cover losses on or in respect
of the related Contracts.

     UNUSED  PRE-FUNDED   AMOUNTS  AT  THE  END  OF  FUNDING  PERIOD  WILL  BE
DISTRIBUTED AS PRINCIPAL PREPAYMENT TO CERTIFICATEHOLDERS.  To the extent that
the  entire  Pre-Funded  Amount  has  not  been  applied  to the  purchase  of
Subsequent  Contracts by the end of the related  Funding  Period,  any amounts
remaining in the  Pre-Funding  Account will be  distributed as a prepayment of
principal to Certificateholders on the Distribution Date immediately following
the end of the Funding  Period,  in the amounts and pursuant to the priorities
set  forth  in  the  related  Prospectus  Supplement.  Any  reinvestment  risk
resulting from such prepayment will be borne entirely by the holders of one or
more classes of the related Series of Certificates.

BANKRUPTCY OR INSOLVENCY OF THE SELLER,  THE DEPOSITOR OR THE MASTER  SERVICER
COULD LEAD TO DELAY OR REDUCTION OF AMOUNTS PAYABLE TO CERTIFICATEHOLDERS
    

     The Seller and the Depositor  will treat the transfer of the Contracts by
the Seller to the Depositor as a sale for accounting  purposes.  The Depositor
and the Trust Fund will treat the transfer of Contracts  from the Depositor to
the Trust Fund as a sale for accounting  purposes.  As a sale of the Contracts
by the  Seller  to the  Depositor,  the  Contracts  would  not be  part of the
Seller's  bankruptcy  estate  and  would  not be  available  to  the  Seller's
creditors.  However,  in the  event of the  insolvency  of the  Seller,  it is
possible that the  bankruptcy  trustee or a creditor of the Seller may attempt
to  recharacterize  the sale of the  Contracts  as a borrowing  by the Seller,
secured by a pledge of the Contracts. Similarly, as a sale of the Contracts by
the  Depositor  to the  Trust  Fund,  the  Contracts  would not be part of the
Depositor's  bankruptcy  estate and would not be available to the  Depositor's
creditors.  However,  in the event of the insolvency of the  Depositor,  it is
possible  that the  bankruptcy  trustee or a  creditor  of the  Depositor  may
attempt to  recharacterize  the sale of the  Contracts  as a borrowing  by the
Depositor,  secured  by a  pledge  of the  Contracts.  In  either  case,  this
position,  if argued  before or  accepted  by a court,  could  prevent  timely
payments  of amounts  due on the  Certificates  and result in a  reduction  of
payments due on the Certificates.

     In the event of a bankruptcy or insolvency  of the Master  Servicer,  the
bankruptcy  trustee or  receiver  may have the power to prevent the Trustee or
the  Certificateholders  from appointing a successor Master Servicer. The time
period,  if any,  during which cash  collections  may be  commingled  with the
Master  Servicer's own funds prior to each Distribution Date will be specified
in the related  Prospectus  Supplement.  In the event of the insolvency of the
Master  Servicer and if such cash  collections  are commingled with the Master
Servicer's  own funds for at least ten days,  the Trust  Fund will  likely not
have a perfected interest in such collections since such collections would not
have  been  deposited  in a  segregated  account  within  ten days  after  the
collection thereof,  and the inclusion thereof in the bankruptcy estate of the
Master Servicer may result in delays in payment and failure to pay amounts due
on the Certificates of the related Series.

     In  addition,  federal  and state  statutory  provisions,  including  the
federal  bankruptcy  laws and state  laws  affording  relief to  debtors,  may
interfere  with or affect the  ability  of the  secured  manufactured  housing
lender to realize upon its security.  For example, in a proceeding under Title
11 of the  United  States  Code  Section  101 et seq.  and the  rules  related
thereto,  as amended (the  "Bankruptcy  Code"),  a lender may not  repossess a
manufactured  home (or foreclose on the underlying real property)  without the
permission of the bankruptcy  court. The  rehabilitation  plan proposed by the
debtor may provide,  if the  manufactured  home is not the debtor's  principal
residence and the court determines that the value of the manufactured  home is
less than the principal balance of the related  manufactured housing loan, for
the  reduction of the secured  indebtedness  to the value of the  manufactured
home as of the  date of the  commencement  of the  bankruptcy,  rendering  the
lender a general  unsecured  creditor for the difference,  and also may reduce
the monthly payments due under such manufactured housing loan, change the rate
of interest and alter the manufactured  housing loan repayment  schedule.  The
effect of any such proceedings  under the Bankruptcy  Code,  including but not
limited to any automatic stay, could result in delays in receiving payments on
the Contracts  underlying a Series of Certificates and possible  reductions in
the aggregate amount of such payments.

   
VALUE OF TRUST FUND ASSETS COULD BE INSUFFICIENT TO PAY PRINCIPAL AND INTEREST
ON THE CERTIFICATES
    

     There is no  assurance  that the market value of the Trust Fund Assets or
any other assets relating to a Series of Certificates  described under "Credit
Enhancement" herein will at any time be equal to or greater than the principal
amount of the  Certificates  of such Series  then  outstanding,  plus  accrued
interest thereon. Moreover, upon an event of default under the Agreement for a
Series of  Certificates  and a sale of the related Trust Fund Assets or upon a
sale of the assets of a Trust Fund for a Series of Certificates,  the Trustee,
the  Master  Servicer,  the credit  enhancer,  if any,  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 Certificateholders.  Upon any such sale, the proceeds thereof
may be  insufficient  to pay in full  the  principal  of and  interest  on the
Certificates of such Series.

   
DERIVATIVE TRANSACTIONS - RISK OF EARLY TERMINATION

     IF SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, A TRUST FUND MAY ENTER
INTO PRIVATELY NEGOTIATED,  OVER-THE-COUNTER HEDGING TRANSACTIONS WITH VARIOUS
COUNTERPARTIES,  INCLUDING  INTEREST  RATE  SWAPS,  CAPS,  COLLARS  AND FLOORS
(COLLECTIVELY,  THE "DERIVATIVE  TRANSACTIONS") TO EFFECTIVELY FIX THE RATE OF
INTEREST  THAT SUCH  TRUST FUND PAYS ON ONE OR MORE  BORROWING  OR ONE OR MORE
SERIES OF BORROWINGS.  CERTAIN EVENTS RELATED TO SUCH DERIVATIVE  TRANSACTIONS
THAT ARE NOT  ENTIRELY  WITHIN  THE  CONTROL  OF THE  TRUST  FUND (OR EVEN THE
COUNTERPARTY) MAY CAUSE THE EARLY TERMINATION OF SUCH DERIVATIVE TRANSACTIONS.
IN THE EVENT OF ANY SUCH EARLY TERMINATION,  THE TRUST FUND MAY BE REQUIRED TO
MAKE A  TERMINATION  PAYMENT  WHICH COULD BE  SUBSTANTIAL.  THIS IN TURN WOULD
REDUCE  AMOUNTS  AVAILABLE  TO THE TRUST FUND TO MAKE  PAYMENTS TO THE RELATED
CERTIFICATEHOLDERS.   SEE  "DESCRIPTION  OF  THE  CERTIFICATES  --  DERIVATIVE
TRANSACTIONS."
    

                                THE TRUST FUND

GENERAL

     The Certificates of each Series will represent interests in the assets of
the  related  Trust  Fund.  The Trust Fund for each Series will be held by the
Trustee  for the benefit of the  related  Certificateholders.  Each Trust Fund
will consist of certain assets (the "Trust Fund Assets")  consisting of a pool
(each, a "Pool") comprised of Contracts as specified in the related Prospectus
Supplement,  together with payments in respect of such Contracts, as specified
in the related  Prospectus  Supplement.* The Pool will be created on the first
day of the month of the issuance of the related Series of Certificates or such
other date  specified  in the  related  Prospectus  Supplement  (the  "Cut-off
Date").  The  Certificates  will be entitled to payment from the assets of the
related  Trust Fund or Funds or other  assets  pledged  for the benefit of the
Certificateholders, as specified in the related Prospectus Supplement and will
not be  entitled  to payments in respect of the assets of any other trust fund
established by the Depositor.

     The Trust Fund Assets will be acquired by the Depositor,  either directly
or through affiliates,  from originators or sellers which may be affiliates of
the Depositor (the "Sellers"),  and conveyed without recourse by the Depositor
to the related Trust Fund.  Contracts acquired by the Depositor will have been
originated in accordance with the underwriting  criteria specified below under
"The Manufactured  Housing Program -- Underwriting  Standards" or as otherwise
described in the related Prospectus Supplement.  See "The Manufactured Housing
Program -- Underwriting Standards."

     The  Depositor  will cause the Trust Fund  Assets to be  assigned  to the
Trustee  named in the  related  Prospectus  Supplement  for the benefit of the
holders of the  Certificates of the related Series.  The Master Servicer named
in the related  Prospectus  Supplement  will  service  the Trust Fund  Assets,
either  directly or through other  servicing  institutions  ("Sub-Servicers"),
pursuant to a pooling and servicing agreement (each, an "Agreement") among the
Depositor,  the Master  Servicer and the  Trustee,  and will receive a fee for
such services.  See "The  Manufactured  Housing Program" and "The Agreements."
With  respect  to  Contracts   serviced  by  the  Master  Servicer  through  a
Sub-Servicer,  the  Master  Servicer  will  remain  liable  for its  servicing
obligations  under the related  Agreement as if the Master Servicer alone were
servicing such Contracts.

     With  respect to each Trust Fund,  prior to the  initial  offering of the
related  Series  of  Certificates,  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 of the  related  Trust Fund Assets and other
assets contemplated herein specified and in the related Prospectus  Supplement
and the  proceeds  thereof,  issuing  Certificates  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.

     Unless otherwise specified in the related Prospectus Supplement, the only
obligations of the Depositor with respect to a Series of Certificates  will be
to obtain certain  representations and warranties from the Sellers and, to the
extent  such  representations  and  warranties  are not  made  by the  Sellers
directly  to the  Trustee,  to  assign  to the  Trustee  for  such  Series  of
Certificates the Depositor's rights with respect to such  representations  and
warranties.  See "The  Agreements -- Assignment of the Trust Fund Assets." The
obligations of the Master  Servicer with respect to the Contracts will consist
principally  of  its  contractual  servicing  obligations  under  the  related
Agreement  (including  its  obligation  to  enforce  the  obligations  of  the
Sub-Servicers  or Sellers,  or both, as more fully described herein under "The
Manufactured  Housing Program -- Representations by Sellers;  Repurchases" and
"The Agreements --  Sub-Servicing By Sellers" and " -- Assignment of the Trust
Fund Assets") and its obligation, if any, to make certain cash advances in the
event of  delinquencies in payments in respect of interest and/or principal on
or with  respect  to the  Contracts  in the  amounts  described  herein  under
"Description  of the  Certificates -- Advances." The obligations of the Master
Servicer  to make  advances  may be  subject  to  limitations,  to the  extent
provided herein and in the related Prospectus Supplement.

     The  following  is a  brief  description  of the  assets  expected  to be
included in the Trust Funds. If specific information respecting the Trust Fund
Assets is not known at the time the related Series of  Certificates  initially
is offered,  more general  information of the nature  described  below will be
provided in the related Prospectus  Supplement,  and specific information will
be set  forth in a report  on Form 8-K to be  filed  with the  Securities  and
Exchange  Commission  within  fifteen days after the initial  issuance of such
Certificates  (the  "Detailed  Description").  A copy  of the  Agreement  with
respect to each  Series of  Certificates  will be attached to the Form 8-K and
will be available for inspection at the Corporate  Trust Office of the Trustee
specified in the related  Prospectus  Supplement.  A schedule of the Contracts
relating to such Series will be  attached to the  Agreement  delivered  to the
Trustee upon delivery of the Certificates.

THE CONTRACTS

     The  Contracts  will consist of  manufactured  housing  installment  sale
contracts and installment loan agreements  secured by a security interest in a
new or used  manufactured  home (each,  a  "Manufactured  Home"),  and, to the
extent, if any, indicated in the related Prospectus Supplement,  by a mortgage
or deed of trust on the real estate on which the manufactured home is located.
The  Contracts  may be  conventional  Contracts  or  contracts  insured by the
Federal Housing Administration ("FHA") or partially guaranteed by the Veterans
Administration   ("VA").  All  Contracts  will  have  been  purchased  by  the
Depositor, either directly or through an affiliate, from one or more Sellers.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
related  Seller will represent the  Manufactured  Homes securing the Contracts
consist of  manufactured  homes  within the meaning of 42 United  States Code,
Section  5402(6),  which  defines  a  "manufactured  home"  as  "a  structure,
transportable  in one or more sections,  which in the traveling mode, is eight
body feet or more in width or forty  body  feet or more in  length,  or,  when
erected on site,  is three  hundred  twenty or more square feet,  and which is
built on a permanent chassis designed to be used as a dwelling with or without
a permanent foundation when connected to the required utilities,  and includes
the plumbing,  heating,  air-conditioning,  and electrical  systems  contained
therein; except that such term shall include any structure which meets all the
requirements of this paragraph  except the size  requirements and with respect
to which the manufacturer  voluntarily  files a certification  required by the
Secretary [of Housing and Urban  Development]  and complies with the standards
established under this chapter."

     The payment terms of the Contracts to be included in a Trust Fund will be
described  in the  related  Prospectus  Supplement  and may include any of the
following features (or combination thereof),  all as described below or in the
related Prospectus Supplement:

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

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

               (c) Monthly payments of principal and interest may be fixed for
          the life of the Contract,  may increase  over a specified  period of
          time or may change  from  period to period.  Contracts  may  include
          limits on periodic  increases  or decreases in the amount of monthly
          payments  and may  include  maximum  or  minimum  amounts of monthly
          payments.  A Contract may provide for scheduled payments to maturity
          or payments that adjust from time to time to accommodate  changes in
          the Contract Rate or to reflect the  occurrence of certain events or
          that adjust on the basis of other methodologies, and may provide for
          negative amortization or accelerated  amortization,  in each case as
          described in the related Prospectus Supplement.

               (d)  Prepayments  of  principal  may be subject to a prepayment
          fee,  which may be fixed for the life of the Contract or may decline
          over time, and may be prohibited for the life of the Contract or for
          certain periods  ("lockout  periods").  Certain Contracts may permit
          prepayments  after  expiration of the applicable  lockout period and
          may require the payment of a prepayment  fee in connection  with any
          such subsequent  prepayment.  Other Contracts may permit prepayments
          without  payment  of a  fee  unless  the  prepayment  occurs  during
          specified  time  periods.  The  Contracts  may include "due on sale"
          clauses  which  permit  the  lender to demand  payment of the entire
          Contract in  connection  with the sale or certain  transfers  of the
          related  Manufactured  Home  (and,  in the  case of a  Land-and-Home
          Contract, the related underlying real property). Other Contracts may
          be assumable  by persons  meeting the then  applicable  underwriting
          standards of the related Seller.

     A Trust  Fund  may  contain  certain  Land-and-Home  Contracts  that  are
"staged-funding"  Contracts,  under which the related  Seller  makes  multiple
disbursements  to  enable  the  obligor  to  finance  both the  purchase  of a
Manufactured Home and the acquisition or improvement of the related underlying
real property. For example, such Seller might make disbursements to enable the
obligor to purchase the underlying real property, then to make improvements on
the  underlying  real property (such as a driveway,  well and septic  system),
then to purchase  and deliver the  Manufactured  Home,  and then to make final
site  improvements.  Prior to the final  disbursement,  the obligor  pays only
interest  on  the   disbursed   amount  of  the  loan;   following  the  final
disbursement, the obligor begins making fully amortizing payments of principal
and interest.  Such Seller will represent and warrant in the related Agreement
that all  staged-funding  Land-and-Home  Contracts included in a Contract Pool
will have been fully disbursed  within 90 days after the related Closing Date,
and such Seller will be obligated to repurchase at the related  Purchase Price
on the next Distribution Date any staged-funding  Land-and-Home  Contract that
has not been fully disbursed by such date.

     Additional   Information.   Each   Prospectus   Supplement  will  contain
information,  as of the date of such  Prospectus  Supplement and to the extent
then  specifically  known to the  Depositor,  with  respect  to the  Contracts
contained  in the  related  Pool,  including  (i)  the  aggregate  outstanding
principal  balance  and  the  average  outstanding  principal  balance  of the
Contracts  as of the  applicable  Cut-off  Date,  (ii) the  largest  principal
balance and the smallest  principal  balance of any of the Contracts as of the
applicable Cut-off Date, (iii) whether the Manufactured Homes were new or used
at the time of origination of the related Contracts,  (iv) the state or states
in which the  Manufactured  Homes are  located at  origination  of the related
Contracts, (v) information with respect to the prepayment provisions,  if any,
of the  Contracts,  (vi) the original and  remaining  terms to maturity of the
Contracts, (vii) the earliest origination date and latest maturity date of any
of the Contracts,  (viii) the  Loan-to-Value  Ratios,  as  applicable,  of the
Contracts, (ix) the Contract Rates or annual percentage rates ("APR") or range
of Contract Rates or APR's borne by the Contracts, (x) the maximum and minimum
per annum Contract  Rates and (xi) with respect to Contracts  with  adjustable
Contract Rates "ARM  Contracts"),  the index,  the frequency of the adjustment
dates, and the maximum Contract Rate or monthly payment  variation at the time
of any  adjustment  thereof and over the life of the ARM  Contract,  (xii) the
method of allocation of payments on the Contracts  (i.e.,  the simple interest
method, the actuarial method or such other method specified in such Prospectus
Supplement) and (xiii) other information regarding the payment characteristics
of the  Contracts.  If specific  information  respecting  the Contracts is not
known to the  Depositor  at the time the related  Certificates  are  initially
offered,  more  general  information  of the  nature  described  above will be
provided in the related Prospectus  Supplement,  and specific information will
be set forth in the Detailed Description.

   
     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
"Loan-to-Value  Ratio"  of a  Contract  at any  given  time  is the  fraction,
expressed as a percentage,  the  numerator of which is the original  principal
balance of the related  Contract and the  denominator of which is the Value in
respect of the Contract.  Unless otherwise  provided in the related Prospectus
Supplement,   the  "Value"  in  respect  of  any  Contract  is  calculated  by
determining  the sum of (a)  either  (i) the sum of the  down  payment  (which
includes the value of any trade-in unit),  AND the original amount financed on
the related  Contract  (which may include  sales and other taxes and insurance
and prepaid  finance  charges) or (ii) the appraisal value of the home and (b)
in the case of any  Land-and-Home  Contract,  the appraised  value of the land
securing such Contract (as appraised by an independent appraiser).
    

SUBSTITUTION OF TRUST FUND ASSETS

     Substitution  of Trust  Fund  Assets  will be  permitted  in the event of
certain  breaches  of  representations  and  warranties  with  respect  to any
original Trust Fund Asset or in the event certain  documentation  with respect
to any Trust Fund Asset is  determined  by the Trustee to be  incomplete.  See
"The Manufactured Housing Program -- Representations by Sellers; Repurchases."
The period during which such substitution will be permitted  generally will be
indicated in the related Prospectus Supplement.

                                USE OF PROCEEDS

     The net proceeds to be received from the sale of the Certificates will be
applied by the  Depositor to the purchase of Trust Fund Assets or will be used
by the Depositor for general corporate purposes. The Depositor expects to sell
Certificates  in  Series  from  time to time,  but the  timing  and  amount of
offerings of  Certificates  will depend on a number of factors,  including the
volume of Trust Fund Assets  acquired by the  Depositor,  prevailing  interest
rates, availability of funds and general market conditions.

                                 THE DEPOSITOR

     IndyMac  ABS,  Inc.,  a  Delaware  corporation  (the  "Depositor"),   was
incorporated  in April 1998 for the limited  purpose of acquiring,  owning and
transferring  mortgage  and  mortgage  related  assets and  selling  interests
therein or bonds secured  thereby.  The Depositor is a limited purpose finance
subsidiary of IndyMac,  Inc., a Delaware corporation.  The Depositor maintains
its principal office at 155 North Lake Avenue, Pasadena, California 91101. Its
telephone number is (800) 669-2300.

     Neither the Depositor nor any of the  Depositor's  affiliates will insure
or guarantee distributions on the Certificates of any Series.

                       THE MANUFACTURED HOUSING PROGRAM

UNDERWRITING STANDARDS

     The Contracts will have been purchased by the Depositor,  either directly
or through  affiliates,  from one or more  Sellers as described in the related
Prospectus  Supplement.  The Contracts so acquired by the Depositor  will have
been  originated  in  accordance  with  the  underwriting   criteria  for  the
applicable   Seller  or  Sellers  as  described  in  the  related   Prospectus
Supplement.

QUALIFICATIONS OF SELLERS

     Each  Seller  will  be  required  to be  an  institution  experienced  in
originating and servicing manufactured housing contracts of the type contained
in the  related  Pool  in  accordance  with  accepted  practices  and  prudent
guidelines, and must maintain satisfactory facilities to originate and service
those  loans.  Other  qualifications  of each Seller will be  described in the
related Prospectus Supplement.

REPRESENTATIONS BY SELLERS; REPURCHASES

     Each Seller will have made  representations  and warranties in respect of
the Contracts sold by such Seller and evidenced by all, or a part, of a Series
of Certificates.  Such representations and warranties may include, among other
things:  (i) that the  Seller had good  title to each such  Contract  and such
Contract  was  subject to no  offsets,  defenses,  counterclaims  or rights of
rescission except to the extent that any buydown agreement may forgive certain
indebtedness of a borrower;  (ii) that each Contract  constituted a valid lien
on, or a perfected  security  interest with respect to, the Manufactured  Home
(and,  in the  case  of  each  Land-and-Home  Contract,  the  underlying  real
property)  (subject only to permissible  liens disclosed,  if applicable,  and
certain other exceptions  described in the Agreement);  (iii) that no required
payment on a Contract was delinquent more than the number of days specified in
the  related  Prospectus  Supplement;  (iv) that each  Contract  is covered by
hazard insurance;  and (v) that each Contract was made in compliance with, and
is  enforceable  under,  all  applicable  local,  state and  federal  laws and
regulations in all material respects.

     If so specified in the related Prospectus Supplement, the representations
and warranties of a Seller in respect of a Contract will be made not as of the
Cut-off  Date but as of the date on which such Seller sold the Contract to the
Depositor or one of its affiliates.  Under such  circumstances,  a substantial
period of time may have elapsed  between the sale date and the date of initial
issuance  of the  Series  of  Certificates  evidencing  an  interest  in  such
Contract.  Since the representations and warranties of a Seller do not address
events that may occur  following  the sale of a Contract by such  Seller,  its
repurchase  obligation  described  below will not arise if the relevant  event
that would  otherwise have given rise to such an obligation  with respect to a
Contract  occurs after the date of sale of such Contract by such Seller to the
Depositor  or its  affiliates.  However,  the  Depositor  will not include any
Contract in the Trust Fund for any Series of Certificates if anything has come
to  the  Depositor's  attention  that  would  cause  it to  believe  that  the
representations  and  warranties of a Seller will not be accurate and complete
in all material respects in respect of such Contract as of the date of initial
issuance of the related Series of Certificates. If the Master Servicer is also
a Seller of Contracts  with respect to a  particular  Series of  Certificates,
such representations will be in addition to the representations and warranties
made by the Master Servicer in its capacity as a Master Servicer.

     The Master Servicer or the Trustee, if the Master Servicer is the Seller,
will promptly notify the relevant  Seller of any breach of any  representation
or warranty made by it in respect of a Contract which materially and adversely
affects the  Certificateholders'  interest in such Contract.  Unless otherwise
specified in the related Prospectus Supplement, if such Seller cannot cure any
such breach on or prior to the business day after the first Determination Date
which is more than 90 days after  such  Seller's  receipt  of notice  from the
Master  Servicer or the Trustee,  as the case may be, then such Seller will be
obligated  either (i) to  repurchase  such  Contract  from the Trust Fund at a
price (the  "Purchase  Price") equal to 100% of the unpaid  principal  balance
thereof as of the date of the repurchase plus accrued  interest thereon to the
scheduled  monthly  payment date for such Contract in the month  following the
month of repurchase at the Contract Rate (less any Advances or amount  payable
as related  servicing  compensation if such Seller is the Master  Servicer) or
(ii)  substitute  for such  Contract a  replacement  loan that  satisfies  the
criteria specified in the related Prospectus  Supplement.  If a REMIC election
is to be made with respect to a Trust Fund, unless otherwise  specified in the
related Prospectus Supplement,  the Master Servicer or a holder of the related
residual  certificate  generally  will  be  obligated  to pay  any  prohibited
transaction  tax which may arise in  connection  with any such  repurchase  or
substitution  and the Trustee  must have  received a  satisfactory  opinion of
counsel that such repurchase or 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. The Master Servicer may be entitled to reimbursement  for any
such payment  from the assets of the related  Trust Fund or from any holder of
the related  residual  certificate.  See  "Description of the  Certificates --
General."  Except in those  cases in which the Master  Servicer is the Seller,
the Master  Servicer will be required under the relevant  Agreement to enforce
this  obligation  for  the  benefit  of the  Trustee  and the  holders  of the
Certificates,  following  the  practices  it would  employ  in its good  faith
business  judgment  were it the owner of such  Contract.  This  repurchase  or
substitution  obligation will constitute the sole remedy  available to holders
of Certificates or the Trustee for a breach of representation by a Seller.

     Neither the Depositor nor the Master Servicer (unless the Master Servicer
is a Seller)  will be  obligated  to  purchase or  substitute  a Contract if a
Seller defaults on its obligation to do so, and no assurance can be given that
Sellers will carry out their respective repurchase or substitution obligations
with respect to Contracts.

                        DESCRIPTION OF THE CERTIFICATES

     Each Series of Certificates  will be issued pursuant to separate  pooling
and servicing  agreements  (each,  an  "Agreement")  among the Depositor,  the
Master  Servicer  and the Trustee.  A form of  Agreement  has been filed as an
exhibit to the  Registration  Statement of which this Prospectus forms a part.
Each  Agreement,  dated as of the  related  Cut-off  Date,  will be among  the
Depositor,  the Master Servicer and the Trustee for the benefit of the holders
of the Certificates of such Series. The provisions of each Agreement will vary
depending upon the nature of the Certificates to be issued  thereunder and the
nature of the related  Trust  Fund.  The  following  are  descriptions  of the
material  provisions which may appear in each Agreement.  The descriptions are
subject to, and are  qualified in their  entirety by reference  to, all of the
provisions of the Agreement for each Series of Certificates and the applicable
Prospectus  Supplement.  The  Depositor  will provide a copy of the  Agreement
(without  exhibits) relating to any Series without charge upon written request
of a holder of record of a  Certificate  of such Series  addressed  to IndyMac
ABS,  Inc.,  155 North Lake Avenue,  Pasadena,  California  91101,  Attention:
Secondary Marketing, telephone (800) 669-2300.

GENERAL

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
Certificates  of each Series will be issued in book-entry or fully  registered
form,  in the  authorized  denominations  specified in the related  Prospectus
Supplement,  will evidence  specified  beneficial  ownership  interests in the
assets of the related Trust Fund created  pursuant to each  Agreement and will
not be entitled  to  payments  in respect of the assets  included in any other
Trust Fund  established by the Depositor.  Unless  otherwise  specified in the
related Prospectus Supplement, the Certificates will not represent obligations
of the Depositor or any affiliate of the  Depositor.  Certain of the Contracts
may  be  guaranteed  or  insured  as  set  forth  in  the  related  Prospectus
Supplement.  Each Trust Fund will  consist  of, to the extent  provided in the
related Agreement, (i) the Trust Fund Assets, as from time to time are subject
to the related  Agreement  (exclusive of any amounts  specified in the related
Prospectus  Supplement  ("Retained  Interest")),  including  all  payments  of
interest  and  principal  received  with  respect to the  Contracts  after the
Cut-off Date (to the extent not applied in computing the principal  balance of
such Contracts as of the Cut-off Date (the "Cut-off Date Principal Balance"));
(ii) such  assets as from time to time are  required  to be  deposited  in the
related  Collection  Account,  as  described  below under "The  Agreements  --
Payments on Contracts;  Deposits to Collection Account";  (iii) property which
secured a Contract  and which is acquired on behalf of the  Certificateholders
by repossession (in the case of a Manufactured Home) or foreclosure or deed in
lieu of  foreclosure  (in the case of  underlying  real  property  securing  a
Land-and-Home  Contract)  and (iv) any  insurance  policies  or other forms of
credit  enhancement   required  to  be  maintained  pursuant  to  the  related
Agreement. If so specified in the related Prospectus Supplement,  a Trust Fund
may also include one or more of the following: reinvestment income on payments
received on the Trust Fund Assets, a Reserve Account, a pool insurance policy,
a special hazard  insurance  policy, a bankruptcy bond, one or more letters of
credit, a surety bond, guaranties or similar instruments.

     Each Series of Certificates  will be issued in one or more classes.  Each
class of  Certificates  of a Series will  evidence  beneficial  ownership of a
specified  percentage (which may be 0%) or portion of future interest payments
and a specified  percentage  (which may be 0%) or portion of future  principal
payments  on the  related  Trust Fund  Assets.  A Series of  Certificates  may
include one or more classes that are senior in right to payment to one or more
other classes of  Certificates  of such Series.  Certain  Series or classes of
Certificates may be covered by insurance policies, surety bonds or other forms
of credit  enhancement,  in each case as described under "Credit  Enhancement"
herein  and in the  related  Prospectus  Supplement.  One or more  classes  of
Certificates  of  a  Series  may  be  entitled  to  receive  distributions  of
principal,  interest or any combination thereof.  Distributions on one or more
classes  of a Series of  Certificates  may be made  prior to one or more other
classes,  after the  occurrence  of specified  events,  in  accordance  with a
schedule or formula or on the basis of collections from designated portions of
the  related  Trust Fund  Assets,  in each case as  specified  in the  related
Prospectus  Supplement.  The timing and amounts of such distributions may vary
among classes or over time as specified in the related Prospectus Supplement.

     Distributions  of  principal  and  interest  (or,  where  applicable,  of
principal only or interest only) on the related  Certificates  will be made by
the Trustee on each Distribution Date (i.e., monthly, quarterly, semi-annually
or at such other  intervals  and on the dates as are  specified in the related
Prospectus  Supplement)  in  proportion  to the  percentages  specified in the
related  Prospectus  Supplement.  Distributions will be made to the persons in
whose names the  Certificates  are  registered at the close of business on the
dates specified in the related Prospectus  Supplement (each, a "Record Date").
Distributions  will be made in the manner specified in the related  Prospectus
Supplement  to the persons  entitled  thereto at the address  appearing in the
register maintained for holders of Certificates (the "Certificate  Register");
provided,   however,   that  the  final  distribution  in  retirement  of  the
Certificates  will  be  made  only  upon  presentation  and  surrender  of the
Certificates at the office or agency of the Trustee or other person  specified
in the notice to Certificateholders of such final distribution.

     The  Certificates  will be freely  transferable  and  exchangeable at the
Corporate  Trust Office of the Trustee as set forth in the related  Prospectus
Supplement. No service charge will be made for any registration of exchange or
transfer of Certificates of any Series, but the Trustee may require payment of
a sum sufficient to cover any related tax or other governmental charge.

   
         Under  current law,  the  purchase and holding of certain  classes of
Certificates by or on behalf of any employee  benefit plan or other retirement
arrangement  (including  individual  retirement accounts and annuities,  Keogh
plans  and  collective  investment  funds in which  such  plans,  accounts  or
arrangements  are  invested)  subject to  provisions  of ERISA or the Code may
result in prohibited  transactions,  within the meaning of ERISA and the Code,
or  may  subject  the  Trustee,  the  Master  Servicer  or  the  Depositor  to
obligations  or  liabilities  in addition to those  undertaken  in the related
Agreement.  See "ERISA  Considerations."  UNDER  CURRENT  LAW, the transfer of
Certificates of such a class will not be registered  unless the transferee (i)
represents  that it is not, and is not purchasing on behalf of, any such plan,
account or arrangement or (ii) provides an opinion of counsel  satisfactory to
the Trustee and the  Depositor  that the  purchase of  Certificates  of such a
class by or on behalf of such plan,  account  or  arrangement  is  permissible
under applicable law and will not subject the Trustee,  the Master Servicer or
the Depositor to any  obligation or liability in addition to those  undertaken
in the Agreements.
    

     As to each  Series,  an election  may be made to treat the related  Trust
Fund or  designated  portions  thereof  either  as a REMIC or as a FASIT.  The
related  Prospectus  Supplement will specify whether a REMIC or FASIT election
is to be made.  Alternatively,  the  Agreement for a Series may provide that a
REMIC or FASIT  election may be made at the discretion of the Depositor or the
Master Servicer and may only be made if certain  conditions are satisfied.  As
to any such Series,  the terms and  provisions  applicable  to the making of a
REMIC election will be set forth in the related  Prospectus  Supplement.  If a
REMIC  election is made with  respect to a Series,  one of the classes will be
designated as evidencing the sole class of "residual interests" in the related
REMIC,  as defined in the Code.  All other classes of  Certificates  in such a
Series will constitute "regular interests" in the related REMIC, as defined in
the Code.  If a FASIT  election is made with  respect to a Series,  one of the
classes will be designated as the ownership interest,  as defined in the Code.
All other  classes of  Securities  in such a Series will  constitute  "regular
interests"  in the related  FASIT,  as defined in the Code.  As to each Series
with respect to which a REMIC election is to be made, the Master Servicer or a
holder of the related  residual  certificate  in the case of a REMIC,  and the
holder  of the  related  ownership  interest  in the case of a FASIT,  will be
obligated to take all actions required in order to comply with applicable laws
and regulations and will be obligated to pay any prohibited transaction taxes.
The Master  Servicer,  unless  otherwise  provided in the  related  Prospectus
Supplement,  will be entitled to  reimbursement  for any such payment from the
assets  of  the  Trust  Fund  or  from  any  holder  of the  related  residual
certificate  in the  case  of a  REMIC,  or from  the  holder  of the  related
ownership interest in the case of a FASIT.

DISTRIBUTIONS ON CERTIFICATES

     General.   In  general,   the  method  of   determining   the  amount  of
distributions on a particular  Series of Certificates  will depend on the type
of credit  support,  if any,  that is used with  respect to such  Series.  See
"Credit Enhancement." Set forth below are descriptions of various methods that
may be used to determine the amount of  distributions on the Certificates of a
particular Series.  The Prospectus  Supplement for each Series of Certificates
will describe the method to be used in determining the amount of distributions
on the Certificates of such Series.

     Distributions  allocable  to principal  and interest on the  Certificates
will be made by the  Trustee  out of, and only to the extent of,  funds in the
related Collection  Account,  including any funds transferred from any Reserve
Account (a "Reserve  Account").  As between  Certificates of different classes
and as  between  distributions  of  principal  (and,  if  applicable,  between
distributions  of  Principal  Prepayments,  as defined  below,  and  scheduled
payments of principal) and interest,  distributions  made on any  Distribution
Date will be applied as specified in the related  Prospectus  Supplement.  The
Prospectus   Supplement   will  also   describe  the  method  for   allocating
distributions among Certificates of a particular class.

     Available Funds. All  distributions on the Certificates of each Series on
each  Distribution Date will be made from the Available Funds described below,
in accordance  with the terms described in the related  Prospectus  Supplement
and specified in the Agreement.  "Available  Funds" for each Distribution Date
will generally equal the amount on deposit in the related  Collection  Account
on such  Distribution  Date (net of related fees and  expenses  payable by the
related Trust Fund) other than amounts to be held therein for  distribution on
future Distribution Dates.

     Distributions  of  Interest.   Interest  will  accrue  on  the  aggregate
principal  balance  of the  Certificates  (or,  in the  case  of  Certificates
entitled only to distributions  allocable to interest,  the aggregate notional
amount)  of each  class of  Certificates  (the  "Class  Certificate  Balance")
entitled to interest from the date, at the pass-through rate or interest rate,
as applicable  (which in either case may be a fixed rate or rate adjustable as
specified in such  Prospectus  Supplement),  and for the periods  specified in
such  Prospectus  Supplement.  To the  extent  funds are  available  therefor,
interest   accrued  during  each  such  specified  period  on  each  class  of
Certificates  entitled to interest  (other than a class of  Certificates  that
provides for interest that accrues, but is not currently payable,  referred to
hereafter as "Accrual Certificates") will be distributable on the Distribution
Dates specified in the related Prospectus Supplement until the aggregate Class
Certificate  Balance of the Certificates of such class has been distributed in
full or, in the case of Certificates entitled only to distributions  allocable
to interest,  until the  aggregate  notional  amount of such  Certificates  is
reduced to zero or for the period of time designated in the related Prospectus
Supplement.  The original Class  Certificate  Balance of each Certificate will
equal  the  aggregate  distributions  allocable  to  principal  to which  such
Certificate  is  entitled.   Distributions   allocable  to  interest  on  each
Certificate that is not entitled to distributions  allocable to principal will
be calculated based on the notional amount of such  Certificate.  The notional
amount of a  Certificate  will not evidence an interest in or  entitlement  to
distributions  allocable to principal but will be used solely for  convenience
in expressing the calculation of interest and for certain other purposes.

     Interest payable on the  Certificates 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 over a period ending two
or  more  days  prior  to  a  Distribution   Date,  the  effective   yield  to
Certificateholders  will be reduced  from the yield that  would  otherwise  be
obtainable if interest  payable on the Certificate  were to accrue through the
day immediately  preceding such Distribution Date, and the effective yield (at
par) to Certificateholders will be less than the indicated coupon rate.

     With  respect to any class of Accrual  Certificates,  if specified in the
related Prospectus  Supplement,  any interest that has accrued but is not paid
on a given  Distribution Date will be added to the aggregate Class Certificate
Balance of such class of Certificates on that Distribution Date. Distributions
of interest on any class of Accrual  Certificates will commence only after the
occurrence of the events  specified in such  Prospectus  Supplement.  Prior to
such  time,  the  beneficial  ownership  interest  in the  Trust  Fund  or the
principal balance, as applicable,  of such class of Accrued  Certificates,  as
reflected in the aggregate Class Certificate  Balance of such class of Accrual
Certificates,  will  increase  on  each  Distribution  Date by the  amount  of
interest  that  accrued  on such  class of  Accrual  Certificates  during  the
preceding  interest accrual period but that was not required to be distributed
to  such  class  on  such  Distribution   Date.  Any  such  class  of  Accrual
Certificates   will  thereafter  accrue  interest  on  its  outstanding  Class
Certificate Balance as so adjusted.

   
     Distributions  of  Principal.  The  related  Prospectus  Supplement  will
specify the method by which the amount of principal to be  distributed  on the
Certificates  on each  Distribution  Date will be calculated and the manner in
which such amount will be allocated among the classes of Certificates entitled
to distributions of principal.  The aggregate Class Certificate Balance of any
class of Certificates entitled to distributions of principal generally will be
the aggregate original Class Certificate Balance of such class of Certificates
specified in such Prospectus Supplement, reduced by all distributions reported
to the holders of such  Certificates as allocable to principal and, (i) in the
case of Accrual  Certificates,  increased by all interest accrued but not then
distributable on such Accrual  Certificates and (ii) in the case of adjustable
rate  Certificates,  subject  to  the  effect  of  negative  amortization,  if
applicable.
    

     If so provided in the related Prospectus Supplement,  one or more classes
of  Certificates  will  be  entitled  to  receive  all  or a  disproportionate
percentage of the payments of principal  which are received from  borrowers in
advance  of their  scheduled  due dates  and are not  accompanied  by  amounts
representing   scheduled  interest  due  after  the  month  of  such  payments
("Principal  Prepayments")  in the percentages and under the  circumstances or
for the periods specified in such Prospectus  Supplement.  Any such allocation
of Principal  Prepayments to such class or classes of  Certificates  will have
the  effect  of  accelerating  the  amortization  of such  Certificates  while
increasing   the  interests   evidenced  by  one  or  more  other  classes  of
Certificates in the Trust Fund.  Increasing the interests of the other classes
of  Certificates  relative  to that of certain  Certificates  is  intended  to
preserve  the  availability  of  the  subordination  provided  by  such  other
Certificates.

See "Credit Enhancement -- Subordination."

     Unscheduled  Distributions.   If  specified  in  the  related  Prospectus
Supplement,  the  Certificates  will be subject  to  receipt of  distributions
before the next scheduled Distribution Date under the circumstances and in the
manner described below and in such Prospectus Supplement.  If applicable,  the
Trustee will be required to make such unscheduled distributions on the day and
in the  amount  specified  in the  related  Prospectus  Supplement  if, due to
substantial  payments of principal  (including  Principal  Prepayments) on the
Trust Fund  Assets,  the Trustee or the Master  Servicer  determines  that the
funds  available or anticipated  to be available  from the Collection  Account
and, if applicable,  any Reserve Account, may be insufficient to make required
distributions on the Certificates on such Distribution  Date. Unless otherwise
specified  in the  related  Prospectus  Supplement,  the  amount  of any  such
unscheduled  distribution  that is allocable to principal  will not exceed the
amount that would  otherwise have been required to be distributed as principal
on the Certificates on the next Distribution Date. Unless otherwise  specified
in the related  Prospectus  Supplement,  the  unscheduled  distributions  will
include interest at the applicable pass-through rate (if any) or interest rate
(if any) on the amount of the unscheduled  distribution allocable to principal
for the period and to the date specified in such Prospectus Supplement.

ADVANCES

     To the extent provided in the related Prospectus  Supplement,  the Master
Servicer will be required to advance on or before each Distribution Date (from
its own funds, funds advanced by Sub-Servicers or funds held in the Collection
Account for future distributions to the holders of Certificates of the related
Series),  an amount  equal to the  aggregate  of payments  of interest  and/or
principal that were delinquent on the related Determination Date (as such term
is  defined in the  related  Prospectus  Supplement)  and were  otherwise  not
advanced by any Sub-Servicer,  subject to the Master Servicer's  determination
that such  advances  may be  recoverable  out of late  payments by  borrowers,
Liquidation Proceeds, Insurance Proceeds or otherwise.

     In making  Advances,  the Master  Servicer  will  endeavor  to maintain a
regular flow of scheduled interest and/or principal payments to holders of the
Certificates,  rather than to guarantee or insure against losses.  If Advances
are made by the Master  Servicer from cash being held for future  distribution
to  Certificateholders,  the Master  Servicer  will  replace  such funds on or
before any future Distribution Date to the extent that funds in the applicable
Collection  Account  on such  Distribution  Date would be less than the amount
required to be available for distributions to Certificateholders on such date.
Any Master Servicer funds advanced will be reimbursable to the Master Servicer
out of  recoveries  on the  specific  Contracts  with  respect  to which  such
Advances  were made (e.g.,  late payments  made by the related  borrower,  any
related Insurance Proceeds,  Liquidation  Proceeds or proceeds of any Contract
purchased by the Depositor, a Sub-Servicer or a Seller pursuant to the related
Agreement).   Advances  by  the  Master   Servicer  (and  any  advances  by  a
Sub-Servicer)   also  will  be   reimbursable   to  the  Master  Servicer  (or
Sub-Servicer)   from  cash  otherwise   distributable  to   Certificateholders
(including the holders of Senior  Certificates)  to the extent that the Master
Servicer  determines that any such Advances previously made are not ultimately
recoverable  as  described  above.  To the  extent  provided  in  the  related
Prospectus  Supplement,  the Master  Servicer  also will be  obligated to make
Advances,  to the extent  recoverable out of Insurance  Proceeds,  Liquidation
Proceeds or otherwise,  in respect of certain taxes and insurance premiums not
paid by borrowers on a timely basis. Funds so advanced are reimbursable to the
Master  Servicer  to the  extent  permitted  by  the  related  Agreement.  The
obligations of the Master Servicer to make advances may be supported by a cash
advance reserve fund, a surety bond or other arrangement of the type described
herein under  "Credit  Enhancement,"  in each case as described in the related
Prospectus Supplement.

         Unless otherwise specified in the related Prospectus  Supplement,  in
the event the  Master  Servicer  or a  Sub-Servicer  fails to make a  required
Advance, the Trustee will be obligated to make such Advance in its capacity as
successor servicer.  If the Trustee makes such an Advance, it will be entitled
to be reimbursed  for such Advance to the same extent and degree as the Master
Servicer or a  Sub-Servicer  is entitled to be reimbursed  for  Advances.  See
"Description of the Certificates -- Distributions on Certificates."

REPORTS TO CERTIFICATEHOLDERS

     Unless otherwise specified in the related Prospectus Supplement, prior to
or  concurrently  with each  distribution  on a  Distribution  Date the Master
Servicer or the Trustee  will furnish to each  Certificateholder  of record of
the related Series a statement setting forth, to the extent applicable to such
Series of Certificates, among other things:

                  (i)    the  amount  of  such   distribution   allocable   to
                         principal,   separately   identifying  the  aggregate
                         amount of Principal Prepayments,  and if so specified
                         in the related Prospectus Supplement,  any applicable
                         prepayment penalties included therein;

                  (ii)   the  amount  of  such   distribution   allocable   to
                         interest;

                  (iii)  the amount of any Advance;

                  (iv)   the aggregate  amount (a) otherwise  allocable to the
                         Subordinated  Certificateholders on such Distribution
                         Date and (b) withdrawn from the Reserve  Account,  if
                         any, that is included in the amounts  distributed  to
                         the Senior Certificateholders;

                  (v)    the outstanding  principal balance or notional amount
                         of each  class of the  related  Series  after  giving
                         effect  to the  distribution  of  principal  on  such
                         Distribution Date;

                  (vi)   the  percentage  of  Principal   Prepayments  on  the
                         Contracts,  if any,  which  each such  class  will be
                         entitled  to  receive on the  following  Distribution
                         Date;

                  (vii)  the  related  amount  of the  servicing  compensation
                         retained or withdrawn from the Collection  Account by
                         the Master Servicer;

                  (viii) the  number  and  aggregate   principal  balances  of
                         Contracts (A)  delinquent  (exclusive of Contracts in
                         repossession or  liquidation)  (1) 31 to 59 days, (2)
                         60 to 89  days  and (3) 90 or  more  days  and (B) in
                         repossession  or  liquidation,  as of  the  close  of
                         business  on  the  last  day of  the  calendar  month
                         preceding such Distribution Date;

                  (ix)   the  number  and  aggregate   principal  balances  of
                         Contracts  relating to  Manufactured  Homes that were
                         repossessed    since   the   immediately    preceding
                         Distribution Date;

                  (x)    the   pass-through   rate  or   interest   rate,   as
                         applicable,  if  adjusted  from  the date of the last
                         statement,   of  any  such  class   expected   to  be
                         applicable to the next distribution to such class;

                  (xi)   if  applicable,  the amount  remaining in any Reserve
                         Account at the close of business on the  Distribution
                         Date;

                  (xii)  the   pass-through   rate  or   interest   rate,   as
                         applicable,  as of the day  prior to the  immediately
                         preceding Distribution Date; and

                  (xiii) any amounts  remaining under letters of credit,  pool
                         policies or other forms of credit enhancement.

         Where  applicable,  any amount set forth above may be  expressed as a
dollar  amount  per  single  Certificate  of the  relevant  class  having  the
Percentage Interest specified in the related Prospectus Supplement. The report
to Certificateholders for any Series of Certificates may include additional or
other information of a similar nature to that specified above.

         In addition, within a reasonable period of time after the end of each
calendar  year,  the  Master  Servicer  or  the  Trustee  will  mail  to  each
Certificateholder of record at any time during such calendar year a report (a)
as to the  aggregate  of amounts  reported  pursuant to (i) and (ii) above for
such  calendar  year or, in the event such person was a  Certificateholder  of
record during a portion of such calendar year,  for the applicable  portion of
such year and (b) such other customary  information as may be deemed necessary
or desirable for Certificateholders to prepare their tax returns.

CATEGORIES OF CLASSES OF CERTIFICATES

         The  Certificates  of any  Series  may be  comprised  of one or  more
classes.  Such  classes,  in  general,  fall into  different  categories.  The
following chart  identifies and generally  defines certain of the more typical
categories.  The  Prospectus  Supplement  for a  series  of  Certificates  may
identify the classes which  comprise such Series by reference to the following
categories.

CATEGORIES OF CLASSES                          DEFINITION
                                            PRINCIPAL TYPES

Accretion Directed.................     A  class   that   receives   principal
                                        payments  from the  accreted  interest
                                        from specified  Accrual  Certificates.
                                        An Accretion  Directed  class also may
                                        receive   principal    payments   from
                                        principal paid on the underlying Trust
                                        Fund Assets for the related Series.

Component Certificates.............     A class  consisting  of  "Components."
                                        The Components of a class of Component
                                        Certificates    may   have   different
                                        principal   and/or  interest   payment
                                        characteristics      but      together
                                        constitute   a  single   class.   Each
                                        Component  of  a  class  of  Component
                                        Certificates   may  be  identified  as
                                        falling   into  one  or  more  of  the
                                        categories  in  this  chart.  Notional
                                        Amount  Certificates.......   A  class
                                        having  no   principal   balance   and
                                        bearing   interest   on  the   related
                                        notional  amount.  The notional amount
                                        is   used   for    purposes   of   the
                                        determination        of       interest
                                        distributions.

Planned Principal Class (also
sometimes referred to as "PACs")...     A class  that is  designed  to receive
                                        principal     payments     using     a
                                        predetermined     principal    balance
                                        schedule   derived  by  assuming   two
                                        constant   prepayment  rates  for  the
                                        underlying  Trust Fund  Assets.  These
                                        two  rates are the  endpoints  for the
                                        "structuring  range"  for the  Planned
                                        Principal Class. The Planned Principal
                                        Classes in any Series of  Certificates
                                        may  be  subdivided   into   different
                                        categories   (e.g.,   Primary  Planned
                                        Principal  Classes,  Secondary Planned
                                        Principal Classes and so forth) having
                                        different effective structuring ranges
                                        and   different    principal   payment
                                        priorities.  The structuring range for
                                        the   Secondary    Planned   Principal
                                        Classes  of a Series  of  Certificates
                                        will be  narrower  than  that  for the
                                        Primary  Planned  Principal  Class  of
                                        such   Series.   Scheduled   Principal
                                        Class..........   A   class   that  is
                                        designed to receive principal payments
                                        using   a   predetermined    principal
                                        balance schedule but is not designated
                                        as  a  Planned   Principal   Class  or
                                        Targeted   Principal  Class.  In  many
                                        cases,  the  schedule  is  derived  by
                                        assuming two constant prepayment rates
                                        for the underlying  Trust Fund Assets.
                                        These two rates are the  endpoints for
                                        the   "structuring   range"   for  the
                                        Scheduled Principal Class.  Sequential
                                        Pay.....................  Classes that
                                        receive   principal   payments   in  a
                                        prescribed sequence,  that do not have
                                        predetermined     principal    balance
                                        schedules    and   that    under   all
                                        circumstances   receive   payments  of
                                        principal  continuously from the first
                                        Distribution   Date  on   which   they
                                        receive   principal   until  they  are
                                        retired.  A single class that receives
                                        principal payments before or after all
                                        other  classes  in the same  Series of
                                        Certificates  may be  identified  as a
                                        Sequential          Pay         class.
                                        
Strip..............................     A  class  that   receives  a  constant
                                        proportion,   or   "strip,"   of   the
                                        principal  payments on the  underlying
                                        Trust Fund Assets.

Support Class (also sometimes
referred to as  "companion  classes")   A  class   that   receives   principal
                                        payments on any Distribution Date only
                                        if scheduled  payments  have been made
                                        on   specified    Planned    Principal
                                        Classes,  Targeted  Principal  Classes
                                        and/or Scheduled Principal Classes.

Targeted Principal Class (also
sometimes referred to as "TACs")..      A class  that is  designed  to receive
                                        principal     payments     using     a
                                        predetermined     principal    balance
                                        schedule  derived by assuming a single
                                        constant   prepayment   rate  for  the
                                        underlying Trust Fund Assets.

                                                  INTEREST TYPES

Fixed Rate.........................     A class with an interest  rate that is
                                        fixed   throughout  the  life  of  the
                                        class.                        Floating
                                        Rate......................   A   class
                                        with  an  interest  rate  that  resets
                                        periodically  based upon a  designated
                                        index and that  varies  directly  with
                                        changes in such index.

Inverse Floating Rate..............     A class  with an  interest  rate  that
                                        resets   periodically   based  upon  a
                                        designated   index  and  that   varies
                                        inversely with changes in such index.

Variable Rate......................     A class  with an  interest  rate  that
                                        resets  periodically and is calculated
                                        by  reference  to the rate or rates of
                                        interest   applicable   to   specified
                                        assets  or  instruments   (e.g.,   the
                                        Contract Rates borne by the underlying
                                        Contracts).

Interest Only......................     A class that  receives  some or all of
                                        the  interest  payments  made  on  the
                                        underlying   Trust  Fund   Assets  and
                                        little or no principal.  Interest Only
                                        classes    have   either   a   nominal
                                        principal   balance   or  a   notional
                                        amount.  A nominal  principal  balance
                                        represents  actual principal that will
                                        be paid on the class.  It is  referred
                                        to as  nominal  since it is  extremely
                                        small  compared  to other  classes.  A
                                        notional  amount is the amount used as
                                        a reference to calculate the amount of
                                        interest due on an Interest Only class
                                        that   is   not    entitled   to   any
                                        distributions in respect of principal.
                                        Principal Only.....................  A
                                        class that does not bear  interest and
                                        is    entitled    to   receive    only
                                        distributions in respect of principal.
                                        Partial Accrual....................  A
                                        class  that  accretes a portion of the
                                        amount of  accrued  interest  thereon,
                                        which  amount  will  be  added  to the
                                        principal  balance  of such  class  on
                                        each  applicable   Distribution  Date,
                                        with  the  remainder  of such  accrued
                                        interest to be  distributed  currently
                                        as  interest   on  such  class.   Such
                                        accretion   may   continue   until   a
                                        specified  event has occurred or until
                                        such Partial Accrual class is retired.

Accrual............................     A class  that  accretes  the amount of
                                        accrued       interest       otherwise
                                        distributable  on  such  class,  which
                                        amount will be added as  principal  to
                                        the principal balance of such class on
                                        each  applicable   Distribution  Date.
                                        Such accretion may continue until some
                                        specified  event has occurred or until
                                        such Accrual class is retired. 


INDICES  APPLICABLE  TO FLOATING  RATE AND INVERSE FLOATING RATE CLASSES

LIBOR

     Unless otherwise specified in the related Prospectus  Supplement,  on the
LIBOR  Determination  Date (as such term is defined in the related  Prospectus
Supplement)  for  each  class of  Certificates  of a  Series  as to which  the
applicable interest rate is determined by reference to an index denominated as
LIBOR,  the Person  designated  in the  related  Agreement  (the  "Calculation
Agent")  will  determine  LIBOR  in  accordance  with  one of the two  methods
described  below (which  method will be  specified  in the related  Prospectus
Supplement):

     LIBO Method

     If using this  method to  calculate  LIBOR,  the  Calculation  Agent will
determine LIBOR by reference to the quotations set forth on the Reuters Screen
LIBO Page (as defined in the International Swap Dealers Association, Inc. Code
of Standard  Wording,  Assumptions  and Provisions  for Swaps,  1986 Edition),
offered by the  principal  London office of each of the  designated  reference
banks meeting the criteria set forth below (the "Reference  Banks") for making
one-month  United  States  dollar  deposits  in  leading  banks in the  London
Interbank market,  as of 11:00 a.m. (London time) on such LIBOR  Determination
Date.  In lieu of relying on the  quotations  for those  Reference  Banks that
appear at such time on the Reuters  Screen LIBO Page,  the  Calculation  Agent
will request each of the Reference Banks to provide such offered quotations at
such time.

     Under this method LIBOR will be established by the  Calculation  Agent on
each LIBOR Determination Date as follows:

                  (a) If on any LIBOR Determination Date two or more Reference
         Banks  provide such offered  quotations,  LIBOR for the next Interest
         Accrual  Period  shall  be  the  arithmetic   mean  of  such  offered
         quotations  (rounded  upwards  if  necessary  to  the  nearest  whole
         multiple of 1/32%).

                  (b) If on any LIBOR  Determination  Date only one or none of
         the Reference Banks provides such offered  quotations,  LIBOR for the
         next Interest  Accrual Period (as such term is defined in the related
         Prospectus  Supplement) shall be whichever is the higher of (i) LIBOR
         as determined on the previous  LIBOR  Determination  Date or (ii) the
         Reserve Interest Rate. The "Reserve  Interest Rate" shall be the rate
         per annum which the Calculation Agent determines to be either (i) the
         arithmetic  mean  (rounded  upwards if necessary to the nearest whole
         multiple of 1/32%) of the  one-month  United  States  dollar  lending
         rates that New York City banks selected by the Calculation  Agent are
         quoting,  on the relevant LIBOR  Determination Date, to the principal
         London  offices of at least two of the Reference  Banks to which such
         quotations  are, in the opinion of the  Calculation  Agent,  being so
         made or (ii) in the event that the Calculation Agent can determine no
         such  arithmetic  mean,  the lowest  one-month  United  States dollar
         lending  rate which New York City banks  selected by the  Calculation
         Agent  are  quoting  on such  LIBOR  Determination  Date  to  leading
         European banks.

                  (c) If on any LIBOR Determination Date for a class specified
         in the  related  Prospectus  Supplement,  the  Calculation  Agent  is
         required but is unable to determine the Reserve  Interest Rate in the
         manner  provided in paragraph (b) above,  LIBOR for the next Interest
         Accrual  Period shall be LIBOR as determined  on the preceding  LIBOR
         Determination  Date, or, in the case of the first LIBOR Determination
         Date,  LIBOR  shall be deemed to be the per annum rate  specified  as
         such in the related Prospectus Supplement.

     Each Reference  Bank (i) shall be a leading bank engaged in  transactions
in Eurodollar  deposits in the international  Eurocurrency  market; (ii) shall
not control, be controlled by, or be under common control with the Calculation
Agent; and (iii) shall have an established place of business in London. If any
such  Reference  Bank  should  be  unwilling  or  unable  to act as such or if
appointment of any such Reference  Bank is  terminated,  another  leading bank
meeting the criteria specified above will be appointed.

     BBA Method

     If using this method of determining  LIBOR,  the  Calculation  Agent will
determine  LIBOR  on the  basis of the  British  Bankers'  Association  "BBA")
"Interest  Settlement Rate" for one-month deposits in United States dollars as
found  on  Telerate  page  3750 as of 11:00  a.m.  London  time on each  LIBOR
Determination  Date.  Interest  Settlement  Rates currently are based on rates
quoted by eight BBA designated  banks as being, in the view of such banks, the
offered  rate at which  deposits are being quoted to prime banks in the London
interbank market. Such Interest Settlement Rates are calculated by eliminating
the two highest rates and the two lowest rates,  averaging the four  remaining
rates,  carrying the result  (expressed  as a  percentage)  out to six decimal
places, and rounding to five decimal places.

     If on any LIBOR  Determination  Date, the Calculation  Agent is unable to
calculate  LIBOR in  accordance  with  the  method  forth  in the  immediately
preceding  paragraph,  LIBOR for the next  Interest  Accrual  period  shall be
calculated in  accordance  with the LIBOR method  described  above under "LIBO
Method."

     The  establishment  of  LIBOR  on each  LIBOR  Determination  Date by the
Calculation  Agent  and  its  calculation  of the  rate  of  interest  for the
applicable  classes  for the related  Interest  Accrual  Period  shall (in the
absence of manifest error) be final and binding.

COFI

     The Eleventh  District  Cost of Funds Index is designed to represent  the
monthly  weighted  average cost of funds for savings  institutions in Arizona,
California  and Nevada that are member  institutions  of the Eleventh  Federal
Home Loan Bank District (the "Eleventh District").  The Eleventh District Cost
of Funds Index for a particular  month reflects the interest costs paid on all
types of funds held by Eleventh District member institutions and is calculated
by  dividing  the cost of funds by the  average  of the total  amount of those
funds  outstanding  at the  end of  that  month  and of the  prior  month  and
annualizing  and  adjusting the result to reflect the actual number of days in
the particular  month. If necessary,  before these  calculations are made, the
component  figures are adjusted by the Federal Home Loan Bank of San Francisco
("FHLBSF")  to  neutralize  the effect of events  such as member  institutions
leaving the Eleventh District or acquiring  institutions  outside the Eleventh
District. The Eleventh District Cost of Funds Index is weighted to reflect the
relative  amount of each type of funds held at the end of the relevant  month.
The major components of funds of Eleventh  District member  institutions  are:
(i)  savings  deposits,  (ii)  time  deposits,  (iii)  FHLBSF  advances,  (iv)
repurchase  agreements  and (v) all other  borrowings.  Because the  component
funds  represent a variety of  maturities  whose costs may react in  different
ways to changing  conditions,  the Eleventh  District Cost of Funds Index does
not necessarily reflect current market rates.

     A number of factors affect the performance of the Eleventh  District Cost
of Funds Index,  which may cause it to move in a manner different from indices
tied to specific  interest  rates,  such as United  States  Treasury  bills or
LIBOR.  Because the liabilities upon which the Eleventh District Cost of Funds
Index is based were issued at various  times under various  market  conditions
and with various maturities, the Eleventh District Cost of Funds Index may not
necessarily reflect the prevailing market interest rates on new liabilities of
similar maturities.  Moreover,  as stated above, the Eleventh District Cost of
Funds Index is designed to  represent  the average  cost of funds for Eleventh
District savings institutions for the month prior to the month in which it its
due to be published.  Additionally,  the Eleventh District Cost of Funds Index
may not necessarily move in the same direction as market interest rates at all
times,  since as longer term deposits or borrowings  mature and are renewed at
prevailing market interest rates, the Eleventh District Cost of Funds Index is
influenced  by the  differential  between the prior and the new rates on those
deposits or borrowings.  In addition,  movements of the Eleventh District Cost
of Funds Index, as compared to other indices tied to specific  interest rates,
may be  affected  by changes  instituted  by the FHLBSF in the method  used to
calculate the Eleventh District Cost of Funds Index.

     The FHLBSF  publishes  the Eleventh  District  Cost of Funds Index in its
monthly  Information  Bulletin.  Any individual may request regular receipt by
mail of  Information  Bulletins  by writing the Federal  Home Loan Bank of San
Francisco,  P.O. Box 7948, 600 California  Street,  San Francisco,  California
94120, or by calling (415) 616-1000. The Eleventh District Cost of Funds Index
may also be obtained by calling the FHLBSF at (415) 616-2600.

     The FHLBSF  has  stated in its  Information  Bulletin  that the  Eleventh
District  Cost of Funds  Index for a month "will be  announced  on or near the
last working day" of the  following  month and also has stated that it "cannot
guarantee  the  announcement"  of such index on an exact date. So long as such
index  for a month is  announced  on or before  the  tenth  day of the  second
following  month, the interest rate for each class of Certificates of a Series
as to which the  applicable  interest  rate is  determined  by reference to an
index  denominated  as COFI  (each,  a class of "COFI  Certificates")  for the
Interest  Accrual  Period  commencing in such second  following  month will be
based on the Eleventh  District  Cost of Funds Index for the second  preceding
month.  If  publication  is delayed  beyond such tenth day, such interest rate
will be based on the  Eleventh  District  Cost of Funds  Index  for the  third
preceding month.

     Unless otherwise  specified in the related Prospectus  Supplement,  if on
the tenth day of the month in which any Interest  Accrual Period commences for
a class of COFI  Certificates the most recently  published  Eleventh  District
Cost of Funds Index relates to a month prior to the third preceding month, the
index  for such  current  Interest  Accrual  Period  and for  each  succeeding
Interest Accrual Period will, except as described in the next to last sentence
of this paragraph, be based on the National Monthly Median Cost of Funds Ratio
to SAIF-Insured Institutions (the "National Cost of Funds Index") published by
the Office of Thrift Supervision (the "OTS") for the third preceding month (or
the fourth  preceding  month if the National Cost of Funds Index for the third
preceding  month  has not been  published  on such  tenth  day of an  Interest
Accrual  Period).  Information  on the  National  Cost of Funds  Index  may be
obtained by writing the OTS at 1700 G Street, N.W., Washington,  D.C. 20552 or
calling (202)  906-6677,  and the current  National Cost of Funds Index may be
obtained by calling (202)  906-6988.  If on any such tenth day of the month in
which  an  Interest  Accrual  Period  commences  the most  recently  published
National Cost of Funds Index relates to a month prior to the fourth  preceding
month,  the  applicable  index  for  such  Interest  Accrual  Period  and each
succeeding  Interest  Accrual Period will be based on LIBOR,  as determined by
the Calculation Agent in accordance with the Agreement relating to such Series
of  Certificates.  A change of index from the Eleventh  District Cost of Funds
Index to an alternative index will result in a change in the index level, and,
particularly if LIBOR is the alternative index, could increase its volatility.

     The establishment of COFI by the Calculation Agent and its calculation of
the rates of interest  for the  applicable  classes  for the related  Interest
Accrual Period shall (in the absence of manifest error) be final and binding.

Treasury Index

     Unless otherwise specified in the related Prospectus  Supplement,  on the
Treasury  Index  Determination  Date (as such term is defined  in the  related
Prospectus  Supplement) for each class of Certificates of a Series as to which
the  applicable   interest  rate  is  determined  by  reference  to  an  index
denominated  as a Treasury  Index,  the  Calculation  Agent will ascertain the
Treasury Index for Treasury securities of the maturity and for the period (or,
if applicable,  date) specified in the related Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus  Supplement,  the Treasury Index
for any period means the average of the yield for each business day during the
period  specified  therein  (and for any date means the yield for such  date),
expressed  as a per annum  percentage  rate,  on (i) U.S  Treasury  securities
adjusted to the "constant  maturity" (as further described below) specified in
such Prospectus  Supplement or (ii) if no "constant maturity" is so specified,
U.S. Treasury  securities  trading on the secondary market having the maturity
specified  in such  Prospectus  Supplement,  in each case as  published by the
Federal Reserve Board in its Statistical  Release No.  H.15(519).  Statistical
Release No.  H.15(519)  is published on Monday or Tuesday of each week and may
be obtained by writing or calling the Publications  Department at the Board of
Governors of the Federal Reserve System, 21st and C Streets,  Washington, D.C.
20551  (202)  452-3244.   If  the  Calculation  Agent  has  not  yet  received
Statistical  Release  No.  H.15(519)  for  such  week,  then it will  use such
Statistical Release from the immediately preceding week.

     Yields on U.S.  Treasury  securities  at "constant  maturity" are derived
from the U.S.  Treasury's  daily yield curve.  This curve,  which  relates the
yield on a security to its time to  maturity,  is based on the closing  market
bid yields on actively  traded  Treasury  securities  in the  over-the-counter
market.  These market  yields are  calculated  from  composites  of quotations
reported by five leading  U.S.  Government  securities  dealers to the Federal
Reserve Bank of New York.  This method  provides a yield for a given  maturity
even if no security with that exact maturity is outstanding. In the event that
the Treasury Index is no longer  published,  a new index based upon comparable
data and  methodology  will be  designated  in  accordance  with the Agreement
relating to the particular  Series of  Certificates.  The Calculation  Agent's
determination  of the  Treasury  Index,  and its  calculation  of the rates of
interest for the applicable  classes for the related  Interest  Accrual Period
shall (in the absence of manifest error) be final and binding.

Prime Rate

     Unless otherwise specified in the related Prospectus  Supplement,  on the
Prime  Rate  Determination  Date  (as  such  term is  defined  in the  related
Prospectus  Supplement) for each class of Certificates of a Series as to which
the  applicable   interest  rate  is  determined  by  reference  to  an  index
denominated as the Prime Rate, the Calculation  Agent will ascertain the Prime
Rate for the related  Interest Accrual Period.  Unless otherwise  specified in
the related  Prospectus  Supplement,  the Prime Rate for an  Interest  Accrual
Period will be the "Prime Rate" as published in the "Money  Rates"  section of
The Wall Street Journal (or if not so published, the "Prime Rate" as published
in a newspaper of general circulation selected by the Calculation Agent in its
sole discretion) on the related Prime Rate Determination Date. If a prime rate
range is given, then the average of such range will be used. In the event that
the Prime Rate is no longer published,  a new index based upon comparable data
and methodology  will be designated in accordance with the Agreement  relating
to  the  particular   Series  of   Certificates.   The   Calculation   Agent's
determination  of the Prime Rate and its  calculation of the rates of interest
for the  related  Interest  Accrual  Period  shall (in the absence of manifest
error) be final and binding.

   
DERIVATIVE TRANSACTIONS

     IF SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, A TRUST FUND MAY ENTER
INTO PRIVATELY NEGOTIATED,  OVER-THE-COUNTER HEDGING TRANSACTIONS WITH VARIOUS
COUNTERPARTIES,  INCLUDING INTEREST RATE BASED SWAPS, CAPS, COLLARS AND FLOORS
(COLLECTIVELY,  "DERIVATIVE  TRANSACTIONS")  TO  EFFECTIVELY  FIX THE  RATE OF
INTEREST  THAT SUCH  TRUST  FUND PAYS ON ONE OR MORE  BORROWINGS  OR SERIES OF
BORROWINGS.  TRUST FUNDS WILL USE THESE DERIVATIVE  TRANSACTIONS AS HEDGES AND
NOT AS SPECULATIVE  INVESTMENTS.  DERIVATIVE TRANSACTIONS INVOLVE AN AGREEMENT
BETWEEN TWO  PARTIES TO EXCHANGE  PAYMENTS  THAT ARE BASED,  RESPECTIVELY,  ON
VARIABLE AND FIXED RATES OF INTEREST AND THAT ARE CALCULATED ON THE BASIS OF A
SPECIFIED  AMOUNT OF PRINCIPAL FOR A SPECIFIED  PERIOD OF TIME.  CAP AND FLOOR
TRANSACTIONS INVOLVE AN AGREEMENT BETWEEN TWO PARTIES IN WHICH THE FIRST PARTY
AGREES TO MAKE PAYMENTS TO THE COUNTERPARTY  WHEN A DESIGNATED MARKET INTEREST
RATE  GOES  ABOVE  (IN THE CASE OF A CAP) OR BELOW  (IN THE CASE OF A FLOOR) A
DESIGNATED  LEVEL ON  PREDETERMINED  DATES OR DURING A SPECIFIED  TIME PERIOD.
COLLAR  TRANSACTIONS  INVOLVE AN  AGREEMENT  BETWEEN  TWO PARTIES IN WHICH THE
FIRST  PARTY MAKES  PAYMENTS  TO THE  COUNTERPARTY  WHEN A  DESIGNATED  MARKET
INTEREST RATE GOES ABOVE A DESIGNATED LEVEL OF PREDETERMINED DATES OR DURING A
SPECIFIED TIME PERIOD,  AND THE COUNTERPARTY MAKES PAYMENTS TO THE FIRST PARTY
WHEN A  DESIGNATED  MARKET  INTEREST  RATE GOES  BELOW A  DESIGNATED  LEVEL ON
PREDETERMINED DATES OR DURING A SPECIFIED TIME PERIOD.
    

BOOK-ENTRY REGISTRATION OF CERTIFICATES

     As described in the related Prospectus Supplement, if not issued in fully
registered  form, each class of Certificates  will be registered as book-entry
certificates (the "Book-Entry  Certificates").  Persons  acquiring  beneficial
ownership interests in the Certificates  "Certificate Owners") will hold their
Certificates  through  the  Depository  Trust  Company  ("DTC")  in the United
States,  or CEDEL or Euroclear  (in Europe) if they are  participants  of such
systems,  or indirectly through  organizations  which are participants in such
systems.   The  Book-Entry   Certificates  will  be  issued  in  one  or  more
certificates  which equal the aggregate  principal balance of the Certificates
and will  initially  be  registered  in the name of Cede & Co., 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.  Citibank,  N.A.,  will act as depositary  for CEDEL and The
Chase Manhattan Bank will act as depositary for Euroclear (in such capacities,
individually   the  "Relevant   Depositary"  and  collectively  the  "European
Depositaries").  Except as described  below, no person  acquiring a Book-Entry
Certificate  (each,  a  "beneficial  owner")  will be  entitled  to  receive a
physical   certificate    representing   such   Certificate   (a   "Definitive
Certificate").  Unless and until  Definitive  Certificates  are issued,  it is
anticipated that the only "Securityholders" of the Certificates will be Cede &
Co.,  as nominee of DTC.  Certificate  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).

     Certificate  Owners will receive all  distributions  of principal of, and
interest  on,  the   Certificates   from  the  Trustee  through  DTC  and  DTC
participants.  While  the  Certificates  are  outstanding  (except  under  the
circumstances  described below),  under the rules,  regulations and procedures
creating and affecting DTC and its operations  (the "Rules"),  DTC is required
to make book-entry  transfers among  Participants on whose behalf it acts with
respect  to  the   Certificates  and  is  required  to  receive  and  transmit
distributions of principal of, and interest on, the Certificates. Participants
and indirect  participants  with whom  Certificate  Owners have  accounts with
respect to Certificates  are similarly  required to make book-entry  transfers
and receive and  transmit  such  distributions  on behalf of their  respective
Certificate Owners. Accordingly,  although Certificate Owners will not possess
certificates,  the Rules provide a mechanism by which Certificate  Owners will
receive distributions and will be able to transfer their interest.

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

     Because of time zone differences, credits of securities received in CEDEL
or  Euroclear as a result of a  transaction  with a  Participant  will be made
during subsequent  securities settlement processing and dated the business day
following the DTC settlement  date.  Such credits or any  transactions in such
securities  settled  during such  processing  will be reported to the relevant
Euroclear or CEDEL  Participants  on such business day. Cash received in CEDEL
or  Euroclear  as a result  of  sales  of  securities  by or  through  a CEDEL
Participant (as defined  herein) or Euroclear  Participant (as defined herein)
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 settlement in DTC.

     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
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 participating organizations ("CEDEL
Participants")  and  facilitates  the clearance  and  settlement of securities
transactions between CEDEL Participants through electronic  book-entry changes
in accounts of CEDEL  Participants,  thereby eliminating the need for physical
movement of  certificates.  Transactions  may be settled in CEDEL in any of 28
currencies,  including  United  States  dollars.  CEDEL  provides to its CEDEL
Participants,  among other things,  services for safekeeping,  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 its  participants
("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 be  settled  in any of 32  currencies,  including
United States dollars.  Euroclear  includes various other services,  including
securities  lending and borrowing  and  interfaces  with  domestic  markets in
several  countries  generally  similar to the  arrangements  for  cross-market
transfers  with DTC  described  above.  Euroclear is operated by the Brussels,
Belgium  office of Morgan  Guaranty Trust Company of New York ("Morgan" and in
such  capacity,  the  "Euroclear  Operator"),  under  contract with  Euroclear
Clearance  Systems  S.C.,  a Belgian  cooperative  corporation  (the  "Belgian
Cooperative").  All  operations  are  conducted by Morgan,  and all  Euroclear
securities  clearance  accounts and Euroclear  cash accounts are accounts with
the Euroclear Operator,  not the Belgian Cooperative.  The Belgian 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.

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

     Certificates  clearance  accounts  and  cash  accounts  with  Morgan  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.

     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 & Co., as nominee of
DTC.  Distributions  with  respect  to  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.  See "Federal Income Tax Consequences
- -Tax Treatment of Foreign  Investors" and " -- Tax  Consequences to Holders of
the Certificates -- Backup  Withholding"  herein.  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  may  be  limited  due to  the  lack  of  physical
certificates for such Book-Entry  Certificates.  In addition,  issuance of the
Book-Entry  Certificates  in book-entry  form may reduce the liquidity of such
Certificates in the secondary market since certain potential  investors may be
unwilling  to  purchase  Certificates  for which they cannot  obtain  physical
certificates.

     Monthly  and annual  reports on the Trust will be provided to Cede & Co.,
as  nominee  of DTC,  and may be made  available  by Cede & Co. 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.

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

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

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

     None of the Master  Servicer,  the Depositor 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 & Co., as nominee of DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.


                              CREDIT ENHANCEMENT

GENERAL

     Credit enhancement may be provided with respect to one or more classes of
a Series of  Certificates  or with  respect to the related  Trust Fund Assets.
Credit  enhancement may be in the form of a limited financial  guaranty policy
issued  by  an  entity  named  in  the  related  Prospectus  Supplement,   the
subordination of one or more classes of the  Certificates of such Series,  the
establishment  of  one  or  more  Reserve  Accounts,   the  use  of  a  cross-
collateralization  feature, use of a pool insurance policy, FHA Insurance,  VA
Guarantee,  bankruptcy  bond,  special hazard insurance  policy,  surety bond,
letter of credit,  guaranteed investment contract,  overcollateralization,  or
another method of credit enhancement  contemplated herein and described in the
related  Prospectus  Supplement,  or any combination of the foregoing.  Unless
otherwise specified in the related Prospectus  Supplement,  credit enhancement
will not provide  protection  against all risks of loss and will not guarantee
repayment of the entire  principal  balance of the  Certificates  and interest
thereon. If losses occur which exceed the amount covered by credit enhancement
or which are not covered by the credit  enhancement,  Certificateholders  will
bear their allocable share of any deficiencies.

SUBORDINATION

     If so specified in the related Prospectus Supplement, protection afforded
to holders of one or more classes of  Certificates of a Series by means of the
subordination feature may be accomplished by the preferential right of holders
of one or more other  classes of such Series (the  "Senior  Certificates")  to
distributions  in  respect  of  scheduled  principal,  Principal  Prepayments,
interest or any combination  thereof that otherwise would have been payable to
holders of Subordinated Certificates under the circumstances and to the extent
specified  in the  related  Prospectus  Supplement.  Protection  may  also  be
afforded to the holders of Senior  Certificates  of a Series by: (i)  reducing
the  ownership   interest  (if   applicable)   of  the  related   Subordinated
Certificates;  (ii) a combination of the  immediately  preceding  sentence and
clause (i) above;  or (iii) as otherwise  described in the related  Prospectus
Supplement.  If so specified in the related Prospectus  Supplement,  delays in
receipt  of  scheduled  payments  on the  Contracts  and  losses on  defaulted
Contracts  may  be  borne  first  by  the  various   classes  of  Subordinated
Certificates and thereafter by the various classes of Senior Certificates,  in
each case under the circumstances and subject to the limitations  specified in
such  Prospectus  Supplement.   The  aggregate  distributions  in  respect  of
delinquent  payments on the Contracts over the lives of the Certificates or at
any time, the aggregate losses in respect of defaulted Contracts which must be
borne by the  Subordinated  Certificates  by virtue of  subordination  and the
amount  of the  distributions  otherwise  distributable  to  the  Subordinated
Certificateholders that will be distributable to Senior  Certificateholders on
any  Distribution  Date may be limited as specified in the related  Prospectus
Supplement.  If aggregate  distributions in respect of delinquent  payments on
the Contracts or aggregate  losses in respect of such Contracts were to exceed
an amount specified in the related  Prospectus  Supplement,  holders of Senior
Certificates would experience losses on the Certificates.

     In  addition  to or in  lieu of the  foregoing,  if so  specified  in the
related Prospectus Supplement,  all or any portion of distributions  otherwise
payable to holders of Subordinated  Certificates on any Distribution  Date may
instead be deposited into one or more Reserve  Accounts  established  with the
Trustee or distributed to holders of Senior Certificates. Such deposits may be
made on each Distribution  Date, for specified periods or until the balance in
the Reserve  Account has reached a specified  amount and,  following  payments
from the  Reserve  Account  to holders of Senior  Certificates  or  otherwise,
thereafter  to the extent  necessary  to restore  the  balance in the  Reserve
Account  to  required  levels,  in  each  case  as  specified  in the  related
Prospectus  Supplement.  Amounts  on  deposit in the  Reserve  Account  may be
released to the holders of certain  classes of  Certificates  at the times and
under the circumstances specified in such Prospectus Supplement.

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

     As between  classes  of Senior  Certificates  and as  between  classes of
Subordinated  Certificates,  distributions may be allocated among such classes
(i) in the  order  of  their  scheduled  final  distribution  dates,  (ii)  in
accordance with a schedule or formula,  (iii) in relation to the occurrence of
events or (iv) otherwise,  in each case as specified in the related Prospectus
Supplement.  As between  classes of  Subordinated  Certificates,  payments  to
holders  of Senior  Certificates  on account  of  delinquencies  or losses and
payments to any Reserve  Account will be allocated as specified in the related
Prospectus Supplement.

LETTER OF CREDIT

     The letter of credit,  if any,  with respect to a Series of  Certificates
will be issued by the bank or financial  institution  specified in the related
Prospectus  Supplement (the "L/C Bank").  Under the letter of credit,  the L/C
Bank will be  obligated to honor  drawings  thereunder  in an aggregate  fixed
dollar  amount,  net  of  unreimbursed  payments  thereunder,   equal  to  the
percentage  specified in the related  Prospectus  Supplement  of the aggregate
principal balance of the Contracts as of the related Cut-off Date or of one or
more classes of Certificates  (the "L/C  Percentage").  If so specified in the
related Prospectus Supplement, the letter of credit may permit drawings in the
event of losses not covered by  insurance  policies or other  credit  support,
such as losses  arising from damage not covered by standard  hazard  insurance
policies,  losses  resulting  from  the  bankruptcy  of  a  borrower  and  the
application of certain  provisions of the Bankruptcy Code, or losses resulting
from denial of insurance coverage due to misrepresentations in connection with
the origination of a Contract. The amount available under the letter of credit
will,  in all cases,  be reduced  to the extent of the  unreimbursed  payments
thereunder.  The  obligations  of the L/C Bank  under the letter of credit for
each Series of  Certificates  will expire at the earlier of the date specified
in the related Prospectus Supplement or the termination of the Trust Fund. See
"The Agreements -- Termination: Optional Termination." A copy of the letter of
credit for a Series,  if any, will be filed with the  Commission as an exhibit
to a Current  Report on Form 8-K to be filed within 15 days of issuance of the
Certificates of the related Series.

INSURANCE POLICIES, SURETY BONDS AND GUARANTIES

     If so provided in the Prospectus Supplement for a Series of Certificates,
deficiencies  in amounts  otherwise  payable on such  Certificates  or certain
classes  thereof will be covered by  insurance  policies  and/or  surety bonds
provided by one or more insurance companies or sureties.  Such instruments may
cover,  with  respect to one or more  classes of  Certificates  of the related
series,   timely  distributions  of  interest  and/or  full  distributions  of
principal on the basis of a schedule of principal  distributions  set forth in
or determined in the manner specified in the related Prospectus Supplement. In
addition, if specified in the related Prospectus Supplement,  a Trust Fund may
also include  bankruptcy  bonds,  special  hazard  insurance  policies,  other
insurance or guaranties for the purpose of (i) maintaining  timely payments or
providing additional  protection against losses on the assets included in such
Trust  Fund,  (ii) paying  administrative  expenses  or (iii)  establishing  a
minimum  reinvestment  rate on the payments  made in respect of such assets or
principal  payment  rate  on  such  assets.   Such  arrangements  may  include
agreements  under which  Certificateholders  are  entitled to receive  amounts
deposited in various  accounts held by the Trustee upon the terms specified in
such Prospectus Supplement. A copy of any such instrument for a series will be
filed with the  Commission as an exhibit to a Current Report on Form 8-K to be
filed with the Commission  within 15 days of issuance of the  Certificates  of
the related series.

OVER-COLLATERALIZATION

     If so provided in the Prospectus Supplement for a Series of Certificates,
a portion  of the  interest  payment  on each  Contract  may be  applied as an
additional  distribution  in respect  of  principal  to reduce  the  principal
balance of a certain class or classes of  Certificates  and, thus,  accelerate
the rate of payment of principal on such class or classes of Certificates.

RESERVE ACCOUNTS

     If specified in the related  Prospectus  Supplement,  credit support with
respect to a Series of Certificates  will be provided by the establishment and
maintenance with the Trustee for such Series of Certificates, in trust, of one
or more Reserve Accounts for such Series.  The related  Prospectus  Supplement
will specify whether or not any such Reserve  Accounts will be included in the
Trust Fund for such Series.

     The  Reserve  Account  for a Series  will be  funded  (i) by the  deposit
therein of cash,  United States Treasury  securities,  instruments  evidencing
ownership of principal or interest payments thereon, letters of credit, demand
notes,  certificates  of deposit  or a  combination  thereof in the  aggregate
amount  specified in the related  Prospectus  Supplement,  (ii) by the deposit
therein  from time to time of certain  amounts,  as  specified  in the related
Prospectus  Supplement to which the  Subordinate  Certificateholders,  if any,
would  otherwise be entitled or (iii) in such other manner as may be specified
in the related Prospectus Supplement.

     Any  amounts on deposit in the Reserve  Account  and the  proceeds of any
other  instrument  upon  maturity  will be held in cash or will be invested in
"Permitted  Investments"  which, in general,  will include  obligations of the
United States and certain agencies thereof,  certificates of deposit,  certain
commercial  paper,  time  deposits  and bankers  acceptances  sold by eligible
commercial banks and certain repurchase agreements of United States government
securities with eligible  commercial banks. If a letter of credit is deposited
with the Trustee, such letter of credit will be irrevocable.  Unless otherwise
specified  in the related  Prospectus  Supplement,  any  instrument  deposited
therein will name the  Trustee,  in its capacity as trustee for the holders of
the Certificates, as beneficiary and will be issued by an entity acceptable to
each  Rating  Agency  that  rates  the  Certificates  of the  related  Series.
Additional  information  with  respect to such  instruments  deposited  in the
Reserve Accounts will be set forth in the related Prospectus Supplement.

     Any amounts so deposited and payments on instruments so deposited will be
available for  withdrawal  from the Reserve  Account for  distribution  to the
holders of Certificates of the related Series for the purposes,  in the manner
and at the times specified in the related Prospectus Supplement.

POOL INSURANCE POLICIES

     If  specified  in the  related  Prospectus  Supplement,  a separate  pool
insurance policy ("Pool  Insurance  Policy") will be obtained for the Pool and
issued  by  the  insurer  (the  "Pool   Insurer")  named  in  such  Prospectus
Supplement.  Each Pool  Insurance  Policy  will,  subject  to the  limitations
described therein,  cover loss by reason of default in payment on Contracts in
the Pool in an  amount  equal to a  percentage  specified  in such  Prospectus
Supplement  of the  aggregate  principal  balance of such  Contracts as of the
Cut-off Date. As more fully  described in the related  Prospectus  Supplement,
the Master  Servicer  will present  claims  thereunder  to the Pool Insurer on
behalf of itself,  the  Trustee  and the  holders of the  Certificates  of the
related Series. The Pool Insurance Policies, however, are not blanket policies
against loss, since claims  thereunder may only be made respecting  particular
defaulted Contracts and only upon satisfaction of certain conditions precedent
as described in the related Prospectus Supplement.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
original  amount of coverage under each Pool Insurance  Policy will be reduced
over the life of the related  Certificates  by the aggregate  dollar amount of
claims paid less the aggregate of the net amounts realized by the Pool Insurer
upon  disposition of all repossessed or foreclosed  properties.  The amount of
claims paid will include certain  expenses  incurred by the Master Servicer as
well as accrued interest on delinquent Contracts to the date of payment of the
claim,  unless  otherwise  specified  in the  related  Prospectus  Supplement.
Accordingly,  if  aggregate  net claims paid under any Pool  Insurance  Policy
reach the original  policy limit,  coverage under that Pool  Insurance  Policy
will be  exhausted  and  any  further  losses  will be  borne  by the  related
Certificateholders.  A copy of the Pool Insurance Policy for a Series, if any,
will be filed  within 15 days of issuance of the  Certificates  of such Series
with the Commission as an exhibit to a Current Report on Form 8-K.

CROSS-COLLATERALIZATION

     If  specified  in  the  related  Prospectus  Supplement,  the  beneficial
ownership  of  separate  groups  of  assets  included  in a Trust  Fund may be
evidenced by separate classes of the related Series of  Certificates.  In such
case,  credit  support may be provided  by a  cross-collateralization  feature
which  requires  that  distributions  be made  with  respect  to  Certificates
evidencing  a  beneficial  ownership  interest  in, or secured by, one or more
asset groups within the same Trust Fund prior to distributions to Subordinated
Certificates evidencing a beneficial ownership interest in, or secured by, one
or more other asset groups within such Trust Fund. Cross-collateralization may
be provided by (i) the allocation of certain  excess amounts  generated by one
or more asset groups to one or more other asset  groups  within the same Trust
Fund or (ii) the allocation of losses with respect to one or more asset groups
to one or more other  asset  groups  within the same Trust  Fund.  Such excess
amounts  will be applied  and/or such losses will be allocated to the class or
classes of Subordinated  Certificates  of the related Series then  outstanding
having the lowest rating  assigned by any Rating Agency or the lowest  payment
priority,  in each case to the  extent  and in the  manner  more  specifically
described in the related Prospectus Supplement.  The Prospectus Supplement for
a Series which  includes a  cross-collateralization  feature will describe the
manner and conditions for applying such cross-collateralization feature.

     If specified in the related Prospectus Supplement,  the coverage provided
by one or more of the forms of credit enhancement described in this Prospectus
may apply concurrently to two or more separate Trust Funds. If applicable, the
related  Prospectus  Supplement  will  identify  the Trust Funds to which such
credit  enhancement  relates  and the  manner  of  determining  the  amount of
coverage  provided to such Trust Funds thereby and of the  application of such
coverage to the identified Trust Funds.

                      YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and  weighted  average  lives of the  Certificates
will be  affected  primarily  by the amount and timing of  principal  payments
received  on or in respect of the Trust Fund  Assets  included  in the related
Trust Fund.  The original  terms to maturity of the  Contracts in a given Pool
will  vary  depending  upon  the  type of  Contracts  included  therein.  Each
Prospectus  Supplement will contain  information  with respect to the type and
maturities  of the  Contracts  in the related  Pool.  The  related  Prospectus
Supplement  will specify the  circumstances,  if any,  under which the related
Contracts will be subject to prepayment  penalties.  The prepayment experience
on the  Contracts  in a Pool will  affect  the  weighted  average  life of the
related Series of Certificates.

     The  rate  of  prepayment  on the  Contracts  cannot  be  predicted.  The
prepayment  experience  of the  related  Trust Fund may be  affected by a wide
variety of factors, including general economic conditions, prevailing interest
rate levels, the availability of alternative financing and homeowner mobility.
In general,  if prevailing rates fall  significantly  below the Contract Rates
borne by the Contracts, such Contracts are more likely to be subject to higher
prepayment  rates than if  prevailing  interest  rates remain at or above such
Contract  Rates.  Conversely,  if prevailing  interest rates rise  appreciably
above the  Contract  Rates borne by the  Contracts,  such  Contracts  are more
likely to experience a lower  prepayment rate than if prevailing  rates remain
at or below such Contract Rates. However,  there can be no assurance that such
will be the case.

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

     In addition,  the enforcement of a "due-on-sale"  provision (as described
below) will have the same effect as a prepayment of the related Contract.  See
"Certain  Legal  Aspects of the  Contracts  --  Due-on-Sale  Clauses."  Unless
otherwise  specified in the related Prospectus  Supplement,  substantially all
Contracts  will  contain  due-on-sale  provisions  permitting  the  lender  to
accelerate  the  maturity  of the loan upon sale or certain  transfers  by the
borrower of the related Manufactured Home (and, in the case of a Land-and-Home
Contract, the related underlying real property).  Contracts insured by the FHA
or partially  guaranteed by the VA are  assumable  with the consent of the FHA
and the VA, respectively.  Thus, the rate of prepayments on such Contracts may
be lower  than that of  conventional  Contracts  bearing  comparable  interest
rates.  The  Master  Servicer   generally  will  enforce  any  due-on-sale  or
due-on-encumbrance clause, to the extent it has knowledge of the conveyance or
further encumbrance or the proposed conveyance or proposed further encumbrance
of the Manufactured  Home (and, in the case of a Land-and-Home  Contract,  the
underlying real property) and reasonably believes that it is entitled to do so
under  applicable law;  provided,  however,  that the Master Servicer will not
take any  enforcement  action  that  would  impair or  threaten  to impair any
recovery under any related insurance policy.

     When a full  prepayment  is made on a Contract,  the  borrower is charged
interest  on the  principal  amount of the  Contract  so prepaid  only for the
number of days in the month actually elapsed up to the date of the prepayment,
rather than for a full  month.  The effect of  prepayments  in full will be to
reduce the amount of interest passed through or paid in the following month to
holders  of  Certificates  because  interest  on the  principal  amount of any
Contract so prepaid  will  generally  be paid only to the date of  prepayment.
Partial  prepayments  in a  given  month  may be  applied  to the  outstanding
principal  balances of the  Contracts so prepaid on the first day of the month
of  receipt  or the month  following  receipt.  In the  latter  case,  partial
prepayments  will not reduce the amount of interest  passed through or paid in
such month. Unless otherwise  specified in the related Prospectus  Supplement,
neither full nor partial  prepayments will be passed through or paid until the
month following receipt.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  no
scheduled payment on a Contract will be considered  delinquent once 90% of the
amount thereof is received. Late payments or payments of less than 100% of any
scheduled  payment on a simple interest  Contract will result in such Contract
amortizing more slowly than originally scheduled and could extend the maturity
date of any such Contract beyond its original scheduled maturity date.

     Applicable  state  laws  generally  regulate  interest  rates  and  other
charges,  require  certain  disclosures,  and  require  licensing  of  certain
originators  and  servicers of Contracts.  In addition,  most have other laws,
public policy and general  principles of equity  relating to the protection of
consumers,  unfair and  deceptive  acts and  practices  which may apply to the
origination,  servicing  and  collection  of the  Contracts.  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 Master  Servicer to collect all or part of the  principal of or
interest on the  Contracts,  may  entitle the  borrower to a refund of amounts
previously paid and, in addition, could subject the Master Servicer to damages
and administrative sanctions.

     If the rate at which interest is passed through or paid to the holders of
Certificates  of a  Series  is  calculated  on a  Contract-by-Contract  basis,
disproportionate principal prepayments among Contracts with different Contract
Rates will affect the yield on such Certificates. In most cases, the effective
yield to Certificateholders will be lower than the yield otherwise produced by
the applicable  pass-through rate or interest rate and purchase price, because
while  interest  will accrue on each  Contract from the first day of the month
(unless  otherwise  specified  in  the  related  Prospectus  Supplement),  the
distribution  of  such  interest  will  not be made  earlier  than  the  month
following the month of accrual.

     The yield to an investor  who  purchases  Certificates  in the  secondary
market at a price other than par will vary from the  anticipated  yield if the
rate of  prepayment  on the  Contracts  is  actually  different  than the rate
anticipated by such investor at the time such Certificates were purchased.

     Under  certain  circumstances,  the Master  Servicer,  the holders of the
residual  interests  in a  REMIC  or  any  person  specified  in  the  related
Prospectus  Supplement  may have the option to purchase  the assets of a Trust
Fund  thereby   effecting   earlier   retirement  of  the  related  Series  of
Certificates. See "The Agreements -- Termination; Optional Termination."

     The relative contribution of the various factors affecting prepayment may
vary from time to time. There can be no assurance as to the rate of payment of
principal  of the  Trust  Fund  Assets  at any time or over  the  lives of the
Certificates.

     The  Prospectus  Supplement  relating  to a Series of  Certificates  will
discuss  in greater  detail  the  effect of the rate and  timing of  principal
payments  (including  prepayments),  delinquencies  and  losses on the  yield,
weighted average lives and maturities of such Certificates.


                                THE AGREEMENTS

   
     Set forth  below is a  description  of the  material  provisions  of each
Agreement  which  are  not  described   elsewhere  in  this  Prospectus.   The
description  is subject to, and qualified by reference  to, the  provisions of
each Agreement.  Where  particular  provisions or terms used in the Agreements
are referred to, such provisions or terms are as specified in the Agreements.
    

ASSIGNMENT OF THE TRUST FUND ASSETS

     At the time of issuance of any series of Certificates, the Depositor will
assign  (or  cause to be  assigned)  to the  Trustee,  without  recourse,  the
Contracts  comprising the related Trust Fund,  together with all principal and
interest  received (if the  Contracts are assigned  based on actual  principal
balances) or scheduled to be received (if the Contracts are assigned  based on
scheduled  principal  balances)  by or on behalf of the  Depositor  on or with
respect to such  Contracts  after the Cut-off  Date,  other than any  Retained
Interest  specified in the related  Prospectus  Supplement.  The Trustee will,
concurrently with such assignment,  deliver such Certificates to the Depositor
in exchange for the Contracts.  Each Contract will be identified in a schedule
appearing as an exhibit to the related  Agreement.  Such schedule will include
detailed information in respect of each Contract included in the related Trust
Fund, including the Contract number, the outstanding  principal amount and the
Contract Rate.

     The Prospectus  Supplement for any Series will state whether the Trustee,
the Master Servicer (which may also be the Seller),  as agent for the Trustee,
or a custodian  specified in such Prospectus  Supplement will maintain custody
of the original  Contract,  any  assignment of such Contract to the Seller and
any extensions,  supplements,  waivers or  modifications to such Contract (the
"Contract Documents").

     In order to give notice of the right,  title and  interest of the Trustee
in the Contracts,  the Depositor will cause UCC-1  financing  statements to be
executed by the Seller  identifying  the Depositor as secured party and by the
Depositor  identifying  the  Trustee as the  secured  party and, in each case,
identifying  the Contracts as collateral.  Unless  otherwise  specified in the
related Prospectus Supplement,  the Contracts will not be stamped or otherwise
marked to reflect their  assignment from the Company to the Trust.  Therefore,
if, through negligence,  fraud or otherwise,  a subsequent purchaser were able
to  take  physical   possession  of  the  Contracts  without  notice  of  such
assignment, the interest of the Trustee in the Contracts could be defeated.

     With  respect to each  Land-and-Home  Contract,  the  related  Prospectus
Supplement will state whether the Trustee, the Master Servicer (which may also
be the  Seller),  as agent for the Trustee,  or a custodian  specified in such
Prospectus  Supplement  will maintain  custody of the original  Contract,  the
related  mortgage or deed of trust and the assignment of such mortgage or deed
of trust in recordable form (such mortgage or deed of trust together with such
assignment,  the "Mortgage Documents"),  and any assignments of or extensions,
supplements,  waivers or modification to such Contract. The related Prospectus
Supplement will also state whether  assignments to the Trustee of the mortgage
or deed of  trust  related  to the  underlying  real  property  securing  such
Contracts will be recorded.  In some states in the absence of such recordation
the  assignment  to the  Trustee of such  mortgage or deed of trust may not be
effective, and in the absence of such recordation may not be effective against
creditors of or  purchasers  from the Seller or a trustee in bankruptcy of the
Seller.

     Unless otherwise specified in the related Prospectus  Supplement,  if the
Trustee or custodian specified in the such Prospectus  Supplement is delivered
the  Contract  Documents  and/or  the  Mortgage  Documents,   the  Trustee  or
custodian,  as the case may be, will  review the  Contract  Documents  and the
Mortgage  Documents  (if any) that have been  delivered  to it within the time
period specified in the related  Prospectus  Supplement after receipt thereof.
Unless otherwise specified in the related Prospectus  Supplement,  if any such
document is found to be missing or  defective  in any  material  respect,  the
Trustee or such custodian  will notify the Master  Servicer and the Depositor,
and the Master Servicer will notify the related Seller.  If such Seller cannot
cure the  omission or defect  within the time period  specified in the related
Prospectus  Supplement  after  receipt of such  notice,  such  Seller  will be
obligated to either (i) purchase the related  Contract  from the Trust Fund at
the related  Purchase Price or (ii) if so specified in the related  Prospectus
Supplement,  remove such  Contract  from the Trust Fund and  substitute in its
place one or more other  Contracts that meets certain  requirements  set forth
therein. There can be no assurance that a Seller will fulfill this purchase or
substitution  obligation.  Although  the Master  Servicer  may be obligated to
enforce such obligation to the extent described above under "The  Manufactured
Housing  Program  --  Representations  by  Sellers;  Repurchases,"  the Master
Servicer  will not be obligated  to purchase or replace  such  Contract if the
Seller defaults on its obligation.  Unless otherwise  specified in the related
Prospectus  Supplement,  this  obligation  to  cure,  purchase  or  substitute
constitutes the sole remedy available to the Certificateholders or the Trustee
for  omission of, or a material  defect in, a Contract  Document or a Mortgage
Document  (if any).  The  Trustee  will be  authorized  to appoint a custodian
pursuant  to  a  custodial   agreement  to  maintain  possession  of  and,  if
applicable, to review the Contract Documents and/or the Mortgage Documents (if
any) as agent of the Trustee.

     The Master  Servicer  will make certain  representations  and  warranties
regarding  its  authority  to enter  into,  and its  ability  to  perform  its
obligations  under, the Agreement.  Unless otherwise  specified in the related
Prospectus Supplement,  a breach of such representations and warranties by the
Master  Servicer does not give rise to an obligation by the Master Servicer to
repurchase any affected Mortgage Loans.

     Notwithstanding  the foregoing  provisions,  with respect to a Trust Fund
for which a REMIC  election is to be made,  no purchase or  substitution  of a
Contract  will be made if such  purchase  or  substitution  would  result in a
prohibited  transaction  tax under the Code  (unless the Master  Servicer or a
holder of the related  residual  certificate  otherwise  pays such  prohibited
transaction  from its own funds as described  herein).  See "The  Manufactured
Housing Program -- Representations by Sellers; Repurchases."

NO RECOURSE TO SELLERS, DEPOSITOR OR MASTER SERVICER

     As described above under " -- Assignment of the Contracts," the Depositor
will cause the Contracts  comprising  the related Trust Fund to be assigned to
the  Trustee,  without  recourse.  However,  each Seller will be  obligated to
repurchase or substitute for any Contract as to which certain  representations
and warranties are breached where such breach materially and adversely affects
the  Certificateholders'  interest in such Contract, or for failure to deliver
certain  documents  relating  to  the  Contracts  as  described  herein  under
"Assignment  of the  Contracts"  and  "The  Manufactured  Housing  Program  --
Representations  by Sellers;  Repurchases."  These  obligations to purchase or
substitute  constitute the sole remedy available to the  Certificateholders or
the  Trustee for a breach of any such  representation  or failure to deliver a
constituent document.

PAYMENTS ON CONTRACTS; DEPOSITS TO COLLECTION ACCOUNT

     The  Master   Servicer  will  establish  and  maintain  or  cause  to  be
established  and maintained  with respect to the related Trust Fund a separate
account or accounts for the  collection  of payments on the related Trust Fund
Assets in the Trust Fund (the "Certificate  Account") which,  unless otherwise
specified in the related Prospectus Supplement,  must be either (i) maintained
with a depository institution the debt obligations of which (or in the case of
a  depository  institution  that  is the  principal  subsidiary  of a  holding
company,  the obligations of which) are rated in one of the two highest rating
categories  by the  Rating  Agency or Rating  Agencies  that rated one or more
classes of the related Series of Certificates, (ii) an account or accounts the
deposits  in which are fully  insured by either the Bank  Insurance  Fund (the
"BIF") of the  Federal  Deposit  Insurance  Corporation  (the  "FDIC")  or the
Savings  Association  Insurance Fund (as successor to the Federal  Savings and
Loan  Insurance  Corporation  ("SAIF")),  (iii) an  account  or  accounts  the
deposits in which are insured by the BIF or SAIF (to the limits established by
the FDIC),  and the  uninsured  deposits in which are  otherwise  secured such
that,  as evidenced by an opinion of counsel,  the  Certificateholders  have a
claim with respect to the funds in the Collection Account or a perfected first
priority security interest against any collateral  securing such funds that is
superior to the claims of any other  depositors  or general  creditors  of the
depository institution with which the Collection Account is maintained or (iv)
an account  or  accounts  otherwise  acceptable  to each  Rating  Agency.  The
collateral  eligible to secure amounts in the Collection Account is limited to
Permitted  Investments.  A Collection Account may be maintained as an interest
bearing  account  or the funds  held  therein  may be  invested  pending  each
succeeding  Distribution  Date  in  Permitted  Investments.  Unless  otherwise
specified in the related  Prospectus  Supplement,  the Master  Servicer or its
designee  will be entitled to receive any such interest or other income earned
on funds in the  Collection  Account as  additional  compensation  and will be
obligated  to  deposit  in the  Collection  Account  the  amount  of any  loss
immediately  as realized.  The Collection  Account may be maintained  with the
Master Servicer or with a depository  institution  that is an affiliate of the
Master Servicer, provided it meets the standards set forth above.

     The  Master  Servicer  will  deposit  or  cause  to be  deposited  in the
Collection  Account for each Trust Fund, to the extent  applicable  and unless
otherwise  specified in the related Prospectus  Supplement and provided in the
Agreement, the following payments and collections received or advances made by
or on behalf of it  subsequent to the Cut-off Date (other than payments due on
or before the Cut-off Date and exclusive of any amounts representing  Retained
Interest):

                  (i)  all  payments  on  account  of   principal,   including
         Principal  Prepayments  and, if specified  in the related  Prospectus
         Supplement, any applicable prepayment penalties, on the Contracts;

                  (ii) all    payments     on   account   of  interest  on the
         Contracts,  net of  applicable  servicing  compensation;

                  (iii) all proceeds (net of unreimbursed payments of property
         taxes,  insurance  premiums and similar  items  ("Insured  Expenses")
         incurred,  and unreimbursed Advances made, by the Master Servicer, if
         any) of the hazard  insurance  policies,  to the extent such proceeds
         are not applied to the restoration of the property or released to the
         obligor in accordance  with the Master  Servicer's  normal  servicing
         procedures  (collectively,  "Insurance  Proceeds") and all other cash
         amounts (net of  unreimbursed  expenses  incurred in connection  with
         liquidation, repossession or foreclosure ("Liquidation Expenses") and
         unreimbursed  Advances made, by the Master Servicer, if any) received
         and  retained  in  connection   with  the  liquidation  of  defaulted
         Contracts,  by repossession,  foreclosure or otherwise  ("Liquidation
         Proceeds"),  together  with any net  proceeds  received  on a monthly
         basis  with  respect  to any  properties  acquired  on  behalf of the
         Certificateholders  by  repossession  (in the  case  of  Manufactured
         Homes) or foreclosure or deed in lieu of foreclosure  (in the case of
         underlying real property securing Land-and-Home Contracts);

                  (iv) all  proceeds  of any  Contract  or property in respect
         thereof purchased by the Master Servicer, the Depositor or any Seller
         as   described   under   "The   Manufactured   Housing   Program   --
         Representations by Sellers;  Repurchases" or " -- Assignment of Trust
         Fund Assets"  above and all proceeds of any Contract  repurchased  as
         described under " -- Termination; Optional Termination" below;

                  (v) all payments  required to be deposited in the Collection
         Account  with  respect  to  any  deductible  clause  in  any  blanket
         insurance policy described under " -- Hazard Insurance" below;

                  (vi) any  amount  required  to be  deposited  by the  Master
         Servicer in connection  with losses  realized on investments  for the
         benefit  of the  Master  Servicer  of  funds  held in the  Collection
         Account  and,  to the  extent  specified  in the  related  Prospectus
         Supplement,  any payments  required to be made by the Master Servicer
         in connection with prepayment interest shortfalls; and

                  (vii) all other  amounts  required  to be  deposited  in the
         Collection Account pursuant to the Agreement.

     The Master  Servicer (or the Depositor,  as applicable)  may from time to
time direct the institution that maintains the Collection  Account to withdraw
funds from the Collection Account for the following purposes:

                  (i) to  pay  to  the  Master  Servicer  the  servicing  fees
         described in the related Prospectus Supplement,  the master servicing
         fees   (subject   to   reduction)   and,  as   additional   servicing
         compensation,  earnings on or investment income with respect to funds
         in the amounts in the Collection Account credited thereto;

                  (ii) to reimburse  the Master  Servicer for  Advances,  such
         right of reimbursement  with respect to any Contract being limited to
         amounts  received  that  represent  late  recoveries  of  payments of
         principal and/or interest on such Contract (or Insurance  Proceeds or
         Liquidation Proceeds with respect thereto) with respect to which such
         Advance was made;

                  (iii) to  reimburse  the Master  Servicer  for any  Advances
         previously  made  which the  Master  Servicer  has  determined  to be
         nonrecoverable;

                  (iv)  to  reimburse  the  Master   Servicer  from  Insurance
         Proceeds for expenses  incurred by the Master Servicer and covered by
         the related insurance policies;

                  (v) to  reimburse  the Master  Servicer  for  unpaid  master
         servicing  fees and  unreimbursed  out-of-pocket  costs and  expenses
         incurred by the Master  Servicer in the  performance of its servicing
         obligations,  such right of  reimbursement  being  limited to amounts
         received  representing late recoveries of the payments for which such
         advances were made;

                  (vi) to reimburse  the Master  Servicer or the Depositor for
         expenses incurred and reimbursable pursuant to the Agreement;

                  (vii) to withdraw  any amount  deposited  in the  Collection
         Account and not required to be deposited therein; and

                  (viii) to clear and  terminate the  Collection  Account upon
         termination of the Agreement.

     In  addition,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  on or  prior  to the  business  day  immediately  preceding  each
Distribution  Date,  the Master  Servicer  shall  withdraw from the Collection
Account the amount of Available  Funds, to the extent on deposit,  for deposit
in  an  account   maintained  by  the  Trustee  for  the  related   Series  of
Certificates.

PRE-FUNDING ACCOUNT

     If so provided in the related Prospectus Supplement,  the Master Servicer
will establish and maintain a Pre-Funding  Account, in the name of the related
Trustee on behalf of the related Certificateholders,  into which the Depositor
will deposit cash in an amount equal to the  Pre-Funded  Amount on the related
Closing Date. The Pre-Funding  Account will be maintained with the Trustee for
the related Series of Certificates  and is designed solely to hold funds to be
applied by such Trustee  during the Funding Period to pay to the Depositor the
purchase price for Subsequent Contracts.  Monies on deposit in the Pre-Funding
Account  will not be available to cover losses on or in respect of the related
Contracts.  The Pre-Funded Amount will not exceed 50% of the initial aggregate
principal  amount of the  Certificates of the related  Series.  The Pre-Funded
Amount will be used by the related  Trustee to purchase  Subsequent  Contracts
from the Depositor  from time to time during the Funding  Period.  The Funding
Period,  if any,  for a Trust Fund will begin on the related  Closing Date and
will end on the date specified in the related Prospectus Supplement,  which in
no event  will be  later  than the date  that is one year  after  the  related
Closing Date. Monies on deposit in the Pre-Funding  Account may be invested in
Permitted  Investments  under the circumstances and in the manner described in
the related  Agreement.  Earnings on  investment  of funds in the  Pre-Funding
Account will be deposited  into the related  Collection  Account or such other
trust account as is specified in the related Prospectus  Supplement and losses
will be charged against the funds on deposit in the Pre-Funding  Account.  Any
amounts remaining in the Pre-Funding  Account at the end of the Funding Period
will be  distributed  to the  related  Certificateholders  in the  manner  and
priority  specified in the related Prospectus  Supplement,  as a prepayment of
principal of the related Certificates.

     In addition, if so provided in the related Prospectus Supplement,  on the
related   Closing  Date  the  Depositor   will  deposit  in  an  account  (the
"Capitalized  Interest  Account") cash in such amount as is necessary to cover
shortfalls in interest on the related Series of Certificates that may arise as
a result of utilization of the  Pre-Funding  Account as described  above.  The
Capitalized  Interest  Account  shall be  maintained  with the Trustee for the
related  Series  of   Certificates   and  is  designed  solely  to  cover  the
above-mentioned  interest  shortfalls.  Monies on deposit  in the  Capitalized
Interest Account will not be available to cover losses on or in respect of the
related  Contracts.  To the extent  that the  entire  amount on deposit in the
Capitalized  Interest  Account  has not been  applied to cover  shortfalls  in
interest  on the  related  Series of  Certificates  by the end of the  Funding
Period, any amounts remaining in the Capitalized Interest Account will be paid
to the Depositor.

SUB-SERVICING BY SELLERS

     Each  Seller of a Contract or any other  servicing  entity may act as the
Sub-Servicer   for  such   Contract   pursuant  to  an  agreement   (each,   a
"Sub-Servicing Agreement"), which will not contain any terms inconsistent with
the related Agreement.  While each Sub-Servicing  Agreement will be a contract
solely  between  the  Master  Servicer  and the  Sub-Servicer,  the  Agreement
pursuant to which a Series of Certificates is issued will provide that, if for
any reason the Master  Servicer for such Series of  Certificates  is no longer
the Master  Servicer of the related  Contracts,  the Trustee or any  successor
Master Servicer must recognize the Sub-Servicer's rights and obligations under
such Sub-Servicing Agreement.

     All references in this  Prospectus  and in the Prospectus  Supplement for
any Series to actions,  rights or duties of the Master Servicer will be deemed
to  include  any one or more  Sub-Servicers  acting on the  Master  Servicer's
behalf.  Notwithstanding  the  foregoing,  unless  otherwise  provided  in the
related Prospectus Supplement,  the Master Servicer will remain liable for its
servicing duties and obligations under the Agreement as if the Master Servicer
alone were servicing the Contracts.

COLLECTION PROCEDURES

     The Master Servicer will make reasonable  efforts to collect all payments
called for under the Contracts and will,  consistent  with each  Agreement and
any Pool Insurance  Policy,  FHA Insurance,  VA Guaranty,  bankruptcy  bond or
alternative  arrangements,  follow such collection procedures as are customary
with respect to loans that are  comparable to the Contracts.  Consistent  with
the  above,  the  Master  Servicer  may,  in its  discretion,  (i)  waive  any
assumption fee, late payment or other charge in connection with a Contract and
(ii) to the extent not  inconsistent  with the coverage of such  Contract by a
Pool  Insurance  Policy,  FHA  Insurance,  VA  Guaranty,  bankruptcy  bond  or
alternative  arrangements,  if applicable,  arrange with a borrower a schedule
for the liquidation of  delinquencies  running for no more than 125 days after
the applicable due date for each payment. To the extent the Master Servicer is
obligated to make or cause to be made Advances,  such  obligation  will remain
during any period of such an arrangement.

     In any case in which  property  securing a Contract has been, or is about
to be, conveyed by the obligor, the Master Servicer will, to the extent it has
knowledge of such conveyance or proposed  conveyance,  exercise or cause to be
exercised  its rights to accelerate  the maturity of such  Contract  under any
due-on-sale clause applicable  thereto.  If these conditions are not met or if
the Master Servicer  reasonably  believes it is unable under applicable law to
enforce such  due-on-sale  clause or if such Contract is insured by the FHA or
partially  guaranteed by the VA, the Master  Servicer will enter into or cause
to be entered 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  for  repayment  of the  Contract  and,  to the extent
permitted by  applicable  law, the obligor  remains  liable  thereon.  Any fee
collected  by or on  behalf  of the  Master  Servicer  for  entering  into  an
assumption  agreement will be retained by or on behalf of the Master  Servicer
as  additional  servicing  compensation.  See  "Certain  Legal  Aspects of the
Contracts -- Due-on-Sale Clauses." In connection with any such assumption, the
terms of the related Contract may not be changed.

HAZARD INSURANCE

     Except as otherwise specified in the related Prospectus  Supplement,  the
Master Servicer will require the obligor on each Contract to maintain a hazard
insurance  policy providing for no less than the coverage of the standard form
of fire  insurance  policy with  extended  coverage  customary for the type of
Manufactured  Home in the state in which such  Manufactured  Home is  located.
Such coverage  will  generally be in an amount that equal to the lesser of (i)
the maximum  insurable value of the  Manufactured  Home (and, in the case of a
Land-and-Home  Contract,  the underlying real property) securing such Contract
and (ii) the outstanding principal balance of the Contract; provided, however,
that the amount of such coverage  will be sufficient to avoid the  application
of any co-insurance  clause in the policy. Each hazard insurance policy caused
to be  maintained  by the Master  Servicer  will contain a standard loss payee
clause in favor of the Master Servicer and its successors and assigns.  If any
obligor is in  default in the  payment  of  premiums  on its hazard  insurance
policy or policies,  the Master Servicer will pay such premiums out of its own
funds,  and may add  separately  such premium to the obligor's  obligations as
provided  by the  Contract,  but may not add  such  premium  to the  remaining
principal balance of the Contract.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements  securing a manufactured
housing contract by fire,  lightning,  explosion,  smoke,  windstorm and hail,
riot,  strike and civil  commotion,  subject to the  conditions and exclusions
particularized in each policy. Although the policies relating to the Contracts
may have been underwritten by different insurers under different state laws in
accordance  with  different  applicable  forms and  therefore  may not contain
identical  terms and  conditions,  the basic  terms  thereof  are  dictated by
respective  state  laws,  and most such  policies  typically  do not cover any
physical damage resulting from the following:  war,  revolution,  governmental
actions,  floods and other  water-related  causes,  earth movement  (including
earthquakes,  landslides and mud flows),  nuclear  reactions,  wet or dry rot,
vermin,  rodents,  insects or domestic  animals,  theft and, in certain cases,
vandalism and hurricanes.  The foregoing list is merely  indicative of certain
kinds of  uninsured  risks and is not  intended  to be all  inclusive.  If the
Manufactured  Home  securing a Contract is located in a  federally  designated
special  flood  area at the time of  origination,  the  Master  Servicer  will
require the obligor to obtain and maintain flood insurance.

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal servicing compensation to be paid to the Master Servicer in
respect of its master  servicing  activities  for each Series of  Certificates
will be equal to the percentage per annum described in the related  Prospectus
Supplement  (which may vary under certain  circumstances)  of the  outstanding
principal balance of each Contract,  and such compensation will be retained by
it from  collections  of interest on such  Contract in the related  Trust Fund
(the "Master  Servicing  Fee"). As compensation  for its servicing  duties,  a
Sub-Servicer  or, if there is no  Sub-Servicer,  the Master  Servicer  will be
entitled to a monthly  servicing  fee as described  in the related  Prospectus
Supplement.  In addition,  the Master Servicer or Sub-Servicer will retain all
prepayment  charges,  assumption fees and late payment charges,  to the extent
collected from  borrowers,  and any benefit that may accrue as a result of the
investment of funds in the applicable  Collection  Account  (unless  otherwise
specified in the related Prospectus Supplement).

     The  Master  Servicer  will,  to  the  extent  provided  in  the  related
Prospectus  Supplement,  pay or  cause  to be paid  certain  ongoing  expenses
associated  with each Trust Fund and  incurred  by it in  connection  with its
responsibilities under the related Agreement,  including,  without limitation,
payment of the fees and disbursements of the Trustee,  any custodian appointed
by the Trustee, the certificate registrar and any paying agent, and payment of
expenses  incurred in enforcing the obligations of Sub-Servicers  and Sellers.
The Master Servicer will be entitled to reimbursement of expenses  incurred in
enforcing the obligations of  Sub-Servicers  and Sellers under certain limited
circumstances.  Certain other  expenses may be borne by the related Trust Fund
as specified in the related Prospectus Supplement.

EVIDENCE AS TO COMPLIANCE

     Each  Agreement  will provide that on or before a specified  date in each
year, a firm of independent public accountants will furnish a statement to the
Trustee to the effect that,  on the basis of the  examination  by such firm of
certain  documents  and records  relating  to the  servicing  of  manufactured
housing  contracts  serviced  by or on behalf  of the  Master  Servicer  under
pooling and servicing agreements similar to such Agreement, such servicing has
been conducted in compliance  with such  Agreement,  except for any exceptions
set forth in such statement.

     Each  Agreement  will also  provide for  delivery to the  Trustee,  on or
before a  specified  date in each year,  of an annual  statement  signed by an
officer of the Master  Servicer  to the effect  that the Master  Servicer  has
fulfilled its obligations under the Agreement throughout the preceding year.

     Copies of the  annual  accountants'  statement  and the  statement  of an
officer of the Master  Servicer may be obtained by  Certificateholders  of the
related Series without charge upon written  request to the Master  Servicer at
the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

     The Master  Servicer  under each  Agreement  will be named in the related
Prospectus  Supplement.  The  entity  serving  as  Master  Servicer  may be an
affiliate  of  the   Depositor  and  may   otherwise   have  normal   business
relationships with the Depositor or the Depositor's affiliates.

     Each Agreement will provide that the Master  Servicer may not resign from
its  obligations  and duties under the Agreement  except upon a  determination
that its duties thereunder are no longer permissible under applicable law. The
Master  Servicer may,  however,  be removed from its obligations and duties as
set forth in the Agreement.  No such  resignation  will become effective until
the  Trustee  or a  successor  servicer  has  assumed  the  Master  Servicer's
obligations and duties under the Agreement.

     Each Agreement will further provide that neither the Master Servicer, the
Depositor nor any director, officer, employee, or agent of the Master Servicer
or the  Depositor  will be under any  liability  to the related  Trust Fund or
Certificateholders  for any action taken or for refraining  from the taking of
any action in good faith pursuant to the Agreement, or for errors in judgment;
provided,  however,  that neither the Master  Servicer,  the Depositor nor any
such person will be protected  against any liability  which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance  of  duties  thereunder  or by  reason of  reckless  disregard  of
obligations  and duties  thereunder.  Each Agreement will further provide that
the Master  Servicer,  the Depositor and any  director,  officer,  employee or
agent  of  the  Master   Servicer  or  the  Depositor   will  be  entitled  to
indemnification  by the related Trust Fund and will be held  harmless  against
any loss,  liability or expense  incurred in connection  with any legal action
relating to the Agreement or the Certificates,  other than any loss, liability
or expense  related to any  specific  Contract or  Contracts  (except any such
loss, liability or expense otherwise  reimbursable  pursuant to the Agreement)
and any loss,  liability or expense incurred by reason of willful misfeasance,
bad faith or gross  negligence in the  performance of duties  thereunder or by
reason  of  reckless  disregard  of  obligations  and  duties  thereunder.  In
addition, each Agreement will provide that neither the Master Servicer nor the
Depositor will be under any  obligation to appear in,  prosecute or defend any
legal action which is not incidental to its respective  responsibilities under
the  Agreement  and which in its  opinion  may  involve  it in any  expense or
liability.  The  Master  Servicer  or  the  Depositor  may,  however,  in  its
discretion  undertake any such action which it may deem necessary or desirable
with respect to the Agreement and the rights and duties of the parties thereto
and the interests of the  Certificateholders  thereunder.  In such event,  the
legal expenses and costs of such action and any liability  resulting therefrom
will be  expenses,  costs and  liabilities  of the Trust  Fund and the  Master
Servicer  or the  Depositor,  as the  case  may  be,  will be  entitled  to be
reimbursed    therefor    out   of   funds    otherwise    distributable    to
Certificateholders.

     Except as otherwise specified in the related Prospectus  Supplement,  any
person into which the Master  Servicer may be merged or  consolidated,  or any
person resulting from any merger or consolidation to which the Master Servicer
is a party, or any person  succeeding to the business of the Master  Servicer,
will be the successor of the Master  Servicer under each  Agreement,  provided
that such person is qualified to sell mortgage loans to, and service  mortgage
loans on behalf of, the Federal National Mortgage  Association ("FNMA") or the
Federal Home Loan Mortgage  Corporation  ("FHLMC")  and further  provided that
such merger,  consolidation  or succession does not adversely  affect the then
current  rating or ratings of the class or  classes  of  Certificates  of such
Series that have been rated.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Except as  otherwise  specified  in the  related  Prospectus  Supplement,
Events of Default under each  Agreement will consist of (i) any failure by the
Master Servicer to distribute or cause to be distributed to Certificateholders
of any class any required  payment which  continues  unremedied  for five days
after the giving of written  notice of such failure to the Master  Servicer by
the Trustee or the Depositor, or to the Master Servicer, the Depositor and the
Trustee by the holders of Certificates of such class  evidencing not less than
25%  of  the  total   distributions   allocated  to  such  class  ("Percentage
Interests");  (ii) any  failure  by the  Master  Servicer  duly to  observe or
perform in any material  respect any of its other  covenants or  agreements in
the   Agreement,    which   failure   materially   affects   the   rights   of
Certificateholders  and continues  unremedied for thirty days after the giving
of written notice of such failure to the Master Servicer by the Trustee or the
Depositor,  or to the Master  Servicer,  the  Depositor and the Trustee by the
holders  of  Certificates  of any  class  evidencing  not less than 25% of the
aggregate  Percentage  Interests  constituting  such class;  and (iii) certain
events  of  insolvency,  readjustment  of  debt,  marshalling  of  assets  and
liabilities or similar  proceeding and certain  actions by or on behalf of the
Master Servicer indicating its insolvency,  reorganization or inability to pay
its obligations.

     If specified in the related  Prospectus  Supplement,  the Agreement  will
permit the Trustee to sell the Trust Fund  Assets and the other  assets of the
Trust  Fund  described  under  "Credit  Enhancement"  herein in the event that
payments in respect thereto are insufficient to make payments  required in the
Agreement.  The  assets  of the  Trust  Fund  will  be  sold  only  under  the
circumstances   and  in  the  manner  specified  in  the  related   Prospectus
Supplement.

     Unless otherwise provided in the related Prospectus  Supplement,  so long
as an Event of Default under an Agreement remains unremedied, the Depositor or
the Trustee may, and at the direction of holders of  Certificates of any class
evidencing  not  less  than  66  2/3% of the  aggregate  Percentage  Interests
constituting such class and under such other circumstances as may be specified
in  such  Agreement,  the  Trustee  shall  terminate  all  of the  rights  and
obligations of the Master Servicer under the Agreement  relating to such Trust
Fund and in and to the related  Trust Fund Assets,  whereupon the Trustee will
succeed to all of the  responsibilities,  duties and liabilities of the Master
Servicer  under  the  Agreement,   including,  if  specified  in  the  related
Prospectus  Supplement,  the obligation to make Advances, and will be entitled
to  similar  compensation  arrangements.  In the  event  that the  Trustee  is
unwilling  or  unable  so to act,  it may  appoint,  or  petition  a court  of
competent  jurisdiction  for the appointment  of, a manufactured  housing loan
servicing  institution  with a net  worth  of a  least  $10,000,000  to act as
successor  to  the  Master   Servicer  under  the   Agreement.   Pending  such
appointment, the Trustee is obligated to act in such capacity. The Trustee and
any such successor may agree upon the servicing compensation to be paid, which
in no  event  may be  greater  than the  compensation  payable  to the  Master
Servicer under the Agreement.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement,  no
Certificateholder,   solely   by  virtue   of  such   holder's   status  as  a
Certificateholder,  will have any right under any  Agreement to institute  any
proceeding with respect to such Agreement,  unless such holder  previously has
given to the  Trustee  written  notice of default  and  unless the  holders of
Certificates  of any class of such Series  evidencing not less than 66 2/3% of
the aggregate Percentage  Interests  constituting such class 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.

AMENDMENT

     Except as otherwise specified in the related Prospectus Supplement,  each
Agreement  may be  amended  by the  Depositor,  the  Master  Servicer  and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity or mistake;  (ii) to correct any defective  provision  therein or to
supplement  any  provision  therein which may be  inconsistent  with any other
provision therein; (iii) to add to the duties of the Depositor,  the Seller or
the Master Servicer,  (iv) to add any other provisions with respect to matters
or questions  arising  thereunder or (v) to modify,  alter,  amend,  add to or
rescind any of the terms or provisions contained in such Agreement;  provided,
however,  that any such action pursuant to clauses (iv) or (v) above will not,
as  evidenced  by an  opinion of  counsel,  adversely  affect in any  material
respect the interests of any  Certificateholder;  provided,  however,  that no
opinion of counsel will be required if the person  requesting  such  amendment
obtains  a letter  from  each  Rating  Agency  requested  to rate the class or
classes of  Certificates  of such Series  stating that such amendment will not
result  in the  downgrading  or  withdrawal  of the  respective  ratings  then
assigned to such  Certificates.  In addition,  if a REMIC or FASIT election is
made with  respect to a Trust Fund,  the related  Agreement  may be amended to
modify,  eliminate  or add to any of its  provisions  to such extent as may be
necessary to maintain the  qualification  of the related Trust Fund as a REMIC
or FASIT, avoid or minimize the risk of the imposition of any tax on the REMIC
or FASIT or to comply with any other provision of the Code,  provided that the
Trustee  has  received an opinion of counsel to the effect that such action is
necessary  or helpful to maintain  such  qualification,  avoid or minimize the
risk of  imposition of such a tax or comply with any such  requirement  of the
Code,  as the  case may be.  Except  as  otherwise  specified  in the  related
Prospectus  Supplement,  each  Agreement may also be amended by the Depositor,
the  Master   Servicer  and  the  Trustee  with  the  consent  of  holders  of
Certificates of such Series  evidencing not less than 66 2/3% of the aggregate
Percentage  Interests of each class affected thereby for the purpose of adding
any  provisions  to or  changing  in an  manner  or  eliminating  any  of  the
provisions  of the  Agreement  or of modifying in any manner the rights of the
holders of the related Certificates; provided, however, that no such amendment
may (i) reduce in any  manner  the amount of or delay the timing of,  payments
received on Contracts  which are required to be distributed on any Certificate
without the consent of the holder of such  Certificate,  (ii) adversely affect
in any  material  respect  the  interests  of the  holders  of  any  class  of
Certificates in a manner other than as described in the immediately  preceding
clause (i),  without the consent of the holders of such class  evidencing  not
less than 66 2/3% of the  Percentage  Interests  of such class or (iii) reduce
the aforesaid percentage of Certificates of any class the holders of which are
required to consent to any such  amendment  without the consent of the holders
of all Certificates of such class covered by such Agreement then  outstanding.
If a REMIC or FASIT election is made with respect to a Trust Fund, the Trustee
will not be  entitled  to consent to an  amendment  to the  related  Agreement
without  having  first  received an opinion of counsel to the effect that such
amendment will not cause such Trust Fund to fail to qualify as a REMIC or as a
FASIT, as the case may be.

TERMINATION; OPTIONAL TERMINATION

   
     Unless  otherwise  specified in the related  Agreement,  the  obligations
created by each Agreement for each Series of Certificates  will terminate upon
the  payment to the  related  Certificateholders  of all  amounts  held in the
Collection  Account or by the Master  Servicer and required to be paid to them
pursuant to such Agreement  following the later of (i) the final payment of or
other  liquidation of the last of the Trust Fund Assets subject thereto or the
disposition of all property  acquired upon  repossession or foreclosure of any
such Trust Fund Assets  remaining  in the Trust Fund and (ii) the  purchase by
the Master Servicer or, if specified in the related Prospectus Supplement,  BY
THE  HOLDER OF a call right with  respect to the Trust Fund  Assets  after the
passage of a specified  period of time or after the  principal  balance of the
Trust Fund Assets or the Securities has been reduced to a specified level.
    

     Unless otherwise specified by the related Prospectus Supplement, any such
purchase of Trust Fund Assets and  property  acquired in respect of Trust Fund
Assets will be made at the option of the Master  Servicer or such other person
at a price  specified in the related  Prospectus  Supplement.  The exercise of
such right will effect early  retirement of the  Certificates  of that Series,
but the right of the Master  Servicer or such other person or, if  applicable,
such holder of the REMIC residual  interest,  to so purchase is subject to the
principal  balance  of the  related  Trust  Fund  Assets  being  less than the
percentage  specified in the related  Prospectus  Supplement  of the aggregate
principal  balance of the Trust  Fund  Assets as of the  Cut-off  Date for the
Series.  The foregoing is subject to the provision that if a REMIC election is
made with  respect to a Trust  Fund,  any  repurchase  pursuant to clause (ii)
above will be made only in connection  with a "qualified  liquidation"  of the
REMIC within the meaning of Section 860F(g)(4) of the Code.

THE TRUSTEE

     The  Trustee  under  each  Agreement  will  be  named  in the  applicable
Prospectus Supplement. The commercial bank or trust company serving as Trustee
may have normal banking relationships with the Depositor,  the Master Servicer
and any of their respective affiliates.

                    CERTAIN LEGAL ASPECTS OF THE CONTRACTS

   
     The following discussion contains summaries, which are general in nature,
of certain legal matters relating to the Contracts. Because such legal aspects
are  governed  primarily  by  applicable  state  law  (which  laws may  differ
substantially),  the descriptions do not, except as expressly  provided below,
reflect the laws of any particular state, nor encompass the laws of all states
in which the security for the  Contracts is  situated.  The  descriptions  are
qualified by reference to the applicable federal laws and the appropriate laws
of the states in which Contracts may be originated.
    

GENERAL

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

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

MANUFACTURED HOMES

     Security Interests in the Manufactured Homes

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

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

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

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

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

     Enforcement of Security Interests in Manufactured Homes

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

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

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

LAND-AND-HOME CONTRACTS

     If so specified in the related Prospectus  Supplement,  certain Contracts
("Land-and-Home  Contracts")  may be secured by a lien on the underlying  real
property on which the related  Manufactured  Home is located (in addition to a
lien on the Manufactured Home).

     General

     The Land-and-Home Contracts will be secured by deeds of trust, mortgages,
security deeds or deeds to secure debt, depending upon the prevailing practice
in the state in which the  property  subject to the loan is located.  Deeds of
trust are used  almost  exclusively  in  California  instead of  mortgages.  A
mortgage  creates a lien upon the real  property  encumbered  by the mortgage,
which  lien is  generally  not  prior to the lien for real  estate  taxes  and
assessments.  Priority between  mortgages depends on their terms and generally
on the order of recording with a state or county office. There are two parties
to a mortgage,  the mortgagor,  who is the borrower and owner of the mortgaged
property, and the mortgagee, who is the lender. Under the mortgage instrument,
the  mortgagor  delivers  to the  mortgagee  a note or bond and the  mortgage.
Although a deed of trust is similar to a  mortgage,  a deed of trust  formally
has three parties, the borrower-property  owner called the trustor (similar to
a mortgagor), a lender (similar to a mortgagee) called the beneficiary,  and a
third-party  grantee called the trustee.  Under a deed of trust,  the borrower
grants the property,  irrevocably until the debt is paid, in trust,  generally
with a power of sale, to the trustee to secure  payment of the  obligation.  A
security  deed and a deed to  secure  debt are  special  types of deeds  which
indicate on their face that they are granted to secure an underlying  debt. By
executing a security  deed or deed to secure debt,  the grantor  conveys title
to, as opposed to merely  creating a lien upon,  the  subject  property to the
grantee  until  such time as the  underlying  debt is  repaid.  The  trustee's
authority under a deed of trust,  the  mortgagee's  authority under a mortgage
and the grantee's  authority  under a security deed or deed to secure debt are
governed by law and,  with respect to some deeds of trust,  the  directions of
the beneficiary.

     Foreclosure

     Deed of Trust.  Foreclosure of a deed of trust is generally  accomplished
by a non-judicial  sale under a specific  provision in the deed of trust which
authorizes the trustee to sell the property at public auction 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  addition to any notice
requirements   contained  in  a  deed  of  trust,  in  some  states  (such  as
California),  the  trustee  must record a notice of default and send a copy to
the  borrower-trustor,  to any person who has recorded a request for a copy of
any notice of default and notice of sale,  to any successor in interest to the
borrower-trustor,  to the  beneficiary  of any  junior  deed of  trust  and to
certain  other   persons.   In  some  states   (including   California),   the
borrower-trustor  has the right to  reinstate  the loan at any time  following
default until shortly before the trustee's sale. In general, the borrower,  or
any other person having a junior encumbrance on the real estate, may, during a
statutorily prescribed reinstatement period, cure a monetary default by paying
the entire amount in arrears plus other designated 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.  After the reinstatement period has expired without the
default having been cured, the borrower or junior lienholder no longer has the
right to  reinstate  the loan  and  must pay the loan in full to  prevent  the
scheduled  foreclosure sale. 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 (including California), published for a specific period of time
in one or more newspapers. In addition, some state laws require that a copy of
the notice of sale be posted on the property and sent to all parties having an
interest of record in the real property.

     Mortgages.  Foreclosure  of  a  mortgage  is  generally  accomplished  by
judicial  action.  The action is initiated  by the service of legal  pleadings
upon all parties having an interest in the real property. Delays in completion
of the  foreclosure  may  occasionally  result from  difficulties  in locating
necessary parties. Judicial foreclosure proceedings are often not contested by
any of the parties.  When the  mortgagee's  right to foreclosure is contested,
the legal  proceedings  necessary to resolve the issue can be time  consuming.
After the completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other court 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.

     Although  foreclosure  sales are typically  public  sales,  frequently no
third  party  purchaser  bids in excess of the  lender's  lien  because of the
difficulty  of  determining  the exact  status of title to the  property,  the
possible deterioration of the property during the foreclosure  proceedings and
a requirement  that the purchaser pay for the property in cash or by cashier's
check.  Thus the  foreclosing  lender often  purchases  the property  from the
trustee or referee for an amount  equal to the  principal  amount  outstanding
under the loan, 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  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 burden of
ownership, including obtaining hazard insurance and making such repairs at its
own expense as are  necessary  to render the property  suitable for sale.  The
lender will  commonly  obtain the services of a real estate broker and pay the
broker's  commission  in connection  with the sale of the property.  Depending
upon market conditions,  the ultimate proceeds of the sale of the property may
not equal the lender's investment in the property.  Any loss may be reduced by
the receipt of any mortgage guaranty insurance proceeds.

     Courts have imposed general equitable principles upon foreclosure,  which
are generally  designed to mitigate the legal  consequences to the borrower of
the borrower's defaults under the loan documents.  Some courts have been faced
with  the  issue  of  whether  federal  or  state  constitutional   provisions
reflecting due process  concerns for fair notice require that borrowers  under
deeds of trust receive notice longer than that prescribed by statute.  For the
most part,  these cases have upheld the notice  provisions as being reasonable
or have  found  that the  sale by a  trustee  under a deed of  trust  does not
involve  sufficient  state action to afford  constitutional  protection to the
borrower.

     Rights of Redemption

     In some states,  after sale pursuant to a deed of trust or foreclosure of
a mortgage,  the borrower and foreclosed  junior lienors are given a statutory
period in which to redeem the property from the  foreclosure  sale. In certain
other states (including California),  this right of redemption applies only to
sales  following  judicial  foreclosure,  and  not  to  sales  pursuant  to  a
non-judicial  power of sale.  In most states where the right of  redemption is
available,  statutory  redemption  may occur upon  payment of the  foreclosure
purchase price, accrued interest and taxes. 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  from  the  lender  subsequent  to
foreclosure or sale under a deed of trust. Consequently,  the practical effect
of the redemption  right is to force the lender to retain the property and pay
the expenses of ownership until the redemption period has run. In some states,
there is no right to redeem  property  after a trustee's  sale under a deed of
trust.

     Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens

     Certain  states have imposed  statutory  and judicial  restrictions  that
limit the remedies of a beneficiary under a deed of trust or a mortgagee under
a mortgage. In some states, including California,  statutes and case law limit
the right of the  beneficiary  or mortgagee  to obtain a  deficiency  judgment
against borrowers  financing the purchase of their residence or following sale
under a deed of trust or certain other foreclosure  proceedings.  A deficiency
judgment is a personal  judgment  against the borrower  equal in most cases to
the difference  between the amount due to the lender and the fair market value
of the real property at the time of the  foreclosure  sale. In certain states,
including California,  if a lender simultaneously originates a loan secured by
a senior lien on a particular  property and a loan secured by a junior lien on
the same  property,  such a lender  as the  holder of the  junior  lien may be
precluded from  obtaining a deficiency  judgment with respect to the excess of
the aggregate  amount owed under both such loans over the proceeds of any sale
under a deed of trust or other foreclosure  proceedings.  As a result of these
prohibitions,  it is anticipated  that in most  instances the Master  Servicer
will utilize the non-judicial  foreclosure remedy and will not seek deficiency
judgments against defaulting borrowers.

     Some state 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.  In some  states,  exceptions  to the
anti-deficiency statutes are provided for in certain instances where the value
of the  lender's  security  has  been  impaired  by acts or  omissions  of the
borrower,  for example, in the event of waste of the property.  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 anti-deficiency  and related  legislation,  numerous other
federal and state statutory provisions, including the federal bankruptcy laws,
and state laws affording  relief to debtors,  may interfere with or affect the
ability of the  secured  mortgage  lender to realize  upon its  security.  For
example, in a proceeding under the Bankruptcy Code, a lender may not foreclose
on a mortgaged  property  without the permission of the bankruptcy  court. The
rehabilitation  plan  proposed  by the debtor may  provide,  if the  mortgaged
property is not the debtor's principal residence and the court determines that
the value of the mortgaged  property is less than the principal balance of the
mortgage loan, for the reduction of the secured  indebtedness  to the value of
the mortgaged  property as of the date of the  commencement of the bankruptcy,
rendering the lender a general unsecured creditor for the difference, and also
may reduce the monthly payments due under such mortgage loan,  change the rate
of interest and alter the mortgage loan repayment schedule.  The effect of any
such proceedings  under the Bankruptcy Code,  including but not limited to any
automatic  stay,  could  result  in  delays  in  receiving   payments  on  the
Land-and-Home  Contracts  underlying  a Series of  Certificates  and  possible
reductions in the aggregate amount of such payments.

     The federal tax laws provide  priority to certain tax liens over the lien
of a mortgage or secured party.

     Environmental Risks

     Real  property  pledged  as  security  to a  lender  may  be  subject  to
unforeseen   environmental   risks.   Under  the  laws  of   certain   states,
contamination  of a property may give rise to a lien on the property to assure
the  payment  of the costs of  clean-up.  In  several  states  such a lien has
priority  over the lien of an existing  mortgage  against  such  property.  In
addition, under the federal Comprehensive Environmental Response, Compensation
and  Liability  Act  of  1980  ("CERCLA"),  the  United  States  Environmental
Protection Agency ("EPA") may impose a lien on property where EPA has incurred
clean-up  costs.  However,  a  CERCLA  lien is  subordinate  to  pre-existing,
perfected security interests.

     Under the laws of some states, and under CERCLA, it is conceivable that a
secured lender may be held liable as an "owner" or "operator" for the costs of
addressing  releases or  threatened  releases of  hazardous  substances  at an
underlying real property,  even though the environmental  damage or threat was
caused by a prior or current owner or operator.  CERCLA imposes  liability for
such  costs  on  any  and  all  "responsible  parties,"  including  owners  or
operators. However, CERCLA excludes from the definition of "owner or operator"
a secured  creditor who holds  indicia of  ownership  primarily to protect its
security   interest   (the   "secured   creditor   exclusion")   but   without
"participating in the management" of the underlying real property.  Thus, if a
lender's   activities  begin  to  encroach  on  the  actual  management  of  a
contaminated facility or property, the lender may incur liability as an "owner
or operator" under CERCLA.  Similarly,  if a lender forecloses and takes title
to a contaminated facility or property,  the lender may incur CERCLA liability
in various  circumstances,  including,  but not  limited to, when it holds the
facility or  property  as an  investment  (including  leasing the  facility or
property to third party), or fails to market the property in a timely fashion.

     Whether actions taken by a lender would  constitute  participation in the
management of a mortgaged  property,  or the business of a borrower,  so as to
render  the  secured  creditor  exemption  unavailable  to a lender has been a
matter  of  judicial  interpretation  of the  statutory  language,  and  court
decisions  have  been  inconsistent.  In 1990,  the Court of  Appeals  for the
Eleventh Circuit suggested that the mere capacity of the lender to influence a
borrower's decisions regarding disposal of hazardous substances was sufficient
participation  in the  management  of the  borrower's  business  to  deny  the
protection of the secured creditor exemption to the lender.

     This  ambiguity  appears to have been  resolved by the  enactment  of the
Asset Conservation,  Lender Liability and Deposit Insurance  Protection Act of
1996,  which was signed into law by President  Clinton on September  30, 1996.
This legislation  provides that in order to be deemed to have  participated in
the management of a mortgaged property,  a lender must actually participate in
the operational affairs of the property or the borrower.  The legislation also
provides that participation in the management of the property does not include
"merely  having the capacity to influence,  or  unexercised  right to control"
operations.  Rather, a lender will lose the protection of the secured creditor
exemption  only if it exercises  decision-making  control over the  borrower's
environmental   compliance  and  hazardous  substance  handling  and  disposal
practices,  or assumes day-to-day  management of all operational  functions of
the mortgaged property.

     If a lender is or becomes liable, it can bring an action for contribution
against  any  other  "responsible  parties,"  including  a  previous  owner or
operator,  who created the environmental hazard, but those persons or entities
may be  bankrupt  or  otherwise  judgment  proof.  The costs  associated  with
environmental  cleanup may be substantial.  It is conceivable  that such costs
arising  from the  circumstances  set forth  above  would  result in a loss to
Certificateholders.

     CERCLA does not apply to  petroleum  products,  and the secured  creditor
exclusion does not govern liability for cleanup costs under federal laws other
than CERCLA, in particular Subtitle I of the federal Resource Conservation and
Recovery Act ("RCRA"),  which regulates  underground  petroleum  storage tanks
(except  heating oil tanks).  The EPA has adopted a lender  liability rule for
underground  storage tanks under Subtitle I of RCRA. Under such rule, a holder
of a  security  interest  in an  underground  storage  tank or  real  property
containing an  underground  storage tank is not  considered an operator of the
underground  storage tank as long as  petroleum is not added to,  stored in or
dispensed  from the tank. In addition,  under the Asset  Conservation,  Lender
Liability  and  Deposit  Insurance  Protection  Act of 1996,  the  protections
accorded to lenders  under CERCLA are also accorded to the holders of security
interests in underground  storage  tanks.  It should be noted,  however,  that
liability for cleanup of petroleum contamination may be governed by state law,
which may not provide for any specific  protection for secured  creditors,  or
alternatively, may not impose liability on secured creditors at all.

     Except as otherwise  specified in the related Prospectus  Supplement,  at
the  time  the  Land-and-Home  Contracts  were  originated,  no  environmental
assessment  or  a  very  limited  environmental   assessment  of  the  related
underlying real properties was conducted.

DUE-ON-SALE CLAUSES

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
conventional  Contract will contain a due-on-sale  clause which will generally
provide that if the obligor sells,  transfers or conveys the Manufactured Home
(and, in the case of Land-and-Home  Contracts,  the underlying real property),
the loan or contract may be accelerated by the secured party or the mortgagee.
Court decisions and legislative actions have placed substantial restriction on
the right of lenders to enforce such clauses in many states. For instance, the
California  Supreme  Court in August 1978 held that  due-on-sale  clauses were
generally unenforceable.  However, the Garn-St Germain Depository Institutions
Act of 1982 (the  "Garn-St  Germain  Act"),  subject  to  certain  exceptions,
preempts  state  constitutional,   statutory  and  case  law  prohibiting  the
enforcement  of due-on-sale  clauses.  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  manufactured  housing  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.

     As to loans secured by an owner-occupied  residence,  the Garn-St Germain
Act sets forth nine  specific  instances in which a secured party or mortgagee
covered by the Act may not  exercise its rights  under a  due-on-sale  clause,
notwithstanding  the fact that a transfer of the property  may have  occurred.
The  inability to enforce a  due-on-sale  clause may result in transfer of the
related  Manufactured Home (and, in the case of Land-and-Home  Contracts,  the
related  underlying real property) to an  uncreditworthy  person,  which could
increase the likelihood of default or may result in a loan bearing an interest
rate below the current  market rate being  assumed by a new home buyer,  which
may affect the average life of the Contracts and the number of Contracts which
may extend to maturity.

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes,  contracts,  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. Under certain state laws, prepayment
charges  may not be  imposed  after a  certain  period of time  following  the
origination of manufactured housing loans with respect to prepayments on loans
secured  by  liens  encumbering  owner-occupied  residential  properties.  The
absence of such a restraint on prepayment,  particularly with respect to fixed
rate Contracts  having higher Contract  Rates,  may increase the likelihood of
refinancing or other early retirement of such loans or contracts. Late charges
and  prepayment  fees  are  typically  retained  by  servicers  as  additional
servicing compensation.

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  (subject to
certain  conditions  governing,  among  other  things,  (x) the  terms  of any
prepayments,  (y) late  charges and deferral  fees and (z)  requiring a 30-day
notice period prior to instituting  any action leading to  repossession of the
related  unit) state  usury  limitations  shall not apply to any  manufactured
housing loan that is secured by a first lien on certain kinds of  manufactured
housing.  The Office of Thrift  Supervision,  as successor to the Federal Home
Loan Bank Board,  is authorized to issue rules and  regulations and to publish
interpretations  governing  implementation of Title V. The statute  authorized
the states to reimpose interest rate limits by adopting, before April 1, 1983,
a law or  constitutional  provision 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 manufactured  housing loans covered by Title V. Certain states have
taken action to reimpose  interest rate limits and/or to limit discount points
or other charges.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

     Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the "Relief Act"), a borrower who enters military service
after the origination of such borrower's Contract (including a borrower who is
a member  of the  National  Guard or is in  reserve  status at the time of the
origination  of the  Contract  and is later  called to active duty) may not be
charged  interest  above  an  annual  rate of 6%  during  the  period  of such
borrower's   active  duty  status,   unless  a  court  orders  otherwise  upon
application of the lender.  It is possible that such interest rate  limitation
could have an effect,  for an indeterminate  period of time, on the ability of
the Master  Servicer  to collect  full  amounts of  interest on certain of the
Contracts. Unless otherwise provided in the related Prospectus Supplement, any
shortfall in interest collections resulting from the application of the Relief
Act could result in losses to Certificateholders.  The Relief Act also imposes
limitations which would impair the ability of the Master Servicer to repossess
or  foreclose  on the  collateral  securing  an affected  Contract  during the
borrower's period of active duty status.  Moreover, the Relief Act permits the
extension  of a  Contract's  maturity  and the  re-adjustment  of its  payment
schedule  beyond the completion of military  service.  Thus, in the event that
such a Contract goes into default,  there may be delays and losses  occasioned
by the  inability to realize upon the  Manufactured  Home (and, in the case of
Land-and-Home Contracts, the underlying real property) in a timely fashion.

FHA INSURANCE AND VA GUARANTIES

     Certain  of the  Contracts  may  be FHA  insured  or VA  guaranteed,  the
payments upon which, subject to the following  discussion,  are insured by the
FHA under  Title I of the  National  Housing  Act, as  amended,  or  partially
guaranteed  by the VA. Any FHA  insurance  or VA  guarantees  relating  to the
Contracts will be described in the related Prospectus Supplement.

     The  FHA is  responsible  for  administering  various  federal  programs,
including  manufactured home insurance,  authorized under the National Housing
Act,  as  amended.  The  insurance  premiums  for FHA  insured  contracts  are
collected  by HUD  approved  lenders or by the  servicers  of such FHA insured
contracts and are paid to the FHA. The regulations  governing FHA manufactured
home  insurance   provide  that  insurance   benefits  are  payable  upon  the
repossession  and resale of the  collateral  and assignment of the contract to
HUD.  With respect to a defaulted  FHA insured  contract,  the  servicer  must
follow applicable regulations before initiating repossession procedures.  Once
it is  determined,  either by the servicer or HUD,  that default was caused by
circumstances  beyond the lenders control,  these regulations  require,  among
other  things,  that  the  lender  arrange  a  face-to-face  meeting  with the
borrower, initiate a modification or repayment plan, if feasible, and give the
borrower 30 days' notice of default prior to any repossession.  Such plans may
involve the  reduction  or  suspension  of scheduled  contract  payments for a
specified  period,  with such  payments to be made upon or before the maturity
date of the  contract,  or the recasting of payments due under the FHA insured
contract up to and beyond the scheduled  maturity  date.  In addition,  when a
default is  accompanied by certain other  criteria,  HUD may provide relief by
making  payments  to  the  servicer  of  such  contract  in  partial  or  full
satisfaction of amounts due thereunder (which payments are to be repaid by the
borrower to HUD) or by  accepting  assignment  of the  contract.  With certain
exceptions,  at least three full monthly  installments  must be due and unpaid
under the FHA insured  contract,  and HUD must have  rejected  any request for
relief  from  the  lender   before  the  servicer  may  initiate   foreclosure
proceedings.  If these regulations are satisfied,  the insurance claim is paid
in cash by HUD.

     For  manufactured  housing  contracts,  the amount of insurance  benefits
generally  paid by FHA is equal to 90% of the sum of (i) the unpaid  principal
amount of the contract at the date of default and uncollected  interest earned
to the date of default computed at the contract rate, after deducting the best
price  obtainable  for  the  collateral  (based  in  part  on  a  HUD-approved
appraisal)  and all  amounts  retained or  collected  by the lender from other
sources with respect to the contract,  (ii) accrued and unpaid interest on the
unpaid  amount  of the  contract  from  the  date of  default  to the  date of
submission  of the claim plus 15 calendar days (but in no event more than nine
months)  computed  at a rate of 7% per annum,  (iii) costs paid to a dealer or
other third party to repossess and preserve the  property,  (iv) the amount of
any sales  commission  paid to a dealer or other third party for the resale of
the property,  (v) any property taxes,  special  assessments and other similar
charges and hazard insurance premiums,  prorated to the date of disposition of
the property,  (vi) uncollected  court costs,  (vii) legal fees, not to exceed
$500,  and (viii)  expenses for  recording  the  assignment of the lien on the
collateral  to the United  States.  When  entitlement  to  insurance  benefits
results from  assignment  of the FHA insured  contract to HUD,  the  insurance
payment  includes  full  compensation  for interest  accrued and unpaid to the
assignment date.

     The  insurance  available  to a lender  under  FHA Title I  insurance  is
subject to the limit of a reserve  amount equal to ten percent of the original
principal  balance  of all Title I insured  loans  held by the  lender,  which
amount is reduced by all claims paid to the lender and which is  increased  by
an amount  equal to ten percent of the original  principal  balance of insured
loans originated or acquired by the lender.

     The maximum  guarantee  that may be issued by the VA for a VA  guaranteed
contract is the lesser of (a) the lesser of $20,000  and 40% of the  principal
amount of the  contract  and (b) the maximum  amount of  guaranty  entitlement
available to the obligor  veteran (which may range from $20,000 to zero).  The
amount  payable under the guarantee  will be the percentage of the VA contract
originally guaranteed applied to indebtedness outstanding as of the applicable
date of computation  specified in the VA regulations,  interest accrued on the
unpaid balance of the loan to the appropriate  date of computation and limited
expenses of the contract holder, but in each case only to the extent that such
amounts have not been recovered  through resale of the manufactured  home. The
amount  payable  under the  guarantee may in no event exceed the amount of the
original guarantee.

     The VA may, at its option and without regard to the guarantee,  make full
payment  to a  lender  of  the  unsatisfied  amount  on a  contract  upon  its
assignment to the VA. With respect to a defaulted VA guaranteed Contract,  the
servicer is,  absent  exceptional  circumstances,  authorized  to announce its
intention to repossess  only when the default has  continued for three months.
Generally,  a claim for the guarantee is submitted  after  liquidation  of the
related collateral.

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,  servicing and enforcement of 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.

                        FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The following is a summary of the anticipated material federal income tax
consequences of the purchase,  ownership,  and disposition of the Certificates
and is based on advice of Brown & Wood LLP,  special counsel to the Depositor.
The  summary  is based  upon  the  provisions  of the  Code,  the  regulations
promulgated thereunder, including, where applicable, proposed regulations, and
the judicial and  administrative  rulings and decisions now in effect,  all of
which are  subject  to  change  or  possible  differing  interpretations.  The
statutory provisions,  regulations,  and interpretations on which this summary
is based are subject to change, and such a change could apply retroactively.

     The summary  does not purport to deal with all aspects of federal  income
taxation  that may affect  particular  investors in light of their  individual
circumstances,  nor  with  certain  types  of  investors  subject  to  special
treatment under the federal income tax laws.  This summary  focuses  primarily
upon  investors who will hold  Certificates  as "capital  assets"  (generally,
property held for investment)  within the meaning of Section 1221 of the Code,
but  much  of the  discussion  is  applicable  to  other  investors  as  well.
Prospective Investors are advised to consult their own tax advisers concerning
the  federal,  state,  local  and any other  tax  consequences  to them of the
purchase, ownership and disposition of the Certificates.

     The federal  income tax  consequences  to Holders will vary  depending on
whether (i) the Certificates of a Series are classified as indebtedness;  (ii)
an election is made to treat the Trust Fund relating to a particular Series of
Certificates  as a REMIC  or as a  FASIT;  (iii)  the  Certificates  represent
interests in a grantor trust;  or (iv) the Trust Fund relating to a particular
Series  of  Certificates  is  classified  as  a  partnership.  The  Prospectus
Supplement for each Series of Certificates  will specify how the  Certificates
will be treated for federal  income tax purposes  and will  discuss  whether a
REMIC or a FASIT  election,  if any, will be made with respect to such Series.
Prior to issuance of each Series of  Certificates,  the  Depositor  shall file
with the Commission a Form 8-K on behalf of the related Trust Fund  containing
an opinion of Brown & Wood LLP with respect to the validity of the information
set forth under "Federal  Income Tax  Consequences"  herein and in the related
Prospectus Supplement.

TAXATION OF DEBT CERTIFICATES

   
     Interest and  Acquisition  Discount.  Certificates  representing  regular
interests in a REMIC are generally treated as evidences of indebtedness issued
by the  REMIC.  Certificates  representing  regular  interests  in a FASIT are
treated as debt  instruments.  Stated interest on regular  interests in REMICs
and  regular  interests  in  FASITsregular  interests  in REMICs  and  regular
interests in FASITs will be taxable as ordinary  income and taken into account
using the accrual  method of  accounting,  regardless  of the Holder's  normal
accounting  method.  THUS,  A TAXPAYER  MAY BE  REQUIRED  TO REPORT  INCOME IN
RESPECT OF A FASIT OR REMIC  REGULAR  INTEREST  BEFORE  ACTUALLY  RECEIVING  A
CORRESPONDING CASH DISTRIBUTION. Interest (other than original issue discount)
on  Certificates  (other than  regular  interests  in REMICs or  FASITsregular
interests  in REMICs or FASITs) that are  characterized  as  indebtedness  for
federal income tax purposes will be includible in income by holders thereof in
accordance with their usual methods of accounting.  Certificates characterized
as debt for federal income tax purposes, including regular interests in REMICs
or  FASITs,   will  be  referred   to   hereinafter   collectively   as  "Debt
Certificates."
    

     Debt  Certificates that are Compound  Interest  Certificates  (i.e., debt
securities that accrete the amount of accrued  interest and add that amount to
the principal balance of the securities until maturity or until some specified
event has  occurred)(i.e.,  debt securities that accrete the amount of accrued
interest and add that amount to the principal  balance of the securities until
maturity or until some specified  event has occurred) will, and certain of the
other Debt Certificates may, be issued with "original issue discount" ("OID").
The following discussion is based in part on the rules governing OID which are
set  forth in  Sections  1271-1275  of the Code and the  Treasury  regulations
issued  thereunder on February 2, 1994, as amended on June 11, 1996, (the "OID
Regulations").  A Holder should be aware, however, that the OID Regulations do
not adequately address certain issues relevant to prepayable securities,  such
as the Debt Certificates.

     In general,  OID, if any,  will equal the  difference  between the stated
redemption  price at maturity of a Debt  Certificate  and its issue  price.  A
holder of a Debt Certificate must include such OID in gross income as ordinary
interest  income as it accrues  under a method taking into account an economic
accrual of the discount. In general, OID must be included in income in advance
of the receipt of the cash  representing  that income.  The amount of OID on a
Debt Certificate will be considered to be zero if it is less than a de minimis
amount determined under the Code.

     The  issue  price of a Debt  Certificate  is the  first  price at which a
substantial  amount of Debt  Certificates  of that  class are sold  (excluding
sales to bond houses,  brokers,  underwriters or wholesalers).  If less than a
substantial amount of a particular class of Debt Certificates is sold for cash
on or prior to the related  Closing Date,  the issue price for such class will
be treated as the fair market  value of such class on such Closing  Date.  The
issue price of a Debt  Certificate  generally  includes  the amount paid by an
initial Debt Certificate  holder for accrued interest that relates to a period
prior  to the  issue  date  of the  Debt  Certificate  ("pre-issuance  accrued
interest").  The issue  price of a Debt  Security  may,  however,  be computed
without  regard to such  pre-issuance  accrued  interest if such  pre-issuance
accrued  interest will be paid on the first payment date following the date of
issuance.  This alternative is available only if the first payment date occurs
within one year of the date of issuance.  Under this alternative,  the payment
of pre-issuance  accrued  interest will be treated as a non-taxable  return of
capital and not as a payment of  interest.(Apre-issuance  accrued  interest@).
The issue price of a Debt Security may, however, be computed without regard to
such pre-issuance  accrued interest if such pre-issuance accrued interest will
be paid on the  first  payment  date  following  the  date of  issuance.  This
alternative is available only if the first payment date occurs within one year
of the date of issuance.  Under this alternative,  the payment of pre-issuance
accrued interest will be treated as a non-taxable return of capital and not as
a payment of  interest.  The stated  redemption  price at  maturity  of a Debt
Certificate  includes the original  principal amount of the Debt  Certificate,
but generally  will not include  stated  interest if it is  "qualified  stated
interest."

     Under the OID  Regulations,  qualified  stated  interest  generally means
interest  payable  at a  single  fixed  rate or  qualified  variable  rate (as
described  below)  provided  that such interest  payments are  unconditionally
payable at  intervals  of one year or less  during the entire term of the Debt
Certificate.   The  OID   Regulations   state  that   interest   payments  are
unconditionally payable only if a late payment or nonpayment is expected to be
penalized or reasonable  remedies exist to compel payment or the Debt Security
otherwise  provides  terms and  conditions  that make the  likelihood  of late
payment or  nonpayment a remote  contingency.  Certain Debt  Certificates  may
provide for default  remedies in the event of late  payment or  nonpayment  of
interest.  The  interest  on such Debt  Certificates  will be  unconditionally
payable and constitute  qualified stated interest,  not OID.  However,  absent
clarification of the OID Regulations,  where Debt  Certificates do not provide
for  default  remedies,  the  interest  payments  will be included in the Debt
Certificate's  stated  redemption price at maturity and taxed as OID. Interest
is payable at a single  fixed rate only if the rate  appropriately  takes into
account the length of the interval between payments. Distributions of interest
on Debt Certificates with respect to which deferred interest will accrue, will
not constitute  qualified stated interest  payments,  in which case the stated
redemption  price  at  maturity  of  such  Debt   Certificates   includes  all
distributions  of interest as well as  principal  thereon.  Where the interval
between the issue date and the first  Distribution  Date on a Debt Certificate
is either longer or shorter than the interval between subsequent  Distribution
Dates,  all or part  of the  interest  foregone,  in the  case  of the  longer
interval,  and all of the  additional  interest,  in the  case of the  shorter
interval,  will be included  in the stated  redemption  price at maturity  and
tested  under  the de  minimis  rule  described  below.  In the case of a Debt
Certificate  with a long first period which has non-de minimis OID, all stated
interest in excess of interest payable at the effective  interest rate for the
long first period will be included in the stated  redemption price at maturity
and the Debt Certificate will generally have OID. Holders of Debt Certificates
should  consult their own tax advisors to determine the issue price and stated
redemption price at maturity of a Debt Certificate.

     Under the de minimis rule, OID on a Debt  Certificate  will be considered
to be zero if such OID is less than  0.25% of the stated  redemption  price at
maturity of the Debt  Certificate  multiplied by the weighted average maturity
of the Debt  Certificate.  For this purpose,  the weighted average maturity of
the Debt  Certificate  is  computed as the sum of the  amounts  determined  by
multiplying the number of full years (i.e.,  rounding down partial years) from
the issue date until each distribution in reduction of stated redemption price
at maturity is scheduled to be made by a fraction,  the  numerator of which is
the amount of each  distribution  included in the stated  redemption  price at
maturity of the Debt  Certificate  and the  denominator of which is the stated
redemption price at maturity of the Debt  Certificate.  Holders generally must
report de minimis OID pro rata as principal  payments are  received,  and such
income  will be  capital  gain if the Debt  Certificate  is held as a  capital
asset. However,  accrual method holders may elect to accrue all de minimis OID
as well as market discount under a constant interest method.

     Debt Certificates may provide for interest based on a qualified  variable
rate. Under the OID Regulations, interest is treated as payable at a qualified
variable rate and not as contingent interest if, generally,  (i) such interest
is unconditionally payable at least annually, (ii) the issue price of the debt
instrument  does not exceed the total  noncontingent  principal  payments  and
(iii) interest is based on a "qualified  floating rate," an "objective  rate,"
or a combination of "qualified floating rates" that do not operate in a manner
that  significantly  accelerates  or  defers  interest  payments  on such Debt
Certificate.  In the case of Compound Interest Certificates,  certain Interest
Weighted  Certificates  (as  defined  herein),  and  certain of the other Debt
Certificates,  none of the payments  under the  instrument  will be considered
qualified stated interest,  and thus the aggregate amount of all payments will
be included in the stated redemption price.

     The OID Regulations do not contain provisions  specifically  interpreting
Code Section  1272(a)(6).  Until the Treasury issues guidance to the contrary,
the Trustee intends to base its computation on Code Section 1272(a)(6) and the
OID  Regulations  as  described  in  this  Prospectus.   However,  because  no
regulatory guidance currently exists under Code Section 1272(a)(6),  there can
be no  assurance  that  such  methodology  represents  the  correct  manner of
calculating OID.

     The holder of a Debt  Certificate  issued with OID must  include in gross
income,  for all days  during  its  taxable  year on which it holds  such Debt
Certificate,  the sum of the "daily portions" of such original issue discount.
The  amount  of OID  includible  in  income by a holder  will be  computed  by
allocating  to each  day  during a  taxable  year a pro  rata  portion  of the
original issue discount that accrued during the relevant  accrual  period.  In
the case of a Debt  Certificate that is not a regular interest in a REMIC or a
FASIT and the  principal  payments  on which are not  subject to  acceleration
resulting from  prepayments on the Contracts,  the amount of OID includible in
income of a Holder  for an accrual  period  (generally  the period  over which
interest  accrues on the debt  instrument) will equal the product of the yield
to maturity of the Debt  Certificate  and the adjusted issue price of the Debt
Certificate,  reduced  by any  payments  of  qualified  stated  interest.  The
adjusted issue price is the sum of its issue price plus prior accruals or OID,
reduced by the total  payments made with respect to such Debt  Certificate  in
all prior periods, other than qualified stated interest payments.

     The  amount  of  OID to be  included  in  income  by a  holder  of a debt
instrument, such as certain classes of the Debt Certificates,  that is subject
to  acceleration  due to prepayments on other debt  obligations  securing such
instruments (a "Pay-Through Security"), is computed by taking into account the
anticipated  rate of prepayments  assumed in pricing the debt  instrument (the
"Prepayment Assumption"). The amount of OID that will accrue during an accrual
period on a Pay-Through  Certificate  is the excess (if any) of the sum of (a)
the present  value of all  payments  remaining  to be made on the  Pay-Through
Certificate as of the close of the accrual period and (b) the payments  during
the accrual period of amounts  included in the stated  redemption price of the
Pay-Through  Certificate,  over the  adjusted  issue price of the  Pay-Through
Certificate at the beginning of the accrual  period.  The present value of the
remaining payments is to be determined on the basis of three factors:  (i) the
original yield to maturity of the Pay-Through  Certificate  (determined on the
basis of compounding  at the end of each accrual period and properly  adjusted
for the length of the accrual period),  (ii) events which have occurred before
the end of the  accrual  period and (iii) the  assumption  that the  remaining
payments will be made in accordance with the original  Prepayment  Assumption.
The effect of this method is to increase  the  portions of OID  required to be
included in income by a Holder to take into account  prepayments  with respect
to the  Contracts at a rate that  exceeds the  Prepayment  Assumption,  and to
decrease  (but not below zero for any period) the  portions of original  issue
discount  required  to be  included  in income  by a Holder  of a  Pay-Through
Certificate to take into account  prepayments with respect to the Contracts at
a rate that is slower than the Prepayment Assumption.  Although original issue
discount will be reported to Holders of Pay-Through  Certificates based on the
Prepayment  Assumption,  no  representation  is made to Holders that Contracts
will be prepaid at that rate or at any other rate.

     The  Depositor  may  adjust  the  accrual  of  OID  on a  class  of  Debt
Certificates in a manner that it believes to be  appropriate,  to take account
of realized  losses on the  Contracts,  although  the OID  Regulations  do not
provide for such  adjustments.  If the IRS were to require that OID be accrued
without  such  adjustments,  the  rate of  accrual  of OID for a class of Debt
Certificates could increase.

     Certain classes of Debt Certificates may represent more than one class of
REMIC or FASIT regular  interests.  Unless  otherwise  provided in the related
Prospectus Supplement,  the Trustee intends, based on the OID Regulations,  to
calculate OID on such Certificates as if, solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

     A  subsequent  holder  of a Debt  Certificate  will also be  required  to
include  OID in gross  income,  but  such a holder  who  purchases  such  Debt
Certificate  for an amount  that  exceeds  its  adjusted  issue  price will be
entitled  (as will an initial  holder who pays more than a Debt  Certificate's
issue price) to offset such OID by comparable economic accruals of portions of
such excess.

     Effects of Defaults and Delinquencies. Holders will be required to report
income  with  respect  to REMIC or FASIT  regular  interests  under an accrual
method  without  giving  effect  to delays  and  reductions  in  distributions
attributable to a default or delinquency on the Contracts,  except possibly to
the extent that it can be established that such amounts are uncollectible.  As
a result,  the amount of income (including OID) reported by a holder of such a
Certificate  in any  period  could  significantly  exceed  the  amount of cash
distributed  to such  holder in that  period.  The holder will  eventually  be
allowed a loss (or will be allowed to report a lesser amount of income) to the
extent that the  aggregate  amount of  distributions  on the  Certificates  is
deducted as a result of a Contract default.  However, the timing and character
of such losses or reductions in income are uncertain and, accordingly, holders
of Certificates should consult their own tax advisors on this point.

     Interest  Weighted  Certificates.  It is not clear how  income  should be
accrued  with  respect  to  REMIC  or  FASIT  regular  interests  or  Stripped
Certificates  (as defined under " -- Tax Status as a Grantor  Trust;  General"
herein)  the  payments on which  consist  solely or  primarily  of a specified
portion of the interest payments on qualified  mortgages held by the REMIC, on
debt  instruments held by the FASIT, or on Contracts  underlying  Pass-Through
Certificates ("Interest Weighted Securities").  The Issuer intends to take the
position that all of the income derived from an Interest Weighted  Certificate
should be  treated  as OID and that the amount and rate of accrual of such OID
should be  calculated  by treating  the  Interest  Weighted  Certificate  as a
Compound  Interest  Certificate.  However,  in the case of  Interest  Weighted
Certificates  that are  entitled to some  payments of  principal  and that are
REMIC or FASIT  regular  interests the Internal  Revenue  Service could assert
that income derived from an Interest Weighted Certificate should be calculated
as if the  Certificate  were a security  purchased  at a premium  equal to the
excess of the price paid by such holder for such  Certificate  over its stated
principal amount,  if any. Under this approach,  a holder would be entitled to
amortize  such premium only if it has in effect an election  under Section 171
of the Code with respect to all taxable debt  instruments held by such holder,
as described below.  Alternatively,  the Internal Revenue Service could assert
that an  Interest  Weighted  Certificate  should  be  taxable  under the rules
governing  bonds issued with contingent  payments.  Such treatment may be more
likely  in the  case of  Interest  Weighted  Certificates  that  are  Stripped
Certificates  as described  below.  See " -- Tax Status as a Grantor  Trust --
Discount or Premium on Pass-Through Certificates."

     Variable Rate Debt Certificates. In the case of Debt Certificates bearing
interest at a rate that varies directly, according to a fixed formula, with an
objective  index,  it  appears  that (i) the  yield to  maturity  of such Debt
Certificates  and (ii) in the case of  Pay-Through  Certificates,  the present
value of all payments remaining to be made on such Debt  Certificates,  should
be calculated as if the interest  index  remained at its value as of the issue
date of such Certificates.  Because the proper method of adjusting accruals of
OID on a variable rate Debt Certificate is uncertain, holders of variable rate
Debt  Certificates  should  consult  their  own  tax  advisers  regarding  the
appropriate treatment of such Certificates for federal income tax purposes.

     Market  Discount.  A  purchaser  of a  Certificate  may be subject to the
market  discount  rules of  Sections  1276-1278  of the  Code.  A Holder  that
acquires a Debt  Certificate  with more than a prescribed de minimis amount of
"market discount"  (generally,  the excess of the principal amount of the Debt
Certificate  over the purchaser's  purchase price) will be required to include
accrued  market  discount  in income as  ordinary  income in each  month,  but
limited  to an  amount  not  exceeding  the  principal  payments  on the  Debt
Certificate received in that month and, if the Certificates are sold, the gain
realized.  Such  market  discount  would  accrue in a manner to be provided in
Treasury  regulations  but,  until such  regulations  are issued,  such market
discount  would in general  accrue either (i) on the basis of a constant yield
(in the case of a  Pay-Through  Certificate,  taking into account a prepayment
assumption) or (ii) in the ratio of (a) in the case of Certificates (or in the
case of a Pass-Through  Certificate (as defined  herein),  as set forth below,
the Contracts underlying such Certificate) not originally issued with original
issue discount, stated interest payable in the relevant period to total stated
interest  remaining  to be paid at the  beginning  of the period or (b) in the
case of  Certificates  (or,  in the  case of a  Pass-Through  Certificate,  as
described below, the Contracts underlying such Certificate)  originally issued
at a discount, OID in the relevant period to total OID remaining to be paid.

     Section 1277 of the Code provides  that,  regardless  of the  origination
date of the Debt Certificate  (or, in the case of a Pass-Through  Certificate,
the Contracts),  the excess of interest paid or accrued to purchase or carry a
Certificate  (or,  in the case of a  Pass-Through  Certificate,  as  described
below, the underlying  Contracts) with market discount over interest  received
on such Certificate is allowed as a current  deduction only to the extent such
excess is greater than the market  discount  that  accrued  during the taxable
year in which such  interest  expense was incurred.  In general,  the deferred
portion of any interest  expense will be deductible  when such market discount
is included in income,  including upon the sale, disposition,  or repayment of
the Certificate (or in the case of a Pass-Through  Certificate,  an underlying
Contract).  A holder may elect to include market discount in income  currently
as it  accrues,  on all market  discount  obligations  acquired by such holder
during the taxable year such  election is made and  thereafter,  in which case
the interest deferral rule will not apply.

     Premium.  A  holder  who  purchases  a Debt  Certificate  (other  than an
Interest Weighted Certificate to the extent described above) at a cost greater
than its stated redemption price at maturity,  generally will be considered to
have purchased the Certificate at a premium, which it may elect to amortize as
an  offset  to  interest  income on such  Certificate  (and not as a  separate
deduction item) on a constant yield method. Although no regulations addressing
the computation of premium accrual on securities  similar to the  Certificates
have been  issued,  the  legislative  history of the 1986 Act  indicates  that
premium is to be accrued in the same manner as market  discount.  Accordingly,
it appears that the accrual of premium on a class of Pay-Through  Certificates
will be calculated using the prepayment assumption used in pricing such class.
If a holder makes an election to amortize premium on a Debt Certificate,  such
election will apply to all taxable debt  instruments  (including all REMIC and
FASIT  regular  interests  and  all  pass-through   certificates  representing
ownership interests in a trust holding debt obligations) held by the holder at
the  beginning of the taxable  year in which the election is made,  and to all
taxable debt  instruments  acquired  thereafter  by such  holder,  and will be
irrevocable  without the consent of the IRS.  Purchasers who pay a premium for
the Certificates  should consult their tax advisers  regarding the election to
amortize premium and the method to be employed.

     Regulations  dealing with  amortizable  bond premium  specifically do not
apply to prepayable debt instruments described in Code Section 1272(a)(6) such
as the Certificates. Absent further guidance from the IRS, the Trustee intends
to  account  for  amortizable  bond  premium in the  manner  described  above.
Prospective  purchasers of the Certificates  should consult their tax advisors
regarding  the  possible   application   of  the   Amortizable   Bond  Premium
Regulations.

     Election  to Treat All  Interest  as  Original  Issue  Discount.  The OID
Regulations  permit a holder  of a Debt  Certificate  to elect to  accrue  all
interest,  discount  (including de minimis market or original issue  discount)
and premium in income as interest,  based on a constant  yield method for Debt
Certificates  acquired on or after April 4, 1994.  If such an election were to
be made with respect to a Debt Certificate with market discount, the holder of
the Debt  Certificate  would be deemed to have made an  election to include in
income  currently  market discount with respect to all other debt  instruments
having  market  discount  that such  holder of the Debt  Certificate  acquires
during the year of the election or thereafter.  Similarly,  a holder of a Debt
Certificate  that makes this election for a Debt  Certificate that is acquired
at a premium will be deemed to have made an election to amortize  bond premium
with respect to all debt instruments having amortizable bond premium that such
holder owns or acquires. The election to accrue interest, discount and premium
on a constant yield method with respect to a Debt Certificate is irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

   
     General.  In the  opinion  of Brown & Wood LLP,  special  counsel  to the
Depositor,  if  a  REMIC  election  is  made  with  respect  to  a  Series  of
Certificates,  then the  arrangement by which the  Certificates of that Series
are issued will be treated as a REMIC as long as all of the  provisions of the
relevant  Agreement  are complied  with .  Certificates  will be designated as
"Regular  Interests" or "Residual  Interests" in a REMIC,  as specified in the
related Prospectus Supplement.
    

     Except to the extent specified otherwise in a Prospectus Supplement, if a
REMIC  election  is  made  with  respect  to a  Series  of  Certificates,  (i)
Certificates  held by a domestic building and loan association will constitute
"a regular  or a  residual  interest  in a REMIC"  within the  meaning of Code
Section  7701(a)(19)(C)(xi)  (assuming that at least 95% of the REMIC's assets
consist of cash, government securities,  "loans secured by an interest in real
property,"   and   other   types  of   assets   described   in  Code   Section
7701(a)(19)(C));  and (ii) Certificates held by a real estate investment trust
will  constitute  "real  estate  assets"  within the  meaning of Code  Section
856(c)(5)(B),  and income with respect to the Certificates  will be considered
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Code Section  856(c)(3)(B)  (assuming,
for both  purposes,  that at least 95% of the  REMIC's  assets are  qualifying
assets). If less than 95% of the REMIC's assets consist of assets described in
(i) or (ii) above,  then a  Certificate  will  qualify  for the tax  treatment
described in (i), (ii) or (iii) in the  proportion  that such REMIC assets are
qualifying assets.

     The Small  Business Job  Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions,  repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.

REMIC EXPENSES; SINGLE CLASS REMICS

     As a general  rule,  all of the  expenses  of a REMIC  will be taken into
account by holders of the  Residual  Interest  Certificates.  In the case of a
"single class REMIC," however, the expenses will be allocated,  under Treasury
regulations,  among the holders of the Regular  Interest  Certificates and the
holders of the Residual  Interest  Certificates (as defined herein) on a daily
basis in proportion to the relative  amounts of income accruing to each Holder
on that day. In the case of a holder of a Regular Interest  Certificate who is
an  individual  or  a  "pass-through   interest  holder"   (including  certain
pass-through  entities but not including real estate investment trusts),  such
expenses will be deductible only to the extent that such expenses,  plus other
"miscellaneous  itemized deductions" of the Holder, exceed 2% of such Holder's
adjusted gross income. In addition, for taxable years beginning after December
31,  1990,  the amount of  itemized  deductions  otherwise  allowable  for the
taxable  year for an  individual  whose  adjusted  gross  income  exceeds  the
applicable  amount  (which  amount will be adjusted for  inflation for taxable
years  beginning  after  1990)  will be reduced by the lesser of (i) 3% of the
excess of adjusted gross income over the applicable  amount or (ii) 80% of the
amount of itemized  deductions  otherwise allowable for such taxable year. The
reduction or disallowance  of this deduction may have a significant  impact on
the yield of the Regular  Interest  Certificate  to such a Holder.  In general
terms,  a single  class  REMIC is one that  either  (i) would  qualify,  under
existing  Treasury  regulations,  as a  grantor  trust  if it were not a REMIC
(treating  all  interests  as  ownership  interests,  even  if they  would  be
classified as debt for federal income tax purposes) or (ii) is similar to such
a trust and which is  structured  with the  principal  purpose of avoiding the
single class REMIC rules. Unless otherwise specified in the related Prospectus
Supplement,  the  expenses  of the REMIC will be  allocated  to holders of the
related residual interest securities.

TAXATION OF THE REMIC

     General.  Although a REMIC is a separate  entity for  federal  income tax
purposes,  a REMIC is not generally subject to entity-level  tax. Rather,  the
taxable  income or net loss of a REMIC is taken into account by the holders of
residual  interests.  As described above, the regular  interests are generally
taxable as debt of the REMIC.

     Calculation of REMIC Income. The taxable income or net loss of a REMIC is
determined  under an accrual method of accounting and in the same manner as in
the case of an individual,  with certain adjustments.  In general, the taxable
income  or net  loss  will be the  difference  between  (i) the  gross  income
produced by the REMIC's  assets,  including  stated  interest and any original
issue  discount  or  market  discount  on  loans  and  other  assets  and (ii)
deductions,  including  stated interest and original issue discount accrued on
Regular  Interest  Certificates,  amortization  of any premium with respect to
Contracts,  and servicing  fees and other expenses of the REMIC. A holder of a
Residual  Interest  Certificate  that  is  an  individual  or a  "pass-through
interest holder" (including certain pass-through  entities,  but not including
real estate investment trusts) will be unable to deduct servicing fees payable
on the loans or other administrative expenses of the REMIC for a given taxable
year, to the extent that such  expenses,  when  aggregated  with such holder's
other  miscellaneous  itemized  deductions  for that  year,  do not exceed two
percent of such holder's adjusted gross income.

     For  purposes  of  computing  its taxable  income or net loss,  the REMIC
should  have an  initial  aggregate  tax  basis  in its  assets  equal  to the
aggregate  fair  market  value  of the  regular  interests  and  the  residual
interests  on the  Startup  Day  (generally,  the day that the  interests  are
issued).  That aggregate basis will be allocated among the assets of the REMIC
in proportion to their respective fair market values.

     The OID provisions of the Code apply to loans of  individuals  originated
on or after March 2, 1984, and the market discount  provisions  apply to loans
originated  after July 18,  1984.  Subject to possible  application  of the de
minimis rules,  the method of accrual by the REMIC of OID income on such loans
will  be  equivalent  to  the  method  under  which  holders  of   Pay-Through
Certificates  accrue original issue discount  (i.e.,  under the constant yield
method taking into account the Prepayment  Assumption).  The REMIC will deduct
OID on the Regular  Interest  Certificates in the same manner that the holders
of the Regular  Interest  Certificates  include such  discount in income,  but
without  regard to the de minimis rules.  See "Taxation of Debt  Certificates"
above.  However, a REMIC that acquires loans at a market discount must include
such  market  discount  in income  currently,  as it  accrues,  on a  constant
interest basis.

     To the extent that the  REMIC's  basis  allocable  to loans that it holds
exceeds their principal  amounts,  the resulting  premium,  if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans  (taking into account the  Prepayment  Assumption)  on a constant
yield  method.  Although  the law is somewhat  unclear  regarding  recovery of
premium  attributable  to loans  originated  on or  before  such  date,  it is
possible  that such premium may be recovered in proportion to payments of loan
principal.

     Prohibited  Transactions and Contributions Tax. The REMIC will be subject
to a 100% tax on any net income derived from a "prohibited  transaction."  For
this purpose,  net income will be calculated  without  taking into account any
losses from  prohibited  transactions  or any deductions  attributable  to any
prohibited  transaction  that  resulted  in a  loss.  In  general,  prohibited
transactions  include:  (i) subject to limited  exceptions,  the sale or other
disposition of any qualified  mortgage  transferred to the REMIC; (ii) subject
to a  limited  exception,  the  sale  or  other  disposition  of a  cash  flow
investment;  (iii) the receipt of any income from assets not  permitted  to be
held by the REMIC  pursuant  to the Code;  or (iv) the  receipt of any fees or
other  compensation for services rendered by the REMIC. It is anticipated that
a REMIC  will not  engage  in any  prohibited  transactions  in which it would
recognize a material amount of net income. In addition, subject to a number of
exceptions,  a tax is imposed at the rate of 100% on amounts  contributed to a
REMIC after the close of the three-month  period beginning on the Startup Day.
The holders of Residual  Interest  Certificates  will generally be responsible
for the payment of any such taxes imposed on the REMIC. To the extent not paid
by such  holders  or  otherwise,  however,  such taxes will be paid out of the
Trust  Fund  and will be  allocated  pro rata to all  outstanding  classes  of
Certificates of such REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST CERTIFICATES

     The holder of a Certificate representing a residual interest (a "Residual
Interest  Certificate")  will take into  account  the "daily  portion"  of the
taxable  income or net loss of the REMIC for each day during the taxable  year
on which such holder held the Residual Interest Certificate. The daily portion
is determined  by  allocating to each day in any calendar  quarter its ratable
portion of the taxable  income or net loss of the REMIC for such quarter,  and
by  allocating  that amount  among the  holders (on such day) of the  Residual
Interest Certificates in proportion to their respective holdings on such day.

     The  holder  of  a  Residual   Interest   Certificate   must  report  its
proportionate  share of the  taxable  income  of the REMIC  whether  or not it
receives  cash  distributions  from the REMIC  attributable  to such income or
loss.  The reporting of taxable  income  without  corresponding  distributions
could occur,  for example,  in certain REMIC issues in which the loans held by
the REMIC were issued or acquired at a discount,  since  mortgage  prepayments
cause recognition of discount income,  while the corresponding  portion of the
prepayment  could be used in whole or in part to make  principal  payments  on
REMIC Regular  Interests  issued  without any discount or at an  insubstantial
discount (if this  occurs,  it is likely that cash  distributions  will exceed
taxable income in later years).  Taxable income may also be greater in earlier
years of certain  REMIC issues as a result of the fact that  interest  expense
deductions, as a percentage of outstanding principal on REMIC Regular Interest
Certificates, will typically increase over time as lower yielding Certificates
are paid,  whereas interest income with respect to loans will generally remain
constant over time as a percentage of loan principal.

     In any event,  because the holder of a residual  interest is taxed on the
net income of the REMIC,  the taxable income derived from a Residual  Interest
Certificate  in a given  taxable year will not be equal to the taxable  income
associated with investment in a corporate bond or stripped  instrument  having
similar cash flow characteristics and pretax yield.  Therefore,  the after-tax
yield on the  Residual  Interest  Certificate  may be less than that of such a
bond or instrument.

     Limitation  on Losses.  The amount of the  REMIC's net loss that a holder
may take into account  currently is limited to the holder's  adjusted basis at
the end of the calendar quarter in which such loss arises. A holder's basis in
a Residual  Interest  Certificate will initially equal such holder's  purchase
price, and will subsequently be increased by the amount of the REMIC's taxable
income  allocated  to the holder,  and  decreased  (but not below zero) by the
amount of distributions  made and the amount of the REMIC's net loss allocated
to the holder.  Any disallowed loss may be carried forward  indefinitely,  but
may be used only to offset  income of the REMIC  generated  by the same REMIC.
The ability of holders of Residual Interest  Certificates to deduct net losses
may be  subject to  additional  limitations  under the Code,  as to which such
holders should consult their tax advisers.

     Distributions.  Distributions on a Residual Interest Certificate (whether
at their  scheduled  times or as a result of  prepayments)  will generally not
result in any  additional  taxable  income  or loss to a holder of a  Residual
Interest  Certificate.  If the  amount  of such  payment  exceeds  a  holder's
adjusted basis in the Residual Interest Certificate,  however, the holder will
recognize  gain  (treated  as gain  from  the  sale of the  Residual  Interest
Certificate) to the extent of such excess.

     Sale or  Exchange.  A holder  of a  Residual  Interest  Certificate  will
recognize  gain  or  loss  on the  sale or  exchange  of a  Residual  Interest
Certificate  equal to the difference,  if any, between the amount realized and
such holder's adjusted basis in the Residual Interest  Certificate at the time
of such sale or exchange. Except to the extent provided in regulations,  which
have not yet been issued,  any loss upon  disposition  of a Residual  Interest
Certificate  will be  disallowed if the selling  holder  acquires any residual
interest in a REMIC or similar mortgage pool within six months before or after
such disposition.

     Excess Inclusions. The portion of the REMIC taxable income of a holder of
a Residual Interest  Certificate  consisting of "excess  inclusion" income may
not be offset by other deductions or losses,  including net operating  losses,
on such  holder's  federal  income  tax  return.  Further,  if the holder of a
Residual  Interest  Certificate  is an  organization  subject  to  the  tax on
unrelated  business  income imposed by Code Section 511, such holder's  excess
inclusion income will be treated as unrelated  business taxable income of such
holder.  In addition,  under Treasury  regulations yet to be issued, if a real
estate investment trust, a regulated  investment company, a common trust fund,
or certain cooperatives were to own a Residual Interest Certificate, a portion
of dividends (or other distributions) paid by the real estate investment trust
(or other entity) would be treated as excess inclusion  income.  If a Residual
Certificate is owned by a foreign person excess inclusion income is subject to
tax at a rate of 30% which may not be reduced by treaty,  is not  eligible for
treatment  as  "portfolio  interest"  and is  subject  to  certain  additional
limitations.  See "Tax Treatment of Foreign Investors." The Small Business Job
Protection Act of 1996 has eliminated the special rule permitting  Section 593
institutions  ("thrift  institutions")  to use net operating  losses and other
allowable  deductions  to offset  their  excess  inclusion  income  from REMIC
residual  certificates that have "significant value" within the meaning of the
REMIC  Regulations,  effective for taxable years  beginning after December 31,
1995,  except with  respect to residual  certificates  continuously  held by a
thrift institution since November 1, 1995.

     In addition, the Small Business Job Protection Act of 1996 provides three
rules for  determining  the  effect on excess  inclusions  on the  alternative
minimum  taxable  income of a  residual  holder.  First,  alternative  minimum
taxable  income for such residual  holder is determined  without regard to the
special  rule that  taxable  income  cannot be less  than  excess  inclusions.
Second, a residual holder's  alternative minimum taxable income for a tax year
cannot be less than excess  inclusions for the year.  Third, the amount of any
alternative minimum tax net operating loss deductions must be computed without
regard to any  excess  inclusions.  These  rules are  effective  for tax years
beginning  after  December 31, 1986,  unless a residual  holder elects to have
such rules apply only to tax years beginning after August 20, 1996.

     The excess  inclusion  portion of a REMIC's income is generally  equal to
the excess, if any, of REMIC taxable income for the quarterly period allocable
to a Residual Interest Certificate, over the daily accruals for such quarterly
period of (i) 120% of the long term applicable federal rate on the Startup Day
multiplied  by  (ii)  the  adjusted  issue  price  of such  Residual  Interest
Certificate  at the beginning of such  quarterly  period.  The adjusted  issue
price of a Residual  Interest at the beginning of each  calendar  quarter will
equal its issue price  (calculated in a manner analogous to the  determination
of the issue price of a Regular  Interest),  increased by the aggregate of the
daily accruals for prior calendar quarters, and decreased (but not below zero)
by the amount of loss  allocated  to a holder and the amount of  distributions
made on the Residual Interest Certificate before the beginning of the quarter.
The  long-term  federal  rate,  which is  announced  monthly  by the  Treasury
Department,  is an interest rate that is based on the average  market yield of
outstanding  marketable  obligations  of the United States  government  having
remaining maturities in excess of nine years.

     Under the REMIC  Regulations,  in  certain  circumstances,  transfers  of
Residual  Certificates may be disregarded.  See " -- Restrictions on Ownership
and  Transfer of Residual  Interest  Certificates"  and " -- Tax  Treatment of
Foreign Investors" below.

     Restrictions on Ownership and Transfer of Residual Interest Certificates.
As a condition to qualification as a REMIC,  reasonable  arrangements  must be
made  to  prevent  the  ownership  of  a  REMIC   residual   interest  by  any
"Disqualified  Organization."  Disqualified  Organizations  include the United
States, any State or political  subdivision  thereof,  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. Accordingly, the applicable Agreement will prohibit
Disqualified  Organizations  from owning a Residual Interest  Certificate.  In
addition,  no transfer of a Residual  Interest  Certificate  will be permitted
unless  the  proposed  transferee  shall  have  furnished  to the  Trustee  an
affidavit  representing  and  warranting  that it is  neither  a  Disqualified
Organization  nor an agent or  nominee  acting  on  behalf  of a  Disqualified
Organization.

     If a Residual  Interest  Certificate  is  transferred  to a  Disqualified
Organization  after March 31, 1988 (in violation of the restrictions set forth
above),  a substantial  tax can be imposed on the  transferor of such Residual
Interest  Certificate  at  the  time  of  the  transfer.  In  addition,  if  a
Disqualified  Organization  holds an interest in a  pass-through  entity after
March 31, 1988  (including,  among others, a partnership,  trust,  real estate
investment  trust,  regulated  investment  company,  or any person  holding as
nominee),  that owns a Residual Interest Certificate,  the pass-through entity
will be  required  to pay an annual tax on its  allocable  share of the excess
inclusion income of the REMIC.

     Under the REMIC  Regulations,  if a Residual  Interest  Certificate  is a
"noneconomic  residual interest," as described below, a transfer of a Residual
Interest  Certificate  to a United States person will be  disregarded  for all
Federal tax  purposes  unless no  significant  purpose of the  transfer was to
impede the assessment or collection of tax. A Residual Interest Certificate is
a "noneconomic  residual interest" unless, at the time of the transfer (i) the
present value of the expected future  distributions  on the Residual  Interest
Certificate  at  least  equals  the  product  of  the  present  value  of  the
anticipated  excess  inclusions  and the  highest  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 REMIC at or after the time at
which  the taxes  accrue on the  anticipated  excess  inclusions  in an amount
sufficient to satisfy the accrued taxes. If a transfer of a Residual  Interest
is  disregarded,  the  transferor  would be liable for any Federal  income tax
imposed upon taxable  income  derived by the  transferee  from the REMIC.  The
REMIC Regulations  provide no guidance as to how to determine if a significant
purpose of a transfer  is to impede the  assessment  or  collection  of tax. A
similar  type of  limitation  exists  with  respect  to certain  transfers  of
residual  interests by foreign persons to United States persons.  See " -- Tax
Treatment of Foreign Investors."

     Mark to Market Rules. Prospective purchasers of a REMIC Residual Interest
Certificate  should  be  aware  that a  REMIC  Residual  Interest  Certificate
acquired after January 3, 1995 cannot be marked-to-market.

ADMINISTRATIVE MATTERS

     The REMIC's  books must be  maintained  on a calendar  year basis and the
REMIC must file an annual  federal  income tax return.  The REMIC will also be
subject to the procedural and  administrative  rules of the Code applicable to
partnerships,  including the  determination of any adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in
a unified administrative proceeding.

TAXATION OF THE FASIT AND ITS HOLDERS

   
         In the opinion of Brown & Wood LLP, special counsel to the Depositor,
if a FASIT election is made with respect to a Series of  Securities,  then the
arrangement  by which the Securities of that Series are issued will be treated
as a FASIT so long as all of the  provisions  of the  relevant  Agreement  are
complied with .
    

     The Small  Business and Job  Protection  Act of 1996 added  Sections 860H
through  860L to the Code (the "FASIT  Provisions"),  which  provide for a new
type of entity for federal  income tax purposes  known as a  "financial  asset
securitization investment trust" (a "FASIT"). Although the FASIT provisions of
the Code became  effective on September 1, 1997,  no Treasury  regulations  or
other  administrative   guidance  have  been  issued  with  respect  to  those
provisions.  Accordingly,  definitive guidance cannot be provided with respect
to many  aspects  of the tax  treatment  of FASIT  regular  interest  holders.
Investors  should  also  note  that  the  FASIT  discussion  contained  herein
constitutes  only a summary of the U.S. federal income tax consequences to the
holders  of FASIT  interests.  With  respect to each  Series of FASIT  regular
interests,   the  related  Prospectus   Supplement  will  provide  a  detailed
discussion  regarding the federal income tax consequences  associated with the
particular transaction.

     FASIT  interests  will be classified  as either FASIT regular  interests,
which  generally will be treated as debt for federal  income tax purposes,  or
FASIT  ownership  interests,  which generally are not treated as debt for such
purposes,  but rather as representing rights and responsibilities with respect
to the taxable income or loss of the related FASIT. The Prospectus  Supplement
for each Series of Securities  will indicate  which  Securities of such Series
will be designated as regular interests, and which, if any, will be designated
as ownership interests.

     Qualification  as a FASIT.  A Trust Fund will qualify as a FASIT if (i) a
FASIT election is in effect, (ii) certain tests concerning (A) the composition
of the FASIT's  assets and (B) the nature of the  investors'  interests in the
FASIT  are met on a  continuing  basis,  and  (iii)  the  Trust  Fund is not a
regulated investment company as defined in section 851(a) of the Code.

     Asset  Composition.  For a Trust Fund to be  eligible  for FASIT  status,
substantially all of the Trust Fund Assets must consist of "permitted  assets"
as of the close of the third month beginning after the closing date and at all
times thereafter (the "FASIT  Qualification  Test").  Permitted assets include
(i) cash or cash  equivalents,  (ii) debt  instruments  with fixed  terms that
would  qualify  as  regular   interests  if  issued  by  a  REMIC  (generally,
instruments  that provide for interest at a fixed rate, a qualifying  variable
rate,  or a  qualifying  interest-only  ("IO") type rate),  (iii)  foreclosure
property, (iv) certain hedging instruments  (generally,  interest and currency
rate swaps and credit enhancement  contracts) that are reasonably  required to
guarantee or hedge against the FASIT's risks associated with being the obligor
on FASIT interests, (v) contract rights to acquire qualifying debt instruments
or qualifying  hedging  instruments,  (vi) FASIT regular  interest,  and (vii)
REMIC regular interests.  Permitted assets do not include any debt instruments
issued by the  holder  of the  FASIT's  ownership  interest  or by any  person
related to such holder.

     Interests in a FASIT.  In addition to the foregoing  asset  qualification
requirements,  the  interests in a FASIT also must meet certain  requirements.
All of the  interests in a FASIT must belong to either of the  following:  (i)
one or more  classes of regular  interests or (ii) a single class of ownership
interest that is held by a fully taxable domestic C Corporation.

     A FASIT interest  generally  qualifies as a regular interest if (i) it is
designated  as a regular  interest,  (ii) it has a stated  maturity no greater
than  thirty  years,  (iii) it entitles  its holder to a  specified  principal
amount,  (iv) the issue  price of the  interest  does not  exceed  125% of its
stated  principal  amount,  (v) the yield to maturity of the  interest is less
than the applicable Treasury rate published by the IRS plus 5%, and (vi) if it
pays  interest,  such  interest  is  payable  at either  (a) a fixed rate with
respect to the principal  amount of the regular  interest or (b) a permissible
variable  rate with respect to such  principal  amount.  Permissible  variable
rates  for FASIT  regular  interests  are the same as those for REMIC  regular
interests (i.e., certain qualified floating rates and weighted average rates).
Interest  will be  considered  to be based on a  permissible  variable rate if
generally,  (i) such interest is  unconditionally  payable at least  annually,
(ii) the  issue  price of the  debt  instrument  does  not  exceed  the  total
noncontingent  principal  payments and (iii) interest is based on a "qualified
floating rate," an "objective  rate," a combination of a single fixed rate and
one or more "qualified  floating rate," one "qualified inverse floating rate,"
or a combination of "qualified floating rates" that do not operate in a manner
that  significantly  accelerates  or defers  interest  payments  on such FASIT
regular interest.

     If an interest  in a FASIT fails to meet one or more of the  requirements
set out in clauses (iii), (iv), or (v) in the immediately preceding paragraph,
but otherwise  meets all  requirements  to be treated as a FASIT, it may still
qualify as a type of regular  interest  known as a  "High-Yield  Interest." In
addition,  if an interest in a FASIT fails to meet the  requirement  of clause
(vi), but the interest payable on the interest consists of a specified portion
of the interest  payments on  permitted  assets and that portion does not vary
over the life of the security,  the interest will also qualify as a High-Yield
Interest.  A High-Yield  Interest may be held only by domestic C  corporations
that are fully  subject to  corporate  income tax  ("Eligible  Corporations"),
other  FASITs,  and  dealers in  securities  who  acquire  such  interests  as
inventory,  rather than for  investment.  In addition,  holders of  High-Yield
Interests  are subject to  limitations  on offset of income  derived from such
interest. See "Certain Federal Income Tax  Consequences-Taxation of Trust as a
FASIT-Treatment of High-Yield Interests."

     Consequences  of  Disqualification.  If a Trust Fund fails to comply with
one or more of ongoing  requirements for FASIT status during any taxable year,
the  Code  provides  that its  FASIT  status  may be lost  for  that  year and
thereafter.  If FASIT  status is lost,  the  treatment of the former FASIT and
interests  therein for federal income tax purposes is uncertain.  Although the
Code  authorizes  the Treasury to issue  regulations  that address  situations
where a failure to meet the requirements for FASIT status occurs inadvertently
and in good faith,  such regulations have not yet been issued.  It is possible
that  disqualification  relief might be accompanied by sanctions,  such as the
imposition  of a corporate  tax on all or a portion of the FASIT's  income for
the  period  of time in  which  the  requirements  for  FASIT  status  are not
satisfied.

TREATMENT OF FASIT REGULAR SECURITIES

     Payments received by holders of FASIT regular interests generally will be
accorded the same tax treatment  under the Code as payments  received on other
taxable  debt  instruments.  Holders of FASIT  regular  interests  must report
income from such  Securities  under an accrual method of  accounting,  even if
they otherwise would have used the cash receipts and disbursements  method. If
the FASIT regular  interests is sold, the Holder generally will recognize gain
or loss upon the sale. See "Taxation of Debt Securities" above.

TREATMENT OF HIGH-YIELD INTEREST

     High-Yield   Interests  are  subject  to  special  rules   regarding  the
eligibility  of holders of such  interest,  and the ability of such holders to
offset income derived from those interests with losses.  High-Yield  Interests
only may be held by  Eligible  Corporations,  other  FASITs,  and  dealers  in
securities  who acquire such  interests as inventory.  If a securities  dealer
(other than an Eligible Corporation)  initially acquires a High-Yield Interest
as inventory,  but later begins to hold it for investment,  the dealer will be
subject  to an excise  tax equal to the income  from the  High-Yield  Interest
multiplied by the highest corporate income tax rate. In addition, transfers of
High-Yield  Interests to disqualified  holders will be disregarded for federal
income tax  purposes,  and the  transferor  will continue to be treated as the
holder of the High-Yield Interest.

     The Holder of a High-Yield  Interest may not use non-FASIT current losses
or net operating loss carryforwards or carrybacks to offset any income derived
from the High-Yield  Interest,  for either regular federal income tax purposes
or for alternative  minimum tax purposes.  In addition,  the FASIT  provisions
contain an anti-abuse rule that imposes corporate income tax on income derived
from a FASIT  regular  interest that is held by a  pass-through  entity (other
than another FASIT) that issues debt or equity  securities backed by the FASIT
regular interest and that have the same features as High-Yield Interests.

TAX TREATMENT OF FASIT OWNERSHIP SECURITIES

     A FASIT ownership  interest  represents the residual equity interest in a
FASIT.  As such,  the  holder of a FASIT  ownership  interest  determines  its
taxable  income by taking into account all assets,  liabilities,  and items of
income,  gain,  deduction,  loss,  and  credit  of a FASIT.  In  general,  the
character of the income to the holder of a FASIT  ownership  interest  will be
the  same as the  character  of such  income  to the  FASIT,  except  that any
tax-exempt  interest  income  taken  into  account  by the  holder  of a FASIT
ownership  interest is treated as ordinary income. In determining that taxable
income,  the holder of a FASIT ownership interest must determine the amount of
interest,  original issue discount,  market discount,  and premium  recognized
with respect to the FASIT's assets and the FASIT regular  interests  issued by
the FASIT  according  to a  constant  yield  methodology  and under an accrual
method of accounting.  In addition,  holders of FASIT Ownership Securities are
subject  to the same  limitations  on their  ability  to use  losses to offset
income  from their  FASIT  regular  interests  as are  holders  of  High-Yield
Interest.

     Rules  similar  to the wash  sale  rules  applicable  to  REMIC  residual
interests also will apply to FASIT ownership interests. Accordingly, losses on
dispositions of a FASIT ownership  interest generally will be disallowed where
within six months before or after the disposition, the seller of such interest
acquires any other FASIT ownership interest that is economically comparable to
a FASIT  ownership  interest.  In addition,  if any  security  that is sold or
contributed to a FASIT by the holders of the related FASIT ownership  interest
was  required  to be  marked-to-market  under  section 475 of the Code by such
holder,  then  section  475 of  the  Code  will  continue  to  apply  to  such
securities,  except that the amount realized under the mark-to-market rules or
the securities'  value after applying special valuation rules contained in the
FASIT  provisions.  Those special  valuation rules generally  require that the
value of debt  instruments  that are not traded on an  established  securities
market be  determined  by  calculating  the  present  value of the  reasonably
expected  payments under the  instrument  using a discount rate of 120% of the
applicable Federal rate, compounded semi-annually.

     The holder of a FASIT  ownership  interest will be subject to a tax equal
to  100%  of  the  net  income  derived  by the  FASIT  from  any  "prohibited
transactions."  Prohibited  transactions  include  (i) the  receipt  of income
derived from assets that are not permitted assets,  (ii) certain  dispositions
of  permitted  assets,  (iii) the receipt of any income  derived from any loan
originated  by a FASIT,  and (iv) in  certain  cases,  the  receipt  of income
representing a servicing fee or other  compensation.  Any Series of Securities
for which a FASIT  election is made  generally  will be structured in order to
avoid application of the prohibited transaction tax.

TAX STATUS AS A GRANTOR TRUST

     In the absence of a REMIC or FASIT election,  a Trust Fund generally will
be  classified  as a grantor  trust if (i)  there is either  only one class of
Certificates that evidences the entire undivided  beneficial  ownership of the
Trust Fund Assets,  or, if there is more than one class of Certificates,  each
class  represents a direct  investment  in the Trust Fund Assets,  and (ii) no
power   exists   under  the   Agreement   to  vary  the   investment   of  the
Certificateholders.  If these conditions are satisfied, the related Prospectus
Supplement  will  recite  that,  in the  opinion of Brown & Wood LLP,  special
counsel to the Depositor,  the Trust Fund relating to a Series of Certificates
will be  classified  for federal  income tax purposes as a grantor trust under
Subpart  E,  Part I of  Subchapter  J of the  Code  and not as an  association
taxable as a  corporation  (the  Certificates  of such  Series,  "Pass-Through
Securities").  In some Series there will be no separation of the principal and
interest payments on the Contracts.  In such  circumstances,  a Holder will be
considered  to have  purchased  a pro rata  undivided  interest in each of the
Contracts. In other cases ("Stripped Certificates"),  sale of the Certificates
will  produce  a  separation  in the  ownership  of all  or a  portion  of the
principal  payments  from all or a portion  of the  interest  payments  on the
Contracts.

     Each Holder must report on its federal income tax return its share of the
gross income  derived from the Contracts (not reduced by the amount payable as
fees to the Trustee and the Master  Servicer and similar  fees  (collectively,
the "Servicing  Fee")),  at the same time and in the same manner as such items
would have been reported under the Holder's tax accounting  method had it held
its interest in the  Contracts  directly,  received  directly its share of the
amounts received with respect to the Contracts, and paid directly its share of
the  Servicing  Fees.  In the case of  Pass-Through  Certificates  other  than
Stripped Certificates,  such income will consist of a pro rata share of all of
the income  derived  from all of the  Contracts  and,  in the case of Stripped
Certificates,  such  income  will  consist  of a pro rata  share of the income
derived from each stripped bond or stripped coupon in which the Holder owns an
interest.  The holder of a  Certificate  will  generally be entitled to deduct
such Servicing Fees under Section 162 or Section 212 of the Code to the extent
that such Servicing Fees represent "reasonable"  compensation for the services
rendered by the Trustee and the Master  Servicer  (or third  parties  that are
compensated  for the  performance of services).  In the case of a noncorporate
holder, however, Servicing Fees (to the extent not otherwise disallowed, e.g.,
because they exceed reasonable  compensation)  will be deductible in computing
such holder's  regular tax liability  only to the extent that such fees,  when
added to other miscellaneous itemized deductions,  exceed 2% of adjusted gross
income and may not be  deductible  to any extent in  computing  such  holder's
alternative  minimum tax liability.  In addition,  for taxable years beginning
after December 31, 1990, the amount of itemized deductions otherwise allowable
for the taxable year for an individual whose adjusted gross income exceeds the
applicable  amount  (which  amount will be adjusted  for  inflation in taxable
years  beginning  after  1990)  will be reduced by the lesser of (i) 3% of the
excess of adjusted gross income over the applicable  amount or (ii) 80% of the
amount of itemized deductions otherwise allowable for such taxable year.

     Discount or Premium on Pass-Through  Certificates.  The holder's purchase
price of a Pass-Through  Certificate is to be allocated among the Contracts in
proportion to their fair market values,  determined as of the time of purchase
of the Certificates. In the typical case, the Trustee (to the extent necessary
to fulfill its  reporting  obligations)  will treat each  Contract as having a
fair  market  value  proportional  to the  share  of the  aggregate  principal
balances of all of the Contracts that it represents,  since the  Certificates,
unless otherwise specified in the related Prospectus  Supplement,  will have a
relatively  uniform  interest  rate and other common  characteristics.  To the
extent that the portion of the purchase  price of a  Pass-Through  Certificate
allocated to a Contract (other than to a right to receive any accrued interest
thereon and any undistributed principal payments) is less than or greater than
the  portion  of the  principal  balance  of  the  Contract  allocable  to the
Certificate,  the  interest  in the  Contract  allocable  to the  Pass-Through
Certificate  will be deemed to have been  acquired  at a discount  or premium,
respectively.

     The  treatment  of any  discount  will  depend on  whether  the  discount
represents  OID or  market  discount.  In the case of a  Contract  with OID in
excess of a prescribed de minimis amount or a Stripped  Certificate,  a holder
of a Certificate will be required to report as interest income in each taxable
year its  share of the  amount  of OID that  accrues  during  that year in the
manner  described  above.  OID with  respect to a Contract  could  arise,  for
example,  by  virtue of the  financing  of  points  by the  originator  of the
Contract,  or by virtue of the  charging  of points by the  originator  of the
Contract  in an amount  greater  than a  statutory  de minimis  exception,  in
circumstances under which the points are not currently  deductible pursuant to
applicable Code provisions.  Any market discount or premium on a Contract will
be includible in income,  generally in the manner described above, except that
in the case of Pass-Through  Certificates,  market discount is calculated with
respect to the Contracts underlying the Certificate,  rather than with respect
to  the  Certificate.  A  Holder  that  acquires  an  interest  in a  Contract
originated  after July 18,  1984 with more than a de minimis  amount of market
discount  (generally,  the excess of the principal amount of the Contract over
the purchaser's  allocable purchase price) will be required to include accrued
market discount in income in the manner set forth above.  See " -- Taxation of
Debt Certificates; Market Discount" and " -- Premium" above.

     In the case of market discount on a Pass-Through Certificate attributable
to Contracts  originated on or before July 18, 1984, the holder generally will
be required to allocate  the portion of such  discount  that is allocable to a
loan among the principal  payments on the Contract and to include the discount
allocable  to each  principal  payment  in  ordinary  income  at the time such
principal  payment is made. Such treatment would generally  result in discount
being  included in income at a slower rate than discount  would be required to
be included in income using the method described in the preceding paragraph.

     Stripped  Certificates.  A Stripped  Certificate may represent a right to
receive only a portion of the interest  payments on the Contracts,  a right to
receive  only  principal  payments  on the  Contracts,  or a right to  receive
certain payments of both interest and principal. Certain Stripped Certificates
("Ratio  Strip  Certificates")  may  represent  a right to  receive  differing
percentages of both the interest and principal on each  Contract.  Pursuant to
Section 1286 of the Code,  the separation of ownership of the right to receive
some or all of the interest  payments on an obligation  from  ownership of the
right to receive some or all of the principal payments results in the creation
of "stripped bonds" with respect to principal  payments and "stripped coupons"
with  respect to interest  payments.  Section 1286 of the Code applies the OID
rules to stripped  bonds and  stripped  coupons.  For  purposes  of  computing
original issue discount,  a stripped bond or a stripped coupon is treated as a
debt  instrument  issued on the date that such stripped  interest is purchased
with an issue price equal to its purchase  price or, if more than one stripped
interest is purchased,  the ratable share of the purchase  price  allocable to
such stripped interest.

     Servicing   fees  in  excess  of  reasonable   servicing   fees  ("excess
servicing")  will be treated  under the  stripped  bond  rules.  If the excess
servicing fee is less than 100 basis points (i.e., 1% interest on the Contract
principal  balance) or the  Certificates  are initially sold with a de minimis
discount (assuming no prepayment  assumption is required),  any non-de minimis
discount  arising from a  subsequent  transfer of the  Certificates  should be
treated  as market  discount.  The IRS  appears  to  require  that  reasonable
servicing  fees be  calculated  on a Contract by Contract  basis,  which could
result in some Contracts being treated as having more than 100 basis points of
interest stripped off.

     OID Regulations and judicial  decisions  provide no direct guidance as to
how the interest and original  issue  discount  rules are to apply to Stripped
Certificates and other Pass-Through  Certificates.  Under the method described
above for Pay-Through Certificates (the "Cash Flow Bond Method"), a prepayment
assumption  is used and  periodic  recalculations  are made  which  take  into
account with respect to each accrual period the effect of  prepayments  during
such period.  However,  the 1986 Act does not,  absent  Treasury  regulations,
appear  specifically to cover  instruments  such as the Stripped  Certificates
which technically  represent ownership interests in the underlying  Contracts,
rather than being debt  instruments  "secured by" those  loans.  For tax years
beginning  after August 5, 1997 the Taxpayer  Relief Act of 1997 may allow use
of the Cash Flow Bond Method with respect to Stripped  Certificates  and other
Pass-Through  Certificates because it provides that such method applies to any
pool of debt  instruments  the yield on which may be affected by  prepayments.
Nevertheless,  it is believed  that the Cash Flow Bond Method is a  reasonable
method of reporting income for such Certificates,  and it is expected that OID
will be  reported  on that basis  unless  otherwise  specified  in the related
Prospectus   Supplement.   In  applying  the   calculation   to   Pass-Through
Certificates,  the Trustee  will treat all payments to be received by a holder
with respect to the underlying  Contracts as payments on a single  installment
obligation.  The IRS could, however,  assert that original issue discount must
be calculated separately for each Contract underlying a Certificate.

     Under certain  circumstances,  if the  Contracts  prepay at a rate faster
than the  Prepayment  Assumption,  the use of the Cash  Flow Bond  Method  may
accelerate a Holder's recognition of income. If, however, the Contracts prepay
at a rate slower than the Prepayment Assumption, in some circumstances the use
of this method may decelerate a Holder's recognition of income.

     In the  case  of a  Stripped  Certificate  that is an  Interest  Weighted
Certificate,  the Trustee intends, absent contrary authority, to report income
to  Certificate  holders as OID, in the manner  described  above for  Interest
Weighted Certificates.

     Possible  Alternative  Characterizations.  The  characterizations  of the
Stripped   Certificates   described   above   are   not  the   only   possible
interpretations of the applicable Code provisions.  Among other possibilities,
the IRS could contend that (i) in certain Series,  each non-Interest  Weighted
Certificate  is  composed of an  unstripped  undivided  ownership  interest in
Contracts  and an  installment  obligation  consisting  of stripped  principal
payments;  (ii) the  non-Interest  Weighted  Certificates  are  subject to the
contingent  payment  provisions of the Contingent  Regulations;  or (iii) each
Interest Weighted Stripped  Certificate is composed of an unstripped undivided
ownership  interest in Contracts and an installment  obligation  consisting of
stripped interest payments.

     Given  the  variety  of  alternatives   for  treatment  of  the  Stripped
Certificates  and the different  federal income tax  consequences  that result
from each alternative, potential purchasers are urged to consult their own tax
advisers regarding the proper treatment of the Certificates for federal income
tax purposes.

     Character as Qualifying Contracts.  In the case of Stripped Certificates,
there is no specific legal authority  existing regarding whether the character
of the Certificates,  for federal income tax purposes, will be the same as the
Contracts.  The IRS could take the position that the  Contracts'  character is
not  carried  over to the  Certificates  in such  circumstances.  Pass-Through
Certificates  will be,  and,  although  the  matter  is not free  from  doubt,
Stripped  Certificates  should be considered to represent "real estate assets"
within the meaning of Section  856(c)(5)(B)  of the Code and "loans secured by
an interest in real property" within the meaning of Section  7701(a)(19)(C)(v)
of the Code; and interest income  attributable to the  Certificates  should be
considered to represent  "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.  Reserves or funds  underlying the  Certificates may
cause a  proportionate  reduction  in the  above-described  qualifying  status
categories of Certificates.

SALE OR EXCHANGE

     Subject to the discussion below with respect to Trust Funds classified as
partnerships, a Holder's tax basis in its Certificate is the price such holder
pays for a  Certificate,  plus  amounts of original  issue or market  discount
included in income and reduced by any payments  received (other than qualified
stated interest payments) and any amortized  premium.  Gain or loss recognized
on  a  sale,  exchange,  or  redemption  of a  Certificate,  measured  by  the
difference  between  the amount  realized  and the  Certificate's  basis as so
adjusted,   will  generally  be  capital  gain  or  loss,  assuming  that  the
Certificate is held as a capital asset. In the case of a Certificate held by a
bank,  thrift,  or similar  institution  described in Section 582 of the Code,
however,  gain or loss  realized  on the sale or  exchange of a REMIC or FASIT
regular interest will be taxable as ordinary income or loss. In addition, gain
from the disposition of a REMIC or FASIT regular interest that might otherwise
be  capital  gain will be  treated  as  ordinary  income to the  extent of the
excess,  if any,  of (i) the amount  that would  have been  includible  in the
holder's  income if the yield on such REMIC regular  interest had equaled 110%
of the  applicable  federal rate as of the beginning of such holder's  holding
period,  over the amount of ordinary income actually  recognized by the holder
with respect to such REMIC regular interest.  In general, the maximum tax rate
on ordinary income for individual  taxpayers is 39.6% and the maximum tax rate
on long-term  capital gains for such taxpayers is 28%. The maximum tax rate on
both  ordinary  income and long-term  capital gains of corporate  taxpayers is
35%.

     The Taxpayer  Relief Act of 1997  reduces the maximum  rates on long-term
capital gains  recognized on capital  assets held by individual  taxpayers for
more than  eighteen  months as of the date of  disposition  (and would further
reduce the  maximum  rates on such gains in the year 2001 and  thereafter  for
certain  individual  taxpayers  who meet  specified  conditions).  Prospective
investors  should  consult  their own tax  advisors  concerning  these tax law
changes.

MISCELLANEOUS TAX ASPECTS

     Backup Withholding. Subject to the discussion below with respect to Trust
Funds  classified as  partnerships,  a Holder,  other than a holder of a REMIC
Residual Certificate, may, under certain circumstances,  be subject to "backup
withholding" at a rate of 31% with respect to distributions or the proceeds of
a sale of  certificates  to or through  brokers  that  represent  interest  or
original  issue  discount  on the  Certificates.  This  withholding  generally
applies if the holder of a  Certificate  (i) fails to furnish the Trustee with
its taxpayer  identification  number  ("TIN");  (ii)  furnishes the Trustee an
incorrect TIN;  (iii) fails to report  properly  interest,  dividends or other
"reportable   payments"  as  defined  in  the  Code;  or  (iv)  under  certain
circumstances, fails to provide the Trustee or such holder's securities broker
with a certified  statement,  signed  under  penalty of perjury,  that the TIN
provided  is its  correct  number and that the holder is not subject to backup
withholding.  Backup  withholding  will not apply,  however,  with  respect to
certain  payments  made to  Holders,  including  payments  to  certain  exempt
recipients  (such as exempt  organizations)  and to certain  Nonresidents  (as
defined  below).  Holders  should  consult  their  tax  advisers  as to  their
qualification  for  exemption  from backup  withholding  and the procedure for
obtaining the exemption.

     The Trustee  will report to the  Holders and to the Master  Servicer  for
each calendar year the amount of any  "reportable  payments"  during such year
and the  amount of tax  withheld,  if any,  with  respect to  payments  on the
Certificates.

TAX TREATMENT OF FOREIGN INVESTORS

     Subject to the discussion below with respect to Trust Funds classified as
partnerships is made, under the Code, unless interest  (including OID) paid on
a Certificate (other than a Residual Interest Certificate) is considered to be
"effectively  connected"  with a trade or  business  conducted  in the  United
States by a  nonresident  alien  individual,  foreign  partnership  or foreign
corporation ("Nonresidents"), such interest will normally qualify as portfolio
interest  (except  where  (i)  the  recipient  is a  holder,  directly  or  by
attribution,  of 10% or more of the capital or profits  interest in the issuer
or (ii) the recipient is a controlled foreign  corporation to which the issuer
is a related  person) and will be exempt from federal income tax. Upon receipt
of appropriate ownership  statements,  the issuer normally will be relieved of
obligations  to withhold tax from such  interest  payments.  These  provisions
supersede the generally applicable  provisions of United States law that would
otherwise  require the issuer to withhold at a 30% rate (unless such rate were
reduced or  eliminated  by an  applicable  tax treaty) on, among other things,
interest and other fixed or  determinable,  annual or periodic  income paid to
Nonresidents.  Holders of Pass-Through Certificates and Stripped Certificates,
including Ratio Strip Certificates,  however, may be subject to withholding to
the extent that the Contracts were originated on or before July 18, 1984.

     Interest  and OID of Holders  who are  Non-residents  are not  subject to
withholding if they are  effectively  connected with a United States  business
conducted  by the  Holder.  They will,  however,  generally  be subject to the
regular United States income tax.

     Payments  to  holders  of   Residual   Interest   Certificates   who  are
Non-residents  will  generally  be treated as interest for purposes of the 30%
(or lower treaty rate) United States  withholding  tax.  Holders should assume
that such income does not qualify for exemption from United States withholding
tax as  "portfolio  interest."  It is clear that, to the extent that a payment
represents a portion of REMIC taxable income that constitutes excess inclusion
income, a holder of a Residual Interest Certificate will not be entitled to an
exemption from or reduction of the 30% (or lower treaty rate)  withholding tax
rule.  If the  payments are subject to United  States  withholding  tax,  they
generally  will be taken into account for  withholding  tax purposes only when
paid or  distributed  (or when the Residual  Interest  Certificate is disposed
of). The Treasury has statutory authority,  however, to promulgate regulations
which would  require  such amounts to be taken into account at an earlier time
in order to prevent the avoidance of tax. Such regulations could, for example,
require  withholding prior to the distribution of cash in the case of Residual
Interest  Certificates  that do not have  significant  value.  Under the REMIC
Regulations, if a Residual Interest Certificate has tax avoidance potential, a
transfer  of  a  Residual  Interest  Certificate  to  a  Nonresident  will  be
disregarded for all federal tax purposes.  A Residual Interest Certificate has
tax avoidance  potential  unless,  at the time of the transfer the  transferor
reasonably  expects that the REMIC will distribute to the transferee  residual
interest holder amounts that will equal at least 30% of each excess inclusion,
and that such  amounts will be  distributed  at or after the time at which the
excess  inclusions  accrue and not later than the calendar year  following the
calendar  year of accrual.  If a  Nonresident  transfers  a Residual  Interest
Certificate to a United States  person,  and if the transfer has the effect of
allowing the  transferor to avoid tax on accrued excess  inclusions,  then the
transfer is  disregarded  and the  transferor  continues  to be treated as the
owner of the Residual Interest Certificate for purposes of the withholding tax
provisions of the Code. See " -- Excess Inclusions."

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP

     In the  absence  of a REMIC or FASIT  election,  a Trust Fund that is not
classified as a grantor trust will be classified as a partnership  for federal
tax purposes. Brown & Wood LLP, special counsel to the Depositor, will deliver
its  opinion  that a Trust  Fund  classified  as a  partnership  will not be a
publicly  traded  partnership  taxable as a corporation for federal income tax
purposes.  This opinion will be based on the assumption  that the terms of the
related  Agreement  and  related  documents  will  be  complied  with,  and on
counsel's  conclusions  that the  nature of the  income of the Trust Fund will
exempt it from the rule that certain publicly traded  partnerships are taxable
as corporations or the issuance of the  Certificates  has been structured as a
private placement under an IRS safe harbor, so that the Trust Fund will not be
characterized as a publicly traded partnership taxable as a corporation.

     If the Trust Fund were taxable as a  corporation  for federal  income tax
purposes,  the Trust  Fund would be  subject  to  corporate  income tax on its
taxable income.  Any such corporate  income tax could  materially  reduce cash
available to make  distributions on the Certificates,  and  Certificateholders
could be liable for any such tax that is unpaid by the Trust Fund.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     Treatment  of the Trust  Fund as a  Partnership.  The Trust  Fund and the
Master  Servicer will agree,  and the  Certificateholders  will agree by their
purchase  of  Certificates,  to treat  the  Trust  Fund as a  partnership  for
purposes of federal  and state  income  tax,  franchise  tax and any other tax
measured  in whole or in part by income,  with the  assets of the  partnership
being the assets held by the Trust Fund,  and the partners of the  partnership
being the  Certificateholders.  However,  the proper  characterization  of the
arrangement involving the Trust Fund, the Certificates and the Master Servicer
is not clear because there is no authority on transactions  closely comparable
to that contemplated herein.

     A variety of  alternative  characterizations  are possible.  For example,
because the  Certificates  have certain features  characteristic  of debt, the
Certificates   might  be  considered   debt  of  the  Trust  Fund.   Any  such
characterization  would not result in materially  adverse tax  consequences to
Certificateholders  as  compared to the  consequences  from  treatment  of the
Certificates  as equity  in a  partnership,  described  below.  The  following
discussion  assumes  that the  Certificates  represent  equity  interests in a
partnership.

     Indexed  Certificates,  etc. The  following  discussion  assumes that all
payments on the  Certificates  are  denominated in U.S.  dollars,  none of the
Certificates are Indexed Certificates or Strip Certificates, and that a Series
of Certificates  includes a single class of Certificates.  If these conditions
are not satisfied with respect to any given Series of Certificates, additional
tax considerations  with respect to such Certificates will be disclosed in the
applicable Prospectus Supplement.

     Partnership  Taxation.  As a  partnership,  the  Trust  Fund  will not be
subject to federal income tax. Rather, each Certificateholder will be required
to  separately  take into account  such  holder's  allocated  share of income,
gains,  losses,  deductions  and credits of the Trust Fund.  The Trust  Fund's
income will consist  primarily of interest and finance  charges  earned on the
Contracts (including appropriate adjustments for market discount, OID and bond
premium) and any gain upon  collection or disposition of Contracts.  The Trust
Fund's  deductions  will consist  primarily of servicing  and other fees,  and
losses or deductions upon collection or disposition of Contracts.

     The  tax  items  of a  partnership  are  allocable  to  the  partners  in
accordance with the Code, Treasury  regulations and the partnership  agreement
(here,  the related  Agreement and related  documents).  The  Agreements  will
provide,  in general,  that the  Certificateholders  will be allocated taxable
income of the Trust Fund for each month  equal to the sum of (i) the  interest
that  accrues on the  Certificates  in  accordance  with their  terms for such
month, including interest accruing at the Pass-Through Rate for such month and
interest  on  amounts   previously  due  on  the   Certificates  but  not  yet
distributed;  (ii) any Trust  Fund  income  attributable  to  discount  on the
Contracts  that  corresponds  to any  excess  of the  principal  amount of the
Certificates  over their initial issue price (iii) prepayment  premium payable
to the Certificateholders for such month; and (iv) any other amounts of income
payable to the  Certificateholders  for such month.  Such  allocation  will be
reduced by any  amortization  by the Trust Fund of premium on  Contracts  that
corresponds  to any  excess  of the issue  price of  Certificates  over  their
principal  amount.  All  remaining  taxable  income of the Trust  Fund will be
allocated to the Company.  Based on the economic  arrangement  of the parties,
this approach for  allocating  Trust Fund income should be  permissible  under
applicable Treasury  regulations,  although no assurance can be given that the
IRS  would  not  require  a  greater  amount  of  income  to be  allocated  to
Certificateholders.  Moreover,  even under the foregoing method of allocation,
Certificateholders  may be allocated  income equal to the entire  Pass-Through
Rate plus the other items described above even though the Trust Fund might not
have sufficient cash to make current cash distributions of such amount.  Thus,
cash  basis  holders  will in effect be  required  to report  income  from the
Certificates on the accrual basis and Certificateholders may become liable for
taxes on Trust Fund income even if they have not received  cash from the Trust
Fund to pay such taxes. In addition, because tax allocations and tax reporting
will  be  done   on  a   uniform   basis   for  all   Certificateholders   but
Certificateholders  may be purchasing  Certificates  at different times and at
different  prices,  Certificateholders  may be required to report on their tax
returns  taxable  income  that is greater or less than the amount  reported to
them by the Trust Fund.

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

     An individual  taxpayer's  share of expenses of the Trust Fund (including
fees to the Master Servicer but not interest  expense) would be  miscellaneous
itemized deductions.  Such deductions might be disallowed to the individual in
whole or in part and might  result in such holder  being taxed on an amount of
income that  exceeds the amount of cash  actually  distributed  to such holder
over the life of the Trust Fund.

     The Trust Fund  intends to make all tax  calculations  relating to income
and allocations to  Certificateholders  on an aggregate basis. If the IRS were
to require that such  calculations be made  separately for each Contract,  the
Trust Fund might be  required to incur  additional  expense but it is believed
that there would not be a material adverse effect on Certificateholders.

     Discount and Premium.  It is believed that the Contracts  were not issued
with OID, and, therefore,  the Trust Fund should not have OID income. However,
the purchase  price paid by the Trust Fund for the Contracts may be greater or
less than the  remaining  principal  balance of the  Contracts  at the time of
purchase.  If so,  the  Contract  will have  been  acquired  at a  premium  or
discount,  as the case may be. (As indicated  above,  the Trust Fund will make
this  calculation on an aggregate basis, but might be required to recompute it
on a Contract by Contract basis.)

     If the Trust Fund acquires the Contracts at a market discount or premium,
the Trust Fund will elect to include any such discount in income  currently as
it  accrues  over the life of the  Contracts  or to  offset  any such  premium
against  interest  income on the Contracts.  As indicated  above, a portion of
such  market  discount  income  or  premium  deduction  may  be  allocated  to
Certificateholders.

     Section 708 Termination.  Pursuant to final regulations  issued on May 9,
1997 under Code  Section 708, a sale or exchange of 50% or more of the capital
and profits in a partnership  would cause a deemed  contribution  of assets of
the  partnership  (the  "old  partnership")  to a new  partnership  (the  "new
partnership") in exchange for interests in the new partnership. Such interests
would  be  deemed  distributed  to the  partners  of the  old  partnership  in
liquidation   thereof,   which  would  not  constitute  a  sale  or  exchange.
Accordingly under these new regulations,  if the Trust Fund were characterized
as a partnership and a sale of Certificates  terminated the partnership  under
Code Section 708, the  purchaser's  basis in its ownership  interest would not
change.

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

     Any gain on the sale of a Certificate  attributable to the holder's share
of  unrecognized  accrued market  discount on the Contracts would generally be
treated as  ordinary  income to the holder and would give rise to special  tax
reporting  requirements.  The  Trust  Fund  does not  expect to have any other
assets that would give rise to such special reporting  requirements.  Thus, to
avoid  those  special  reporting  requirements,  the Trust  Fund will elect to
include market discount in income as it accrues.

     If a  Certificateholder  is required to recognize an aggregate  amount of
income (not including income  attributable to disallowed  itemized  deductions
described above) over the life of the Certificates  that exceeds the aggregate
cash distributions with respect thereto,  such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

     Allocations  Between Transferors and Transferees.  In general,  the Trust
Fund's taxable income and losses will be determined  monthly and the tax items
for  a   particular   calendar   month   will   be   apportioned   among   the
Certificateholders in proportion to the principal amount of Certificates owned
by them as of the close of the last day of such month.  As a result,  a holder
purchasing  Certificates may be allocated tax items (which will affect its tax
liability  and  tax  basis)   attributable   to  periods   before  the  actual
transaction.

     The use of such a monthly  convention  may not be  permitted  by existing
regulations.  If a monthly  convention  is not  allowed  (or only  applies  to
transfers  of less  than all of the  partner's  interest),  taxable  income or
losses of the Trust Fund might be  reallocated  among the  Certificateholders.
The Trust Fund's method of allocation between  transferors and transferees may
be revised to conform to a method permitted by future regulations.

     Section 754  Election.  In the event that a  Certificateholder  sells its
Certificates at a profit (loss), the purchasing  Certificateholder will have a
higher (lower) basis in the  Certificates  than the selling  Certificateholder
had. The tax basis of the Trust Fund's  assets will not be adjusted to reflect
that  higher (or lower)  basis  unless the Trust Fund were to file an election
under  Section  754  of  the  Code.  In  order  to  avoid  the  administrative
complexities that would be involved in keeping accurate accounting records, as
well as potentially onerous information reporting requirements, the Trust Fund
will  not  make  such  election.  As a  result,  Certificateholders  might  be
allocated  a greater  or lesser  amount of Trust  Fund  income  than  would be
appropriate based on their own purchase price for Certificates.

     Administrative  Matters.  The Owner  Trustee is  required to keep or have
kept  complete  and  accurate  books of the Trust  Fund.  Such  books  will be
maintained  for  financial  reporting and tax purposes on an accrual basis and
the fiscal year of the Trust Fund will be the calendar  year. The Trustee will
file a  partnership  information  return (IRS Form 1065) with the IRS for each
taxable  year of the  Trust  Fund and  will  report  each  Certificateholder's
allocable  share of items of Trust Fund  income and expense to holders and the
IRS on Schedule K-1. The Trust Fund will provide the Schedule K-l  information
to nominees that fail to provide the Trust Fund with the information statement
described below and such nominees will be required to forward such information
to the beneficial owners of the Certificates. Generally, holders must file tax
returns that are  consistent  with the  information  return filed by the Trust
Fund or be subject to penalties unless the holder notifies the IRS of all such
inconsistencies.

     Under Section 6031 of the Code, any person that holds  Certificates  as a
nominee at any time  during a calendar  year is  required to furnish the Trust
Fund with a statement  containing  certain  information  on the  nominee,  the
beneficial owners and the Certificates so held. Such information  includes (i)
the name, address and taxpayer  identification  number of the nominee and (ii)
as to each beneficial owner (x) the name, address and identification number of
such person,  (y) whether such person is a United States person,  a tax-exempt
entity or a foreign government, an international  organization,  or any wholly
owned agency or  instrumentality  of either of the  foregoing  and (z) certain
information on Certificates  that were held,  bought or sold on behalf of such
person  throughout the year. In addition,  brokers and financial  institutions
that hold  Certificates  through a nominee are required to furnish directly to
the  Trust  Fund   information  as  to  themselves  and  their   ownership  of
Certificates.  A clearing agency  registered under Section 17A of the Exchange
Act is not  required to furnish any such  information  statement  to the Trust
Fund.  The  information  referred  to  above  for any  calendar  year  must be
furnished to the Trust Fund on or before the following  January 31.  Nominees,
brokers and  financial  institutions  that fail to provide the Trust Fund with
the information described above may be subject to penalties.

     The  Depositor  will be  designated  as the tax  matters  partner  in the
related  Agreement and, as such,  will be  responsible  for  representing  the
Certificateholders  in any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if the  partnership  were a
separate and distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership  items does not expire  before three years after the date on which
the  partnership  information  return  is  filed.  Any  adverse  determination
following an audit of the return of the Trust Fund by the  appropriate  taxing
authorities   could   result  in  an   adjustment   of  the   returns  of  the
Certificateholders,  and, under certain circumstances, a Certificateholder may
be precluded from separately  litigating a proposed adjustment to the items of
the  Trust  Fund.  An   adjustment   could  also  result  in  an  audit  of  a
Certificateholder's returns and adjustments of items not related to the income
and losses of the Trust Fund.

     Tax Consequences to Foreign  Certificateholders.  It is not clear whether
the Trust Fund would be considered to be engaged in a trade or business in the
United  States for  purposes  of  federal  withholding  taxes with  respect to
non-U.S.  Persons because there is no clear authority  dealing with that issue
under facts  substantially  similar to those described herein.  Although it is
not  expected  that the Trust Fund would be engaged in a trade or  business in
the United  States for such  purposes,  the Trust Fund will  withhold as if it
were so  engaged  in order to protect  the Trust  Fund from  possible  adverse
consequences  of a failure to withhold.  The Trust Fund expects to withhold on
the portion of its taxable  income,  as calculated  for this purpose which may
exceed the distributions to  Certificateholders,  that is allocable to foreign
Certificateholders  pursuant  to Section  1446 of the Code,  as if such income
were effectively  connected to a U.S. trade or business,  at a rate of 35% for
foreign  holders  that are  taxable  as  corporations  and 39.6% for all other
foreign holders.  Subsequent adoption of Treasury  regulations or the issuance
of other  administrative  pronouncements  may require the Trust Fund to change
its withholding procedures.  In determining a holder's withholding status, the
Trust  Fund  may  rely  on  IRS  Form  W-8,  IRS  Form  W-9  or  the  holder's
certification of nonforeign status signed under penalties of perjury.

     The term "U.S.  Person" means a citizen or resident of the United States,
a  corporation,  partnership  (or other  entity  treated as a  corporation  or
partnership) created or organized in or under the laws of the United States or
any state thereof including the District of Columbia (other than a partnership
that is not treated as a United  States person under any  applicable  Treasury
regulations),  or an estate whose income is subject to U.S. federal income tax
regardless  of its source of income,  or a trust if a court  within the United
States is able to exercise primary  supervision of the  administration  of the
trust and one or more United States  persons have the authority to control all
substantial decisions of the trust. Notwithstanding the preceding sentence, to
the extent provided in regulations,  certain trusts in existence on August 20,
1996 and  treated as United  States  persons  prior to such date that elect to
continue to be so treated also shall be considered U.S. Persons.

     Each  foreign  holder  might be  required  to file a U.S.  individual  or
corporate  income tax return  (including,  in the case of a  corporation,  the
branch  profits  tax) on its share of the Trust  Fund's  income.  Each foreign
holder  must obtain a taxpayer  identification  number from the IRS and submit
that  number  to the  Trust  Fund on Form W-8 in order to  assure  appropriate
crediting of the taxes withheld.  A foreign holder generally would be entitled
to file with the IRS a claim for refund with respect to taxes  withheld by the
Trust Fund taking the  position  that no taxes were due because the Trust Fund
was not engaged in a U.S. trade or business.  However,  interest payments made
(or accrued) to a Certificateholder  who is a foreign person generally will be
considered  guaranteed  payments to the extent such  payments  are  determined
without regard to the income of the Trust Fund. If these interest payments are
properly  characterized as guaranteed payments,  then the interest will not be
considered  "portfolio  interest."  As a  result,  Certificateholders  will be
subject to United States federal income tax and  withholding  tax at a rate of
30 percent,  unless reduced or eliminated pursuant to an applicable treaty. In
such case, a foreign  holder would only be entitled to claim a refund for that
portion  of the  taxes in excess of the taxes  that  should be  withheld  with
respect to the guaranteed payments.

     Backup  Withholding.  Distributions made on the Certificates and proceeds
from the sale of the  Certificates  will be subject to a "backup"  withholding
tax of 31% if, in general, the Certificateholder  fails to comply with certain
identification  procedures,  unless  the holder is an exempt  recipient  under
applicable provisions of the Code.

                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences  described in "Federal
Income Tax  Consequences,"  potential  investors should consider the state and
local income tax consequences of the acquisition,  ownership,  and disposition
of the Certificates.  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 Certificates.

                             ERISA CONSIDERATIONS

     The following describes certain  considerations under ERISA and the Code,
which  apply  only to  Certificates  of a  Series  that are not  divided  into
subclasses. If Certificates are divided into subclasses the related Prospectus
Supplement  will contain  information  concerning  considerations  relating to
ERISA and the Code that are applicable to such Certificates.

     ERISA  imposes  requirements  on employee  benefit  plans (and on certain
other  retirement  plans and  arrangements,  including  individual  retirement
accounts  and  annuities,  Keogh  plans and  collective  investment  funds and
separate accounts in which such plans,  accounts or arrangements are invested)
(collectively  "Plans")  subject to ERISA and on persons  who are  fiduciaries
with respect to such Plans.  Generally,  ERISA applies to investments  made by
Plans. Among other things,  ERISA requires that the assets of Plans be held in
trust and that the trustee, or other duly authorized fiduciary, have exclusive
authority and discretion to manage and control the assets of such Plans. ERISA
also imposes  certain duties on persons who are  fiduciaries  of Plans.  Under
ERISA,  any person who  exercises  any  authority  or control  respecting  the
management  or  disposition  of the  assets  of a Plan is  considered  to be a
fiduciary  of such Plan  (subject to certain  exceptions  not here  relevant).
Certain  employee  benefit plans,  such as  governmental  plans (as defined in
ERISA Section 3(32)) and, if no election has been made under Section 410(d) of
the Code, church plans (as defined in ERISA Section 3(33)), are not subject to
ERISA  requirements.  Accordingly,  assets of such  plans may be  invested  in
Certificates  without regard to the ERISA  considerations  described above and
below,  subject to the provisions of applicable state law. Any such plan which
is qualified and exempt from taxation  under Code Sections  401(a) and 501(a),
however,  is subject  to the  prohibited  transaction  rules set forth in Code
Section 503.

     On November 13, 1986,  the United States  Department of Labor (the "DOL")
issued final  regulations  concerning the definition of what  constitutes  the
assets of a Plan. (Labor Reg. Section  2510.3-101) Under this regulation,  the
underlying  assets and properties of  corporations,  partnerships  and certain
other  entities in which a Plan makes an "equity"  investment  could be deemed
for  purposes  of  ERISA  to be  assets  of  the  investing  Plan  in  certain
circumstances. However, the regulation provides that, generally, the assets of
a corporation  or  partnership  in which a Plan invests will not be deemed for
purposes of ERISA to be assets of such Plan if the equity interest acquired by
the  investing  Plan  is  a  publicly-offered   security.  A  publicly-offered
security, as defined in the Labor Reg. Section 2510.3-101,  is a security that
is widely  held,  freely  transferable  and  registered  under the  Securities
Exchange Act of 1934, as amended.

     In  addition  to  the  imposition  of  general  fiduciary   standards  of
investment  prudence  and  diversification,  ERISA  prohibits a broad range of
transactions  involving Plan assets and persons ("Parties in Interest") having
certain specified  relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries  with respect to such Plan.  Because
the  Contracts  may  be  deemed  Plan  assets  of  each  Plan  that  purchases
Certificates,  an  investment  in  the  Certificates  by  a  Plan  might  be a
prohibited  transaction  under  ERISA  Sections  406 and 407 and subject to an
excise  tax under Code  Section  4975  unless a  statutory  or  administrative
exemption applies.

     In Prohibited  Transaction  Exemption  83-1 ("PTE  83-1"),  which amended
Prohibited   Transaction   Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules certain transactions relating to the operation of
residential mortgage pool investment trusts and the purchase, sale and holding
of "mortgage pool  pass-through  certificates" in the initial issuance of such
certificates.  PTE 83-1 permits,  subject to certain conditions,  transactions
which might otherwise be prohibited between Plans and Parties in Interest with
respect to those Plans related to the origination, maintenance and termination
of mortgage  pools  consisting  of mortgage  loans  secured by first or second
mortgages or deeds of trust on  single-family  residential  property,  and the
acquisition  and holding of certain  mortgage pool  pass-through  certificates
representing  an  interest  in such  mortgage  pools by Plans.  If the general
conditions (discussed below) of PTE 83-1 are satisfied,  investments by a Plan
in  Certificates  that represent  interests in a Pool  consisting of Contracts
("Single  Family  Securities")  will be exempt from the  prohibitions of ERISA
Sections 406(a) and 407 (relating  generally to  transactions  with Parties in
Interest who are not  fiduciaries)  if the Plan  purchases  the Single  Family
Certificates  at no more than fair  market  value and will be exempt  from the
prohibitions  of ERISA  Sections  406(b)(1)  and (2)  (relating  generally  to
transactions with fiduciaries) if, in addition, the purchase is approved by an
independent  fiduciary,  no sales commission is paid to the pool sponsor,  the
Plan does not purchase more than 25% of all Single Family Certificates, and at
least  50%  of  all  Single  Family  Certificates  are  purchased  by  persons
independent of the pool sponsor or pool trustee.  PTE 83-1 does not provide an
exemption for transactions  involving Subordinate  Certificates.  Accordingly,
unless otherwise provided in the related Prospectus Supplement, no transfer of
a  Subordinate  Certificate  or a  Certificate  which is not a  Single  Family
Certificate may be made to a Plan.

     The discussion in this and the next succeeding  paragraph applies only to
Single Family  Certificates.  The Depositor believes that, for purposes of PTE
83-1,  the  term  "mortgage  pass-through   certificate"  would  include:  (i)
Certificates  issued  in a  Series  consisting  of  only  a  single  class  of
Certificates;  and (ii) Certificates issued in a Series in which there is only
one class of those particular Certificates;  provided that the Certificates in
the case of  clause  (i),  or the  Certificates  in the case of  clause  (ii),
evidence the  beneficial  ownership of both a specified  percentage  of future
interest payments (greater than 0%) and a specified  percentage  (greater than
0%) of future principal  payments on the Contracts.  It is not clear whether a
class of Certificates that evidences the beneficial  ownership in a Trust Fund
divided into Contract groups,  beneficial  ownership of a specified percentage
of interest payments only or principal  payments only, or a notional amount of
either principal or interest payments,  or a class of Certificates entitled to
receive  payments  of  interest  and  principal  on the  Contracts  only after
payments to other classes or after the occurrence of certain  specified events
would be a "mortgage pass-through certificate" for purposes of PTE 83-1.

     PTE 83-1 sets forth three general  conditions which must be satisfied for
any transaction to be eligible for exemption:  (i) the maintenance of a system
of insurance or other  protection  for the pooled  mortgage loans and property
securing  such  loans,   and  for  indemnifying   Certificateholders   against
reductions in pass-through payments due to property damage or defaults in loan
payments  in an  amount  not  less  than the  greater  of one  percent  of the
aggregate  principal  balance  of all  covered  pooled  mortgage  loans or the
principal  balance of the  largest  covered  pooled  mortgage  loan;  (ii) the
existence of a pool trustee who is not an affiliate of the pool  sponsor;  and
(iii) a limitation on the amount of the payment  retained by the pool sponsor,
together  with other funds  inuring to its benefit,  to not more than adequate
consideration for selling the mortgage loans plus reasonable  compensation for
services provided by the pool sponsor to the Pool. The Depositor believes that
the first general  condition  referred to above will be satisfied with respect
to the Certificates in a Series issued without a subordination feature, or the
Certificates  only in a Series issued with a subordination  feature,  provided
that the  subordination  and  Reserve  Account,  subordination  by shifting of
interests,  the pool insurance or other form of credit  enhancement  described
under "Credit Enhancement" herein (such subordination, pool insurance or other
form of credit  enhancement  being the system of insurance or other protection
referred to above) with respect to a Series of  Certificates  is maintained in
an amount not less than the greater of one percent of the aggregate  principal
balance of the Contracts or the principal balance of the largest Contract. See
"Description of the Certificates"  herein. In the absence of a ruling that the
system  of  insurance  or  other  protection  with  respect  to  a  Series  of
Certificates  satisfies the first general condition  referred to above,  there
can be no  assurance  that these  features  will be so viewed by the DOL.  The
Trustee will not be affiliated with the Depositor.

     Each  Plan  fiduciary  who  is  responsible  for  making  the  investment
decisions  whether to purchase or commit to purchase and to hold Single Family
Certificates must make its own determination as to whether the first and third
general  conditions,  and the  specific  conditions  described  briefly in the
preceding  paragraph,   of  PTE  83-1  have  been  satisfied,  or  as  to  the
availability  of  any  other  prohibited  transaction  exemptions.  Each  Plan
fiduciary should also determine whether, under the general fiduciary standards
of investment prudence and diversification,  an investment in the Certificates
is appropriate for the Plan, taking into account the overall investment policy
of the Plan and the composition of the Plan's investment portfolio.

     The DOL has  granted to certain  underwriters  individual  administrative
exemptions  (the  "Underwriter  Exemptions")  from  certain of the  prohibited
transaction  rules of ERISA and the related  excise tax  provisions of Section
4975 of the Code with  respect to the  initial  purchase,  the holding and the
subsequent resale by Plans of certificates in pass-through trusts that consist
of certain  receivables,  loans and other obligations that meet the conditions
and requirements of the Underwriter Exemptions.

     While each Underwriter  Exemption is an individual  exemption  separately
granted to a specific  underwriter,  the terms and conditions  which generally
apply to the Underwriter Exemptions are substantially  identical,  and include
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 interest  evidenced  by the  certificates
         acquired by the Plan are not subordinated to the rights and interests
         evidenced by other certificates of the trust fund;

                  (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  Ratings
         Group,  a Division  of The  McGraw-Hill  Companies  ("S&P"),  Moody's
         Investors Service, Inc. ("Moody's"),  Duff & Phelps Credit Rating Co.
         ("DCR") or Fitch IBCA, Inc. ("Fitch");

                  (4) the trustee must not be 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
         seller  pursuant  to the  assignment  of the loans to the trust  fund
         represents not more than the fair market value of such loans; the sum
         of all  payments  made to and  retained by the servicer and any other
         servicer  represents not more than reasonable  compensation  for such
         person's services under the agreement pursuant to which the loans are
         pooled and  reimbursements  of such person's  reasonable  expenses in
         connection therewith; and

                  (6) the Plan investing in the certificates is an "accredited
         investor"  as  defined  in  Rule  501(a)(1)  of  Regulation  D of the
         Securities and Exchange  Commission  under the Securities Act of 1933
         as amended.

         The trust fund must also meet the following requirements:

                  (i) the  corpus of the trust  fund  must  consist  solely of
         assets of the type that have been included in other investment pools;

                  (ii)  certificates in such other  investment pools must have
         been  rated in one of the three  highest  rating  categories  of S&P,
         Moody's,  Fitch or DCR for at  least  one  year  prior to the  Plan's
         acquisition of certificates; and

                  (iii)  certificates   evidencing  interests  in  such  other
         investment  pools must have been  purchased by  investors  other than
         Plans  for at least  one  year  prior to any  Plan's  acquisition  of
         certificates.

     Moreover,  the  Underwriter  Exemptions  generally  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
as to 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 (50%) of each class of  certificates  in which Plans have
invested is acquired by persons independent of the Restricted Group, (ii) such
fiduciary  (or its  affiliate) is an obligor with respect to five percent (5%)
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 (25%) 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 (25%) of the assets of the Plan with respect to
which such person is a fiduciary is 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
Seller, the related Underwriter, the Trustee, the Master Servicer, any insurer
with respect to the Contracts,  any obligor with respect to Contracts included
in the Trust Fund  constituting  more than five percent (5%) of the  aggregate
unamortized  principal  balance  of the  assets  in  the  Trust  Fund,  or any
affiliate of such parties (the "Restricted Group").

     The Prospectus  Supplement for each Series of Certificates  will indicate
the  classes  of  Certificates,  if any,  offered  thereby  as to  which it is
expected that an Underwriter Exemption will apply.

     The Underwriter  Exemption contains several  requirements,  some of which
differ from those in PTE 83-l. The Underwriter  Exemption contains an expanded
definition of  "certificate"  which  includes an interest  which  entitles the
holder to pass-through payments of principal,  interest and/or other payments.
The  Underwriter  Exemption  contains an expanded  definition of "trust" which
permits  the trust  corpus to  consist of secured  consumer  receivables.  The
definition of "trust,"  however,  does not include any investment pool unless,
inter alia, (i) the investment  pool consists only of assets of the type which
have been included in other investment  pools,  (ii)  certificates  evidencing
interests  in such other  investment  pools have been  purchased  by investors
other  than Plans for at least one year  prior to the  Plan's  acquisition  of
certificates  pursuant to the Underwriter  Exemption and (iii) certificates in
such  other  investment  pools  have been  rated in one of the  three  highest
generic  rating  categories  of the four credit rating  agencies  noted below.
Generally,  the  Underwriter  Exemption  holds  that  the  acquisition  of the
certificates  by a  Plan  must  be 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. The Underwriter Exemption
requires that the rights and interests  evidenced by the  certificates  not be
"subordinated" to the rights and interests  evidenced by other certificates of
the same trust. The Underwriter  Exemption requires that certificates acquired
by a Plan have received a rating at the time of their  acquisition  that is in
one of the three highest generic rating categories of S&P,  Moody's,  Fitch or
DCR. The Underwriter  Exemption specifies that the pool trustee must not be an
affiliate of the pool sponsor,  nor an affiliate of the Underwriter,  the pool
servicer,  any obligor  with respect to mortgage  loans  included in the trust
constituting  more than five percent of the  aggregate  unamortized  principal
balance  of the  assets  in the  trust,  or any  affiliate  of such  entities.
Finally,  the Underwriter  Exemption stipulates that any Plan investing in the
certificates must be 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.

     On July 21, 1997, the DOL published in the Federal  Register an amendment
to the  Underwriter  Exemption  which  extends  exemptive  relief  to  certain
mortgage-backed  and asset-backed  securities  transactions  using pre-funding
accounts for trusts issuing pass-through certificates. The amendment generally
allows  mortgage  loans  or  other  secured  receivables  (the  "obligations")
supporting  payments  to  certificate-holders,  and having a value equal to no
more  than  twenty-five  percent  (25%) of the total  principal  amount of the
certificates being offered by the trust, to be transferred to the trust within
a 90-day or three-month  period  following the closing date (the  "pre-funding
period") instead of requiring that all such  obligations be either  identified
or transferred on or before the closing date. The relief is available when the
following conditions are met:

                  (1) The ratio of the  amount  allocated  to the  pre-funding
         account  to the  total  principal  amount of the  certificates  being
         offered (the "pre-funding limit") must not exceed twenty-five percent
         (25%).

                  (2) All obligations  transferred after the closing date (the
         "additional obligations") must meet the same terms and conditions for
         eligibility  as the  original  obligations  used to create the trust,
         which terms and conditions have been approved by a rating agency.

                  (3) The transfer of such additional obligations to the trust
         during the pre-funding  period must not result in the certificates to
         be covered by the  Underwriter  Exemption  receiving  a lower  credit
         rating  from a rating  agency  upon  termination  of the  pre-funding
         period than the rating  that was  obtained at the time of the initial
         issuance of the certificates by the trust.

                  (4)  Solely  as a  result  of the  use of  pre-funding,  the
         weighted  average  annual  percentage  interest  rate  (the  "average
         interest rate") for all of the obligations in the trust at the end of
         the  pre-funding  period  must not be more than 1.0%  lower  than the
         average  interest rate for the obligations  which were transferred to
         the trust on the closing date.

                  (5) In  order to  ensure  that  the  characteristics  of the
         additional  obligations  are  substantially  similar to the  original
         obligations which were transferred to the trust,

                  (i)      the  characteristics of the additional  obligations
                           must be  monitored  by an insurer  or other  credit
                           support   provider  which  is  independent  of  the
                           depositor; or

                  (ii)     an independent accountant retained by the depositor
                           must  provide  the  depositor  with a letter  (with
                           copies  provided to each rating  agency  rating the
                           certificates,   the  related  underwriter  and  the
                           related   trustee)   stating  whether  or  not  the
                           characteristics   of  the  additional   obligations
                           conform  to the  characteristics  described  in the
                           related prospectus or prospectus  supplement and/or
                           pooling and servicing agreement.  In preparing such
                           letter,  the  independent  accountant  must use the
                           same type of procedures  as were  applicable to the
                           obligations  which were transferred to the trust as
                           of the closing date.

                  (6) The  pre-funding  period  must end no later  than  three
         months or 90 days  after  the  closing  date or  earlier  in  certain
         circumstances  if the  pre-funding  account  falls  below the minimum
         level specified in the pooling and servicing agreement or an event of
         default occurs.

                  (7) Amounts  transferred to any  pre-funding  account and/or
         capitalized  interest account used in connection with the pre-funding
         may be invested only in certain permitted investments.

                  (8) The related prospectus supplement must describe:

                           (i)     any pre-funding  account and/or capitalized
                                   interest  account used in connection with a
                                   pre-funding account;

                           (ii)    the duration of the pre-funding period;

                           (iii)   the percentage  and/or dollar amount of the
                                   pre-funding Limit for the trust; and

                           (iv)    that   the   amount    remaining   in   the
                                   pre-funding  account  at  the  end  of  the
                                   pre-funding  period  will  be  remitted  to
                                   certificate   holders  as   repayments   of
                                   principal.

                  (9)  The  related  pooling  and  servicing   agreement  must
         describe the permitted investments for the pre-funding account and/or
         capitalized  interest  account  and, if not  disclosed in the related
         prospectus or prospectus  supplement,  the terms and  conditions  for
         eligibility of additional obligations.

     Any  Plan   fiduciary   which  proposes  to  cause  a  Plan  to  purchase
Certificates  should  consult with its counsel  concerning the impact of ERISA
and the Code, the applicability of PTE 83-1 and the Underwriter Exemption, and
the potential  consequences in their specific  circumstances,  prior to making
such investment.  Moreover, each Plan fiduciary should determine whether under
the general fiduciary  standards of investment prudence and diversification an
investment  in the  Certificates  is  appropriate  for the Plan,  taking  into
account the overall  investment  policy of the Plan and the composition of the
Plan's investment portfolio.

                               LEGAL INVESTMENT

     The Prospectus  Supplement for each series of  Certificates  will specify
which,  if any,  of the classes of  Certificates  offered  thereby  constitute
"mortgage  related  securities" for purposes of the Secondary  Mortgage Market
Enhancement  Act of 1984 ("SMMEA").  Classes of  Certificates  that qualify as
"mortgage related  securities" will be legal investments for persons,  trusts,
corporations,   partnerships,  associations,  business  trusts,  and  business
entities  (including  depository  institutions,  life insurance  companies and
pension  funds)  created  pursuant to or existing under the laws of the United
States or of any state  (including  the  District of Columbia and Puerto Rico)
whose  authorized  investments  are subject to state  regulations  to the same
extent as, under  applicable  law,  obligations  issued by or guaranteed as to
principal and interest by the United States or any such entities. Under SMMEA,
if a state enacts  legislation prior to October 4, 1991 specifically  limiting
the legal investment  authority of any such entities with respect to "mortgage
related securities," securities will constitute legal investments for entities
subject to such legislation only to the extent provided therein. Approximately
twenty-one  states  adopted  such  legislation  prior to the  October  4, 1991
deadline. SMMEA provides,  however, that in no event will the enactment of any
such  legislation  affect  the  validity  of  any  contractual  commitment  to
purchase,  hold or  invest  in  securities,  or  require  the  sale  or  other
disposition of securities,  so long as such contractual commitment was made or
such securities were acquired prior to the enactment of such legislation.

     SMMEA also amended the legal investment authority of  federally-chartered
depository institutions as follows:  federal savings and loan associations and
federal  savings banks may invest in, sell or otherwise  deal in  Certificates
without limitations as to the percentage of their assets represented  thereby,
federal credit unions may invest in mortgage related securities,  and national
banks may  purchase  securities  for their own account  without  regard to the
limitations  generally  applicable  to investment  securities  set forth in 12
U.S.C.  24  (Seventh),  subject  in  each  case  to  such  regulations  as the
applicable federal authority may prescribe. In this connection, federal credit
unions should review the National Credit Union Administration  ("NCUA") Letter
to Credit Unions No. 96, as modified by Letter to Credit Unions No. 108, which
includes  guidelines  to assist  federal  credit  unions in making  investment
decisions  for  mortgage   related   securities  and  the  NCUA's   regulation
"Investment  and Deposit  Activities" (12 C.F.R.  Part 703),  which sets forth
certain  restrictions  on  investment  by federal  credit  unions in  mortgage
related  securities  (in each case  whether  or not the class of  Certificates
under  consideration for purchase  constituted a "mortgage related security").
The NCUA issued final regulations effective December 2, 1991 that restrict and
in some instances  prohibit the investment by Federal Credit Unions in certain
types of mortgage related securities.

     All depository institutions considering an investment in the Certificates
(whether or not the class of  Certificates  under  consideration  for purchase
constitutes a "mortgage related security") should review the Federal Financial
Institutions   Examination  Council's  Supervisory  Policy  Statement  on  the
Certificates Activities (to the extent adopted by their respective regulators)
(the "Policy  Statement")  setting forth, in relevant part, certain securities
trading and sales practices deemed unsuitable for an institution's  investment
portfolio,  and  guidelines  for (and  restrictions  on) investing in mortgage
derivative  products,  including  "mortgage  related  securities,"  which  are
"high-risk mortgage securities" as defined in the Policy Statement.  According
to  the  Policy  Statement,   such  "high-risk  mortgage  securities"  include
securities such as  Certificates  not entitled to  distributions  allocated to
principal  or  interest,  or  Subordinated  Certificates.   Under  the  Policy
Statement,  it  is  the  responsibility  of  each  depository  institution  to
determine,  prior to purchase (and at stated intervals thereafter),  whether a
particular mortgage derivative product is a "high-risk mortgage security," and
whether the purchase (or retention) of such a product would be consistent with
the Policy Statement.

     The  foregoing  does not take into  consideration  the  applicability  of
statutes,  rules,  regulations,  orders  guidelines  or  agreements  generally
governing  investments  made  by a  particular  investor,  including,  but not
limited to  "prudent  investor"  provisions,  percentage-of-assets  limits and
provisions  which may restrict or prohibit  investment in securities which are
not "interest  bearing" or "income  paying," or in securities which are issued
in book-entry form.

     There may be other  restrictions  on the  ability of  certain  investors,
including  depository  institutions,  either to  purchase  Certificates  or to
purchase  Certificates  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  Certificates  constitute  legal
investments for such investors.

                            METHOD OF DISTRIBUTION

     Certificates  are being offered  hereby in Series from time to time (each
Series  evidencing  or relating to a separate  Trust Fund)  through any of the
following methods:

          1. By negotiated firm commitment  underwriting and public reoffering
     by underwriters;

          2.  By  agency  placements  through  one or  more  placement  agents
     primarily with institutional investors and dealers; and

          3.  By  placement  directly  by  the  Depositor  with  institutional
     investors.

     A  Prospectus  Supplement  will be prepared  for each  Series  which will
describe the method of offering  being used for that Series and will set forth
the  identity of any  underwriters  thereof and either the price at which such
Series is being offered,  the nature and amount of any underwriting  discounts
or  additional  compensation  to such  underwriters  and the  proceeds  of the
offering  to the  Depositor,  or the  method  by which  the price at which the
underwriters  will sell the Certificates  will be determined.  Each Prospectus
Supplement  for  an  underwritten   offering  will  also  contain  information
regarding  the  nature  of  the   underwriters'   obligations,   any  material
relationship between the Depositor and any underwriter and, where appropriate,
information  regarding any discounts or concessions to be allowed or reallowed
to dealers  or others and any  arrangements  to  stabilize  the market for the
Certificates  so  offered.  In firm  commitment  underwritten  offerings,  the
underwriters  will be obligated to purchase  all of the  Certificates  of such
Series if any such Certificates are purchased. Certificates may be acquired by
the underwriters for their own accounts and may be resold from time to time in
one or more transactions, including negotiated transactions, at a fixed public
offering price or at varying prices determined at the time of sale.

     Underwriters  and agents may be entitled  under  agreements  entered into
with the Depositor to  indemnification  by the Depositor against certain civil
liabilities,  including  liabilities  under  the  Securities  Act of 1933,  as
amended,  or to contribution  with respect to payments which such underwriters
or agents may be required to make in respect thereof.

     If a Series is offered other than through  underwriters,  the  Prospectus
Supplement relating thereto will contain  information  regarding the nature of
such offering and any  agreements to be entered into between the Depositor and
purchasers of Certificates of such Series.

                                 LEGAL MATTERS

     The  validity  of the  Certificates  of each  Series,  including  certain
federal income tax consequences with respect thereto,  will be passed upon for
the Depositor by Brown & Wood LLP, One World Trade Center,  New York, New York
10048.

                             FINANCIAL INFORMATION

     A new  Trust  Fund  will  be  formed  with  respect  to  each  Series  of
Certificates and no Trust Fund will engage in any business  activities or have
any assets or  obligations  prior to the  issuance  of the  related  Series of
Certificates.  Accordingly,  no financial statements with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or in the  related  Prospectus
Supplement.

                                    RATING

     It is a  condition  to the  issuance of the  Certificates  of each Series
offered  hereby  and by the  Prospectus  Supplement  that they shall have been
rated  in  one  of the  four  highest  rating  categories  by  the  nationally
recognized  statistical  rating agency or agencies  (each, a "Rating  Agency")
specified in the related Prospectus Supplement.

     Any such rating  would be based on, among other  things,  the adequacy of
the value of the Trust Fund Assets and any credit  enhancement with respect to
such class and will  reflect  such Rating  Agency's  assessment  solely of the
likelihood  that holders of a class of Certificates of such class will receive
payments  to which such  Certificateholders  are  entitled  under the  related
Agreement.  Such rating will not  constitute an  assessment of the  likelihood
that principal  prepayments on the related  Contracts will be made, the degree
to which  the rate of such  prepayments  might  differ  from  that  originally
anticipated or the  likelihood of early optional  termination of the Series of
Certificates.  Such rating should not be deemed a recommendation  to purchase,
hold or sell  Certificates,  inasmuch as it does not address  market  price or
suitability  for  a  particular  investor.  Each  security  rating  should  be
evaluated  independently  of any other security  rating.  Such rating will not
address  the  possibility  that  prepayment  at  higher  or lower  rates  than
anticipated  by an investor may cause such investor to experience a lower than
anticipated  yield  or  that  an  investor   purchasing  a  Certificate  at  a
significant  premium might fail to recoup its initial investment under certain
prepayment scenarios.

     There is also no assurance that any such rating will remain in effect for
any given period of time or that it may not be lowered or  withdrawn  entirely
by the Rating  Agency in the future 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 Trust Fund  Assets or any credit
enhancement  with  respect to a Series,  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 enhancement  provider or a change in the rating
of such credit enhancement provider's long term debt.

     The amount,  type and nature of credit enhancement,  if any,  established
with respect to a Series of  Certificates  will be  determined on the basis of
criteria established by each Rating Agency rating classes of such Series. Such
criteria are  sometimes  based upon an  actuarial  analysis of the behavior of
mortgage loans in a larger group.  Such analysis is often the basis upon which
each Rating Agency determines the amount of credit  enhancement  required with
respect to each such class. There can be no assurance that the historical data
supporting  any  such  actuarial   analysis  will  accurately  reflect  future
experience  nor any  assurance  that the  data  derived  from a large  pool of
manufactured housing loans accurately predicts the delinquency,  repossession,
foreclosure  or  loss  experience  of any  particular  pool of  Contracts.  No
assurance can be given that values of any Manufactured Homes (and, in the case
of Land-and-Home  Contracts,  any underlying real properties) have remained or
will remain at their  levels on the  respective  dates of  origination  of the
related  Contracts.  If the  manufactured  housing or residential  real estate
markets should  experience an overall decline in property values such that the
outstanding principal balances of the Contracts in a particular Trust Fund and
any secondary financing on the related Manufactured Homes (and, in the case of
Land-and Home Contracts,  the related underlying real properties) become equal
to or greater than the value of the  Manufactured  Homes (and,  in the case of
Land-and-Home  Contracts,  the  underlying  real  properties),  the  rates  of
delinquencies,  repossessions,  foreclosures  and losses  could be higher than
those  now  generally   experienced  in  the  mortgage  lending  industry.  In
additional,   adverse  economic  conditions  (which  may  or  may  not  affect
manufactured  housing  property  values)  may  affect  the  timely  payment by
obligors of scheduled payments of principal and interest on the Contracts and,
accordingly,  the  rates of  delinquencies,  repossessions,  foreclosures  and
losses with respect to any Trust Fund.  To the extent that such losses are not
covered by credit enhancement, such losses will be borne, at least in part, by
the holders of one or more classes of the Certificates of the related Series.



                            INDEX OF DEFINED TERMS

TERM                                              PAGE





   
Accretion Directed.................................33
Accrual............................................35
Accrual Certificates...............................30
Advance............................................11
Agreement..........................................22
APR................................................24
ARM Contracts......................................24
Available Funds....................................30
balloon payment....................................24
BBA................................................36
Belgian Cooperative................................41
BIF................................................49
Book-Entry Certificates............................39
Calculation Agent..................................35
Capitalized Interest Account.......................51
Cash Flow Bond Method..............................79
CEDEL Participants.................................40
CERCLA.............................................62
Certificate Account................................49
Certificate Owners.................................39
Certificate Register...............................29
CERTIFICATES........................................1
Class Security Balance.............................30
Closing Date.......................................19
Code...............................................12
COFI Securities....................................37
Collateral Value...................................25
Commission..........................................3
Component Certificates.............................33
Contract Documents.................................48
Contract Rate.......................................6
contracts..........................................16
CONTRACTS...........................................1
Contract-to-Value Ratio............................25
Cut-off Date....................................5, 22
Cut-off Date Principal Balance.....................28
DCR................................................88
Debt Securities....................................67
Definitive Security................................39
DEPOSITOR...........................................1
DERIVATIVE TRANSACTIONS........................21, 39
Detailed Description...............................23
Distribution Date...................................7
DOL................................................86
DTC................................................18
Eleventh District..................................37
EPA................................................62
ERISA..............................................14
Euroclear Operator.................................41
Euroclear Participants.............................41
European Depositaries..............................39
Exchange Act........................................3
FDIC...............................................49
FHA................................................10
FHLBSF.............................................37
FHLMC..............................................55
Financial Intermediary.............................39
Fitch..............................................88
Fixed Rate.........................................34
Floating Rate......................................34
FNMA...............................................55
Funding Period.....................................19
Garn-St Germain Act................................63
Holder in Due Course Rules.........................17
Insurance Proceeds.................................50
Insured Expenses...................................50
Interest Only......................................34
Interest Settlement Rate...........................36
Interest Weighted Certificates.....................69
Inverse Floating Rate..............................34
L/C Bank............................................9
L/C Percentage......................................9
Land-and-Home Contracts............................59
Liquidation Expenses...............................50
Liquidation Proceeds...............................50
Loan-to-Value Ratio................................25
lockout periods....................................24
Manufactured Home...............................6, 23
manufactured housing contracts.....................16
Master Servicer.....................................5
Master Servicing Fee...............................53
Moody's............................................88
Morgan.............................................41
Mortgage Documents.................................48
National Cost of Funds Index.......................38
NCUA...............................................91
Nonresidents.......................................81
Notional Amount Certificates.......................33
OID................................................12
OID Regulations....................................67
OTS................................................38
PACs...............................................33
Partial Accrual....................................35
Parties in Interest.................................7
Pass-Through Securities............................78
Pay-Through Security...............................68
Percentage Interests...............................55
Permitted Investments..............................45
Planned Principal Class............................33
Plans..............................................86
Policy Statement...................................91
Pool Insurance Policy..............................45
Pool Insurer.......................................45
Pool:...............................................5
Pre-Funded Amount..................................19
Pre-Funding Account.................................5
Prepayment Assumption..............................68
Prime Rate.........................................39
Principal Only.....................................34
Principal Prepayments..............................31
PTE 83-1...........................................87
Purchase Price.....................................26
Rating Agency......................................93
Ratio Strip Securities.............................79
RCRA...............................................63
Record Date........................................29
Reference Banks....................................36
Relevant Depositary................................39
Relief Act.........................................64
REMIC...............................................2
Reserve Account.....................................9
Reserve Interest Rate..............................36
Residual Interest Security.........................73
Restricted Group...................................89
Retained Interest..................................28
Rules..............................................40
S&P................................................88
SAIF...............................................49
Scheduled Principal Class..........................33
Securityholders....................................39
SELLER..............................................1
Sellers............................................22
Senior Certificates................................43
Senior Securities...................................6
Sequential Pay.....................................34
SERIES..............................................1
Servicing Fee......................................78
Single Family Securities...........................87
SMMEA..............................................12
Strip..............................................34
Stripped Securities................................78
Subordinated Securities.............................6
Subsequent Contracts...............................19
Sub-Servicer.......................................11
Sub-Servicing Agreement............................52
Support Class......................................34
TACs...............................................34
Targeted Principal Class...........................34
Terms and Conditions...............................41
TIN................................................81
Title V............................................64
TRUST FUND..........................................1
TRUST FUND ASSETS...................................1
Trustee.............................................5
U.S. Person........................................85
UCC................................................57
Underwriter Exemptions.............................88
VA.................................................10
Value..............................................25
Variable Rate......................................34
    






                    SUBJECT TO COMPLETION, DATED _________ _____, 1998

PROSPECTUS

                              INDYMAC ABS, INC.
                                  DEPOSITOR
                          ASSET BACKED CERTIFICATES
                              ASSET BACKED NOTES
                             (ISSUABLE IN SERIES)
                    _____________________________________

     This Prospectus  relates to the issuance of Asset Backed  Certificates (the
"Certificates")  and Asset  Backed Notes (the  "Notes"  and,  together  with the
Certificates,  the "Securities"),  which may be sold from time to time in one or
more series (each,  a "Series") by IndyMac ABS, Inc. (the  "Depositor")  or by a
Trust  Fund  (as  defined  below)  on terms  determined  at the time of sale and
described  in  this  Prospectus  and  the  related  Prospectus  Supplement.  The
Securities of a Series will consist of  Certificates  which evidence  beneficial
ownership of a trust established by the Depositor (each, a "Trust Fund"), and/or
Notes  secured  by the  assets of a Trust  Fund.  As  specified  in the  related
Prospectus  Supplement,  the Trust Fund for a Series of Securities  will include
certain  assets (the "Trust Fund  Assets")  which will consist of the  following
types of mortgage  loans (the  "Loans"):  (i)  mortgage  loans  secured by first
and/or  subordinate  liens  on  one-  to  four-family   residential  properties,
including  manufactured  housing that is permanently affixed and treated as real
property under local law, or security  interests in shares issued by cooperative
housing corporations (the "Single Family Loans"), (ii) mortgage loans secured by
first and/or subordinate liens on small multifamily residential properties, such
as rental apartment  buildings or projects  containing five to fifty residential
units (the "Multifamily  Loans"),  (iii) closed-end and/or revolving home equity
loans (the "Home  Equity  Loans"),  secured in whole or in part by first  and/or
subordinate  liens on one- to four-family  residential  properties and (iv) home
improvement  installment  sale contracts and  installment  loan  agreements (the
"Home  Improvement  Contracts") that are either unsecured or secured by first or
subordinate liens on one- to four-family residential properties,  or by purchase
money security  interests in the home  improvements  financed thereby (the "Home
Improvements").  The Trust Fund Assets will be acquired by the Depositor, either
directly or indirectly,  from one or more institutions (each, a "Seller"), which
may be affiliates of the Depositor, and conveyed by the Depositor to the related
Trust Fund. A Trust Fund also may include insurance policies, surety bonds, cash
accounts,  reinvestment  income,  guaranties  or letters of credit to the extent
described in the related Prospectus Supplement.  See "Index of Defined Terms" on
Page 110 of this  Prospectus  for the  location  of the  definitions  of certain
capitalized terms.

     Each Series of Securities will be issued in one or more classes. Each class
of  Certificates of a Series will evidence  beneficial  ownership of a specified
percentage  (which  may be 0%) or  portion  of future  interest  payments  and a
specified  percentage (which may be 0%) or portion of future principal  payments
on the  related  Trust  Fund  Assets.  Each  class of Notes of a Series  will be
secured by the  related  Trust Fund  Assets or, if so  specified  in the related
Prospectus Supplement, a portion thereof. A Series of Securities may include one
or more classes that are senior in right of payment to one or more other classes
of Securities of such Series.  One or more classes of Securities of a Series may
be entitled to receive  distributions of principal,  interest or any combination
thereof prior to one or more other classes of Securities of such Series or after
the  occurrence  of specified  events,  in each case as specified in the related
Prospectus Supplement.

                                                (cover continued on next page)

                    _____________________________________

    FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
       SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 16.
                    _____________________________________

     THE CERTIFICATES OF A GIVEN SERIES WILL REPRESENT  BENEFICIAL INTERESTS IN,
AND THE NOTES OF A GIVEN SERIES WILL REPRESENT OBLIGATIONS OF, THE RELATED TRUST
FUND ONLY AND WILL NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE DEPOSITOR,
THE MASTER SERVICER, ANY SELLER OR ANY AFFILIATES THEREOF,  EXCEPT TO THE EXTENT
DESCRIBED IN THE RELATED  PROSPECTUS  SUPPLEMENT.  THE  SECURITIES AND THE LOANS
WILL NOT BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL  AGENCY OR INSTRUMENTALITY
OR BY THE  DEPOSITOR OR ANY OTHER  PERSON OR ENTITY,  EXCEPT IN EACH CASE TO THE
EXTENT DESCRIBED IN THE RELATED  PROSPECTUS  SUPPLEMENT.  THE DEPOSITOR IS NOT A
GOVERNMENTAL   AGENCY  OR   INSTRUMENTALITY   NOR  IS  IT  AFFILIATED  WITH  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 OR THE RELATED PROSPECTUS SUPPLEMENT.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                    _____________________________________

     Prior to issuance  there will have been no market for the Securities of any
Series and there can be no assurance that a secondary  market for any Securities
will  develop,  or  if it  does  develop,  that  it  will  continue  or  provide
Securityholders  with a  sufficient  level  of  liquidity  of  investment.  This
Prospectus  may not be used to  consummate  sales of  Securities  of any  Series
unless accompanied by a Prospectus  Supplement.  Offers of the Securities may be
made  through  one  or  more  different  methods,  including  offerings  through
underwriters,  as more fully described under "Method of Distribution" herein and
in the related Prospectus Supplement.

___________ ____, 1998


(continued from cover page)

     Distributions to  Securityholders  will be made monthly,  quarterly,  semi-
annually or at such other  intervals  and on the dates  specified in the related
Prospectus Supplement.  Distributions on the Securities of a Series will be made
from the related Trust Fund Assets or proceeds  thereof  pledged for the benefit
of the Securityholders as specified in the related Prospectus Supplement.

     The related Prospectus  Supplement will describe any insurance or guarantee
provided  with respect to the related  Series of Securities  including,  without
limitation, any insurance or guarantee provided by the Department of Housing and
Urban  Development,  the United States  Department  of Veterans'  Affairs or any
private insurer or guarantor. The only obligations of the Depositor with respect
to a  Series  of  Securities  will  be to  obtain  certain  representations  and
warranties  from each Seller and to assign to the Trustee for the related Series
of Securities the Depositor's  rights with respect to such  representations  and
warranties.  The  principal  obligations  of the  Master  Servicer  named in the
related  Prospectus  Supplement with respect to the related Series of Securities
will  be  limited  to  its  contractual  servicing  obligations,  including  any
obligation it may have to advance delinquent  interest and/or principal payments
on the related Trust Fund Assets.

     The yield on each class of  Securities  of a Series  will be  affected  by,
among other things, the rate of payments of principal (including prepayments) on
the  related  Trust Fund  Assets and the timing of receipt of such  payments  as
described under "Risk Factors -- Prepayment and Yield Considerations" and "Yield
and Prepayment  Considerations" herein and in the related Prospectus Supplement.
A Trust  Fund  may be  subject  to early  termination  under  the  circumstances
described under "The Agreements -- Termination"; Optional Termination herein and
in the related Prospectus Supplement.

     If specified in the related  Prospectus  Supplement,  one or more elections
may be made to  treat a Trust  Fund or  specified  portions  thereof  as a "real
estate  mortgage   investment  conduit"  ("REMIC")  or  as  a  "financial  asset
securitization  investment trust" ("FASIT") for federal income tax purposes. See
"Federal Income Tax Consequences."


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



             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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


                            AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended, with respect to the Securities. This Prospectus,  which forms a part of
the  Registration  Statement,  and the  Prospectus  Supplement  relating to each
Series of Securities contain descriptions of the material terms of the documents
referred to herein and therein,  but do not contain all of the  information  set
forth in the Registration Statement pursuant to the Rules and Regulations of the
Commission.  For further  information,  reference  is made to such  Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed rates at the public  reference  facilities
maintained by the Commission at its Public Reference Section,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549,  and at its Regional Offices located as follows:
Midwest Regional Office, 500 West Madison Street, Suite 1400, Chicago,  Illinois
60661; and Northeast Regional Office,  Seven World Trade Center, Suite 1300, New
York,   New  York  10048.   The   Commission   also  maintains  a  Web  site  at
http://www.sec.gov  from which such  Registration  Statement and exhibits may be
obtained.

     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.

               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. Neither the Depositor nor the Master Servicer for any Series intends
to file with the Commission  periodic  reports with respect to the related Trust
Fund  following  completion  of the reporting  period  required by Rule 15d-1 or
Regulation  15D under the Exchange Act, and  accordingly  such periodic  reports
will not be filed for such Trust Fund  subsequent  to the first  fiscal  year of
such Trust Fund unless at the  beginning of any  subsequent  fiscal year of such
Trust  Fund the  securities  of any class  issued by such Trust Fund are held of
record by 300 or more persons.
    

     The  Trustee or such  other  entity  specified  in the  related  Prospectus
Supplement  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 Corporate
Trust Office of the Trustee or the address of such other entity, in each case as
specified  in  the   accompanying   Prospectus   Supplement.   Included  in  the
accompanying Prospectus Supplement is the name, address,  telephone number, and,
if available,  facsimile number of the office or contact person at the Corporate
Trust Office of the Trustee or such other entity.


                          REPORTS TO SECURITYHOLDERS

     Periodic and annual reports  concerning the related Trust Fund for a Series
of Securities will be forwarded to Securityholders.  However,  such reports will
neither be examined nor reported on by an  independent  public  accountant.  See
"Description of the Securities--Reports to Securityholders."



                               SUMMARY OF TERMS

     This  summary is  qualified  in its  entirety by  reference to the detailed
information appearing elsewhere in this Prospectus and in the related Prospectus
Supplement  with respect to the Series of Securities  offered thereby and to the
related  Agreement  (as such term is defined  below)  which will be  prepared in
connection  with  each  Series  of  Securities.   Unless  otherwise   specified,
capitalized  terms  used and not  defined  in this  Summary  of  Terms  have the
meanings  given  to  them  in  this  Prospectus  and in the  related  Prospectus
Supplement.  See "Index of Defined Terms" on page 110 of this Prospectus for the
location of the definitions of certain capitalized terms.

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

Title of Securities                           Asset Backed  Certificates (the "Certificates")  and Asset  Backed Notes (the  "Notes"
                                              and, together with the Certificates, the "Securities"), which are issuable in Series.

Depositor                                     IndyMac ABS, Inc., a Delaware corporation.

Trustee                                       The trustee(s) (the "Trustee") for each Series of Securities  will be specified in the
                                              related  Prospectus Supplement. See  "The Agreements" herein for  a description of the
                                              Trustee's rights and obligations.

Master Servicer                               The  entity  or entities  named  as  Master Servicer  (the  "Master Servicer")  in the
                                              related  Prospectus Supplement, which  may be an affiliate  of the Depositor. See "The
                                              Agreements -- Certain Matters Regarding the Master Servicer and the Depositor."

Trust Fund Assets                             Assets of the Trust Fund for a  Series of Securities will include  certain assets (the
                                              "Trust  Fund  Assets") which  will consist  of the  Loans, together  with  payments in
                                              respect of such Trust Fund Assets, as  specified in the related Prospectus Supplement.
                                              At the time of issuance of the Securities of the Series, the Depositor  will cause the
                                              Loans  constituting the  related Trust  Fund to  be assigned  to the  Trustee, without
                                              recourse. The Loans will be collected in a  pool (each, a "Pool") as of  the first day
                                              of the month  of the issuance of the related  Series of Securities or such other  date
                                              specified  in the  related  Prospectus Supplement  (the  "Cut-off Date").  Trust  Fund
                                              Assets also may include insurance policies, surety bonds, cash  accounts, reinvestment
                                              income,  guaranties  or letters  of  credit  to the  extent  described in  the related
                                              Prospectus  Supplement.  See  "Credit  Enhancement."  In   addition,  if  the  related
                                              Prospectus Supplement  so provides,  the related  Trust Fund Assets  will include  the
                                              funds on  deposit  in an  account (a  "Pre-Funding Account")  which  will  be used  to
                                              purchase additional Loans during  the period specified in such Prospectus  Supplement.
                                              See "The Agreements -- Pre-Funding Account."

Loans                                         The  Loans will  consist of  (i) mortgage  loans secured  by first  and/or subordinate
                                              liens on one- to  four-family residential properties,  including manufactured  housing
                                              that  is permanently affixed and treated as real property under local law, or security
                                              interests in  shares issued by  cooperative housing  corporations (the "Single  Family
                                              Loans"), (ii)  mortgage  loans  secured by  first and/or  subordinate  liens on  small
                                              multifamily  residential properties, such  as rental  apartment buildings  or projects
                                              containing five  to fifty residential units  (the "Multifamily Loans"), (iii)  closed-
                                              end  loans (the  "Closed-End Loans")  and/or revolving  home equity  loans  or certain
                                              balances thereof  (the "Revolving  Credit Line  Loans," together  with the  Closed-End
                                              Loans, the  "Home Equity Loans") and  (iv) home improvement installment sale contracts
                                              and installment  loan agreements (the  "Home Improvement  Contracts"). All Loans  will
                                              have been purchased by  the Depositor, either directly or  through an affiliate,  from
                                              one or more Sellers.

   
                                              As specified  in the related  Prospectus Supplement,  the Home Equity  Loans will, and
                                              the Home Improvement  Contracts may,  be secured  by mortgages  or deeds  of trust  or
                                              other  similar security  instruments  creating  a lien  on  a Mortgaged  Property  (as
                                              defined below),  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.  If so specified in  the related Prospectus Supplement, the Home Equity Loans
                                              and the Home Improvement Contracts  may include Loans (primarily  for home improvement
                                              or  debt consolidation  purposes) that are  in amounts in  excess of the  value of the
                                              related Mortgaged Properties at the time of origination.  The Mortgaged Properties and
                                              the Home Improvements are  collectively referred to herein as  the "Properties."   All
                                              Properties will be located in the United States, its territories or possessions.
    

Description of the Securities                 Each Security will represent  a beneficial ownership interest in, or be secured by the
                                              assets of, a  Trust Fund created by the Depositor  pursuant to an Agreement among  the
                                              Depositor, the Master Servicer and the Trustee  for the related Series. The Securities
                                              of  any Series  may be  issued in  one or  more classes  as specified  in the  related
                                              Prospectus  Supplement. A  Series of  Securities may  include one  or more  classes of
                                              senior Securities (collectively, the "Senior  Securities") and one or  more classes of
                                              subordinate  Securities (collectively, the "Subordinated  Securities"). Certain Series
                                              or classes  of  Securities may  be covered  by insurance  policies or  other forms  of
                                              credit enhancement, in  each case as described  under "Credit Enhancement" herein  and
                                              in the related Prospectus Supplement.

                                              One  or more  classes of  Securities of  each Series  (i) may  be entitled  to receive
                                              distributions allocable  only to principal,  only to  interest or  to any  combination
                                              thereof; (ii)  may  be  entitled to  receive  distributions  only  of  prepayments  of
                                              principal throughout the  lives of the Securities  or during specified periods;  (iii)
                                              may  be subordinated  in the right  to receive distributions of  scheduled payments of
                                              principal,  prepayments of principal,  interest or  any combination thereof  to one or
                                              more  other  classes  of  Securities  of  such  Series  throughout  the lives  of  the
                                              Securities or  during  specified  periods;  (iv)  may  be  entitled  to  receive  such
                                              distributions only after the occurrence of events specified in the  related Prospectus
                                              Supplement;  (v)  may  be entitled  to  receive  distributions in  accordance  with  a
                                              schedule or formula or  on the basis of  collections from designated  portions of  the
                                              related Trust Fund Assets; (vi)  as to Securities entitled  to distributions allocable
                                              to interest, may be entitled  to receive interest at  a fixed rate  or a rate that  is
                                              subject  to  change from  time  to  time;  and  (vii) as  to  Securities  entitled  to
                                              distributions allocable  to interest, may  be entitled  to distributions allocable  to
                                              interest only  after  the occurrence  of events  specified in  the related  Prospectus
                                              Supplement and may accrue interest until such events occur, in each case as  specified
                                              in the related  Prospectus Supplement. The  timing and  amounts of such  distributions
                                              may  vary  among  classes  or  over  time,  as  specified  in the  related  Prospectus
                                              Supplement.

Distributions on the Securities               Distributions on  the Securities  entitled thereto  will be  made monthly,  quarterly,
                                              semi-annually or at such  other intervals and on  the dates specified  in the  related
                                              Prospectus Supplement (each,  a "Distribution Date") out  of the payments received  in
                                              respect of the assets of  the related Trust Fund or Funds or other assets  pledged for
                                              the  benefit of the  Securities as described under  "Credit Enhancement" herein to the
                                              extent  specified  in the  related  Prospectus  Supplement. The  amount  allocable  to
                                              payments of principal  and interest  on any  Distribution Date  will be determined  as
                                              specified  in the  related  Prospectus Supplement.  The  Prospectus Supplement  for  a
                                              Series  of Securities  will describe  the method  for allocating  distributions  among
                                              Securities of  different classes  as well as  the method for  allocating distributions
                                              among Securities for any particular class.

                                              Unless  otherwise  specified  in  the related  Prospectus  Supplement,  the  aggregate
                                              original  principal  balance  of   the  Securities  will  not  exceed  the   aggregate
                                              distributions  allocable  to  principal that  such  Securities  will  be  entitled  to
                                              receive. If  specified in the related  Prospectus Supplement, the Securities will have
                                              an  aggregate original  principal  balance equal  to  the aggregate  unpaid  principal
                                              balance of  the Trust  Fund  Assets  as of  the related  Cut-off  Date and  will  bear
                                              interest  in the  aggregate  at  a rate  equal  to  the  interest  rate borne  by  the
                                              underlying  Loans (the "Loan Rate") net  of the aggregate servicing fees and any other
                                              amounts  specified in  the related  Prospectus Supplement,  or at such  other interest
                                              rate  as may be specified in  such Prospectus Supplement. If specified  in the related
                                              Prospectus Supplement, the aggregate original principal balance of the  Securities and
                                              interest rates on the classes of Securities will be determined based on the  cash flow
                                              on the Trust Fund Assets.

                                              The rate at which interest will be passed through or paid  to holders of each class of
                                              Securities entitled thereto  may be a fixed rate or  a rate that  is subject to change
                                              from time to time  from the time and for  the periods, in each  case, as specified  in
                                              the related Prospectus Supplement. Any such rate may be calculated on  a loan-by-loan,
                                              weighted  average  or  notional  amount in  each  case  as  described  in  the related
                                              Prospectus Supplement.

Credit Enhancement                            The assets in a  Trust Fund or the Securities  of one or more  classes in the  related
                                              Series may have the benefit of  one or more types of  credit enhancement as  described
                                              in the  related Prospectus Supplement. The  protection against losses  afforded by any
                                              such  credit support  may be limited.  The type, characteristics and  amount of credit
                                              enhancement will be  determined based on the  characteristics of the Loans  comprising
                                              the Trust  Fund Assets  and other  factors and  will be  established on  the basis  of
                                              requirements  of each Rating Agency  rating the Securities of such Series. See "Credit
                                              Enhancement."

A.   Subordination                            A  Series of Securities may  consist of one or  more classes  of Senior Securities and
                                              one or  more classes  of Subordinated Securities.  The rights  of the  holders of  the
                                              Subordinated  Securities of  a Series  to receive  distributions with  respect to  the
                                              assets in  the related Trust Fund will  be subordinated to  such rights of the holders
                                              of the Senior  Securities of the same  Series to the extent  described in  the related
                                              Prospectus Supplement.  This subordination is  intended to  enhance the likelihood  of
                                              regular  receipt by  holders  of  Senior  Securities of  the  full  amount of  monthly
                                              payments  of principal and  interest due them. The  protection afforded to the holders
                                              of Senior  Securities of  a Series  by  means  of the  subordination feature  will  be
                                              accomplished by (i)  the preferential right of such  holders to receive, prior to  any
                                              distribution  being  made in  respect  of  the related  Subordinated  Securities,  the
                                              amounts of  interest and/or principal due  them on each  Distribution Date  out of the
                                              funds available for distribution on such date in the related Security Account  and, to
                                              the  extent  described in  the related  Prospectus Supplement,  by the  right  of such
                                              holders to receive  future distributions on the assets in the related  Trust Fund that
                                              would  otherwise have  been payable  to the  holders of  Subordinated Securities; (ii)
                                              reducing   the  ownership  interest   (if  applicable)  of  the  related  Subordinated
                                              Securities; or (iii) a combination of clauses  (i) and (ii) above. If  so specified in
                                              the  related Prospectus  Supplement,  subordination may  apply only  in  the  event of
                                              certain  types of losses not covered  by other forms of credit support, such as hazard
                                              losses  not  covered by  standard  hazard insurance  policies  or  losses  due to  the
                                              bankruptcy or fraud  of the borrower. The related Prospectus Supplement will set forth
                                              information concerning, among other things, the amount of subordination of a  class or
                                              classes of  Subordinated  Securities in  a Series,  the  circumstances  in which  such
                                              subordination will  be applicable, and  the manner,  if any,  in which  the amount  of
                                              subordination will decrease over time.

B.   Reserve Account                          One  or more reserve accounts or  other cash accounts  (each, a "Reserve Account") may
                                              be  established and maintained for  each Series of  Securities. The related Prospectus
                                              Supplement will specify  whether or not such Reserve  Accounts will be included in the
                                              corpus of the Trust Fund for such Series  and will also specify the manner  of funding
                                              such Reserve Accounts and the  conditions under which the amounts in any such  Reserve
                                              Accounts will be used to  make distributions to holders of  Securities of a particular
                                              class or released from such Reserve Accounts.

C.   Letter of Credit                         If so specified in the  related Prospectus Supplement, credit  support may be provided
                                              by one or  more letters of credit. A letter  of credit may provide limited  protection
                                              against certain losses  in addition  to or in  lieu of other  credit support, such  as
                                              losses resulting from  delinquent payments  on the  Loans in  the related Trust  Fund,
                                              losses  from risks  not covered by  standard hazard insurance policies,  losses due to
                                              bankruptcy  of a  borrower and  application  of certain  provisions of  the Bankruptcy
                                              Code, and losses due to  denial of insurance  coverage due to misrepresentations  made
                                              in  connection with the  origination or  sale of a  Loan. The issuer of  the letter of
                                              credit  (the "L/C  Bank") will  be obligated  to  honor demands  with respect  to such
                                              letter of  credit, to the extent  of the amount available  thereunder, and to  provide
                                              funds under the circumstances  and subject to such conditions  as are specified in the
                                              related  Prospectus Supplement.  The liability  of the  L/C Bank  under its  letter of
                                              credit will be reduced by the amount of unreimbursed payments thereunder.

                                              The maximum  liability of a  L/C Bank  under its letter  of credit will  be an  amount
                                              equal  to a percentage  specified in the related  Prospectus Supplement of the initial
                                              aggregate outstanding principal balance of the Loans in the related Trust  Fund or one
                                              or more  classes  of Securities  of  the related  Series (the  "L/C Percentage").  The
                                              maximum amount  available at  any time  to be paid  under a  letter of credit  will be
                                              determined in the manner specified therein and in the related Prospectus Supplement.

D.   Insurance Policies; Surety Bonds         If so specified in  the related Prospectus Supplement, credit support for a Series may
     and Guarantees                           be  provided  by an  insurance policy  and/or  a  surety bond  issued by  one  or more
                                              insurance companies or sureties.  Such certificate guarantee insurance or surety  bond
                                              will  guarantee  timely  distributions   of  interest  and/or  full  distributions  of
                                              principal  on the  basis of  a schedule  of principal  distributions set  forth in  or
                                              determined in the manner specified in the related Prospectus Supplement.  If specified
                                              in the  related Prospectus  Supplement, one or  more bankruptcy bonds,  special hazard
                                              insurance policies, other insurance  or third-party guarantees may  be used to provide
                                              coverage  for the risks  of default or  types of  losses set forth  in such Prospectus
                                              Supplement.

E.   Over-Collateralization                   If  so provided in the Prospectus  Supplement for a Series of Securities, a portion of
                                              the  interest payment on  each Loan  may be applied  as an  additional distribution in
                                              respect of principal to reduce the principal  balance of a certain class or classes of
                                              Securities and, thus,  accelerate the rate  of payment  of principal on such  class or
                                              classes of Securities.

F.   Loan Pool Insurance Policy               A  mortgage pool insurance policy or policies may be obtained and maintained for Loans
                                              relating  to  any Series  of Securities,  which shall  be limited  in  scope, covering
                                              defaults on the related Loans in an initial amount equal to a specified  percentage of
                                              the aggregate principal balance of  all Loans included  in the Pool as of the  related
                                              Cut-off Date.

G.   FHA Insurance                            If specified in the related Prospectus Supplement,  all or a portion of the Loans in a
                                              Pool may be (i) insured  by the Federal Housing Administration (the "FHA") and/or (ii)
                                              partially  guaranteed by the Department  of Veterans' Affairs (the "VA"). See "Certain
                                              Legal Aspects of the Loans -- The Title I Program."

H. Cross-Collateralization                    If specified  in the related  Prospectus Supplement,  separate classes of  a Series of
                                              Securities may  evidence  the beneficial  ownership of,  or  be  secured by,  separate
                                              groups  of assets  included  in a  Trust Fund.  In such  case, credit  support may  be
                                              provided by  a cross- collateralization feature  which requires that distributions  be
                                              made  with respect  to Securities  evidencing a  beneficial ownership  interest in, or
                                              secured  by,  one  or  more  asset  groups  prior  to  distributions  to  Subordinated
                                              Securities evidencing a beneficial ownership interest in,  or secured by, other  asset
                                              groups within the same Trust Fund. See "Credit Enhancement--Cross-Collateralization."

                                              If specified  in the related Prospectus  Supplement, the coverage  provided by  one or
                                              more  of  the forms  of  credit  enhancement described  in  this Prospectus  may apply
                                              concurrently  to  two  or  more  separate  Trust  Funds.  If  applicable,  the related
                                              Prospectus Supplement  will identify the Trust Funds to which  such credit enhancement
                                              relates and  the manner of  determining the amount of coverage  provided to such Trust
                                              Funds thereby and of the application of  such coverage to the identified  Trust Funds.
                                              See "Credit Enhancement -- Cross-Collateralization."

Advances                                      The  Master Servicer  and, if  applicable, each  mortgage servicing  institution  that
                                              services a Loan in  a Pool on behalf of  the Master Servicer  (each, a "Sub-Servicer")
                                              may be obligated to  advance amounts (each, an "Advance") corresponding to  delinquent
                                              interest  and/or  principal  payments  on  such  Loan  (including,  in  the  case   of
                                              Cooperative  Loans,  unpaid  maintenance fees  or  other  charges  under  the  related
                                              proprietary lease) until the  date, as specified in the related Prospectus Supplement,
                                              following the date on which the related Property is sold at a foreclosure  sale or the
                                              related  Loan is otherwise liquidated.  Any obligation to make Advances may be subject
                                              to  limitations as specified in the related Prospectus Supplement.  If so specified in
                                              the  related  Prospectus  Supplement,  Advances  may be  drawn  from  a  cash  account
                                              available for such purpose  as described in such  Prospectus Supplement. Advances will
                                              be  reimbursable to  the extent  described  under  "Description of  the Securities  --
                                              Advances" herein and in the related Prospectus Supplement.

                                              In the  event the Master Servicer  or Sub-Servicer fails to  make a required  Advance,
                                              the  Trustee  may be  obligated  to  advance such  amounts  otherwise required  to  be
                                              advanced by the Master Servicer or Sub-Servicer.  See "Description of the Securities -
                                              - Advances."

Optional Termination                          The Master  Servicer or  the party  specified  in the  related Prospectus  Supplement,
                                              including  the holder  of the  residual  interest in  a  REMIC or  the holder  of  the
                                              ownership interest in  a FASIT,  may have the option  to effect early retirement  of a
                                              Series  of  Securities through  the  purchase  of the  Trust  Fund Assets.  The Master
                                              Servicer will deposit  the proceeds of any such  purchase in the Security Account  for
                                              each Trust Fund as described  under "The Agreements  -- Payments on Loans; Deposit  to
                                              Security Account."  Any such purchase  of Trust  Fund Assets and  property acquired in
                                              respect of Trust  Fund Assets evidenced by a Series  of Securities will be made at the
                                              option of the Master  Servicer, such other  person or,  if applicable, such holder  of
                                              the REMIC residual interest or  FASIT ownership interest, at a price specified in  the
                                              related  Prospectus  Supplement.  The  exercise  of  such  right  will   effect  early
                                              retirement of  the Securities of that  Series, but the  right of  the Master Servicer,
                                              such  other person  or, if applicable, such  holder of the REMIC  residual interest or
                                              FASIT  ownership interest, to so purchase  is subject to  the principal balance of the
                                              related  Trust Fund Assets  being less than  the percentage  specified in  the related
                                              Prospectus Supplement of the aggregate  principal balance of the  Trust Fund Assets at
                                              the Cut-off Date  for the Series. The foregoing is  subject to the provision that if a
                                              REMIC election is made with respect to  a Trust Fund, any repurchase will be made only
                                              in connection  with  a "qualified  liquidation"  of the  REMIC within  the meaning  of
                                              Section  860F(g)(4) of the  Code, and  if a FASIT  election is made with  respect to a
                                              Trust Fund,  any  repurchase will  be  made only  if such  repurchase would  not be  a
                                              prohibited transaction within the meaning of section 860L(e)(2) of the Code.

Legal Investment                              The  Prospectus Supplement for  each series of Securities  will specify which, if any,
                                              of the classes of Securities offered thereby constitute "mortgage  related securities"
                                              for  purposes of  the Secondary  Mortgage Market  Enhancement Act  of 1984  ("SMMEA").
                                              Classes  of Securities  that qualify  as "mortgage  related securities" will  be legal
                                              investments for certain  types of  institutional investors to  the extent provided  in
                                              SMMEA, subject, in any case, to any other regulations  which may govern investments by
                                              such institutional investors. Institutions whose investment  activities are subject to
                                              review by  federal or  state authorities  should  consult with  their  counsel or  the
                                              applicable authorities  to determine whether  an investment in  a particular class  of
                                              Securities  (whether or  not such  class constitutes  a "mortgage  related  security")
                                              complies  with applicable guidelines,  policy statements  or restrictions.  See "Legal
                                              Investment."

Federal Income Tax Consequences               The federal income tax consequences  to Securityholders will vary depending on whether
                                              one or more elections are  made to treat the Trust Fund or specified portions  thereof
                                              as either a  REMIC or a  FASIT under the  provisions of  the Internal Revenue  Code of
                                              1986,  as  amended  (the  "Code").  The  Prospectus  Supplement  for  each  Series  of
                                              Securities will specify whether such an election will be made.

                                              If  a REMIC  election or  a FASIT  election is  made, Securities  representing regular
                                              interests in a REMIC or FASIT  will generally be treated as  evidences of indebtedness
                                              for federal  income tax purposes.  Stated interest  on such regular  interests will be
                                              taxable  as  ordinary income  and  taken  into account  using  the accrual  method  of
                                              accounting, regardless of  the holder's normal  accounting method. If neither  a REMIC
                                              election nor a FASIT is made, interest (other than original issue  discount ("OID") on
                                              Securities that  are characterized  as indebtedness  for federal  income tax  purposes
                                              will be includible in income by holders thereof  in accordance with their usual method
                                              of accounting.

                                              Certain classes of  Securities may be issued with OID.  A holder should be aware  that
                                              the  Code  and the  Treasury  regulations  promulgated thereunder  do  not  adequately
                                              address certain issues relevant to prepayable securities, such as the Securities.

                                              Securityholders that  will be required to  report income with  respect to  the related
                                              Securities under the accrual  method of accounting will do so without giving effect to
                                              delays and reductions  in distributions  attributable to a  default or delinquency  on
                                              the Loans, except possibly to the extent that it  can be established that such amounts
                                              are  uncollectible. As a result,  the amount of  income (including  OID) reported by a
                                              holder of  a Security  in any  period could significantly  exceed the  amount of  cash
                                              distributed to such holder in that period.

                                              In the  opinion of Brown &  Wood LLP,  if a REMIC election  is made with  respect to a
                                              Series of Securities, then the  arrangement by which  such Securities are issued  will
                                              be treated as a  REMIC as long  as all of the  provisions of the applicable  Agreement
                                              are  complied  with and  the  statutory  and regulatory  requirements  are  satisfied.
                                              Securities will  be designated  as "regular  interests" or "residual  interests" in  a
                                              REMIC. A REMIC  generally will not be subject to entity-level tax. Rather, the taxable
                                              income or net loss of  a REMIC will be  taken into account by the holders  of residual
                                              interests. Such  holders will report their  proportionate share of  the taxable income
                                              of  the  REMIC  whether  or  not  they  receive  cash  distributions  from  the  REMIC
                                              attributable to  such income. The portion  of the REMIC  taxable income  consisting of
                                              "excess  inclusions" generally may not  be offset by otherwise allowable deductions of
                                              the holder, including net operating loss deductions.

                                            In the opinion of Brown & Wood LLP, if a FASIT election is made with respect to a Series
                                               of  Securities,  then the  arrangement  by which such  Securities  are issued will be
                                               treated as a FASIT as long as all of the provisions of the  applicable  Agreement are
                                               complied with and the statutory and regulatory requirements are satisfied. Securities
                                               will be  designated  as regular  interests or as the  ownership  interest.  The FASIT
                                               generally will not be subject to an entity-level  tax. Rather,  the taxable income or
                                               net loss of the FASIT  will be taken  into  account  by the  holder of the  ownership
                                               interest  whether  or not the  holder  receives  cash  distributions  from the  FASIT
                                               attributable  to such income.  The ownership  interest  generally must be held at all
                                               times by a domestic C corporation (an "Eligible Corporation").  Furthermore,  certain
                                               regular interests referred to as High-Yield  interests are only suitable  investments
                                               for Eligible Corporations. Income derived from holding ownership interests and income
                                               derived from holding  High-Yield  interests  generally may not be offset by otherwise
                                               allowable deductions, including net operating loss deductions.

                                               In the opinion of Brown & Wood llp, if a REMIC or FASIT  election  is not made  with
                                               respect to a Series of Securities,  then the arrangement by which such Securities are
                                               issued  either  will be  classified  as a grantor  trust  under  Subpart E, Part I of
                                               Subchapter J of the Code or as a  partnership.  The Trust Fund will not be a publicly
                                               traded  partnership  taxable as a corporation as long as all of the provisions of the
                                               related Agreement are complied with and the statutory and regulatory requirements are
                                               satisfied.  If Notes are  issued by such  Trust  Fund,  such Notes will be treated as
                                               indebtedness for federal income tax purposes.  The holders of the Certificates issued
                                               by such Trust Fund will agree to treat the Certificates either as equity interests in
                                               a partnership or in a grantor trust.

                                               Generally, gain or loss will be  recognized  on a sale of  Securities in the amount
                                               equal to the difference  between the amount  realized and the seller's tax basis in
                                               the Securities sold.

                                               The material  federal  income tax  consequences  for  investors  associated  with the
                                               purchase,  ownership and  disposition  of the  Securities  are set forth herein under
                                               "Federal Income - Tax Consequences." The material federal income tax consequences for
                                               investors  associated  with the purchase,  ownership and disposition of Securities of
                                               any  particular  Series  will be set forth  under the  heading  "Federal  Income  Tax
                                               Consequences"  in  the  related  Prospectus  Supplement.   See  "Federal  Income  Tax
                                               Consequences."

ERISA Considerations                          A  fiduciary of  any employee  benefit plan  or other  retirement plan  or 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  Securities could give  rise to  a transaction prohibited  or not otherwise
                                              permissible under ERISA  or the Code.  See "ERISA Considerations." Certain  classes of
                                              Securities  may not be transferred unless the Trustee and  the Depositor are furnished
                                              with a letter  of representation  or an  opinion of  counsel to the  effect that  such
                                              transfer  will not result  in a violation of  the prohibited transaction provisions of
                                              ERISA and  the Code  and will not  subject the  Trustee, the Depositor  or the  Master
                                              Servicer to  additional obligations. See  "Description of  the Securities-General" and
                                              "ERISA Considerations."

Risk Factors                                  For a  discussion of certain risks  associated with an  investment in  the Securities,
                                              see "Risk Factors" on page 16 herein and in the related Prospectus Supplement.

</TABLE>


                                   RISK FACTORS

     Investors  should  consider the following  factors in  connection  with the
purchase of the Securities.

Limited Liquidity

     No market for the Securities of any Series will exist prior to the issuance
thereof,  and no assurance can be given that a secondary market will develop or,
if it does  develop,  that it will  provide  Securityholders  with  liquidity of
investment or will continue for the life of the Securities of such Series.

Limited Source  of Payments --  No Recourse  to Sellers, Depositor  or Master
Servicer

     The Depositor does not have,  nor is it expected to have,  any  significant
assets.  Unless otherwise  specified in the related Prospectus  Supplement,  the
Securities  of a Series  will be  payable  solely  from the Trust  Fund for such
Securities and will not have any claim against or security interest in the Trust
Fund for any other  Series.  There will be no recourse to the  Depositor  or any
other  person  for any  failure  to  receive  distributions  on the  Securities.
Further,  at the times set forth in the related Prospectus  Supplement,  certain
Trust  Fund  Assets  and/or  any  balance  remaining  in  the  Security  Account
immediately  after  making all payments  due on the  Securities  of such Series,
after  making  adequate  provision  for future  payments  on certain  classes of
Securities  and  after  making  any  other  payments  specified  in the  related
Prospectus  Supplement,  may be promptly  released or remitted to the Depositor,
the  Master  Servicer,  any  credit  enhancement  provider  or any other  person
entitled  thereto  and will no  longer  be  available  for  making  payments  to
Securityholders.  Consequently,  holders of  Securities of each Series must rely
solely upon  payments with respect to the Trust Fund 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.

     The  Securities  will not  represent  an interest in or  obligation  of the
Depositor,   the  Master  Servicer,  any  Seller  or  any  of  their  respective
affiliates.  The only obligations,  if any, of the Depositor with respect to the
Trust Fund  Assets or the  Securities  of any Series will be pursuant to certain
representations and warranties. 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  Loans  with  respect  to which  there  has been a breach  of any
representation  or warranty which materially and adversely affects the interests
of the  Securityholders  in such Loans.  If, for  example,  the  Depositor  were
required to repurchase a Loan, its only sources of funds to make such repurchase
would  be from  funds  obtained  (i)  from the  enforcement  of a  corresponding
obligation, if any, on the part of the related Seller or originator of such Loan
or (ii) to the extent  provided in the  related  Prospectus  Supplement,  from a
Reserve Account or similar credit  enhancement  established to provide funds for
such repurchases.

     The only obligations of any Seller with respect to Trust Fund Assets or the
Securities  of any  Series  will be  pursuant  to  certain  representations  and
warranties and certain document delivery requirements.  A Seller may be required
to  repurchase   or  substitute   for  any  Loan  with  respect  to  which  such
representations  and warranties or certain  document  delivery  requirements are
breached (and in the case of any such breach of representations  and warranties,
such breach materially and adversely affects the interest of the Securityholders
in such Loan).  There is no assurance,  however,  that such Seller will have the
financial ability to effect such repurchase or substitution. Although the Master
Servicer may be obligated to enforce  such  obligation  to the extent  described
under "Loan  Program --  Representations  by Sellers;  Repurchases,"  the Master
Servicer  will not be  obligated  to purchase or replace such Loan if the Seller
defaults on its obligation (nor will the Master Servicer  otherwise be obligated
to purchase or replace any such Loan for any other reason).

   
Credit Enhancement -- Limitations
    

     Although  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 may be subject to periodic  reduction in accordance
with a schedule or formula or  otherwise  decline,  and could be depleted  under
certain  circumstances  prior to the  payment in full of the  related  Series of
Securities,  and as a result  Securityholders  of the related  Series may suffer
losses.  Moreover, such credit enhancement may not cover all potential losses or
risks. For example,  credit enhancement may or may not cover fraud or negligence
by a loan originator or other parties.  In addition,  the Trustee will generally
be permitted to reduce,  terminate or substitute  all or a portion of the credit
enhancement for any Series of Securities,  provided the applicable Rating Agency
indicates that the then-current rating of the Securities of such Series will not
be adversely affected. See "Credit Enhancement."

Prepayment and Yield Considerations

     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  (including for this purpose prepayments  resulting from refinancing
or  liquidations  of the Loans due to defaults,  casualties,  condemnations  and
repurchases  by the  Depositor  or a Seller) of the Loans  comprising  the Trust
Fund,  which  prepayments  may be influenced  by a variety of factors  including
general economic  conditions,  prevailing interest rate levels, the availability
of alternative  financing and homeowner mobility,  (ii) the manner of allocating
principal  and/or  payments  among  the  classes  of  Securities  of a Series as
specified in the related Prospectus Supplement,  (iii) the exercise by the party
entitled  thereto  of any right of  optional  termination  and (iv) the rate and
timing of payment  defaults and losses  incurred  with respect to the Trust Fund
Assets.  The  repurchase  of Loans by the  Depositor or a Seller may result from
repurchases of Trust Fund Assets due to material  breaches of the Depositor's or
such Seller's  representations  and  warranties,  as  applicable.  The yields to
maturity and weighted average lives of the Securities will be affected primarily
by the rate and  timing of  prepayment  of the Loans  comprising  the Trust Fund
Assets.  In addition,  the yields to maturity and weighted  average lives of the
Securities  will be affected by the  distribution  of amounts  remaining  in any
Pre-Funding  Account  following  the  end of the  related  Funding  Period.  Any
reinvestment  risks resulting from a faster or slower incidence of prepayment of
Loans held by a Trust Fund will be borne  entirely by the holders of one or more
classes  of  the  related  Series  of  Securities.  See  "Yield  and  Prepayment
Considerations" and "The Agreements -- Pre-Funding Account."

     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 over a period ending two or
more days prior to a Distribution  Date, the effective yield to  Securityholders
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
each Distribution Date, and the effective yield (at par) to Securityholders will
be less than the indicated  coupon rate. See  "Description  of the Securities --
Distributions on Securities -- Distributions of Interest."

   
Loans With Balloon Payments Have Greater Risk of Borrower Default
    

     Certain  of the  Loans  as of the  related  Cut-off  Date  may not be fully
amortizing  over their terms to maturity  and,  thus,  will require  substantial
principal payments (i.e., balloon payments) at their stated maturity. Loans with
balloon  payments  involve a greater  degree of risk  because  the  ability of a
borrower to make a balloon payment typically will depend upon its ability either
to timely refinance the loan or to timely sell the related Property. The ability
of a borrower to  accomplish  either of these goals will be affected by a number
of factors,  including the level of available mortgage rates at the time of sale
or refinancing,  the borrower's  equity in the related  Property,  the financial
condition  of the  borrower  and tax  laws.  Losses on such  Loans  that are not
otherwise  covered  by  the  credit  enhancement  described  in  the  applicable
Prospectus  Supplement  will be borne by the  holders of one or more  classes of
Securities of the related Series.

Nature of Mortgages

   
     Property  Values May Decline.  The value of the  Properties  underlying the
Loans may decline over time.  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. Such decline
could extinguish the value of the interest of a junior mortgagee in the Property
before  having any effect on the interest of the related  senior  mortgagee.  If
such a decline  occurs,  the actual  rates of  delinquencies,  foreclosures  and
losses on all Loans  could be higher  than those  currently  experienced  in the
mortgage  lending  industry  in  general.  Losses  on such  Loans  that  are not
otherwise  covered  by  the  credit  enhancement  described  in  the  applicable
Prospectus  Supplement  will be borne by the  holder of one or more  classes  of
Securities of the related Series.

     Delays Due to Liquidation of Properties.  Even assuming that the Properties
provide adequate security for the Loans, substantial delays could be encountered
in connection with the liquidation of defaulted Loans and  corresponding  delays
in the receipt of related proceeds by Securityholders  could occur. An action to
foreclose on a Property securing a Loan is regulated by state statutes and rules
and is subject to many of the delays and expenses of other  lawsuits if defenses
or counterclaims are interposed,  sometimes requiring several years to complete.
Furthermore,  in some  states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a Property.  In the event of a default
by a borrower, these restrictions, among other things, may impede the ability of
the  Master  Servicer  to  foreclose  on or  sell  the  Property  or  to  obtain
liquidation proceeds sufficient to repay all amounts due on the related Loan. In
addition,   the  Master  Servicer  will  be  entitled  to  deduct  from  related
liquidation  proceeds all expenses  reasonably incurred in attempting to recover
amounts due on defaulted Loans and not yet repaid,  including payments to senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes  and
maintenance and preservation expenses.
    

     Disproportionate Effect of Liquidation Expenses.  Liquidation expenses with
respect to defaulted  loans  generally do not vary directly with the outstanding
principal balance of the loan at the time of default. Therefore, assuming that a
servicer took the same steps in realizing  upon a defaulted  loan having a small
remaining principal balance as it would in the case of a defaulted loan having a
large  remaining  principal  balance,  the amount  realized  after  expenses  of
liquidation  would be  smaller  as a  percentage  of the  outstanding  principal
balance of the small loan than would be the case with the defaulted  loan having
a large remaining principal balance.

   
     Home Equity Loans;  Junior Liens May Be More Difficult To Foreclose.  Since
the  mortgages  and deeds of trust  securing  the Home Equity Loans and the Home
Improvement  Contracts will be primarily junior liens  subordinate to the rights
of the mortgagee under the related senior  mortgage(s) or deed(s) of trust,  the
proceeds  from any  liquidation,  insurance  or  condemnation  proceeds  will be
available  to satisfy  the  outstanding  balance of such junior lien only to the
extent that the claims of such senior  mortgagees  have been  satisfied in full,
including any related  foreclosure  costs.  In addition,  if a junior  mortgagee
forecloses on the property securing a junior mortgage,  it forecloses subject to
any senior  mortgage  and must  either  pay the entire  amount due on any senior
mortgage to the related senior  mortgagee at or prior to the foreclosure sale or
undertake the  obligation  to make  payments on any such senior  mortgage in the
event the  mortgagor  is in default  thereunder  in order to protect  the junior
mortgagee's interest in the property. The Trust Fund will not have any source of
funds to  satisfy  any  senior  mortgages  or make  payments  due to any  senior
mortgagees and may therefore  effectively  be prevented from  foreclosing on the
related property.
    

     Certain states have imposed statutory and judicial  restrictions that limit
the  remedies  of a secured  lender in the event that the  proceeds  of any sale
under a deed of trust or other  foreclosure  proceedings are insufficient to pay
amounts owed to such secured lender. In certain states, including California, if
a  lender  simultaneously  originates  a loan  secured  by a  senior  lien  on a
particular  property and a loan  secured by a junior lien on the same  property,
such a lender as the holder of the junior lien may be precluded from obtaining a
deficiency  judgment  with  respect to the excess of the  aggregate  amount owed
under  both such loans  over the  proceeds  of any sale under a deed of trust or
other  foreclosure  proceedings.  See  "Certain  Legal  Aspects  of the Loans --
Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens."

     Consumer Protection Laws. Applicable state laws generally regulate interest
rates and other charges,  require certain disclosures,  and require licensing of
certain originators and servicers of Loans. In addition,  most states have other
laws, public policy and general  principles of equity relating to the protection
of  consumers,  unfair and deceptive  acts and practices  which 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
Master  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 Master  Servicer  to damages  and  administrative
sanctions. See "Certain Legal Aspects of the Loans."

   
Multifamily Loans Subject to More Risks Than Single Family Loans
    

     Multifamily  lending may be viewed as exposing the lender to a greater risk
of  loss  than  single  family  residential   lending.   Owners  of  multifamily
residential  properties  rely on monthly lease  payments from tenants to pay for
maintenance and other  operating  expenses of such  properties,  to fund capital
improvements  and to service  any  mortgage  loan and any other debt that may be
secured  by such  properties.  Various  factors,  many of which are  beyond  the
control of the owner or  operator of such a  property,  may affect the  economic
viability of that property.

     Changes in payment patterns by tenants may result from a variety of social,
legal and economic  factors.  Economic factors  including the rate of inflation,
unemployment  levels and relative rates offered for various types of housing may
be  reflected  in changes  in  payment  patterns  including  increased  risks of
defaults by tenants  and higher  vacancy  rates.  Adverse  economic  conditions,
either local or  national,  may limit the amount of rent that can be charged and
may result in a reduction in timely  lease  payments or a reduction in occupancy
levels.  Occupancy  and rent  levels may also be  affected  by  construction  of
additional  housing  units,  competition  and  local  politics,  including  rent
stabilization  or rent control  laws and  policies.  In  addition,  the level of
mortgage interest rates may encourage tenants to purchase single family housing.
The Depositor is unable to determine and has no basis to predict whether,  or to
what extent,  economic,  legal or social  factors will affect  future  rental or
payment patterns.

     The location and construction  quality of a particular  building may affect
the  occupancy  level as well as the rents  that may be charged  for  individual
units. The characteristics of a neighborhood may change over time or in relation
to newer  developments.  The effects of poor construction  quality will increase
over time in the form of increased  maintenance and capital  improvements.  Even
good  construction  will  deteriorate  over time if adequate  maintenance is not
performed in a timely fashion.

   
Home Improvement Contracts and Home Equity Loans May Be Unsecured or
Undercollateralized
    

     The Trust Fund for any Series may include Home  Improvement  Contracts that
are not secured by an interest in real estate or  otherwise.  The Trust Fund for
any Series may also  include Home Equity  Loans and Home  Improvement  Contracts
that were originated with Loan-to-Value Ratios or Combined  Loan-to-Value Ratios
in excess of the value of the  related  Mortgaged  Property  pledged as security
therefor. Under such circumstances,  the Trust Fund for the related Series could
be treated as a general  unsecured  creditor as to any unsecured  portion of any
such Loan.  In the event of a default under a Loan that is unsecured in whole or
in part,  the related Trust Fund will have recourse only against the  borrower's
assets  generally  for the unsecured  portion of the Loan,  along with all other
general  unsecured  creditors of the  borrower.  In a bankruptcy  or  insolvency
proceeding relating to a borrower on any such Loan, the unsecured obligations of
the borrower with respect to such Loan may be discharged,  even though the value
of the  borrower's  assets made available to the related Trust Fund as a general
unsecured  creditor  is  insufficient  to pay  amounts  due and owing  under the
related Loan.

   
Certain Environmental Liabilities May Reduce Amounts Available to
Securityholders
    

     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 cleanup.
In  several  states,  such a lien has  priority  over  the  lien of an  existing
mortgage  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 the  environmental  damage or threat was caused by a prior
owner.  Such costs could  result in a loss to the holders of one or more classes
of  Securities  of the related  Series.  A lender also risks such  liability  on
foreclosure of the related property.  See "Certain Legal Aspects of the Loans --
Environmental Risks."

   
Certain Other Legal  Aspects of the  Loans That May  Delay or Reduce  Amounts
Available to Securityholders
    

     Consumer  Protection  Laws.  The Loans may also be subject to federal laws,
including:

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

               (ii) the  Equal   Credit   Opportunity   Act  and   Regulation  B
                    promulgated thereunder, which prohibit discrimination on the
                    basis of age, race,  color, sex,  religion,  marital status,
                    national  origin,   receipt  of  public  assistance  or  the
                    exercise of any right under the Consumer  Credit  Protection
                    Act, in the extension of credit;

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

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

     The  Riegle  Act.  Certain  mortgage  loans may be  subject  to the  Riegle
Community Development and Regulatory  Improvement Act of 1994 (the "Riegle Act")
which  incorporates the Home Ownership and Equity  Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect to  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose specific statutory  liabilities upon creditors who fail to
comply with their  provisions and may affect the  enforceability  of the related
loans.  In addition,  any assignee of the creditor would generally be subject to
all claims and defenses  that the consumer  could assert  against the  creditor,
including, without limitation, the right to rescind the mortgage loan.

     Holder in Due Course Rules. 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 are 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 the Holder in Due  Course  Rules is to  subject  the
assignee  of such a Home  Improvement  Contract  (such as the Trust Fund) to all
claims and defenses which the obligor under the Home Improvement  Contract could
assert  against the seller of the related  goods.  Liability  under this rule is
limited  to amounts  paid  under the Home  Improvement  Contract;  however,  the
obligor under the Home Improvement  Contract also may be able to assert the rule
to set off  remaining  amounts due as a defense  against a claim  brought by the
Trust Fund against such obligor. See "Certain Legal Aspects of the Loans."

     Violations  of  certain  provisions  of these  federal  laws may  limit the
ability of the Master  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.  Losses on such Loans  that are not  otherwise
covered  by  the  credit  enhancement  described  in the  applicable  Prospectus
Supplement  will be borne by the holders of one or more classes of Securities of
the related Series. See "Certain Legal Aspects of the Loans."

   
Rating of the Securities -- Limitations

     It will be a condition  to the  issuance of a class of  Securities  offered
hereby 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 related
Trust Fund Assets and any credit enhancement with respect to such class and will
represent such Rating Agency's  assessment solely of the likelihood that holders
of such class of Securities will receive payments to which such  Securityholders
are entitled  under the related  Agreement.  Such rating will not  constitute an
assessment of the  likelihood  that  principal  prepayments on the related Loans
will be made, the degree to which the rate of such prepayments might differ from
that originally  anticipated or the likelihood of early optional  termination of
the Series of Securities.  Such rating shall 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.  Such  rating will not address the
possibility  that  prepayment  at higher or lower rates than  anticipated  by an
investor may cause such investor to experience a lower than anticipated yield or
that an investor  purchasing a Security at a  significant  premium might fail to
recoup its initial investment under certain prepayment  scenarios.  In addition,
if such rating relates to a Series with a Pre-Funding Account,  such rating will
not address the ability of the related Trust Fund to acquire  Subsequent  Loans,
any potential  prepayment  of the  Securities  resulting  from  distribution  to
securityholders  of amounts  remaining in the Pre-Funding  Account following the
end of the  Funding  Period,  or the  effect  on the  yield  to  Securityholders
resulting therefrom.  Furthermore,  although the addition of Subsequent Loans to
any Trust  Fund will be  subject  to the  conditions  described  in the  related
Prospectus  Supplement,  unless  otherwise  specified in the related  Prospectus
Supplement,  there is no assurance that the addition of Subsequent Loans (or the
inability  of the related  Trust Fund to purchase  Subsequent  Loans)  would not
cause a rating to the lowered or withdrawn.
    

     There is also no  assurance  that any such rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn  entirely by
the Rating Agency in the future 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 Trust Fund Assets or any credit  enhancement  with
respect  to a Series  of  Securities,  such  rating  might  also be  lowered  or
withdrawn because of, among other reasons, an adverse change in the financial or
other  condition of a credit  enhancement  provider or a change in the rating of
such credit enhancement provider's long term debt.

     The amount, type and nature of credit enhancement, if any, established with
respect to a class of  Securities  will be  determined  on the basis of criteria
established by each Rating Agency rating  classes of such Series.  Such criteria
are sometimes based upon an actuarial  analysis of the behavior of similar loans
in a larger  group.  Such  analysis  is often the basis upon  which each  Rating
Agency determines the amount of credit enhancement required with respect to each
such class.  There can be no assurance that the historical  data  supporting any
such  actuarial  analysis will  accurately  reflect  future  experience  nor any
assurance  that the data derived from a large pool of similar  loans  accurately
predicts the delinquency,  foreclosure or loss experience of any particular pool
of Loans.  No  assurance  can be given  that the values of any  Properties  have
remained or will remain at their levels on the  respective  dates of origination
of the related Loans. If the residential  real estate markets should  experience
an overall  decline  in  property  values  such that the  outstanding  principal
balances of the Loans in a particular Trust Fund and any secondary  financing on
the  related  Properties  become  equal  to or  greater  than  the  value of the
Properties, the rates of delinquencies,  foreclosures and losses could be higher
than those now  generally  experienced  in the  mortgage  lending  industry.  In
addition, adverse economic conditions (which may or may not affect real property
values) may affect the timely  payment by  mortgagors  of scheduled  payments of
principal   and   interest  on  the  Loans  and,   accordingly,   the  rates  of
delinquencies,  foreclosures  and losses with respect to any Trust Fund.  To the
extent that such losses are not covered by credit enhancement,  such losses will
be borne,  at least in part, by the holders of one or more classes of Securities
of the related Series. See "Rating."

   
Book-Entry Registration May Reduce Liquidity of the Securities
    

     If issued in book-entry form, such registration may reduce the liquidity of
the Securities in the secondary  trading market since investors may be unwilling
to purchase Securities for which they cannot obtain physical certificates. Since
transactions  in  book-entry   Securities  can  be  effected  only  through  the
Depository  Trust  Company  ("DTC"),   participating  organizations,   Financial
Intermediaries  and certain banks, the ability of a  Securityholder  to pledge a
book-entry  Security to persons or entities that do not  participate  in the DTC
system may be limited due to lack of a physical  certificate  representing  such
Securities.  Securities Owners will not be recognized as Securityholders as such
term is used in the related Agreement,  and Security Owners will be permitted to
exercise  the rights of  Securityholders  only  indirectly  through  DTC and its
Participants.

     In addition,  Securityholders may experience some delay in their receipt of
distributions   of  interest  and  principal  on  book-entry   Securities  since
distributions  are  required to be  forwarded by the Trustee to DTC and DTC will
then be required  to credit such  distributions  to the  accounts of  Depository
participants which thereafter will be required to credit them to the accounts of
Securityholders either directly or indirectly through Financial  Intermediaries.
See "Description of the Securities -- Book-Entry Registration of Securities."

Pre-Funding Accounts
   
     Pre-Funded  Amounts Not Used to Cover Losses. If so provided in the related
Prospectus  Supplement,  on  the  closing  date  specified  in  such  Prospectus
Supplement  (the "Closing  Date") the  Depositor  will deposit cash in an amount
(the  "Pre-Funded  Amount")  specified  in such  Prospectus  Supplement  into an
account (the  "Pre-Funding  Account").  In no event shall the Pre-Funded  Amount
exceed 50% of the initial aggregate  principal amount of the Certificates and/or
Notes of the related Series of Securities. The Pre-Funded Amount will be used to
purchase Loans ("Subsequent Loans") in a period from the related Closing Date to
a date not more than one year after such Closing Date (such period, the "Funding
Period") from the Depositor  (which, in turn, will acquire such Subsequent Loans
from the Seller or Sellers specified in the related Prospectus Supplement).  The
Pre-Funding  Account will be maintained  with the Trustee for the related Series
of Securities and is designed solely to hold funds to be applied by such Trustee
during  the  Funding  Period  to pay to the  Depositor  the  purchase  price for
Subsequent  Loans.  Monies on deposit  in the  Pre-Funding  Account  will not be
available to cover losses on or in respect of the related Loans.

     Unused Pre-Funded  Amounts at the end of Funding Period will be Distributed
as Principal  Prepayment to Securityholders.  To the extent that the entire Pre-
Funded  Amount has not been applied to the purchase of  Subsequent  Loans by the
end of the related  Funding  Period,  any amounts  remaining in the  Pre-Funding
Account will be distributed as a prepayment of principal to  Securityholders  on
the Distribution  Date immediately  following the end of the Funding Period,  in
the amounts and pursuant to the priorities  set forth in the related  Prospectus
Supplement.  Any reinvestment  risk resulting from such prepayment will be borne
entirely  by the  holders  of one or  more  classes  of the  related  Series  of
Securities.

Bankruptcy or Insolvency of the Seller, the Depositor or the Master Servicer
Could Lead to Delay or Reduction of Amounts Payable to Securityholders
    

     The Seller and the  Depositor  will treat the  transfer of the Loans by the
Seller to the Depositor as a sale for accounting purposes. The Depositor and the
Trust Fund will treat the transfer of Loans from the Depositor to the Trust Fund
as a sale for accounting  purposes.  As a sale of the Loans by the Seller to the
Depositor,  the Loans would not be part of the  Seller's  bankruptcy  estate and
would not be available to the Seller's  creditors.  However, in the event of the
insolvency  of the  Seller,  it is  possible  that the  bankruptcy  trustee or a
creditor of the Seller may attempt to recharacterize  the sale of the Loans as a
borrowing by the Seller, secured by a pledge of the Loans.  Similarly, as a sale
of the Loans by the Depositor to the Trust Fund,  the Loans would not be part of
the Depositor's  bankruptcy estate and would not be available to the Depositor's
creditors.  However,  in the event of the  insolvency  of the  Depositor,  it is
possible that the bankruptcy  trustee or a creditor of the Depositor may attempt
to recharacterize the sale of the Loans as a borrowing by the Depositor, secured
by a pledge of the Loans.  In either case,  this  position,  if argued before or
accepted  by a court,  could  prevent  timely  payments  of  amounts  due on the
Securities and result in a reduction of payments due on the Securities.

     In the event of a bankruptcy  or  insolvency  of the Master  Servicer,  the
bankruptcy  trustee or receiver may have the power to prevent the Trustee or the
Securityholders  from appointing a successor Servicer.  The time period, if any,
during which cash  collections may be commingled with the Master  Servicer's own
funds  prior  to  each  Distribution  Date  will  be  specified  in the  related
Prospectus Supplement. In the event of the insolvency of the Master Servicer and
if such cash collections are commingled with the Master Servicer's own funds for
at least ten days,  the Trust Fund will likely not have a perfected  interest in
such  collections  since such  collections  would not have been  deposited  in a
segregated  account  within  ten days  after  the  collection  thereof,  and the
inclusion  thereof in the bankruptcy estate of the Master Servicer may result in
delays in  payment  and  failure to pay  amounts  due on the  Securities  of the
related Series.

     In addition, federal and state statutory provisions,  including the federal
bankruptcy laws and state laws affording  relief to debtors,  may interfere with
or affect  the  ability  of the  secured  mortgage  lender to  realize  upon its
security.  For example, in a proceeding under Title 11 of the United States Code
Section 101 et seq. and the rules and  regulations  promulgated  thereunder,  as
amended  (the  "Bankruptcy  Code"),  a lender may not  foreclose  on a mortgaged
property without the permission of the bankruptcy court. The rehabilitation plan
proposed  by the  debtor  may  provide,  if the  mortgaged  property  is not the
debtor's  principal  residence  and the court  determines  that the value of the
mortgaged  property is less than the principal balance of the mortgage loan, for
the reduction of the secured indebtedness to the value of the mortgaged property
as of the date of the  commencement  of the  bankruptcy,  rendering the lender a
general unsecured  creditor for the difference,  and also may reduce the monthly
payments due under such mortgage loan, change the rate of interest and alter the
mortgage loan repayment  schedule.  The effect of any such proceedings under the
Bankruptcy  Code,  including but not limited to any automatic stay, could result
in delays in receiving  payments on the Loans  underlying a Series of Securities
and possible reductions in the aggregate amount of such payments.

   
Holders of Original Issue Discount  Securities Required to Include Original
Issue  Discount in Ordinary  Gross Income for Federal  Income Tax Purposes as it
Accrues
    

     Debt Securities that are Compound Interest  Securities will be, and certain
of the other Debt  Securities may be, issued with original  discount for federal
income tax purposes.  A holder of Debt  Securities  issued with  original  issue
discount will be required to include  original  issue discount in ordinary gross
income for federal  income tax purposes as it accrues,  in advance of receipt of
the cash  attributable  to such income.  Accrued but unpaid interest on the Debt
Securities that are Compound  Interest  Securities  generally will be treated as
original issue discount for this purpose.  See "Federal Income Tax  Consequences
- -- Taxation of Debt  Securities -- Interest and  Acquisition  Discount" and " --
Market Discount" herein.

   
Value  of Trust  Fund  Assets  Could Be  Insufficient  to  Pay Principal  and
Interest on the Securities

     There is no assurance that the market value of the Trust Fund Assets or any
other  assets  relating  to a  Series  of  Securities  described  under  "Credit
Enhancement"  herein will at any time be equal to or greater than the  principal
amount of the Securities of such Series then outstanding,  plus accrued interest
thereon.  Moreover, upon an event of default under the Agreement for a Series of
Securities  and a sale of the  related  Trust Fund  Assets or upon a sale of the
assets of a Trust  Fund for a Series of  Securities,  the  Trustee,  the  Master
Servicer,  the credit enhancer, if any, 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
Securityholders. 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.

Derivative Transactions--Risk of Early Termination

     If so specified in  the related Prospectus Supplement, a  Trust Fund may
enter  into privately negotiated, over  the counter hedging transactions with
various  counterparties, including  interest rate  swaps,  caps, collars  and
floors (collectively, the "Derivative Transactions").  Certain events related
to  such Derivative Transactions that are  not entirely within the control of
the Trust Fund  (or even the counterparty) may cause the early termination of
such Derivative  Transactions.   In the  event of any  such termination,  the
Trust Fund  may be  required to  make a  termination payment  which could  be
substantial.  This in turn would  reduce amounts available to the Trust  Fund
to  make payments to  the related Securityholders.   See  "Description of the
Securities -- Derivative Transactions."
    


                                 THE TRUST FUND

General

     The Securities of each Series will represent interests in the assets of the
related  Trust Fund,  and the Notes of each Series will be secured by the pledge
of the assets of the related Trust Fund.  The Trust Fund for each Series will be
held by the Trustee for the benefit of the related  Securityholders.  Each Trust
Fund will consist of certain  assets (the "Trust Fund  Assets")  consisting of a
pool (each, a "Pool") comprised of Loans as specified in the related  Prospectus
Supplement, together with payments in respect of such Loans, as specified in the
related Prospectus Supplement.* The Pool will be created on the first day of the
month of the  issuance of the related  Series of  Securities  or such other date
specified  in the  related  Prospectus  Supplement  (the  "Cut-off  Date").  The
Securities will be entitled to payment from the assets of the related Trust Fund
or Funds or other  assets  pledged  for the benefit of the  Securityholders,  as
specified  in the  related  Prospectus  Supplement  and will not be  entitled to
payments  in respect of the assets of any other  trust fund  established  by the
Depositor.

     _________________ * Whenever the terms "Pool", "Certificates",  "Notes" and
"Securities"  are used in this  Prospectus,  such terms will be deemed to apply,
unless the context indicates otherwise,  to one specific Pool and the Securities
of  one  Series  including  the  Certificates   representing  certain  undivided
interests  in,  and/or  Notes  secured  by the  assets  of, a single  Trust Fund
consisting   primarily  of  the  Loans  in  such  Pool.   Similarly,   the  term
"Pass-Through   Rate"  will  refer  to  the  pass-through   rate  borne  by  the
Certificates  and the term "interest rate" will refer to the interest rate borne
by the Notes of one specific  Series,  as applicable,  and the term "Trust Fund"
will refer to one specific Trust Fund.




     The Trust Fund Assets will be acquired by the Depositor, either directly or
through  affiliates,  from originators or sellers which may be affiliates of the
Depositor (the "Sellers"), and conveyed without recourse by the Depositor to the
related Trust Fund. Loans acquired by the Depositor will have been originated in
accordance with the underwriting criteria specified below under "Loan Program --
Underwriting  Standards"  or as otherwise  described  in the related  Prospectus
Supplement. See "Loan Program -- Underwriting Standards."

     The  Depositor  will  cause the Trust  Fund  Assets to be  assigned  to the
Trustee  named in the  related  Prospectus  Supplement  for the  benefit  of the
holders of the Securities of the related  Series.  The Master  Servicer named in
the related  Prospectus  Supplement  will service the Trust Fund Assets,  either
directly or through other servicing institutions ("Sub-Servicers"),  pursuant to
a Pooling and Servicing  Agreement among the Depositor,  the Master Servicer and
the Trustee with respect to a Series  consisting  of  Certificates,  or a master
servicing  agreement (each, a "Master Servicing  Agreement") between the Trustee
and the Master Servicer with respect to a Series  consisting of Certificates and
Notes,  and will receive a fee for such  services.  See "Loan  Program" and "The
Agreements."  With respect to Loans  serviced by the Master  Servicer  through a
Sub-Servicer,   the  Master  Servicer  will  remain  liable  for  its  servicing
obligations  under the related  Agreement as if the Master  Servicer  alone were
servicing such Loans.

     As used herein,  "Agreement"  means, with respect to a Series consisting of
Certificates,  the Pooling and Servicing Agreement, and with respect to a Series
consisting of Certificates and Notes, the Trust Agreement, the Indenture and the
Master  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.

     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  of the  related  Trust  Fund  Assets  and  other  assets
contemplated  herein specified 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.

     Unless otherwise specified in the related Prospectus  Supplement,  the only
obligations of the Depositor  with respect to a Series of Securities  will be to
obtain  certain  representations  and  warranties  from the Sellers  and, to the
extent such  representations and warranties are not made by the Sellers directly
to the  Trustee,  to assign to the  Trustee for such  Series of  Securities  the
Depositor's rights with respect to such representations and warranties. See "The
Agreements  --  Assignment  of the Trust Fund  Assets." The  obligations  of the
Master  Servicer  with  respect to the Loans  will  consist  principally  of its
contractual  servicing  obligations under the related  Agreement  (including its
obligation to enforce the obligations of the Sub-Servicers or Sellers,  or both,
as more  fully  described  herein  under  "Loan  Program --  Representations  by
Sellers;  Repurchases" and "The Agreements -- Sub-Servicing By Sellers" and " --
Assignment  of the Trust  Fund  Assets")  and its  obligation,  if any,  to make
certain  cash  advances  in the event of  delinquencies  in payments of interest
and/or principal on or with respect to the Loans in the amounts described herein
under "Description of the Securities -- Advances." The obligations of the Master
Servicer to make advances may be subject to limitations,  to the extent provided
herein and in the related Prospectus Supplement.

     The following is a brief  description of the assets expected to be included
in the Trust Funds. If specific information  respecting the Trust Fund Assets is
not known at the time the related  Series of  Securities  initially  is offered,
more general  information of the nature  described below will be provided in the
related Prospectus  Supplement,  and specific information will be set forth in a
report  on Form 8-K to be filed  with the  Securities  and  Exchange  Commission
within fifteen days after the initial issuance of such Securities (the "Detailed
Description"). A copy of the Agreement with respect to each Series of Securities
will be attached to the Form 8-K and will be  available  for  inspection  at the
corporate  trust  office of the  Trustee  specified  in the  related  Prospectus
Supplement.  A schedule of the Loans relating to such Series will be attached to
the  Agreement  delivered to the Trustee upon  delivery of the  Securities.

The Loans

     General. Loans will consist of Single Family Loans, Multifamily Loans, Home
Equity Loans or Home Improvement  Contracts.  For purposes hereof,  "Home Equity
Loans"  includes  "Closed-End  Loans" and  "Revolving  Credit Line Loans." If so
specified,  the Loans may  include  cooperative  apartment  loans  ("Cooperative
Loans") secured by security  interests in shares issued by private,  non-profit,
cooperative housing corporations ("Cooperatives") and in the related proprietary
leases or occupancy  agreements  granting  exclusive  rights to occupy  specific
dwelling units in such Cooperatives'  buildings.  As more fully described in the
related Prospectus  Supplement,  the Loans may be "conventional"  loans or loans
that are insured or guaranteed by a  governmental  agency such as the FHA or VA.


     Unless otherwise specified in the related Prospectus Supplement, all of the
Loans in a Pool will have monthly payments due on the first,  tenth,  fifteenth,
twentieth or twenty-fifth  day of each month.  The payment terms of the Loans to
be  included  in a  Trust  Fund  will be  described  in the  related  Prospectus
Supplement  and  may  include  any of the  following  features  (or  combination
thereof), all as described below or in the related Prospectus Supplement:

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

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

     (c) Monthly payments of principal and interest may be fixed for the life of
     the Loan,  may increase over a specified  period of time or may change from
     period  to  period.  Loans may  include  limits on  periodic  increases  or
     decreases  in the amount of monthly  payments  and may  include  maximum or
     minimum amounts of monthly payments.

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

     A Trust Fund may contain  certain  Loans  ("Buydown  Loans")  that  include
provisions  whereby a third party partially  subsidizes the monthly  payments of
the borrowers on such Loans during the early years of such Loans, the difference
to be made up from a fund (a "Buydown Fund")  contributed by such third party at
the time of  origination  of the Loan. A Buydown Fund will be in an amount equal
either to the  discounted  value or full  aggregate  amount  of  future  payment
subsidies.  The underlying assumption of buydown plans is that the income of the
borrower will increase during the buydown period as a result of normal increases
in  compensation  and  inflation,  so that the borrower will be able to meet the
full loan  payments  at the end of the buydown  period.  To the extent that this
assumption as to increased income is not fulfilled,  the possibility of defaults
on Buydown Loans is increased.  The related  Prospectus  Supplement will contain
information  with  respect to any Buydown  Loan  concerning  limitations  on the
interest  rate  paid by the  borrower  initially,  on  annual  increases  in the
interest rate and on the length of the buydown  period.

     The real property  which  secures  repayment of the Loans is referred to as
the "Mortgaged  Properties." Home Improvement Contracts may, and the other Loans
will,  be  secured  by  mortgages  or deeds of trust or other  similar  security
instruments creating a lien on a Mortgaged Property.  In the case of Home Equity
Loans and the Home Improvement Contracts liens generally will be subordinated to
one or more senior liens on the related Mortgaged Properties 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.  If so
specified in the related  Prospectus  Supplement,  the Home Equity Loans and the
Home Improvement  Contracts may include Loans (primarily for home improvement or
debt  consolidation  purposes) that are in amounts in excess of the value of the
related  Mortgaged  Properties  at  the  time  of  origination.   The  Mortgaged
Properties and the Home Improvements are collectively  referred to herein as the
"Properties." The Properties may be located in any one of the fifty states,  the
District of  Columbia,  Guam,  Puerto Rico or any other  territory of the United
States.

     Loans with certain  Loan-to-Value  Ratios and/or certain principal balances
may be covered  wholly or  partially  by  primary  mortgage  guaranty  insurance
policies (each, a "Primary Mortgage Insurance  Policy").  The existence,  extent
and duration of any such coverage will be described in the applicable Prospectus
Supplement.

     The aggregate  principal  balance of Loans  secured by Properties  that are
owner-occupied  will be disclosed in the related Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus  Supplement,  the sole basis for a
representation  that a given percentage of the Loans is secured by Single Family
Properties  that  are  owner-occupied  will  be  either  (i)  the  making  of  a
representation  by the  borrower  at  origination  of the Loan  either  that the
underlying  Property  will be used by the  borrower for a period of at least six
months every year or that the borrower  intends to use the Property as a primary
residence or (ii) a finding that the address of the  underlying  Property is the
borrower's  mailing  address.

     Single Family Loans.  The  Mortgaged  Properties  relating to Single Family
Loans will consist of detached or  semi-detached  one- to  four-family  dwelling
units, townhouses,  rowhouses, individual condominium units, individual units in
planned unit developments,  manufactured housing that is permanently affixed and
treated as real property under local law, security interests in shares issued by
cooperative  housing  corporations,  and certain other  dwelling  units ("Single
Family  Properties").  Single Family  Properties may include vacation and second
homes,  investment properties and leasehold interests.  In the case of leasehold
interests,  the remaining  term of the leasehold and any sublease is at least as
long as the  remaining  term on the  Loan,  unless  otherwise  specified  in the
related Prospectus Supplement.

     Multifamily Loans.  Mortgaged Properties which secure Multifamily Loans may
include  small  multifamily  residential  properties  such as  rental  apartment
buildings or projects  containing  five to fifty  residential  units,  including
mid-rise and garden apartments.  Certain of the Multifamily Loans may be secured
by apartment  buildings owned by  Cooperatives.  In such cases,  the Cooperative
owns  all the  apartment  units  in the  building  and  all  common  areas.  The
Cooperative is owned by  tenant-stockholders  who,  through  ownership of stock,
shares or membership certificates in the corporation, receive proprietary leases
or  occupancy  agreements  which  confer  exclusive  rights to  occupy  specific
apartments or units.  Generally, a tenant-stockholder of a Cooperative must make
a monthly payment to the Cooperative representing such  tenant-stockholder's pro
rata share of the  Cooperative's  payments for its mortgage loan,  real property
taxes,  maintenance  expenses  and other  capital or  ordinary  expenses.  Those
payments  are  in  addition  to any  payments  of  principal  and  interest  the
tenant-stockholder  must make on any loans to the tenant-stockholder  secured by
its shares in the Cooperative.  The Cooperative will be directly responsible for
building management and, in most cases,  payment of real estate taxes and hazard
and  liability  insurance.   A  Cooperative's   ability  to  meet  debt  service
obligations on a Multifamily Loan, as well as all other operating expenses, will
be  dependent  in large part on the  receipt of  maintenance  payments  from the
tenant-stockholders,  as well as any rental  income  from units the  Cooperative
might control.  Unanticipated  expenditures may in some cases have to be paid by
special assessments on the tenant-stockholders.


     Home Equity Loans. The Mortgaged  Properties  relating to Home Equity Loans
will consist of Single Family Properties. As more fully described in the related
Prospectus  Supplement,  interest on each Revolving Credit Line Loan,  excluding
introductory  rates  offered from time to time during  promotional  periods,  is
computed and payable monthly on the average daily outstanding  principal balance
of such Loan.  Principal  amounts on a  Revolving  Credit Line Loan may be drawn
down (up to a maximum amount as set forth in the related Prospectus  Supplement)
or repaid under each  Revolving  Credit Line Loan from time to time,  but may be
subject to a minimum  periodic  payment.  Except to the extent  provided  in the
related  Prospectus  Supplement,  the Trust Fund will not  include  any  amounts
borrowed  under a Revolving  Credit Line Loan after the Cut-off  Date.  The full
amount  of a  Closed-End  Loan is  advanced  at the  inception  of the  Loan and
generally is  repayable in equal (or  substantially  equal)  installments  of an
amount to fully amortize such Loan at its stated maturity.  Except to the extent
provided in the related  Prospectus  Supplement,  the  original  terms to stated
maturity  of  Closed-End  Loans  will  not  exceed  360  months.  Under  certain
circumstances, under either a Revolving Credit Line Loan or a Closed-End Loan, a
borrower may choose an interest only payment option and is obligated to pay only
the amount of interest  which accrues on the Loan during the billing  cycle.  An
interest only payment option may be available for a specified  period before the
borrower must begin paying at least the minimum  monthly  payment of a specified
percentage  of the average  outstanding  balance of the Loan.

     Home  Improvement  Contracts.  The  Trust  Fund  Assets  for  a  Series  of
Securities  may  consist,  in whole or in part,  of Home  Improvement  Contracts
originated by a home improvement  contractor,  a thrift or a commercial mortgage
banker in the ordinary course of business.  The Home  Improvements  securing the
Home  Improvement  Contracts  may include,  but are not limited to,  replacement
windows,  house siding,  new roofs,  swimming pools,  spas, kitchen and bathroom
remodeling  goods,   solar  heating  panels  and  other  exterior  and  interior
renovations  and  general  remodeling  projects.  As  specified  in the  related
Prospectus  Supplement,  the Home Improvement Contracts will either be unsecured
or  secured  by  mortgages  on Single  Family  Properties  which  are  generally
subordinate  to other  mortgages  on the same  Property,  or secured by purchase
money security  interests in the Home Improvements  financed thereby.  Except as
otherwise specified in the related 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.   The  initial
Loan-to-Value  Ratio of a Home  Improvement  Contract  is computed in the manner
described in the related Prospectus Supplement.

     Additional   Information.   Each   Prospectus   Supplement   will   contain
information, as of the date of such Prospectus Supplement and to the extent then
specifically known to the Depositor,  with respect to the Loans contained in the
related Pool, including (i) the aggregate  outstanding principal balance and the
average outstanding  principal balance of the Loans as of the applicable Cut-off
Date,  (ii)  the  type of  property  securing  the  Loan  (e.g.,  single  family
residences,   individual  units  in  condominium   apartment  buildings,   small
multi-family  properties,  other real property or Home Improvements),  (iii) the
original terms to maturity of the Loans,  (iv) the largest principal balance and
the smallest principal balance of any of the Loans, (v) the earliest origination
date and latest maturity date of any of the Loans, (vi) the Loan-to-Value Ratios
or Combined  Loan-to-Value  Ratios, as applicable,  of the Loans, (vii) the Loan
Rates or annual  percentage  rates ("APR") or range of Loan Rates or APR's borne
by the Loans,  (viii) the  maximum and minimum per annum Loan Rates and (ix) the
geographical location of the Loans. If specific information respecting the Loans
is not known to the Depositor at the time the related  Securities  are initially
offered, more general information of the nature described above will be provided
in the related Prospectus Supplement, and specific information will be set forth
in  the  Detailed  Description.   Unless  otherwise  specified  in  the  related
Prospectus Supplement,  the "Loan-to-Value Ratio" of a Loan at any given time is
the fraction,  expressed as a percentage, the numerator of which is the original
principal  balance  of the  related  Loan  and the  denominator  of which is the
Collateral Value of the related Property.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
"Combined  Loan-to-Value  Ratio"  of a Loan  at any  given  time  is the  ratio,
expressed as a percentage,  of (i) the sum of (a) the original principal balance
of the Loan (or, in the case of a Revolving Credit Line Loan, the maximum amount
thereof  available at origination) and (b) the outstanding  principal balance at
the date of  origination of the Loan of any senior  mortgage  loan(s) or, in the
case of any  open-ended  senior  mortgage  loan,  the maximum  available line of
credit with respect to such  mortgage  loan at  origination,  regardless  of any
lesser amount  actually  outstanding  at the date of origination of the Loan, to
(ii) the Collateral Value of the related Property. Unless otherwise specified in
the related Prospectus Supplement, the "Collateral Value" of the Property, other
than with respect to certain  Loans the proceeds of which were used to refinance
an existing  mortgage loan (each, a "Refinance  Loan"), is the lesser of (a) the
appraised  value  determined  in an  appraisal  obtained  by the  originator  at
origination of such Loan and (b) the sales price for such Property.  In the case
of Refinance Loans, the "Collateral  Value" of the related Property is generally
the appraised value thereof  determined in an appraisal  obtained at the time of
refinancing.


     No assurance  can be given that values of the  Properties  have remained or
will remain at their levels on the dates of origination of the related Loans. If
the  residential  real estate  market should  experience  an overall  decline in
property values such that the sum of the outstanding  principal  balances of the
Loans and any primary or secondary  financing on the Properties,  as applicable,
in a  particular  Pool  become  equal  to or  greater  than  the  value  of  the
Properties, the actual rates of delinquencies,  foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
addition,  adverse  economic  conditions and other factors (which may or may not
affect real  property  values)  may affect the timely  payment by  borrowers  of
scheduled payments of principal and interest on the Loans and, accordingly,  the
actual rates of delinquencies, foreclosures and losses with respect to any Pool.
To the extent that such losses are not covered by  subordination  provisions  or
alternative  arrangements,  such losses will be borne,  at least in part, by the
holders of the Securities of the related Series.

Substitution of Trust Fund Assets

     Substitution  of  Trust  Fund  Assets  will be  permitted  in the  event of
breaches of  representations  and warranties  with respect to any original Trust
Fund Asset or in the event certain  documentation with respect to any Trust Fund
Asset is  determined  by the  Trustee to be  incomplete.  See "Loan  Program - -
Representations   by  Sellers;   Repurchases."  The  period  during  which  such
substitution  will be  permitted  generally  will be  indicated  in the  related
Prospectus Supplement.

                                USE OF PROCEEDS

     The net  proceeds to be received  from the sale of the  Securities  will be
applied by the Depositor to the purchase of Trust Fund Assets or will be used by
the  Depositor for general  corporate  purposes.  The Depositor  expects to sell
Securities  in Series from time to time,  but the timing and amount of offerings
of Securities will depend on a number of factors,  including the volume of Trust
Fund Assets acquired by the Depositor,  prevailing interest rates,  availability
of funds and general market conditions.

                                 THE DEPOSITOR

   
     IndyMac  ABS,  Inc.,  a  Delaware   corporation  (the   "Depositor"),   was
incorporated  in April 1998 for the  limited  purpose of  acquiring,  owning and
transferring  mortgage and mortgage related assets and selling interests therein
or bonds secured thereby.  The Depositor is a limited purpose finance subsidiary
of IndyMac, Inc., a Delaware corporation.  The Depositor maintains its principal
office at 155 North Lake  Avenue,  Pasadena,  California  91101.  Its  telephone
number is (800) 669-2300.
    

     Neither the Depositor nor any of the Depositor's  affiliates will insure or
guarantee distributions on the Securities of any Series.


                                  LOAN PROGRAM

     The Loans will have been  purchased by the  Depositor,  either  directly or
through  affiliates,  from Sellers.  Unless  otherwise  specified in the related
Prospectus  Supplement,  the Loans so acquired by the  Depositor  will have been
originated in accordance with the  underwriting  criteria  specified below under
"Underwriting Standards."

Underwriting Standards

     Underwriting  standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of the  related  Property as  collateral.  In general,  a  prospective  borrower
applying for a Loan is required to fill out a detailed  application  designed to
provide to the underwriting officer pertinent credit information,  including the
principal  balance and payment history with respect to any senior  mortgage,  if
any, which,  unless otherwise  specified in the related  Prospectus  Supplement,
will be  verified  by the  related  Seller.  As part of the  description  of the
borrower's financial condition,  the borrower generally is required to provide a
current list of assets and  liabilities  and a statement of income and expenses,
as well as an  authorization  to apply for a credit report which  summarizes the
borrower's  credit  history with local  merchants  and lenders and any record of
bankruptcy.  In most cases,  an  employment  verification  is  obtained  from an
independent  source  (typically  the  borrower's  employer)  which  verification
reports, among other things, the length of employment with that organization and
the borrower's current salary. If a prospective  borrower is self-employed,  the
borrower may be required to submit  copies of signed tax  returns.  The borrower
may  also be  required  to  authorize  verification  of  deposits  at  financial
institutions where the borrower has demand or savings accounts.

     Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  in
determining the adequacy of the property to be used as collateral,  an appraisal
will generally be made of each property considered for financing.  The appraiser
is generally  required to inspect the property,  issue a report on its condition
and,  if  applicable,  verify  construction,  if new,  has been  completed.  The
appraisal  is  generally  based on the market  value of  comparable  homes,  the
estimated rental income (if considered applicable by the appraiser) and the cost
of replacing the home. The value of the property being financed, as indicated by
the appraisal,  must be such that it currently  supports,  and is anticipated to
support in the future, the outstanding loan balance.

     The maximum loan amount will vary depending upon a borrower's  credit grade
and loan program but will not generally exceed $1,000,000. Variations in maximum
loan amount limits will be permitted based on compensating factors. Compensating
factors may generally include, to the extent specified in the related Prospectus
Supplement,   low  loan-to-value   ratio,  low  debt-to-  income  ratio,  stable
employment,  favorable  credit  history and the nature of the  underlying  first
mortgage  loan,  if  applicable.

     Each  Seller's  underwriting  standards  will  generally  permit loans with
loan-to-value ratios at origination of up to 100% depending on the loan program,
type  and  use  of  the   property,   creditworthiness   of  the   borrower  and
debt-to-income  ratio. If so specified in the related Prospectus  Supplement,  a
Seller's  underwriting  criteria may permit loans with  loan-to-value  ratios at
origination  in  excess  of  100%,  such  as  for  debt  consolidation  or  home
improvement  purposes.  Loan-to-value ratios may not be evaluated in the case of
Title I Loans.

     After obtaining all applicable employment, credit and property information,
the  related  Seller  may use a  debt-to-income  ratio to assist in  determining
whether the  prospective  borrower has sufficient  monthly  income  available to
support the payments of principal  and interest on the mortgage loan in addition
to other monthly credit obligations.  The "debt-to-income ratio" is the ratio of
the borrower's  total monthly  payments to the borrower's  gross monthly income.
The maximum monthly  debt-to-income  ratio will vary depending upon a borrower's
credit grade and loan program.  Variations in the monthly  debt-to-income  ratio
limit will be permitted based on compensating factors to the extent specified in
the related Prospectus Supplement.

     In the case of a Loan secured by a leasehold interest in real property, the
title to which is held by a third party lessor,  the related Seller will, unless
otherwise specified in the related Prospectus Supplement, represent and warrant,
among other things,  that the remaining term of the lease and any sublease is at
least as long as the remaining term on the Loan.

     Certain  of the types of Loans  that may be  included  in a Trust  Fund are
recently  developed  and may  involve  additional  uncertainties  not present in
traditional  types of loans. For example,  certain of such Loans may provide for
escalating  or  variable  payments  by the  borrower.  These  types of Loans are
underwritten  on the basis of a judgment that the borrowers  have the ability to
make the monthly payments required  initially.  In some instances,  a borrower's
income may not be sufficient to permit  continued loan payments as such payments
increase. These types of Loans may also be underwritten primarily upon the basis
of  Loan-to-Value  Ratios or other favorable credit factors.

Qualifications  of Sellers

     Each Seller will be required to satisfy the following qualifications.  Each
Seller must be an institution  experienced in originating and servicing loans of
the type contained in the related Pool in accordance with accepted practices and
prudent guidelines,  and must maintain satisfactory  facilities to originate and
service  those  loans.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  each  Seller must be (i) a  seller/servicer  approved by either the
Federal National Mortgage Association ("FNMA") or the Federal Home Loan Mortgage
Corporation ("FHLMC") and (ii) a mortgagee approved by HUD or an institution the
deposit  accounts  of  which  are  insured  by  the  Federal  Deposit  Insurance
Corporation (the "FDIC").

Representations by Sellers; Repurchases

     Each Seller will have made representations and warranties in respect of the
Loans  sold by such  Seller  and  evidenced  by all,  or a part,  of a Series of
Securities. Such representations and warranties may include, among other things:
(i) that title  insurance (or in the case of  Properties  located in areas where
such policies are generally not available,  an attorney's  certificate of title)
and any required hazard  insurance  policy were effective at origination of each
Loan, other than Cooperative  Loans and certain Home Equity Loans, and that each
policy (or certificate of title as applicable) remained in effect on the date of
purchase of the Loan from the Seller by or on behalf of the Depositor; (ii) that
the  Seller  had good  title to each such Loan and such Loan was  subject  to no
offsets,  defenses,  counterclaims or rights of rescission  except to the extent
that any buydown agreement may forgive certain indebtedness of a borrower; (iii)
that each Loan, other than Cooperative Loans,  constituted a valid lien on, or a
perfected  security  interest  with  respect to, the Property  (subject  only to
permissible  liens  disclosed,  if applicable,  title insurance  exceptions,  if
applicable,   the  liens  of  nondelinquent  current  real  property  taxes  and
assessments,  if applicable,  liens arising under  federal,  state or local laws
relating to hazardous wastes or hazardous substances,  if applicable,  any liens
for common charges, if applicable, and certain other exceptions described in the
Agreement);  (iv) that there were no delinquent tax or assessment  liens against
the Property;  (v) that no required  payment on a Loan was delinquent  more than
the number of days specified in the related Prospectus Supplement; and (vi) that
each Loan was made in compliance with, and is enforceable  under, all applicable
local, state and federal laws and regulations in all material respects.

     If so specified in the related Prospectus  Supplement,  the representations
and  warranties  of a Seller  in  respect  of a Loan  will be made not as of the
Cut-off  Date  but as of the  date on  which  such  Seller  sold the Loan to the
Depositor or one of its  affiliates.  Under such  circumstances,  a  substantial
period of time may have  elapsed  between  the sale date and the date of initial
issuance of the Series of Securities  evidencing an interest in such Loan. Since
the  representations  and  warranties of a Seller do not address events that may
occur  following the sale of a Loan by such Seller,  its  repurchase  obligation
described  below will not arise if the relevant event that would  otherwise have
given rise to such an obligation with respect to a Loan occurs after the date of
sale of such Loan by such Seller to the  Depositor or its  affiliates.  However,
the  Depositor  will not  include  any Loan in the Trust  Fund for any Series of
Securities if anything has come to the Depositor's attention that would cause it
to believe  that the  representations  and  warranties  of a Seller  will not be
accurate and complete in all material respects in respect of such Loan as of the
date of initial  issuance of the  related  Series of  Securities.  If the Master
Servicer  is also a Seller  of Loans  with  respect  to a  particular  Series of
Securities,  such representations will be in addition to the representations and
warranties made by the Master Servicer in its capacity as a Master Servicer.

     The Master  Servicer or the Trustee,  if the Master Servicer is the Seller,
will promptly notify the relevant Seller of any breach of any  representation or
warranty made by it in respect of a Loan which materially and adversely  affects
the interests of the Securityholders in such Loan. Unless otherwise specified in
the related Prospectus Supplement, if such Seller cannot cure any such breach on
or prior to the  business day after the first  Determination  Date which is more
than 90 days after such Seller's  receipt of notice from the Master  Servicer or
the Trustee,  as the case may be, then such Seller will be obligated  either (i)
to repurchase  such Loan from the Trust Fund at a price (the  "Purchase  Price")
equal to 100% of the  unpaid  principal  balance  thereof  as of the date of the
repurchase plus accrued interest  thereon to the scheduled  monthly payment date
for such Loan in the month  following  the month of  repurchase at the Loan Rate
(less any Advances or amount payable as related  servicing  compensation  if the
Seller is the Master  Servicer) or (ii)  substitute  for such Loan a replacement
loan that satisfies the criteria specified in the related Prospectus Supplement;
provided,  however,  that such  Seller  will not be  obligated  to make any such
repurchase  or  substitution  (or cure such  breach) if such breach  constitutes
fraud in the  origination  of the  affected  Loan and such  Seller  did not have
knowledge  of such fraud.  If a REMIC  election is to be made with  respect to a
Trust Fund, unless otherwise specified in the related Prospectus Supplement, the
Master Servicer or a holder of the related residual  certificate  generally will
be obligated to pay any prohibited transaction tax which may arise in connection
with any such  repurchase or  substitution  and the Trustee must have received a
satisfactory  opinion of counsel that such repurchase or  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. The Master Servicer may be entitled
to reimbursement  for any such payment from the assets of the related Trust Fund
or from any holder of the related residual certificate.  See "Description of the
Securities  -- General."  Except in those cases in which the Master  Servicer is
the Seller, the Master Servicer will be required under the relevant Agreement to
enforce  this  obligation  for the benefit of the Trustee and the holders of the
Securities,  following the practices it would employ in its good faith  business
judgment  were it the  owner  of such  Loan.  This  repurchase  or  substitution
obligation will constitute the sole remedy available to holders of Securities or
the Trustee for a breach of representation by a Seller.

     Neither the Depositor nor the Master  Servicer  (unless the Master Servicer
is a Seller)  will be  obligated  to purchase or  substitute  a Loan if a Seller
defaults on its  obligation to do so, and no assurance can be given that Sellers
will carry out their  respective  repurchase or  substitution  obligations  with
respect to Loans.


                         DESCRIPTION OF THE SECURITIES


     Each Series of Certificates will be issued pursuant to separate  agreements
(each,  a "Pooling and Servicing  Agreement" or a "Trust  Agreement")  among the
Depositor,  the Master Servicer and the Trustee. A form of Pooling and Servicing
Agreement and Trust  Agreement has been filed as an exhibit to the  Registration
Statement of which this  Prospectus  forms a part.  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,  and the related Loans will be serviced
by the Master  Servicer  pursuant  to a Master  Servicing  Agreement.  A form of
Indenture  and Master  Servicing  Agreement  has been filed as an exhibit to the
Registration  Statement  of which  this  Prospectus  forms a part.  A Series  of
Securities may consist of both Notes and Certificates.  Each Agreement, dated as
of the related  Cut-off Date,  will be among the Depositor,  the Master Servicer
and the Trustee for the benefit of the holders of the Securities of such Series.
The  provisions of each  Agreement  will vary  depending  upon the nature of the
Securities to be issued thereunder and the nature of the related Trust Fund. The
following are  descriptions of the material  provisions which may appear in each
Agreement.  The descriptions are subject to, and are qualified in their entirety
by  reference  to, all of the  provisions  of the  Agreement  for each Series of
Securities and the applicable Prospectus Supplement.  The Depositor will provide
a copy of the Agreement (without exhibits) relating to any Series without charge
upon  written  request  of a holder  of  record  of a  Security  of such  Series
addressed to IndyMac ABS,  Inc.,  155 North Lake  Avenue,  Pasadena,  California
91101, Attention: Secondary Marketing.

General

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Securities of each Series will be issued in book-entry or fully registered form,
in the authorized  denominations specified in the related Prospectus Supplement,
will,  in the case of  Certificates,  evidence  specified  beneficial  ownership
interests in, and in the case of Notes, be secured by, the assets of the related
Trust Fund  created  pursuant  to each  Agreement  and will not be  entitled  to
payments in respect of the assets  included in any other Trust Fund  established
by  the  Depositor.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the Securities  will not represent  obligations of the Depositor or
any  affiliate  of the  Depositor.  Certain  of the Loans may be  guaranteed  or
insured as set forth in the related Prospectus Supplement.  Each Trust Fund will
consist of, to the extent provided in the related Agreement,  (i) the Trust Fund
Assets, as from time to time are subject to the related Agreement  (exclusive of
any  amounts  specified  in  the  related   Prospectus   Supplement   ("Retained
Interest")),  including  all payments of interest and  principal  received  with
respect  to the Loans  after the  Cut-off  Date (to the  extent  not  applied in
computing  the  principal  balance  of such  Loans as of the  Cut-off  Date (the
"Cut-off Date  Principal  Balance"));  (ii) such assets as from time to time are
required to be deposited in the related  Security  Account,  as described  below
under "The Agreements -- Payments on Loans; Deposits to Security Account"; (iii)
property  which  secured  a  Loan  and  which  is  acquired  on  behalf  of  the
Securityholders  by  foreclosure  or deed in lieu of  foreclosure  and  (iv) any
insurance  policies  or  other  forms  of  credit  enhancement  required  to  be
maintained  pursuant to the related  Agreement.  If so  specified in the related
Prospectus  Supplement,  a  Trust  Fund  may  also  include  one or  more of the
following:  reinvestment income on payments received on the Trust Fund Assets, a
Reserve  Account,  a mortgage pool insurance  policy, a special hazard insurance
policy,  a  bankruptcy  bond,  one or more  letters  of credit,  a surety  bond,
guaranties or similar  instruments.

     Each Series of Securities will be issued in one or more classes. Each class
of  Certificates of a Series will evidence  beneficial  ownership of a specified
percentage  (which  may be 0%) or  portion  of future  interest  payments  and a
specified  percentage (which may be 0%) or portion of future principal  payments
on, and each class of Notes of a Series will be secured  by, the  related  Trust
Fund  Assets.  A Series of  Securities  may include one or more classes that are
senior in right to payment to one or more other  classes of  Securities  of such
Series.  Certain  Series or classes of  Securities  may be covered by  insurance
policies,  surety  bonds or other forms of credit  enhancement,  in each case as
described  under  "Credit  Enhancement"  herein  and in the  related  Prospectus
Supplement.  One or more  classes of  Securities  of a Series may be entitled to
receive  distributions  of  principal,  interest  or  any  combination  thereof.
Distributions on one or more classes of a Series of Securities may be made prior
to one or more other  classes,  after the  occurrence  of specified  events,  in
accordance  with a  schedule  or  formula  or on the basis of  collections  from
designated  portions of the related Trust Fund Assets, in each case as specified
in  the  related  Prospectus   Supplement.   The  timing  and  amounts  of  such
distributions  may vary among  classes or over time as  specified in the related
Prospectus  Supplement.

     Distributions of principal and interest (or, where applicable, of principal
only or interest only) on the related  Securities will be made by the Trustee on
each  Distribution  Date (i.e.,  monthly,  quarterly,  semi- annually or at such
other  intervals  and on the dates as are  specified  in the related  Prospectus
Supplement) in proportion to the percentages specified in the related Prospectus
Supplement.  Distributions  will be made  to the  persons  in  whose  names  the
Securities are registered at the close of business on the dates specified in the
related  Prospectus  Supplement (each, a "Record Date").  Distributions  will be
made in the manner specified in the related Prospectus Supplement to the persons
entitled thereto at the address appearing in the register maintained for holders
of Securities  (the  "Security  Register");  provided,  however,  that the final
distribution in retirement of the Securities will be made only upon presentation
and surrender of the  Securities at the office or agency of the Trustee or other
person specified in the notice to Securityholders of such final distribution.

     The  Securities  will  be  freely  transferable  and  exchangeable  at  the
Corporate  Trust  Office of the Trustee as set forth in the  related  Prospectus
Supplement.  No service charge will be made for any  registration of exchange or
transfer of Securities of any Series,  but the Trustee may require  payment of a
sum  sufficient  to cover any related tax or other  governmental  charge.

   
     Under  current  law,  the  purchase  and  holding  of  certain  classes  of
Securities  by or on behalf of any  employee  benefit  plan or other  retirement
arrangement (including individual retirement accounts and annuities, Keogh plans
and collective  investment  funds in which such plans,  accounts or arrangements
are  invested)  subject  to  provisions  of  ERISA or the  Code  may  result  in
prohibited  transactions,  within  the  meaning  of ERISA and the  Code,  or may
subject the Trustee,  the Master  Servicer or the  Depositor to  obligations  or
liabilities in addition to those undertaken in the related Agreement. See "ERISA
Considerations."  Under  current law, the transfer of Securities of such a class
will not be registered  unless the transferee (i) represents that it is not, and
is not  purchasing on behalf of, any such plan,  account or  arrangement or (ii)
provides an opinion of counsel  satisfactory  to the  Trustee and the  Depositor
that the  purchase of  Securities  of such a class by or on behalf of such plan,
account or arrangement is permissible  under applicable law and will not subject
the Trustee, the Master Servicer or the Depositor to any obligation or liability
in addition to those undertaken in the Agreements.
    

     As to each Series,  an election may be made to treat the related Trust Fund
or  designated  portions  thereof  either as a REMIC or as a FASIT.  The related
Prospectus  Supplement  will specify  whether a REMIC or FASIT election is to be
made.  Alternatively,  the  Agreement  for a Series may provide  that a REMIC or
FASIT  election  may be made at the  discretion  of the  Depositor or the Master
Servicer and may only be made if certain  conditions  are  satisfied.  As to any
such Series,  the terms and  provisions  applicable  to the making of a REMIC or
FASIT  election  will be set forth in the related  Prospectus  Supplement.  If a
REMIC  election is made with  respect to a Series,  one of the  classes  will be
designated as evidencing  the sole class of "residual  interests" in the related
REMIC,  as defined in the Code. All other classes of Securities in such a Series
will  constitute  "regular  interests" in the related  REMIC,  as defined in the
Code. If a FASIT  election is made with respect to a Series,  one of the classes
will be designated as the ownership interest,  as defined in the Code. All other
classes of Securities in such a Series will  constitute  "regular  interests" in
the related  FASIT,  as defined in the Code.  As to each Series with  respect to
which a REMIC or FASIT election is to be made,  the Master  Servicer or a holder
of the related  residual  in the case of a REMIC,  and the holder of the related
ownership interest in the case of a FASIT, certificate will be obligated to take
all actions required in order to comply with applicable laws and regulations and
will be obligated to pay any prohibited  transaction taxes. The Master Servicer,
unless otherwise provided in the related Prospectus Supplement, will be entitled
to reimbursement  for any such payment from the assets of the Trust Fund or from
any holder of the related residual  certificate in the case of a REMIC, or, from
the holder of the related ownership interest in the case of a FASIT.

Distributions on Securities

     General. In general,  the method of determining the amount of distributions
on a particular  Series of Securities will depend on the type of credit support,
if any, that is used with respect to such Series. See "Credit  Enhancement." Set
forth below are  descriptions  of various  methods that may be used to determine
the amount of  distributions  on the  Securities  of a  particular  Series.  The
Prospectus  Supplement for each Series of Securities will describe the method to
be used in  determining  the amount of  distributions  on the Securities of such
Series.

     Distributions allocable to principal and interest on the Securities will be
made by the  Trustee  out of, and only to the extent  of,  funds in the  related
Security  Account,  including any funds  transferred from any Reserve Account (a
"Reserve  Account").  As between  Securities of different classes and as between
distributions  of  principal  (and,  if  applicable,  between  distributions  of
Principal  Prepayments,  as defined below, and scheduled  payments of principal)
and interest,  distributions  made on any  Distribution  Date will be applied as
specified in the related Prospectus  Supplement.  The Prospectus Supplement will
also  describe the method for  allocating  distributions  among  Securities of a
particular class.

     Available Funds. All distributions on the Securities of each Series on each
Distribution  Date will be made from the Available  Funds  described  below,  in
accordance  with the terms  described in the related  Prospectus  Supplement and
specified in the Agreement.  "Available  Funds" for each  Distribution Date will
generally  equal the amount on deposit in the related  Security  Account on such
Distribution Date (net of related fees and expenses payable by the related Trust
Fund)  other  than  amounts  to be  held  therein  for  distribution  on  future
Distribution  Dates.

     Distributions of Interest.  Interest will accrue on the aggregate principal
balance  of the  Securities  (or,  in the case of  Securities  entitled  only to
distributions  allocable to interest,  the  aggregate  notional  amount) of each
class of Securities (the "Class Security Balance") entitled to interest from the
date, at the pass-through  rate or interest rate, as applicable (which in either
case may be a fixed rate or rate  adjustable  as  specified  in such  Prospectus
Supplement), and for the periods specified in such Prospectus Supplement. To the
extent funds are available therefor, interest accrued during each such specified
period on each class of Securities  entitled to interest  (other than a class of
Securities  that  provides  for  interest  that  accrues,  but is not  currently
payable, referred to hereafter as "Accrual Securities") will be distributable on
the Distribution Dates specified in the related Prospectus  Supplement until the
aggregate  Class  Security  Balance  of the  Securities  of such  class has been
distributed in full or, in the case of Securities entitled only to distributions
allocable to interest, until the aggregate notional amount of such Securities is
reduced to zero or for the period of time  designated in the related  Prospectus
Supplement.  The original Class Security Balance of each Security will equal the
aggregate  distributions  allocable  to  principal  to which  such  Security  is
entitled.  Distributions  allocable  to  interest on each  Security  that is not
entitled to distributions allocable to principal will be calculated based on the
notional  amount of such  Security.  The notional  amount of a Security will not
evidence an interest in or entitlement to  distributions  allocable to principal
but will be used  solely  for  convenience  in  expressing  the  calculation  of
interest and for certain other purposes.

     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 over a period ending two or
more days prior to a Distribution  Date, the effective yield to  Securityholders
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
such Distribution Date, and the effective yield (at par) to Securityholders will
be less than the indicated coupon rate.

     With  respect  to any class of  Accrual  Securities,  if  specified  in the
related Prospectus Supplement,  any interest that has accrued but is not paid on
a given  Distribution Date will be added to the aggregate Class Security Balance
of such class of Securities on that Distribution Date. Distributions of interest
on any class of Accrual  Securities  will commence only after the  occurrence of
the events  specified in such  Prospectus  Supplement.  Prior to such time,  the
beneficial  ownership  interest in the Trust Fund or the principal  balance,  as
applicable,  of such class of Accrued Securities,  as reflected in the aggregate
Class  Security  Balance of such class of Accrual  Securities,  will increase on
each  Distribution  Date by the amount of interest that accrued on such class of
Accrual Securities during the preceding interest accrual period but that was not
required to be  distributed  to such class on such  Distribution  Date. Any such
class of Accrual  Securities will thereafter  accrue interest on its outstanding
Class Security Balance as so adjusted.

   
     Distributions of Principal.  The related Prospectus Supplement will specify
the method by which the amount of principal to be  distributed on the Securities
on each Distribution Date will be calculated and the manner in which such amount
will be allocated among the classes of Securities  entitled to  distributions of
principal.  The  aggregate  Class  Security  Balance of any class of  Securities
entitled to distributions of principal  generally will be the aggregate original
Class Security Balance of such class of Securities  specified in such Prospectus
Supplement,  reduced  by all  distributions  reported  to the  holders  of  such
Securities as allocable to principal and, (i) in the case of Accrual Securities,
increased by all  interest  accrued but not then  distributable  on such Accrual
Securities and (ii) in the case of adjustable  rate  Securities,  subject to the
effect of negative amortization, if applicable.
    

     If so provided in the related Prospectus Supplement, one or more classes of
Securities will be entitled to receive all or a  disproportionate  percentage of
the payments of principal  which are received from borrowers in advance of their
scheduled due dates and are not  accompanied by amounts  representing  scheduled
interest due after the month of such payments  ("Principal  Prepayments") in the
percentages  and under the  circumstances  or for the periods  specified in such
Prospectus  Supplement.  Any such  allocation of Principal  Prepayments  to such
class or  classes  of  Securities  will  have the  effect  of  accelerating  the
amortization of such Securities while increasing the interests  evidenced by one
or more other classes of Securities in the Trust Fund.  Increasing the interests
of the other  classes of  Securities  relative to that of certain  Securities is
intended to preserve  the  availability  of the  subordination  provided by such
other Securities. See "Credit Enhancement -- Subordination."

     Unscheduled   Distributions.   If  specified  in  the  related   Prospectus
Supplement,  the Securities will be subject to receipt of  distributions  before
the next scheduled  Distribution  Date under the circumstances and in the manner
described below and in such Prospectus  Supplement.  If applicable,  the Trustee
will be required to make such  unscheduled  distributions  on the day and in the
amount  specified in the related  Prospectus  Supplement  if, due to substantial
payments  of  principal  (including  Principal  Prepayments)  on the Trust  Fund
Assets,  the Trustee or the Master Servicer  determines that the funds available
or anticipated to be available from the Security Account and, if applicable, any
Reserve  Account,  may be  insufficient  to make required  distributions  on the
Securities on such Distribution Date. Unless otherwise  specified in the related
Prospectus Supplement,  the amount of any such unscheduled  distribution that is
allocable to principal will not exceed the amount that would otherwise have been
required  to  be  distributed  as  principal  on  the  Securities  on  the  next
Distribution  Date.  Unless  otherwise   specified  in  the  related  Prospectus
Supplement,   the  unscheduled   distributions  will  include  interest  at  the
applicable pass-through rate (if any) or interest rate (if any) on the amount of
the  unscheduled  distribution  allocable to principal for the period and to the
date specified in such Prospectus Supplement.

Advances

     To the extent  provided in the related  Prospectus  Supplement,  the Master
Servicer will be required to advance on or before each  Distribution  Date (from
its own funds,  funds  advanced by  Sub-Servicers  or funds held in the Security
Account for future  distributions  to the holders of  Securities  of the related
Series),  an amount  equal to the  aggregate  of  payments  of  interest  and/or
principal that were delinquent on the related  Determination  Date (as such term
is defined in the related Prospectus Supplement) and were otherwise not advanced
by any Sub-Servicer,  subject to the Master Servicer's  determination  that such
advances  may be  recoverable  out of late  payments by  borrowers,  Liquidation
Proceeds, Insurance Proceeds or otherwise. In the case of Cooperative Loans, the
Master Servicer also may be required to advance any unpaid  maintenance fees and
other charges under the related  proprietary  leases as specified in the related
Prospectus Supplement.


     In making Advances, the Master Servicer will endeavor to maintain a regular
flow of scheduled  interest and principal payments to holders of the Securities,
rather than to guarantee or insure against  losses.  If Advances are made by the
Master Servicer from cash being held for future distribution to Securityholders,
the Master Servicer will replace such funds on or before any future Distribution
Date to the  extent  that  funds  in the  applicable  Security  Account  on such
Distribution  Date would be less than the amount  required to be  available  for
distributions  to  Securityholders  on such  date.  Any  Master  Servicer  funds
advanced will be  reimbursable  to the Master  Servicer out of recoveries on the
specific  Loans with  respect  to which  such  Advances  were made  (e.g.,  late
payments  made  by  the  related  borrower,   any  related  Insurance  Proceeds,
Liquidation  Proceeds or  proceeds of any Loan  purchased  by the  Depositor,  a
Sub-Servicer  or a Seller  pursuant to the related  Agreement).  Advances by the
Master Servicer (and any advances by a  Sub-Servicer)  also will be reimbursable
to the Master Servicer (or Sub- Servicer) from cash otherwise  distributable  to
Securityholders  (including the holders of Senior Securities) to the extent that
the Master Servicer  determines  that any such Advances  previously made are not
ultimately recoverable as described above. To the extent provided in the related
Prospectus  Supplement,  the  Master  Servicer  also will be  obligated  to make
Advances,  to the extent  recoverable  out of  Insurance  Proceeds,  Liquidation
Proceeds or otherwise,  in respect of certain  taxes and insurance  premiums not
paid by borrowers on a timely basis.  Funds so advanced are  reimbursable to the
Master  Servicer  to  the  extent  permitted  by  the  related  Agreement.   The
obligations  of the Master  Servicer to make advances may be supported by a cash
advance  reserve fund, a surety bond or other  arrangement of the type described
herein  under  "Credit  Enhancement,"  in each case as  described in the related
Prospectus Supplement.

     Unless otherwise  specified in the related  Prospectus  Supplement,  in the
event the Master  Servicer or a Sub-Servicer  fails to make a required  Advance,
the Trustee  will be obligated to make such Advance in its capacity as successor
servicer. If the Trustee makes such an Advance, it will be entitled
to be reimbursed for such Advance to the same extent and degree as the Master
Servicer or  a Sub-Servicer  is entitled to  be reimbursed for  Advances. See
"Description of the Securities -- Distributions on Securities."

Reports to Securityholders

     Unless otherwise specified in the related Prospectus  Supplement,  prior to
or  concurrently  with  each  distribution  on a  Distribution  Date the  Master
Servicer or the Trustee  will  furnish to each  Securityholder  of record of the
related  Series a statement  setting  forth,  to the extent  applicable  to such
Series of Securities, among other things:

          (i)  the  amount  of  such  distribution  allocable  to  principal,
               separately identifying the  aggregate amount of  any Principal
               Prepayments  and  if so  specified  in the  related Prospectus
               Supplement,  any  applicable   prepayment  penalties  included
               therein;

          (ii) the amount of such distribution allocable to interest;

          (iii) the amount of any Advance;

          (iv) the aggregate  amount   (a)  otherwise   allocable  to   the
               Subordinated Securityholders on such Distribution Date and (b)
               withdrawn from the  Reserve Account, if any,  that is included
               in the amounts distributed to the Senior Securityholders;

          (v)  the outstanding principal  balance or notional amount  of each
               class  of the  related  Series  after  giving  effect  to  the
               distribution of principal on such Distribution Date;

          (vi) the percentage of  principal payments on the  Loans (excluding
               prepayments), if  any, which each such class  will be entitled
               to receive on the following Distribution Date;

          (vii) the percentage of Principal Prepayments  on the Loans, if
               any, which each such  class will be entitled to receive on the
               following Distribution Date;

          (viii) the related amount of the servicing compensation retained
               or withdrawn from the Security Account by the Master Servicer,
               and the amount  of additional servicing  compensation received
               by the Master Servicer attributable to penalties, fees, excess
               Liquidation Proceeds and other similar charges and items;

          (ix) the  number  and  aggregate principal  balances  of  Loans (A)
               delinquent  (exclusive of Loans  in foreclosure)  (1) 1  to 30
               days, (2) 31 to 60 days, (3) 61 to 90 days and  (4) 91 or more
               days  and (B) in foreclosure and delinquent  (1) 1 to 30 days,
               (2) 31 to 60 days, (3) 61 to  90 days and (4) 91 or more days,
               as of the  close of business on  the last day of  the calendar
               month preceding such Distribution Date;

          (x)  the book value of any real estate acquired through foreclosure
               or grant of a deed in lieu of foreclosure;

          (xi) the  pass-through  rate or  interest  rate, as  applicable, if
               adjusted  from the  date of  the last  statement, of  any such
               class expected  to be applicable  to the next  distribution to
               such class;

          (xii)if  applicable,  the  amount  remaining  in  any  Reserve
               Account at the close of business on the Distribution Date;

          (xiii) the pass-through rate or interest rate, as applicable, as of
               the day prior to the immediately preceding Distribution Date; and

          (xiv) any  amounts  remaining  under  letters  of credit,  pool
               policies or other forms of credit enhancement.

     Where  applicable,  any amount set forth above may be expressed as a dollar
amount per single Security of the relevant class having the Percentage  Interest
specified in the related  Prospectus  Supplement.  The report to Securityholders
for any Series of Securities  may include  additional or other  information of a
similar nature to that specified above.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar  year,   the  Master   Servicer  or  the  Trustee  will  mail  to  each
Securityholder  of record at any time during such  calendar year a report (a) as
to the  aggregate  of amounts  reported  pursuant to (i) and (ii) above for such
calendar year or, in the event such person was a Securityholder of record during
a portion of such calendar year, for the applicable portion of such year and (b)
such other  customary  information  as may be deemed  necessary or desirable for
Securityholders to prepare their tax returns.

Categories of Classes of Securities

     The Securities of any Series may be comprised of one or more classes.  Such
classes,  in  general,  fall into  different  categories.  The  following  chart
identifies and generally  defines  certain of the more typical  categories.  The
Prospectus  Supplement for a series of Securities may identify the classes which
comprise such Series by reference to the following categories.

<TABLE>
<CAPTION>
             CATEGORIES OF CLASSES                  DEFINITION
                                                    PRINCIPAL TYPES
<S>                                           <C>
                                              
Accretion Directed  . . . . . . . . . . . . .  A class that receives  principal payments from  the accreted interest from  specified
                                               Accrual Securities. An  Accretion Directed class also may  receive principal payments
                                               from principal paid on the underlying Trust Fund Assets for the related Series.

Component Securities  . . . . . . . . . . . .  A class consisting of "Components." The Components of a class of Component Securities
                                               may have  different principal  and/or interest  payment characteristics  but together
                                               constitute a single class. Each  Component of a class of Component  Securities may be
                                               identified as falling into one or more of the categories in this chart.
Notional Amount Securities  . . . . . . . . .  A  class having  no principal balance  and bearing  interest on the  related notional
                                               amount.  The notional amount  is used for  purposes of the  determination of interest
                                               distributions.

Planned Principal Class (also sometimes        A  class  that  is  designed to  receive  principal  payments  using a  predetermined
referred to as "PACs")  . . . . . . . . . . .  principal balance schedule derived  by assuming two constant prepayment rates for the
                                               underlying Trust Fund Assets. These two rates  are the endpoints for the "structuring
                                               range" for the Planned Principal Class.  The Planned Principal Classes in any  Series
                                               of  Securities may  be subdivided  into different  categories (e.g.,  Primary Planned
                                               Principal Classes, Secondary Planned Principal Classes and so forth) having different
                                               effective   structuring  ranges  and  different  principal  payment  priorities.  The
                                               structuring range  for the  Secondary Planned  Principal Categories  of Classes  of a
                                               Series of Securities  will be narrower  than that for  the Primary Planned  Principal
                                               Class of such Series.

Scheduled Principal Class . . . . . . . . . .  A  class  that is  designed  to  receive  principal payments  using  a  predetermined
                                               principal balance schedule  but is  not designated  as a Planned  Principal Class  or
                                               Targeted Principal Class.   In many cases,  the schedule is  derived by assuming  two
                                               constant prepayment  rates for the underlying Trust Fund  Assets. These two rates are
                                               the endpoints for the "structuring range" for the Scheduled Principal Class.

Sequential Pay  . . . . . . . . . . . . . . .  Classes that receive  principal payments in a  prescribed sequence, that do  not have
                                               predetermined principal  balance schedules and  that under all  circumstances receive
                                               payments of  principal continuously  from the first  Distribution Date on  which they
                                               receive principal  until they  are retired.  A single  class that  receives principal
                                               payments before or  after all other classes  in the same Series of  Securities may be
                                               identified as a Sequential Pay class.

Strip . . . . . . . . . . . . . . . . . . . .  A class that receives a constant proportion, or "strip," of the principal payments on
                                               the underlying Trust Fund Assets.

Support Class (also sometimes referred to as   A class that receives  principal payments on any Distribution Date  only if scheduled
"companion classes")  . . . . . . . . . . . .  payments have  been made on  specified Planned Principal Classes,  Targeted Principal
                                               Classes and/or Scheduled Principal Classes.

Targeted Principal Class (also sometimes       A  class that  is  designed  to  receive principal  payments  using  a  predetermined
referred to as "TACs")  . . . . . . . . . . .  principal  balance schedule derived by assuming a single constant prepayment rate for
                                               the underlying Trust Fund Assets.
</TABLE>



                                INTEREST TYPES
<TABLE>
<CAPTION>
<S>                                            <C>

Fixed Rate                                     A class with an interest rate that is fixed throughout the life of the class.

Floating Rate                                  A class with an interest rate that  resets periodically based upon a designated index
                                               and that varies directly with changes in such index.

Inverse Floating Rate                          A class with an  interest rate that resets periodically based upon a designated index
                                               and that varies inversely with changes in such index.

Variable Rate                                  A class with an interest rate that resets periodically and is calculated by reference
                                               to the rate or rates of interest applicable to specified assets or instruments (e.g.,
                                               the Loan Rates borne by the underlying Loans).

Interest Only                                  A  class that receives some  or all of  the interest payments made  on the underlying
                                               Trust Fund Assets and  little or no  principal. Interest Only  classes have either  a
                                               nominal  principal  balance  or  a  notional  amount.  A  nominal  principal  balance
                                               represents actual principal  that will be  paid on  the class. It  is referred to  as
                                               nominal since it is extremely small compared  to other classes. A notional amount  is
                                               the amount used as a reference to calculate the amount of interest due on an Interest
                                               Only class that is not entitled to any distributions in respect of principal.

Principal Only                                 A class that does not bear interest and is  entitled to receive only distributions in
                                               respect of principal.

Partial Accrual                                A class  that accretes a  portion of  the amount of  accrued interest  thereon, which
                                               amount will  be added  to  the principal  balance of  such class  on each  applicable
                                               Distribution Date,  with the  remainder of  such accrued  interest to be  distributed
                                               currently as interest  on such class. Such  accretion may continue until  a specified
                                               event has occurred or until such Partial Accrual class is retired.

Accrual                                        A class that accretes the amount  of accrued interest otherwise distributable on such
                                               class, which amount will be added as principal to the principal balance of such class
                                               on  each  applicable  Distribution  Date.  Such  accretion may  continue  until  some
                                               specified event has occurred or until such Accrual class is retired.

</TABLE>

Indices Applicable to Floating Rate and Inverse Floating Rate Classes

LIBOR

     Unless otherwise  specified in the related  Prospectus  Supplement,  on the
LIBOR  Determination  Date (as such term is  defined in the  related  Prospectus
Supplement)  for each class of Securities of a Series as to which the applicable
interest rate is determined by reference to an index  denominated as LIBOR,  the
Person  designated  in the related  Agreement  (the  "Calculation  Agent")  will
determine LIBOR in accordance with one of the two methods described below (which
method will be specified in the related Prospectus Supplement):

LIBO Method

     If using  this  method to  calculate  LIBOR,  the  Calculation  Agent  will
determine  LIBOR by reference to the  quotations set forth on the Reuters Screen
LIBO Page (as defined in the International Swap Dealers  Association,  Inc. Code
of Standard  Wording,  Assumptions  and  Provisions  for Swaps,  1986  Edition),
offered by the principal London office of each of the designated reference banks
meeting  the  criteria  set forth  below  (the  "Reference  Banks")  for  making
one-month United States dollar deposits in leading banks in the London Interbank
market, as of 11:00 a.m. (London time) on such LIBOR Determination Date. In lieu
of relying on the quotations for those  Reference Banks that appear at such time
on the Reuters Screen LIBO Page, the Calculation  Agent will request each of the
Reference Banks to provide such offered quotations at such time.

     Under this method LIBOR will be  established  by the  Calculation  Agent on
each LIBOR Determination Date as follows:

          (a) If on any LIBOR  Determination  Date two or more  Reference  Banks
     provide such offered quotations, LIBOR for the next Interest Accrual Period
     shall be the arithmetic mean of such offered quotations (rounded upwards if
     necessary to the nearest whole multiple of 1/32%).

          (b) If on any  LIBOR  Determination  Date  only  one  or  none  of the
     Reference  Banks  provides  such  offered  quotations,  LIBOR  for the next
     Interest Accrual Period (as such term is defined in the related  Prospectus
     Supplement)  shall be whichever is the higher of (i) LIBOR as determined on
     the previous LIBOR  Determination  Date or (ii) the Reserve  Interest Rate.
     The  "Reserve  Interest  Rate"  shall  be the  rate  per  annum  which  the
     Calculation  Agent determines to be either (i) the arithmetic mean (rounded
     upwards  if  necessary  to the  nearest  whole  multiple  of  1/32%) of the
     one-month  United  States  dollar  lending  rates  that New York City banks
     selected  by the  Calculation  Agent are  quoting,  on the  relevant  LIBOR
     Determination  Date, to the principal London offices of at least two of the
     Reference  Banks  to which  such  quotations  are,  in the  opinion  of the
     Calculation  Agent, being so made or (ii) in the event that the Calculation
     Agent can determine no such arithmetic  mean, the lowest  one-month  United
     States  dollar  lending  rate  which New York City  banks  selected  by the
     Calculation Agent are quoting on such LIBOR  Determination  Date to leading
     European banks.

          (c) If on any LIBOR  Determination  Date for a class  specified in the
     related  Prospectus  Supplement,  the Calculation  Agent is required but is
     unable to determine  the Reserve  Interest  Rate in the manner  provided in
     paragraph (b) above,  LIBOR for the next Interest  Accrual  Period shall be
     LIBOR as determined on the preceding LIBOR  Determination  Date, or, in the
     case of the first LIBOR Determination Date, LIBOR shall be deemed to be the
     per annum rate specified as such in the related Prospectus Supplement.

     Each Reference Bank (i) shall be a leading bank engaged in  transactions in
Eurodollar  deposits in the international  Eurocurrency  market;  (ii) shall not
control,  be  controlled  by, or be under common  control  with the  Calculation
Agent; and (iii) shall have an established  place of business in London.  If any
such  Reference  Bank  should  be  unwilling  or  unable  to act as  such  or if
appointment  of any such  Reference  Bank is  terminated,  another  leading bank
meeting the criteria specified above will be appointed.

BBA Method

     If using this  method of  determining  LIBOR,  the  Calculation  Agent will
determine LIBOR on the basis of the British Bankers' Association BBA") "Interest
Settlement  Rate" for one-month  deposits in United  States  dollars as found on
Telerate  page 3750 as of 11:00 a.m.  London  time on each  LIBOR  Determination
Date. Interest Settlement Rates currently are based on rates quoted by eight BBA
designated  banks as being, in the view of such banks, the offered rate at which
deposits are being quoted to prime banks in the London  interbank  market.  Such
Interest  Settlement  Rates are calculated by eliminating  the two highest rates
and the two lowest  rates,  averaging  the four  remaining  rates,  carrying the
result  (expressed as a percentage) out to six decimal  places,  and rounding to
five decimal places.

     If on any LIBOR  Determination  Date,  the  Calculation  Agent is unable to
calculate  LIBOR in  accordance  with the  method  set forth in the  immediately
preceding  paragraph,  LIBOR  for the  next  Interest  Accrual  period  shall be
calculated  in  accordance  with the LIBOR  method  described  above under "LIBO
Method."

     The  establishment  of  LIBOR  on  each  LIBOR  Determination  Date  by the
Calculation Agent and its calculation of the rate of interest for the applicable
classes  for the  related  Interest  Accrual  Period  shall (in the  absence  of
manifest error) be final and binding.

COFI

     The  Eleventh  District  Cost of Funds Index is designed to  represent  the
monthly  weighted  average  cost of funds for savings  institutions  in Arizona,
California and Nevada that are member  institutions of the Eleventh Federal Home
Loan Bank  District (the  "Eleventh  District").  The Eleventh  District Cost of
Funds Index for a particular month reflects the interest costs paid on all types
of funds held by Eleventh  District  member  institutions  and is  calculated by
dividing  the cost of funds by the  average of the total  amount of those  funds
outstanding at the end of that month and of the prior month and  annualizing and
adjusting  the result to reflect  the  actual  number of days in the  particular
month. If necessary,  before these  calculations are made, the component figures
are  adjusted  by the  Federal  Home Loan Bank of San  Francisco  ("FHLBSF")  to
neutralize the effect of events such as member institutions leaving the Eleventh
District or acquiring  institutions outside the Eleventh District.  The Eleventh
District Cost of Funds Index is weighted to reflect the relative  amount of each
type of funds held at the end of the relevant  month.  The major  components  of
funds of Eleventh District member  institutions are: (i) savings deposits,  (ii)
time deposits,  (iii) FHLBSF  advances,  (iv) repurchase  agreements and (v) all
other borrowings.  Because the component funds represent a variety of maturities
whose costs may react in  different  ways to changing  conditions,  the Eleventh
District Cost of Funds Index does not necessarily  reflect current market rates.

     A number of factors affect the performance of the Eleventh District Cost of
Funds Index which may cause it to move in a manner  different  from indices tied
to specific  interest  rates,  such as United  States  Treasury  bills or LIBOR.
Because the liabilities upon which the Eleventh  District Cost of Funds Index is
based were issued at various  times under  various  market  conditions  and with
various  maturities,   the  Eleventh  District  Cost  of  Funds  Index  may  not
necessarily  reflect the prevailing  market interest rates on new liabilities of
similar  maturities.  Moreover,  as stated above, the Eleventh  District Cost of
Funds Index is  designed to  represent  the average  cost of funds for  Eleventh
District  savings  institutions  for the month prior to the month in which it is
due to be published. Additionally, the Eleventh District Cost of Funds Index may
not  necessarily  move in the same  direction  as market  interest  rates at all
times,  since as longer term  deposits or  borrowings  mature and are renewed at
prevailing  market interest rates, the Eleventh  District Cost of Funds Index is
influenced  by the  differential  between  the  prior and the new rates on those
deposits or borrowings. In addition,  movements of the Eleventh District Cost of
Funds Index, as compared to other indices tied to specific  interest rates,  may
be affected by changes  instituted by the FHLBSF in the method used to calculate
the Eleventh District Cost of Funds Index.

     The FHLBSF  publishes  the  Eleventh  District  Cost of Funds  Index in its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948, 600 California  Street,  San Francisco,  California  94120, or by
calling (415)  616-1000.  The Eleventh  District Cost of Funds Index may also be
obtained by calling the FHLBSF at (415) 616-2600.

     The  FHLBSF  has  stated  in its  Information  Bulletin  that the  Eleventh
District  Cost of Funds Index for a month "will be announced on or near the last
working  day" of the  following  month  and  also  has  stated  that it  "cannot
guarantee  the  announcement"  of such index on an exact  date.  So long as such
index  for a month  is  announced  on or  before  the  tenth  day of the  second
following  month,  the interest rate for each class of Securities of a Series as
to which the  applicable  interest  rate is  determined by reference to an index
denominated  as COFI  (each,  a class of  "COFI  Securities")  for the  Interest
Accrual Period  commencing in such second  following  month will be based on the
Eleventh  District  Cost of Funds  Index  for the  second  preceding  month.  If
publication  is delayed  beyond such tenth day, such interest rate will be based
on the  Eleventh  District  Cost of Funds Index for the third  preceding  month.

     Unless otherwise specified in the related Prospectus Supplement,  if on the
tenth day of the month in which any  Interest  Accrual  Period  commences  for a
class of COFI Securities the most recently  published  Eleventh District Cost of
Funds Index relates to a month prior to the third preceding month, the index for
such current  Interest  Accrual Period and for each succeeding  Interest Accrual
Period will, except as described in the next to last sentence of this paragraph,
be based on the  National  Monthly  Median Cost of Funds  Ratio to  SAIF-Insured
Institutions  (the  "National  Cost of Funds Index")  published by the Office of
Thrift  Supervision  (the  "OTS") for the third  preceding  month (or the fourth
preceding  month if the  National  Cost of Funds  Index for the third  preceding
month has not been published on such tenth day of an Interest  Accrual  Period).
Information  on the National  Cost of Funds Index may be obtained by writing the
OTS at 1700 G Street,  N.W.,  Washington,  D.C. 20552 or calling (202) 906-6677,
and the current  National  Cost of Funds Index may be obtained by calling  (202)
906-6988.  If on any such  tenth day of the month in which an  Interest  Accrual
Period  commences  the most  recently  published  National  Cost of Funds  Index
relates to a month prior to the fourth preceding month, the applicable index for
such Interest Accrual Period and each succeeding Interest Accrual Period will be
based on LIBOR,  as determined by the  Calculation  Agent in accordance with the
Agreement  relating  to such  Series of  Securities.  A change of index from the
Eleventh  District Cost of Funds Index to an alternative  index will result in a
change in the index level, and,  particularly if LIBOR is the alternative index,
could increase its volatility.

     The  establishment of COFI by the Calculation  Agent and its calculation of
the rates of  interest  for the  applicable  classes  for the  related  Interest
Accrual  Period  shall (in the absence of manifest  error) be final and binding.

Treasury Index

     Unless otherwise  specified in the related  Prospectus  Supplement,  on the
Treasury  Index  Determination  Date (as such  term is  defined  in the  related
Prospectus  Supplement) for each class of Securities of a Series as to which the
applicable interest rate is determined by reference to an index denominated as a
Treasury  Index,  the  Calculation  Agent will  ascertain the Treasury Index for
Treasury securities of the maturity and for the period (or, if applicable, date)
specified in the related Prospectus  Supplement.  Unless otherwise  specified in
the related Prospectus  Supplement,  the Treasury Index for any period means the
average of the yield for each business day during the period  specified  therein
(and for any date  means  the  yield for such  date),  expressed  as a per annum
percentage  rate,  on (i) U.S  Treasury  securities  adjusted  to the  "constant
maturity" (as further  described below) specified in such Prospectus  Supplement
or (ii) if no "constant  maturity" is so  specified,  U.S.  Treasury  securities
trading on the secondary market having the maturity specified in such Prospectus
Supplement,  in each  case as  published  by the  Federal  Reserve  Board in its
Statistical  Release  No.  H.15(519).   Statistical  Release  No.  H.15(519)  is
published  on Monday or Tuesday of each week and may be  obtained  by writing or
calling the  Publications  Department  at the Board of  Governors of the Federal
Reserve System, 21st and C Streets,  Washington,  D.C. 20551 (202) 452-3244.  If
the Calculation Agent has not yet received Statistical Release No. H.15(519) for
such  week,  then it will  use such  Statistical  Release  from the  immediately
preceding week.

     Yields on U.S. Treasury  securities at "constant maturity" are derived from
the U.S.  Treasury's daily yield curve. This curve, which relates the yield on a
security to its time to maturity,  is based on the closing  market bid yields on
actively traded Treasury securities in the over-the-counter market. These market
yields are  calculated  from  composites of quotations  reported by five leading
U.S. Government securities dealers to the Federal Reserve Bank of New York. This
method provides a yield for a given maturity even if no security with that exact
maturity  is  outstanding.  In the event  that the  Treasury  Index is no longer
published,  a new index  based  upon  comparable  data and  methodology  will be
designated in accordance with the Agreement relating to the particular Series of
Securities. The Calculation Agent's determination of the Treasury Index, and its
calculation of the rates of interest for the applicable  classes for the related
Interest  Accrual  Period shall (in the absence of manifest  error) be final and
binding.

Prime Rate

     Unless otherwise  specified in the related  Prospectus  Supplement,  on the
Prime Rate Determination Date (as such term is defined in the related Prospectus
Supplement)  for each class of Securities of a Series as to which the applicable
interest rate is determined  by reference to an index  denominated  as the Prime
Rate,  the  Calculation  Agent will  ascertain  the Prime  Rate for the  related
Interest Accrual Period.  Unless otherwise  specified in the related  Prospectus
Supplement,  the Prime Rate for an  Interest  Accrual  Period will be the "Prime
Rate" as published in the "Money Rates"  section of The Wall Street  Journal (or
if not so  published,  the "Prime  Rate" as  published in a newspaper of general
circulation  selected by the  Calculation  Agent in its sole  discretion) on the
related Prime Rate Determination  Date. If a prime rate range is given, then the
average  of such  range  will be used.  In the event  that the Prime  Rate is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance with the Agreement relating to the particular Series of
Securities.  The  Calculation  Agent's  determination  of the Prime Rate and its
calculation  of the rates of interest for the related  Interest  Accrual  Period
shall (in the absence of manifest error) be final and binding.

   
Derivative Transactions

     If specified in the related Prospectus  Supplement,  a Trust Fund may enter
into privately  negotiated,  over-the-counter  hedging transactions with various
counterparties,   including  interest  rate  swaps,  caps,  collars  and  floors
(collectively,  "Derivative  Transactions")  to  effectively  fix  the  rate  of
interest  that  such  Trust  Fund  pays on one or more  borrowings  or series of
borrowings. Trust Funds will use these Derivative Transactions as hedges and not
as speculative investments. Derivative transactions involve an agreement between
two parties to exchange payments that are based,  respectively,  on variable and
fixed  rates of  interest  and that are  calculated  on the basis of a specified
amount of principal for a specified  period of time. Cap and floor  transactions
involve an agreement between two parties in which the first party agrees to make
payments to the counterparty  when a designated  market interest rate goes above
(in the case of a cap) or below (in the case of a floor) a  designated  level on
predetermined  dates or during a  specified  time  period.  Collar  transactions
involve an agreement between two parties in which the first party makes payments
to the  counterparty  when a  designated  market  interest  rate  goes  above  a
designated level on predetermined  dates or during a specified time period,  and
the  counterparty  makes  payments to the first party when a  designated  market
interest rate goes below a designated level on  predetermined  dates or during a
specified time period.
    

Book-Entry Registration of Securities

     As described in the related Prospectus  Supplement,  if not issued in fully
registered  form,  each class of  Securities  will be  registered  as book-entry
certificates  (the  "Book-Entry   Securities").   Persons  acquiring  beneficial
ownership  interests  in the  Securities  ("Security  Owners")  will hold  their
Securities through the Depository Trust Company ("DTC") in the United States, or
CEDEL or Euroclear  (in Europe) if they are  participants  of such  systems,  or
indirectly  through  organizations  which are participants in such systems.  The
Book-Entry Securities will be issued in one or more certificates which equal the
aggregate  principal  balance of the Securities and will initially be registered
in the name of Cede & Co.,  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.  Citibank,  N.A., will
act as depositary for CEDEL and The Chase  Manhattan Bank will act as depositary
for Euroclear (in such capacities,  individually  the "Relevant  Depositary" and
collectively the "European Depositaries").  Except as described below, no person
acquiring a Book-Entry Security (each, a "beneficial owner") will be entitled to
receive  a  physical  certificate  representing  such  Security  (a  "Definitive
Security"). Unless and until Definitive Securities are issued, it is anticipated
that the only "Securityholders" of the Securities will be Cede & Co., as nominee
of DTC.  Security Owners are only permitted to exercise their rights  indirectly
through  Participants and DTC.

     The beneficial owner's ownership of a Book-Entry  Security 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  Security  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).

     Security  Owners  will  receive  all  distributions  of  principal  of, and
interest on, the Securities from the Trustee  through DTC and DTC  participants.
While the Securities are outstanding  (except under the circumstances  described
below),  under the rules,  regulations and procedures creating and affecting DTC
and its operations (the "Rules"),  DTC is required to make book-entry  transfers
among Participants on whose behalf it acts with respect to the Securities and is
required to receive and transmit distributions of principal of, and interest on,
the Securities. Participants and indirect participants with whom Security Owners
have  accounts  with  respect  to  Securities  are  similarly  required  to make
book-entry  transfers and receive and transmit such  distributions  on behalf of
their respective Security Owners. Accordingly, although Security Owners will not
possess  certificates,  the Rules provide a mechanism by which  Security  Owners
will receive distributions and will be able to transfer their interest.

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

     Because of time zone differences,  credits of securities  received in CEDEL
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during such  processing  will be reported to the relevant  Euroclear or
CEDEL  Participants on such business day. Cash received in CEDEL or Euroclear as
a result of sales of  securities by or through a CEDEL  Participant  (as defined
herein) or Euroclear  Participant (as defined herein) 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
settlement in DTC.

     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
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 participating  organizations ("CEDEL
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions  between CEDEL Participants  through electronic book- entry changes
in accounts of CEDEL  Participants,  thereby  eliminating  the need for physical
movement  of  certificates.  Transactions  may be  settled in CEDEL in any of 28
currencies,  including  United  States  dollars.  CEDEL  provides  to its  CEDEL
Participants,  among other  things,  services for  safekeeping,  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 its  participants
("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 be settled in any of 32  currencies,  including  United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty  Trust  Company  of New  York  ("Morgan"  and  in  such  capacity,  the
"Euroclear  Operator"),  under contract with Euroclear Clearance Systems S.C., a
Belgian cooperative corporation (the "Belgian Cooperative").  All operations are
conducted  by  Morgan,  and all  Euroclear  securities  clearance  accounts  and
Euroclear  cash  accounts  are accounts  with the  Euroclear  Operator,  not the
Belgian Cooperative. The Belgian 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.

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

     Securities clearance accounts and cash accounts with Morgan 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.

     Under a book-entry format,  beneficial owners of the Book-Entry  Securities
may experience some delay in their receipt of payments, since such payments will
be forwarded by the Trustee to Cede & Co., as nominee of DTC. Distributions with
respect to Securities  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.  See "Federal
Income  Tax  Consequences  -Tax  Treatment  of Foreign  Investors"  and " -- Tax
Consequences to Holders of the Notes -- Backup Withholding" herein.  Because DTC
can only act on behalf of Financial Intermediaries,  the ability of a beneficial
owner to  pledge  Book-Entry  Securities  to  persons  or  entities  that do not
participate in the Depository  system may be limited due to the lack of physical
certificates  for such Book-  Entry  Securities.  In  addition,  issuance of the
Book-Entry  Securities  in book-  entry form may reduce  the  liquidity  of such
Securities in the  secondary  market since  certain  potential  investors may be
unwilling  to  purchase   Securities  for  which  they  cannot  obtain  physical
certificates.

     Monthly and annual  reports on the Trust will be provided to Cede & Co., as
nominee of DTC,  and may be made  available by Cede & Co. 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  Securities of such beneficial owners are credited.

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

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

     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in order to facilitate  transfers of Securities 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.

     None of the Master  Servicer,  the  Depositor  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  Securities held by
Cede & Co., as nominee of DTC, or for maintaining,  supervising or reviewing any
records relating to such beneficial ownership interests.


                               CREDIT ENHANCEMENT

General

     Credit enhancement may be provided with respect to one or more classes of a
Series of Securities  or with respect to the related  Trust Fund Assets.  Credit
enhancement may be in the form of a limited financial  guaranty policy issued by
an entity named in the related Prospectus  Supplement,  the subordination of one
or more classes of the Securities of such Series,  the  establishment  of one or
more Reserve Accounts, the use of a cross-  collateralization  feature, use of a
mortgage pool insurance policy,  FHA Insurance,  VA Guarantee,  bankruptcy bond,
special  hazard  insurance  policy,  surety bond,  letter of credit,  guaranteed
investment  contract,   overcollateralization,   or  another  method  of  credit
enhancement   contemplated  herein  and  described  in  the  related  Prospectus
Supplement,  or any combination of the foregoing.  Unless otherwise specified in
the  related  Prospectus   Supplement,   credit  enhancement  will  not  provide
protection  against all risks of loss and will not  guarantee  repayment  of the
entire principal balance of the Securities and interest thereon. If losses occur
which exceed the amount  covered by credit  enhancement or which are not covered
by the credit  enhancement,  Securityholders  will bear their allocable share of
any deficiencies.

Subordination

     If so specified in the related Prospectus  Supplement,  protection afforded
to holders  of one or more  classes  of  Securities  of a Series by means of the
subordination  feature may be accomplished by the preferential  right of holders
of one or more  other  classes  of such  Series  (the  "Senior  Securities")  to
distributions in respect of scheduled principal, Principal Prepayments, interest
or any combination  thereof that otherwise would have been payable to holders of
Subordinated  Securities under the  circumstances and to the extent specified in
the  related  Prospectus  Supplement.  Protection  may also be  afforded  to the
holders of Senior Securities of a Series by: (i) reducing the ownership interest
(if applicable) of the related  Subordinated  Securities;  (ii) a combination of
the immediately  preceding  sentence and clause (i) above; or (iii) as otherwise
described in the related Prospectus  Supplement.  If so specified in the related
Prospectus Supplement,  delays in receipt of scheduled payments on the Loans and
losses  on  defaulted  Loans  may be  borne  first  by the  various  classes  of
Subordinated  Securities  and  thereafter  by  the  various  classes  of  Senior
Securities,  in each case under the circumstances and subject to the limitations
specified in such Prospectus Supplement.  The aggregate distributions in respect
of delinquent  payments on the Loans over the lives of the  Securities or at any
time, the aggregate  losses in respect of defaulted Loans which must be borne by
the  Subordinated  Securities by virtue of  subordination  and the amount of the
distributions otherwise  distributable to the Subordinated  Securityholders that
will be distributable to Senior  Securityholders on any Distribution Date may be
limited  as  specified  in  the  related  Prospectus  Supplement.  If  aggregate
distributions in respect of delinquent payments on the Loans or aggregate losses
in  respect  of such Loans  were to exceed an amount  specified  in the  related
Prospectus  Supplement,  holders of Senior Securities would experience losses on
the Securities.

     In addition to or in lieu of the foregoing,  if so specified in the related
Prospectus Supplement,  all or any portion of distributions otherwise payable to
holders of  Subordinated  Securities  on any  Distribution  Date may  instead be
deposited  into one or more  Reserve  Accounts  established  with the Trustee or
distributed to holders of Senior  Securities.  Such deposits may be made on each
Distribution  Date,  for  specified  periods or until the balance in the Reserve
Account has reached a specified amount and,  following payments from the Reserve
Account to holders of Senior  Securities or otherwise,  thereafter to the extent
necessary to restore the balance in the Reserve Account to required  levels,  in
each case as specified in the related Prospectus Supplement.  Amounts on deposit
in the Reserve  Account  may be  released  to the holders of certain  classes of
Securities at the times and under the circumstances specified in such Prospectus
Supplement.

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

     As  between  classes  of  Senior  Securities  and  as  between  classes  of
Subordinated  Securities,  distributions may be allocated among such classes (i)
in the order of their scheduled  final  distribution  dates,  (ii) in accordance
with a schedule or formula,  (iii) in  relation to the  occurrence  of events or
(iv) otherwise,  in each case as specified in the related Prospectus Supplement.
As between  classes of  Subordinated  Securities,  payments to holders of Senior
Securities  on account of  delinquencies  or losses and  payments to any Reserve
Account will be allocated as specified in the related Prospectus Supplement.

Letter of Credit

     The letter of credit,  if any, with respect to a Series of Securities  will
be  issued  by the  bank  or  financial  institution  specified  in the  related
Prospectus Supplement (the "L/C Bank"). Under the letter of credit, the L/C Bank
will be  obligated to honor  drawings  thereunder  in an aggregate  fixed dollar
amount,  net of  unreimbursed  payments  thereunder,  equal  to  the  percentage
specified  in the  related  Prospectus  Supplement  of the  aggregate  principal
balance of the Loans on the related  Cut-off  Date or of one or more  classes of
Securities  (the "L/C  Percentage").  If so specified in the related  Prospectus
Supplement,  the letter of credit may permit drawings in the event of losses not
covered by insurance  policies or other credit  support,  such as losses arising
from damage not covered by standard hazard insurance policies,  losses resulting
from the bankruptcy of a borrower and the  application of certain  provisions of
the Bankruptcy Code, or losses  resulting from denial of insurance  coverage due
to  misrepresentations  in connection with the origination of a Loan. The amount
available  under the  letter of credit  will,  in all  cases,  be reduced to the
extent of the unreimbursed payments thereunder.  The obligations of the L/C Bank
under the  letter of credit for each  Series of  Securities  will  expire at the
earlier  of the date  specified  in the  related  Prospectus  Supplement  or the
termination  of the Trust Fund.  See "The  Agreements --  Termination:  Optional
Termination." A copy of the letter of credit for a Series, if any, will be filed
with the  Commission  as an exhibit to a Current  Report on Form 8-K to be filed
within 15 days of issuance of the Securities of the related Series.

Insurance Policies, Surety Bonds and Guaranties

     If so provided in the  Prospectus  Supplement  for a Series of  Securities,
deficiencies in amounts  otherwise payable on such Securities or certain classes
thereof will be covered by insurance  policies  and/or surety bonds  provided by
one or more insurance  companies or sureties.  Such instruments may cover,  with
respect to one or more  classes of  Securities  of the  related  series,  timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal  distributions  set forth in or determined in the manner
specified in the related Prospectus Supplement. In addition, if specified in the
related Prospectus  Supplement,  a Trust Fund may also include bankruptcy bonds,
special hazard insurance policies, other insurance or guaranties for the purpose
of (i) maintaining  timely payments or providing  additional  protection against
losses on the assets  included  in such Trust Fund,  (ii) paying  administrative
expenses or (iii) establishing a minimum  reinvestment rate on the payments made
in  respect  of such  assets or  principal  payment  rate on such  assets.  Such
arrangements may include agreements under which  Securityholders are entitled to
receive amounts deposited in various accounts held by the Trustee upon the terms
specified in such  Prospectus  Supplement.  A copy of any such  instrument for a
series will be filed with the  Commission  as an exhibit to a Current  Report on
Form 8-K to be filed  with the  Commission  within  15 days of  issuance  of the
Securities of the related series. 

Over-Collateralization

     If so provided in the Prospectus  Supplement for a Series of Securities,  a
portion of the  interest  payment  on each Loan may be applied as an  additional
distribution  in  respect of  principal  to reduce  the  principal  balance of a
certain class or classes of Securities and, thus, accelerate the rate of payment
of principal on such class or classes of Securities.

Reserve Accounts

     If  specified in the related  Prospectus  Supplement,  credit  support with
respect to a Series of  Securities  will be  provided by the  establishment  and
maintenance with the Trustee for such Series of Securities,  in trust, of one or
more Reserve Accounts for such Series.  The related  Prospectus  Supplement will
specify  whether or not any such Reserve  Accounts will be included in the Trust
Fund for such Series.

     The Reserve  Account for a Series will be funded (i) by the deposit therein
of cash, United States Treasury securities,  instruments evidencing ownership of
principal  or  interest  payments  thereon,  letters  of credit,  demand  notes,
certificates  of  deposit  or a  combination  thereof  in the  aggregate  amount
specified in the related Prospectus Supplement, (ii) by the deposit therein from
time to  time  of  certain  amounts,  as  specified  in the  related  Prospectus
Supplement to which the Subordinate Securityholders,  if any, would otherwise be
entitled  or (iii) in such  other  manner  as may be  specified  in the  related
Prospectus Supplement.

     Any amounts on deposit in the Reserve Account and the proceeds of any other
instrument  upon maturity will be held in cash or will be invested in "Permitted
Investments"  which, in general,  will include  obligations of the United States
and certain agencies thereof, certificates of deposit, certain commercial paper,
time  deposits and bankers  acceptances  sold by eligible  commercial  banks and
certain  repurchase  agreements  of United  States  government  securities  with
eligible  commercial banks. If a letter of credit is deposited with the Trustee,
such letter of credit will be  irrevocable.  Unless  otherwise  specified in the
related Prospectus  Supplement,  any instrument  deposited therein will name the
Trustee,  in its  capacity  as trustee  for the  holders of the  Securities,  as
beneficiary  and will be issued by an entity  acceptable  to each Rating  Agency
that rates the Securities of the related  Series.  Additional  information  with
respect to such instruments  deposited in the Reserve Accounts will be set forth
in the related Prospectus Supplement.

     Any amounts so deposited and payments on  instruments  so deposited will be
available  for  withdrawal  from the  Reserve  Account for  distribution  to the
holders of Securities of the related Series for the purposes,  in the manner and
at the times specified in the related Prospectus Supplement.

Pool Insurance Policies

     If  specified  in  the  related  Prospectus  Supplement,  a  separate  pool
insurance  policy  ("Pool  Insurance  Policy") will be obtained for the Pool and
issued by the insurer (the "Pool Insurer") named in such Prospectus  Supplement.
Each Pool Insurance Policy will,  subject to the limitations  described therein,
cover  loss by reason of  default  in  payment on Loans in the Pool in an amount
equal to a percentage  specified in such Prospectus  Supplement of the aggregate
principal  balance of such Loans on the Cut-off Date which are not covered as to
their  entire  outstanding  principal  balances  by Primary  Mortgage  Insurance
Policies.  As more fully  described in the related  Prospectus  Supplement,  the
Master Servicer will present claims  thereunder to the Pool Insurer on behalf of
itself, the Trustee and the holders of the Securities of the related Series. The
Pool Insurance Policies,  however,  are not blanket policies against loss, since
claims  thereunder may only be made  respecting  particular  defaulted Loans and
only upon  satisfaction  of certain  conditions  precedent  as  described in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus Supplement,  the Pool Insurance Policies will not cover losses due to
a failure to pay or denial of a claim under a Primary Mortgage Insurance Policy.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
original  amount of coverage  under each Pool  Insurance  Policy will be reduced
over the life of the related Securities by the aggregate dollar amount of claims
paid less the  aggregate  of the net amounts  realized by the Pool  Insurer upon
disposition of all foreclosed properties. The amount of claims paid will include
certain expenses  incurred by the Master Servicer as well as accrued interest on
delinquent Loans to the date of payment of the claim, unless otherwise specified
in the related Prospectus Supplement.  Accordingly, if aggregate net claims paid
under any Pool Insurance Policy reach the original policy limit,  coverage under
that Pool  Insurance  Policy will be  exhausted  and any further  losses will be
borne by the related Securityholders.

Cross-Collateralization

     If specified in the related Prospectus Supplement, the beneficial ownership
of  separate  groups of assets  included  in a Trust  Fund may be  evidenced  by
separate  classes of the  related  Series of  Securities.  In such case,  credit
support may be provided by a cross-collateralization feature which requires that
distributions  be made  with  respect  to  Securities  evidencing  a  beneficial
ownership  interest in, or secured by, one or more asset groups  within the same
Trust  Fund prior to  distributions  to  Subordinated  Securities  evidencing  a
beneficial  ownership interest in, or secured by, one or more other asset groups
within  such Trust  Fund.  Cross-collateralization  may be  provided  by (i) the
allocation of certain  excess  amounts  generated by one or more asset groups to
one or more other asset groups within the same Trust Fund or (ii) the allocation
of losses  with  respect to one or more asset  groups to one or more other asset
groups within the same Trust Fund.  Such excess  amounts will be applied  and/or
such losses will be allocated to the class or classes of Subordinated Securities
of the related Series then outstanding  having the lowest rating assigned by any
Rating Agency or the lowest payment priority,  in each case to the extent and in
the manner more specifically described in the related Prospectus Supplement. The
Prospectus  Supplement  for a Series  which  includes a  cross-collateralization
feature  will   describe   the  manner  and   conditions   for   applying   such
cross-collateralization feature.

     If specified in the related Prospectus Supplement, the coverage provided by
one or more of the forms of credit enhancement  described in this Prospectus may
apply  concurrently  to two or more separate  Trust Funds.  If  applicable,  the
related Prospectus Supplement will identify the Trust Funds to which such credit
enhancement  relates  and the  manner of  determining  the  amount  of  coverage
provided to such Trust Funds thereby and of the  application of such coverage to
the identified Trust Funds.


                      YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and weighted average lives of the Securities will be
affected primarily by the amount and timing of principal payments received on or
in respect of the Trust Fund  Assets  included in the  related  Trust Fund.  The
original terms to maturity of the Loans in a given Pool will vary depending upon
the type of Loans included  therein.  Each  Prospectus  Supplement  will contain
information  with respect to the type and maturities of the Loans in the related
Pool. The related Prospectus Supplement will specify the circumstances,  if any,
under  which the  related  Loans will be subject to  prepayment  penalties.  The
prepayment  experience  on the Loans in a Pool will affect the weighted  average
life of the related  Series of  Securities.

     The rate of prepayment on the Loans cannot be predicted.  Home equity loans
and home improvement  contracts have been originated in significant  volume only
during  the  past few  years  and the  Depositor  is not  aware of any  publicly
available  studies  or  statistics  on the  rate of  prepayment  of such  loans.
Generally,  home equity loans and home  improvement  contracts are not viewed by
borrowers  as  permanent  financing.  Accordingly,  such Loans may  experience a
higher rate of prepayment  than  traditional  first mortgage loans. On the other
hand,  because  home  equity  loans  such as the  Revolving  Credit  Line  Loans
generally  are  not  fully  amortizing,   the  absence  of  voluntary   borrower
prepayments  could cause rates of principal  payments lower than, or similar to,
those of traditional  fully-  amortizing  first mortgage  loans.  The prepayment
experience  of the  related  Trust  Fund may be  affected  by a wide  variety of
factors, including general economic conditions, prevailing interest rate levels,
the availability of alternative financing,  homeowner mobility and the frequency
and amount of any future draws on any Revolving Credit Line Loans. Other factors
that might be  expected to affect the  prepayment  rate of a pool of home equity
mortgage  loans or home  improvement  contracts  include  the  amounts  of,  and
interest rates on, the underlying  senior mortgage  loans,  and the use of first
mortgage loans as long-term financing for home purchase and subordinate mortgage
loans as  shorter-term  financing  for a variety  of  purposes,  including  home
improvement,  education  expenses  and  purchases of consumer  durables  such as
automobiles.  Accordingly, such Loans may experience a higher rate of prepayment
than traditional  fixed-rate mortgage loans. In addition, any future limitations
on the right of borrowers to deduct  interest  payments on home equity loans for
federal income tax purposes may further  increase the rate of prepayments of the
Loans.  The enforcement of a "due-on-sale"  provision (as described  below) will
have the same effect as a prepayment  of the related  Loan.  See "Certain  Legal
Aspects  of the Loans --  Due-on-Sale  Clauses."  The yield to an  investor  who
purchases Securities in the secondary market at a price other than par will vary
from the  anticipated  yield if the rate of  prepayment on the Loans is actually
different than the rate anticipated by such investor at the time such Securities
were purchased.

     Collections  on Revolving  Credit Line Loans may vary because,  among other
things,  borrowers may (i) make payments  during any month as low as the minimum
monthly payment for such month or, during the  interest-only  period for certain
Revolving  Credit  Line Loans and,  in more  limited  circumstances,  Closed-End
Loans, with respect to which an interest-only  payment option has been selected,
the  interest  and the fees and charges for such month or (ii) make  payments as
high as the entire  outstanding  principal balance plus accrued interest and the
fees and charges  thereon.  It is possible  that  borrowers may fail to make the
required periodic payments.  In addition,  collections on the Loans may vary due
to seasonal  purchasing  and the payment habits of borrowers.

     Unless   otherwise   specified  in  the  related   Prospectus   Supplement,
substantially  all  conventional  Loans  will  contain  due-on-sale   provisions
permitting  the  mortgagee to  accelerate  the maturity of the loan upon sale or
certain transfers by the borrower of the related Property.  Loans insured by the
FHA, and Single Family Loans partially  guaranteed by the VA, are assumable with
the consent of the FHA and the VA,  respectively.  Thus, the rate of prepayments
on such Loans may be lower than that of  conventional  Loans bearing  comparable
interest rates.  The Master  Servicer  generally will enforce any due-on-sale or
due-on-encumbrance  clause,  to the extent it has knowledge of the conveyance or
further  encumbrance or the proposed  conveyance or proposed further encumbrance
of the  Property  and  reasonably  believes  that it is  entitled to do so under
applicable law;  provided,  however,  that the Master Servicer will not take any
enforcement  action that would impair or threaten to impair any  recovery  under
any related insurance policy. See "The Agreements -- Collection  Procedures" and
"Certain Legal Aspects of the Loans" for a description of certain  provisions of
each  Agreement and certain legal  developments  that may affect the  prepayment
experience on the Loans.

     The rate of  prepayments  with respect to  conventional  mortgage loans has
fluctuated  significantly in recent years. In general,  if prevailing rates fall
significantly  below the Loan  Rates  borne by the  Loans,  such  Loans are more
likely to be subject to higher  prepayment  rates  than if  prevailing  interest
rates remain at or above such Loan Rates.  Conversely,  if  prevailing  interest
rates rise appreciably  above the Loan Rates borne by the Loans,  such Loans are
more likely to  experience  a lower  prepayment  rate than if  prevailing  rates
remain at or below such Loan Rates. However, there can be no assurance that such
will be the case.

     When a full prepayment is made on a Loan, the borrower is charged  interest
on the  principal  amount of the Loan so prepaid  only for the number of days in
the month actually  elapsed up to the date of the prepayment,  rather than for a
full month.  The effect of  prepayments  in full will be to reduce the amount of
interest  passed through or paid in the following month to holders of Securities
because  interest on the principal  amount of any Loan so prepaid will generally
be paid only to the date of prepayment. Partial prepayments in a given month may
be applied to the outstanding  principal balances of the Loans so prepaid on the
first day of the month of receipt or the month following receipt.  In the latter
case, partial  prepayments will not reduce the amount of interest passed through
or paid in such month.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  neither full nor partial prepayments will be passed through or paid
until the month  following  receipt.

     Even assuming that the Properties  provide adequate security for the Loans,
substantial  delays could be encountered in connection  with the  liquidation of
defaulted Loans and  corresponding  delays in the receipt of related proceeds by
Securityholders  could occur.  An action to  foreclose on a Property  securing a
Loan is  regulated  by state  statutes  and rules and is  subject to many of the
delays  and  expenses  of  other  lawsuits  if  defenses  or  counterclaims  are
interposed,  sometimes requiring several years to complete. Furthermore, in some
states an action to obtain a deficiency  judgment is not  permitted  following a
nonjudicial sale of a property.  In the event of a default by a borrower,  these
restrictions  among other things,  may impede the ability of the Master Servicer
to  foreclose  on or  sell  the  Property  or  to  obtain  liquidation  proceeds
sufficient to repay all amounts due on the related Loan. In addition, the Master
Servicer  will be entitled  to deduct  from  related  liquidation  proceeds  all
expenses  reasonably  incurred in attempting to recover amounts due on defaulted
Loans and not yet repaid,  including payments to senior lienholders,  legal fees
and costs of legal action,  real estate taxes and maintenance  and  preservation
expenses.

     Liquidation  expenses with respect to defaulted mortgage loans generally do
not vary directly with the outstanding principal balance of the loan at the time
of default. Therefore, assuming that a servicer took the same steps in realizing
upon a defaulted mortgage loan having a small remaining  principal balance as it
would  in the  case of a  defaulted  mortgage  loan  having  a  large  remaining
principal  balance,  the amount realized after expenses of liquidation  would be
smaller as a percentage of the remaining principal balance of the small mortgage
loan than  would be the case with the other  defaulted  mortgage  loan  having a
large remaining principal balance.

     Applicable state laws generally  regulate interest rates and other charges,
require certain  disclosures,  and require licensing of certain  originators and
servicers of Loans. In addition, most have other laws, public policy and general
principles  of equity  relating  to the  protection  of  consumers,  unfair  and
deceptive acts and practices which 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 Master  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 Master  Servicer to damages  and  administrative  sanctions.

     If the rate at which  interest is passed  through or paid to the holders of
Securities of a Series is calculated on a Loan-by-Loan  basis,  disproportionate
principal  prepayments  among  Loans with  different  Loan Rates will affect the
yield on such Securities.  In most cases, the effective yield to Securityholders
will be lower than the yield otherwise  produced by the applicable  pass-through
rate or interest rate and purchase price,  because while interest will accrue on
each Loan from the first day of the month  (unless  otherwise  specified  in the
related  Prospectus  Supplement),  the distribution of such interest will not be
made earlier than the month following the month of accrual.

     Under  certain  circumstances,  the  Master  Servicer,  the  holders of the
residual  interests in a REMIC or any person specified in the related Prospectus
Supplement  may have the option to purchase  the assets of a Trust Fund  thereby
effecting  earlier  retirement  of the related  Series of  Securities.  See "The
Agreements -- Termination;  Optional  Termination."

     The relative  contribution of the various factors affecting  prepayment may
vary from time to time.  There can be no  assurance as to the rate of payment of
principal  of the  Trust  Fund  Assets  at any  time or over  the  lives  of the
Securities.

     The Prospectus  Supplement  relating to a Series of Securities will discuss
in  greater  detail  the  effect of the rate and  timing of  principal  payments
(including prepayments), delinquencies and losses on the yield, weighted average
lives and maturities of such Securities.


                                 THE AGREEMENTS

   
     Set  forth  below  is a  description  of the  material  provisions  of each
Agreement which are not described elsewhere in this Prospectus.  The description
is subject to, and qualified by reference to, the provisions of each  Agreement.
Where  particular  provisions or terms used in the  Agreements  are referred to,
such provisions or terms are as specified in the Agreements.
    

Assignment of the Trust Fund Assets

     Assignment  of the Loans.  At the time of issuance of the  Securities  of a
Series,  the Depositor will cause the Loans comprising the related Trust Fund to
be assigned to the Trustee,  without  recourse,  together with all principal and
interest received (if the Contracts are sold based on actual principal balances)
or  scheduled  to be  received  (if the  Contracts  are sold based on  scheduled
principal  balances) by or on behalf of the Depositor on or with respect to such
Loans after the Cut-off Date and other than any Retained  Interest  specified in
the related  Prospectus  Supplement.  The Trustee will,  concurrently  with such
assignment,  deliver such Securities to the Depositor in exchange for the Loans.
Each Loan will be  identified  in a  schedule  appearing  as an  exhibit  to the
related Agreement.  Such schedule will include information as to the outstanding
principal  balance of each Loan after  application  of payments due on or before
the Cut-off  Date,  as well as  information  regarding the Loan Rate or APR, the
maturity of the Loan, the Loan-to-Value Ratios or Combined Loan-to-Value Ratios,
as applicable, at origination and certain other information.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Agreement will require that, on or prior to the Closing Date, the Depositor will
also  deliver  or cause to be  delivered  to the  Trustee  (or to the  custodian
hereinafter  referred  to) as to each Single  Family Loan or  Multifamily  Loan,
among other things,  (i) the mortgage note or contract endorsed without recourse
in blank or to the order of the  Trustee,  (ii) the  mortgage,  deed of trust or
similar  instrument (a "Mortgage") with evidence of recording  indicated thereon
(except for any Mortgage not returned from the public recording office, in which
case the Depositor will deliver or cause to be delivered a copy of such Mortgage
together with a certificate  that the original of such Mortgage was delivered to
such  recording  office),  (iii) an  assignment  of the Mortgage to the Trustee,
which assignment will be in recordable form in the case of a Mortgage assignment
and (iv) such other security  documents,  including those relating to any senior
interests  in the  Property,  as  may be  specified  in the  related  Prospectus
Supplement or the related Agreement.  Unless otherwise  specified in the related
Prospectus Supplement,  the Depositor will promptly cause the assignments of the
related Loans to be recorded in the appropriate  public office for real property
records,  except in states in which the Seller  has  reasonably  determined  (in
certain  circumstances,  as evidenced by an opinion of counsel acceptable to the
Trustee) that such  recording is not required to protect the Trustee's  interest
in such Loans against the claim of any subsequent transferee or any successor to
or creditor of the Depositor or the  originator  of such Loans.  With respect to
any Loans that are Cooperative  Loans,  the Depositor will cause to be delivered
to the Trustee the related  original  cooperative note endorsed without recourse
in blank or to the order of the Trustee,  the original security  agreement,  the
proprietary lease or occupancy agreement, the recognition agreement, an executed
financing  agreement  and the relevant  stock  certificate,  related blank stock
powers and any other document  specified in the related  Prospectus  Supplement.
The Depositor will cause to be filed in the appropriate office an assignment and
a  financing  statement  evidencing  the  Trustee's  security  interest  in each
Cooperative Loan.

     With  respect  to any  Loans  that  are  Home  Equity  Loans,  the  related
Prospectus  Supplement will specify whether the documents relating to such Loans
will be required to be  delivered  to the Trustee (or a  custodian)  and whether
assignments  of the related  Mortgage to the Trustee  will be  recorded.  In the
event  documents are not required to be delivered,  they will be retained by the
Master  Servicer,  which  may  also be the  Seller.

     With  respect to the Home  Improvement  Contracts,  the related  Prospectus
Supplement will specify whether the documents relating to such Contracts will be
required to be delivered to the Trustee (or a  custodian).  Notwithstanding  the
foregoing,  unless otherwise specified in the related Prospectus Supplement, the
Depositor will not deliver to the Trustee the original  Mortgage securing a 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 Trustee.  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."

     The Trustee (or the  custodian)  will review the loan  documents  that have
been delivered to it within the time period specified in the related  Prospectus
Supplement after receipt  thereof,  and the Trustee (or the custodian) will hold
such documents in trust for the benefit of the related  Securityholders.  Unless
otherwise specified in the related Prospectus  Supplement,  if any such document
is found to be missing or  defective in any  material  respect,  the Trustee (or
such  custodian)  will notify the Master  Servicer  and the  Depositor,  and the
Master Servicer will notify the related Seller. If such


Seller cannot cure the omission or defect within the time period specified in
the related Prospectus  Supplement after receipt of such  notice, such Seller
will be obligated to either (i) purchase the related Loan from the Trust Fund
at the  Purchase Price  or (ii)  if so  specified in  the related  Prospectus
Supplement, remove such Loan from the Trust  Fund and substitute in its place
one or more other  Loans that meets  certain requirements set forth  therein.
There can  be  no assurance  that  a Seller  will  fulfill this  purchase  or
substitution obligation. Although  the Master  Servicer may  be obligated  to
enforce such obligation to the extent  described above under "Loan Program --
Representations by  Sellers; Repurchases,"  the Master Servicer  will not  be
obligated to purchase  or replace  such Loan  if the Seller  defaults on  its
obligation (nor will  the Master Servicer otherwise be  obligated to purchase
or replace  any such Loan for any other  reason).  Unless otherwise specified
in the related Prospectus Supplement, this  obligation of the Seller to cure,
purchase  or   substitute  constitutes  the  sole  remedy  available  to  the
Securityholders or the  Trustee for omission of,  or a material defect  in, a
constituent document.

     Notwithstanding the foregoing provisions,  with respect to a Trust Fund for
which a REMIC election is to be made, no purchase or substitution of a Loan will
be  made  if  such  purchase  or  substitution  would  result  in  a  prohibited
transaction  tax under the Code  (unless the Master  Servicer or a holder of the
related residual certificate otherwise pays such prohibited transaction from its
own funds as described herein). See "Loan Program -- Representations by Sellers;
Repurchases."

     The  Trustee  will be  authorized  to  appoint a  custodian  pursuant  to a
custodial agreement to maintain possession of and, if applicable,  to review the
documents relating to the Loans as agent of the Trustee.

No Recourse to Sellers, Depositor or Master Servicer

     As described  above under " -- Assignment of the Loans," the Depositor will
cause the Loans comprising the related Trust Fund to be assigned to the Trustee,
without  recourse.  However,  each Seller will be  obligated  to  repurchase  or
substitute for any Loan as to which certain  representations  and warranties are
breached where such breach materially and adversely affects the interests of the
Securityholders,  or for failure to deliver  certain  documents  relating to the
Loans as described  herein under  "Assignment of the Loans" and "Loan Program --
Representations  by  Sellers;  Repurchases."  These  obligations  to purchase or
substitute  constitute the sole remedy available to the  Securityholders  or the
Trustee  for a  breach  of any such  representation  or  failure  to  deliver  a
constituent document.

Payments on Loans; Deposits to Security Account

     The Master  Servicer will establish and maintain or cause to be established
and  maintained  with  respect to the related  Trust Fund a separate  account or
accounts for the  collection of payments on the related Trust Fund Assets in the
Trust Fund (the "Security  Account") which,  unless  otherwise  specified in the
related Prospectus  Supplement,  must be either (i) maintained with a depository
institution  the  debt  obligations  of which  (or in the  case of a  depository
institution  that  is  the  principal  subsidiary  of  a  holding  company,  the
obligations of which) are rated in one of the two highest  rating  categories by
the  Rating  Agency or Rating  Agencies  that  rated one or more  classes of the
related Series of Securities,  (ii) an account or accounts the deposits in which
are fully insured by either the Bank  Insurance  Fund (the "BIF") of the FDIC or
the Savings Association  Insurance Fund (as successor to the Federal Savings and
Loan Insurance Corporation ("SAIF")),  (iii) an account or accounts the deposits
in which are insured by the BIF or SAIF (to the limits established by the FDIC),
and the  uninsured  deposits  in which  are  otherwise  secured  such  that,  as
evidenced  by an  opinion  of  counsel,  the  Securityholders  have a claim with
respect to the funds in the  Security  Account  or a  perfected  first  priority
security interest against any collateral securing such funds that is superior to
the  claims of any other  depositors  or  general  creditors  of the  depository
institution  with which the Security Account is maintained or (iv) an account or
accounts otherwise  acceptable to each Rating Agency. The collateral eligible to
secure amounts in the Security  Account is limited to Permitted  Investments.  A
Security  Account may be maintained as an interest  bearing account or the funds
held  therein may be  invested  pending  each  succeeding  Distribution  Date in
Permitted  Investments.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the Master Servicer or its designee will be entitled to receive any
such  interest  or other  income  earned  on funds in the  Security  Account  as
additional compensation and will be obligated to deposit in the Security Account
the amount of any loss  immediately  as realized.  The  Security  Account may be
maintained with the Master Servicer or with a depository  institution that is an
affiliate  of the Master  Servicer,  provided it meets the  standards  set forth
above.

     The Master  Servicer  will deposit or cause to be deposited in the Security
Account  for each Trust  Fund,  to the extent  applicable  and unless  otherwise
specified in the related  Prospectus  Supplement  and provided in the Agreement,
the following payments and collections received or advances made by or on behalf
of it  subsequent  to the Cut-off Date (other than payments due on or before the
Cut-off Date and exclusive of any amounts representing Retained Interest):

          (i)  all  payments  on  account  of  principal,   including  Principal
     Prepayments  and, if specified in the related  Prospectus  Supplement,  any
     applicable prepayment penalties, on the Loans;

          (ii)  all  payments  on  account  of  interest  on the  Loans,  net of
     applicable servicing compensation;

          (iii) all proceeds (net of  unreimbursed  payments of property  taxes,
     insurance  premiums and similar items ("Insured  Expenses")  incurred,  and
     unreimbursed  Advances made, by the Master Servicer,  if any) of the hazard
     insurance  policies and any Primary  Mortgage  Insurance  Policies,  to the
     extent such proceeds are not applied to the  restoration of the property or
     released to the Mortgagor in accordance with the Master  Servicer's  normal
     servicing  procedures  (collectively,  "Insurance  Proceeds") and all other
     cash amounts (net of  unreimbursed  expenses  incurred in  connection  with
     liquidation  or  foreclosure   ("Liquidation  Expenses")  and  unreimbursed
     Advances  made,  by the Master  Servicer,  if any) received and retained in
     connection  with the  liquidation  of defaulted  Loans,  by  foreclosure or
     otherwise ("Liquidation Proceeds"), together with any net proceeds received
     on a monthly basis with respect to any properties acquired on behalf of the
     Securityholders  by  foreclosure  or deed in lieu of  foreclosure;


          (iv) all proceeds of any Loan or property in respect thereof purchased
     by the Master  Servicer,  the  Depositor or any Seller as  described  under
     "Loan  Program  --  Representations  by  Sellers;   Repurchases"  or  "  --
     Assignment  of  Trust  Fund  Assets"  above  and all  proceeds  of any Loan
     repurchased  as described  under " --  Termination;  Optional  Termination"
     below;

          (v) all payments required to be deposited in the Security Account with
     respect to any deductible  clause in any blanket insurance policy described
     under " -- Hazard Insurance" below;

          (vi) any amount  required to be  deposited  by the Master  Servicer in
     connection  with  losses  realized  on  investments  for the benefit of the
     Master  Servicer of funds held in the  Security  Account and, to the extent
     specified in the related Prospectus Supplement, any payments required to be
     made  by  the  Master  Servicer  in  connection  with  prepayment  interest
     shortfalls; and

          (vii)all  other  amounts  required  to be  deposited  in the  Security
     Account  pursuant to the Agreement.


     The Master Servicer (or the Depositor, as applicable) may from time to time
direct the  institution  that  maintains the Security  Account to withdraw funds
from the Security Account for the following purposes:

          (i) to pay to the Master  Servicer the servicing fees described in the
     related  Prospectus  Supplement,  the master  servicing  fees  (subject  to
     reduction)  and,  as  additional  servicing  compensation,  earnings  on or
     investment  income  with  respect to funds in the  amounts in the  Security
     Account  credited  thereto;

          (ii) to  reimburse  the Master  Servicer for  Advances,  such right of
     reimbursement  with respect to any Loan being  limited to amounts  received
     that represent late recoveries of payments of principal  and/or interest on
     such Loan (or  Insurance  Proceeds or  Liquidation  Proceeds  with  respect
     thereto) with respect to which such Advance was made;

          (iii) to reimburse  the Master  Servicer  for any Advances  previously
     made which the Master Servicer has determined to be nonrecoverable;

     (iv) to reimburse the Master Servicer from Insurance  Proceeds for expenses
incurred by the Master Servicer and covered by the related insurance policies;

          (v) to reimburse the Master Servicer for unpaid master  servicing fees
     and unreimbursed  out-of-pocket  costs and expenses  incurred by the Master
     Servicer in the  performance  of its servicing  obligations,  such right of
     reimbursement   being  limited  to  amounts  received   representing   late
     recoveries  of the  payments  for which such  advances  were made;  (vi) to
     reimburse the Master  Servicer or the  Depositor for expenses  incurred and
     reimbursable pursuant to the Agreement;

          (vii) to withdraw any amount deposited in the Security Account and not
     required to be deposited  therein;  and

          (viii) to clear and terminate the Security Account upon termination of
     the Agreement.

     In  addition,   unless  otherwise   specified  in  the  related  Prospectus
Supplement,  on  or  prior  to  the  business  day  immediately  preceding  each
Distribution  Date, the Master Servicer shall withdraw from the Security Account
the amount of  Available  Funds,  to the extent on  deposit,  for  deposit in an
account  maintained  by the  Trustee  for  the  related  Series  of  Securities.

Pre-Funding Account

     If so provided in the related  Prospectus  Supplement,  the Master Servicer
will  establish and maintain a Pre-Funding  Account,  in the name of the related
Trustee on behalf of the related Securityholders,  into which the Depositor will
deposit cash in an amount equal to the Pre-Funded  Amount on the related Closing
Date.  The  Pre-Funding  Account  will be  maintained  with the  Trustee for the
related Series of Securities and is designed  solely to hold funds to be applied
by such Trustee  during the Funding  Period to pay to the Depositor the purchase
price for Subsequent  Loans.  Monies on deposit in the Pre-Funding  Account will
not be  available  to cover  losses on or in respect of the related  Loans.  The
Pre-Funded Amount will not exceed 50% of the initial aggregate  principal amount
of the Certificates and Notes of the related Series.  The Pre-Funded Amount will
be used by the related Trustee to purchase  Subsequent  Loans from the Depositor
from time to time during the Funding Period.  The Funding Period,  if any, for a
Trust  Fund  will  begin on the  related  Closing  Date and will end on the date
specified in the related Prospectus Supplement,  which in no event will be later
than the date that is one year after the related Closing Date. Monies on deposit
in the Pre-Funding  Account may be invested in Permitted  Investments  under the
circumstances and in the manner described in the related Agreement.  Earnings on
investment  of funds  in the  Pre-Funding  Account  will be  deposited  into the
related  Security  Account or such other trust  account as is  specified  in the
related  Prospectus  Supplement and losses will be charged  against the funds on
deposit in the  Pre-Funding  Account.  Any amounts  remaining in the Pre-Funding
Account at the end of the  Funding  Period  will be  distributed  to the related
Securityholders  in the manner and priority  specified in the related Prospectus
Supplement, as a prepayment of principal of the related Securities.

     In addition,  if so provided in the related Prospectus  Supplement,  on the
related Closing Date the Depositor will deposit in an account (the  "Capitalized
Interest  Account")  cash in such amount as is necessary to cover  shortfalls in
interest  on the  related  Series  of  Securities  that may arise as a result of
utilization  of the  Pre-Funding  Account as described  above.  The  Capitalized
Interest  Account shall be maintained with the Trustee for the related Series of
Securities  and  is  designed  solely  to  cover  the  above-mentioned  interest
shortfalls.  Monies on deposit in the Capitalized  Interest  Account will not be
available to cover losses on or in respect of the related  Loans.  To the extent
that the entire amount on deposit in the  Capitalized  Interest  Account has not
been applied to cover shortfalls in interest on the related Series of Securities
by the end of the Funding  Period,  any  amounts  remaining  in the  Capitalized
Interest Account will be paid to the Depositor.

Sub-Servicing by Sellers

     Each  Seller of a Loan or any other  servicing  entity  may act as the Sub-
Servicer  for  such  Loan  pursuant  to an  agreement  (each,  a  "Sub-Servicing
Agreement"),  which will not  contain  any terms  inconsistent  with the related
Agreement.  While each Sub-Servicing Agreement will be a contract solely between
the Master  Servicer and the  Sub-Servicer,  the  Agreement  pursuant to which a
Series of  Securities  is issued will provide that, if for any reason the Master
Servicer for such Series of Securities  is no longer the Master  Servicer of the
related Loans,  the Trustee or any successor  Master Servicer must recognize the
Sub-Servicer's  rights and obligations under such Sub- Servicing Agreement.

     All references in this Prospectus and in the Prospectus  Supplement for any
Series to  actions,  rights or duties of the Master  Servicer  will be deemed to
include any one or more  Sub-Servicers  acting on the Master Servicer's  behalf.
Notwithstanding  the  foregoing,   unless  otherwise  provided  in  the  related
Prospectus Supplement,  the Master Servicer will remain liable for its servicing
duties and  obligations  under the Master  Servicing  Agreement as if the Master
Servicer alone were servicing the Loans.

Collection Procedures

     The Master  Servicer will make  reasonable  efforts to collect all payments
called for under the Loans and will, consistent with each Agreement and any Pool
Insurance Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty,
bankruptcy bond or alternative  arrangements,  follow such collection procedures
as are  customary  with  respect  to loans  that are  comparable  to the  Loans.
Consistent with the above, the Master Servicer may, in its discretion, (i) waive
any assumption  fee, late payment or other charge in connection  with a Loan and
(ii) to the extent not  inconsistent  with the  coverage  of such Loan by a Pool
Insurance Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty,
bankruptcy  bond or  alternative  arrangements,  if  applicable,  arrange with a
borrower a schedule for the  liquidation  of  delinquencies  running for no more
than 125 days after the applicable due date for each payment.  To the extent the
Master  Servicer  is  obligated  to make or  cause  to be  made  Advances,  such
obligation will remain during any period of such an arrangement.

     In any case in which property  securing a Loan has been, or is about to be,
conveyed by the mortgagor or obligor, the Master Servicer will, to the extent it
has knowledge of such conveyance or proposed conveyance, exercise or cause to be
exercised  its  rights  to  accelerate  the  maturity  of such  Loan  under  any
due-on-sale clause applicable  thereto,  but only if the exercise of such rights
is  permitted  by  applicable  law and will not impair or threaten to impair any
recovery under any Primary Mortgage  Insurance  Policy.  If these conditions are
not  met or if the  Master  Servicer  reasonably  believes  it is  unable  under
applicable law to enforce such due-on-sale  clause or if such Loan is a mortgage
loan insured by the FHA or partially  guaranteed by the VA, the Master  Servicer
will enter  into or cause to be  entered  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 for repayment of the Loan
and, to the extent  permitted by applicable  law, the mortgagor  remains  liable
thereon.  Any fee collected by or on behalf of the Master  Servicer for entering
into an  assumption  agreement  will be  retained  by or on behalf of the Master
Servicer as additional servicing compensation. See "Certain Legal Aspects of the
Loans -- Due-on-Sale Clauses." In connection with any such assumption, the terms
of the related Loan may not be changed.

     With respect to Cooperative Loans, any prospective purchaser will generally
have  to  obtain  the  approval  of the  board  of  directors  of  the  relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary  lease or occupancy  agreement.  See "Certain  Legal  Aspects of the
Loans." This approval is usually based on the  purchaser's  income and net worth
and numerous other factors.  Although the Cooperative's  approval is unlikely to
be  unreasonably  withheld or delayed,  the necessity of acquiring such approval
could limit the number of potential  purchasers  for those shares and  otherwise
limit the Trust Fund's ability to sell and realize the value of those shares.

     In general a "tenant-stockholder"  (as defined in Code Section 216(b)(2) of
a corporation that qualifies as a "cooperative  housing  corporation" within the
meaning of Code  Section  216(b)(1)  is allowed a deduction  for amounts paid or
accrued   within  his  taxable  year  to  the   corporation   representing   his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for a  corporation  to qualify under Code Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the  corporation be derived from its  tenant-stockholders
(as  defined in Code  Section  216(b)(2)).  By virtue of this  requirement,  the
status  of a  corporation  for  purposes  of  Code  Section  216(b)(1)  must  be
determined on a year-to-year basis. Consequently, there can be no assurance that
Cooperatives  relating to the Cooperative  Loans will qualify under such Section
for any particular  year. In the event that such a Cooperative  fails to qualify
for  one or more  years,  the  value  of the  collateral  securing  any  related
Cooperative Loans could be significantly  impaired because no deduction would be
allowable to tenant-stockholders under Code Section 216(a) with respect to those
years.  In  view  of the  significance  of the  tax  benefits  accorded  tenant-
stockholders of a corporation that qualifies under Code Section  216(b)(1),  the
likelihood  that such a failure  would be permitted to continue over a period of
years appears remote.

Hazard Insurance

     Except as otherwise  specified in the related  Prospectus  Supplement,  the
Master Servicer will require the mortgagor or obligor on each Loan to maintain a
hazard  insurance policy providing for no less than the coverage of the standard
form of fire insurance policy with extended  coverage  customary for the type of
Property in the state in which such  Property is located.  Such coverage will be
in an amount that is at least  equal to the lesser of (i) the maximum  insurable
value of the  improvements  securing  such Loan or (ii) the  greater  of (y) the
outstanding  principal  balance  of the Loan  and (z) an  amount  such  that the
proceeds of such policy shall be sufficient to prevent the mortgagor  and/or the
mortgagee  from  becoming a  co-insurer.  All  amounts  collected  by the Master
Servicer  under any  hazard  policy  (except  for  amounts  to be applied to the
restoration or repair of the Property or released to the mortgagor or obligor in
accordance  with the Master  Servicer's  normal  servicing  procedures)  will be
deposited in the related Security Account. In the event that the Master Servicer
maintains  a blanket  policy  insuring  against  hazard  losses on all the Loans
comprising  part of a  Trust  Fund,  it  will  conclusively  be  deemed  to have
satisfied its obligation  relating to the maintenance of hazard insurance.  Such
blanket  policy  may  contain a  deductible  clause,  in which  case the  Master
Servicer  will be  required  to  deposit  from its own  funds  into the  related
Security  Account the amounts  which would have been  deposited  therein but for
such clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical damage to or destruction of the  improvements  securing a Loan by fire,
lightning,  explosion,  smoke,  windstorm  and  hail,  riot,  strike  and  civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.  Although the policies  relating to the Loans may have been underwritten
by different  insurers under  different  state laws in accordance with different
applicable  forms and therefore may not contain  identical terms and conditions,
the basic terms  thereof are dictated by  respective  state laws,  and most such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes,  earth  movement  (including  earthquakes,  landslides  and mud  flows),
nuclear reactions, wet or dry rot, vermin, rodents, insects or domestic animals,
theft and, in certain  cases,  vandalism and  hurricanes.  The foregoing list is
merely  indicative of certain kinds of uninsured risks and is not intended to be
all  inclusive.  If the  Property  securing  a Loan is  located  in a  federally
designated  special flood area at the time of  origination,  the Master Servicer
will require the  mortgagor or obligor to obtain and maintain  flood  insurance.

     The  hazard  insurance  policies  covering  properties  securing  the Loans
typically  contain a clause which in effect  requires the insured at all time to
carry  insurance of a specified  percentage  (generally  80% to 90%) of the full
replacement value of the insured property in order to recover the full amount of
any  partial  loss.  If  the  insured's  coverage  falls  below  this  specified
percentage,  then the insurer's  liability in the event of partial loss will not
exceed the larger of (i) the actual cash value (generally defined as replacement
cost  at the  time  and  place  of  loss,  less  physical  depreciation)  of the
improvements  damaged or  destroyed or (ii) such  proportion  of the loss as the
amount  of  insurance  carried  bears to the  specified  percentage  of the full
replacement cost of such improvements.  Since the amount of hazard insurance the
Master  Servicer may cause to be  maintained  on the  improvements  securing the
Loans  declines as the  principal  balances  owing thereon  decrease,  and since
improved real estate  generally has  appreciated in value over time in the past,
the effect of this  requirement  in the event of partial loss may be that hazard
insurance  proceeds will be insufficient to restore fully the damaged  property.
If specified in the related  Prospectus  Supplement,  a special hazard insurance
policy  will be  obtained  to insure  against  certain  of the  uninsured  risks
described above. See "Credit Enhancement."

     The  Master  Servicer  will not  require  that a  standard  hazard or flood
insurance  policy be  maintained  on the  cooperative  dwelling  relating to any
Cooperative  Loan.   Generally,   the  Cooperative  itself  is  responsible  for
maintenance of hazard  insurance for the property owned by the  Cooperative  and
the  tenant-stockholders  of that Cooperative do not maintain  individual hazard
insurance policies.  To the extent,  however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance  proceeds are not applied to the restoration
of damaged property,  any damage to such borrower's cooperative dwelling or such
Cooperative's  building could  significantly  reduce the value of the collateral
securing  such  Cooperative  Loan to the  extent  not  covered  by other  credit
support.

     If the Property securing a defaulted Loan is damaged and proceeds,  if any,
from the related hazard insurance policy are insufficient to restore the damaged
Property, the Master Servicer is not required to expend its own funds to restore
the  damaged  Property  unless  it  determines  (i) that such  restoration  will
increase  the  proceeds  to  Securityholders  on  liquidation  of the Loan after
reimbursement  of the  Master  Servicer  for its  expenses  and (ii)  that  such
expenses  will  be  recoverable  by  it  from  related  Insurance   Proceeds  or
Liquidation Proceeds.

     If recovery on a defaulted Loan under any related  Insurance  Policy is not
available  for the  reasons  set  forth in the  preceding  paragraph,  or if the
defaulted Loan is not covered by an Insurance  Policy,  the Master Servicer will
be  obligated  to follow  or cause to be  followed  such  normal  practices  and
procedures  as it deems  necessary or  advisable  to realize upon the  defaulted
Loan. If the proceeds of any liquidation of the Property  securing the defaulted
Loan are less than the  principal  balance  of such Loan plus  interest  accrued
thereon that is payable to  Securityholders,  the Trust Fund will realize a loss
in the amount of such difference plus the aggregate of expenses  incurred by the
Master Servicer in connection with such  proceedings and which are  reimbursable
under the Agreement. In the unlikely event that any such proceedings result in a
total  recovery  which is,  after  reimbursement  to the Master  Servicer of its
expenses,  in excess of the principal balance of such Loan plus interest accrued
thereon that is payable to Securityholders, the Master Servicer will be entitled
to withdraw or retain from the Security Account amounts  representing its normal
servicing compensation with respect to such Loan and, unless otherwise specified
in the related Prospectus  Supplement,  amounts representing the balance of such
excess,  exclusive of any amount  required by law to be forwarded to the related
borrower, as additional servicing compensation.

     If the Master Servicer or its designee recovers  Insurance  Proceeds which,
when added to any related  Liquidation  Proceeds and after  deduction of certain
expenses  reimbursable to the Master Servicer,  exceed the principal  balance of
such Loan plus interest accrued thereon that is payable to Securityholders,  the
Master Servicer will be entitled to withdraw or retain from the Security Account
amounts  representing  its normal  servicing  compensation  with respect to such
Loan.  In the event  that the  Master  Servicer  has  expended  its own funds to
restore the damaged  Property and such funds have not been reimbursed  under the
related  hazard  insurance  policy,  it will be entitled  to  withdraw  from the
Security Account out of related  Liquidation  Proceeds or Insurance  Proceeds an
amount equal to such expenses  incurred by it, in which event the Trust Fund may
realize a loss up to the amount so  charged.  Since  Insurance  Proceeds  cannot
exceed  deficiency  claims and certain expenses incurred by the Master Servicer,
no such  payment or  recovery  will result in a recovery to the Trust Fund which
exceeds the  principal  balance of the  defaulted  Loan  together  with  accrued
interest thereon. See "Credit Enhancement."

     The  proceeds  from  any  liquidation  of a Loan  will  be  applied  in the
following  order of priority:  first,  to reimburse the Master  Servicer for any
unreimbursed  expenses  incurred by it to restore the related  Property  and any
unreimbursed  servicing compensation payable to the Master Servicer with respect
to such Loan;  second,  to reimburse  the Master  Servicer for any  unreimbursed
Advances with respect to such Loan;  third,  to accrued and unpaid  interest (to
the extent no Advance has been made for such  amount) on such Loan;  and fourth,
as a recovery of principal of such Loan.

Realization Upon Defaulted Loans

     Primary  Mortgage  Insurance  Policies.  If so  specified  in  the  related
Prospectus  Supplement,  the  Master  Servicer  will  maintain  or  cause  to be
maintained,  as the case may be, in full force and  effect,  a Primary  Mortgage
Insurance  Policy with regard to each Loan for which such  coverage is required.
Primary Mortgage Insurance Policies reimburse certain losses sustained by reason
of defaults in payments by  borrowers.  The Master  Servicer  will not cancel or
refuse to renew any such Primary Mortgage Insurance Policy in effect at the time
of the initial issuance of a Series of Securities that is required to be kept in
force under the applicable  Agreement  unless the replacement  Primary  Mortgage
Insurance  Policy for such cancelled or nonrenewed  policy is maintained with an
insurer whose claims-paying ability is sufficient to maintain the current rating
of the classes of Securities of such Series that have been rated.


     FHA Insurance;  VA Guaranties.  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.  In addition to the Title I
Program of the FHA, see "Certain Legal Aspects of the Loans -- Title I Program,"
certain Loans will be insured under various FHA programs  including the standard
FHA 203(b) program to finance the  acquisition  of one- to  four-family  housing
units  and  the FHA 245  graduated  payment  mortgage  program.  These  programs
generally  limit the principal  amount and interest  rates of the mortgage loans
insured.  Loans  insured  by 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.

     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 guaranty of mortgage loans of up
to 30  years'  duration.  However,  no Loan  guaranteed  by the VA will  have an
original  principal  amount  greater than five times the partial VA guaranty for
such  Loan.  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.

Servicing and Other Compensation and Payment of Expenses

     The principal  servicing  compensation to be paid to the Master Servicer in
respect of its master servicing activities for each Series of Securities will be
equal to the percentage per annum described in the related Prospectus Supplement
(which  may vary  under  certain  circumstances)  of the  outstanding  principal
balance  of  each  Loan,  and  such  compensation  will be  retained  by it from
collections  of  interest on such Loan in the  related  Trust Fund (the  "Master
Servicing Fee"). As compensation  for its servicing  duties, a Sub- Servicer or,
if there is no  Sub-Servicer,  the Master Servicer will be entitled to a monthly
servicing fee as described in the related  Prospectus  Supplement.  In addition,
the  Master  Servicer  or  Sub-Servicer  will  retain  all  prepayment  charges,
assumption  fees  and  late  payment  charges,  to  the  extent  collected  from
borrowers,  and any  benefit  that may accrue as a result of the  investment  of
funds in the applicable  Security  Account  (unless  otherwise  specified in the
related Prospectus Supplement).

     The Master Servicer will, to the extent provided in the related  Prospectus
Supplement,  pay or cause to be paid certain  ongoing  expenses  associated with
each Trust Fund and incurred by it in connection with its responsibilities under
the related Agreement,  including,  without limitation,  payment of the fees and
disbursements  of the Trustee,  any  custodian  appointed  by the  Trustee,  the
certificate  registrar and any paying agent, and payment of expenses incurred in
enforcing the obligations of Sub-Servicers and Sellers. The Master Servicer will
be entitled to reimbursement  of expenses  incurred in enforcing the obligations
of Sub-Servicers and Sellers under certain limited circumstances.  Certain other
expenses  may be borne by the  related  Trust Fund as  specified  in the related
Prospectus Supplement.

Evidence as to Compliance

     Each  Agreement  will  provide  that on or before a specified  date in each
year, a firm of independent  public  accountants will furnish a statement to the
Trustee  to the  effect  that,  on the  basis of the  examination  by such  firm
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FHLMC, the servicing by or on behalf of the Master Servicer of mortgage loans or
private  asset backed  securities,  or under  pooling and  servicing  agreements
substantially  similar to each  other  (including  the  related  Agreement)  was
conducted  in  compliance  with  such  agreements  except  for  any  significant
exceptions  or errors in records  that,  in the  opinion of the firm,  the Audit
Program for  Mortgages  serviced for FHLMC,  or the Uniform  Single  Attestation
Program  for  Mortgage  Bankers,  it is  required to report.  In  rendering  its
statement such firm may rely, as to matters  relating to the direct servicing of
Loans by Sub-Servicers,  upon comparable  statements for examinations  conducted
substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of such  statement) of firms of independent  public  accountants
with respect to the related Sub-Servicer.

     Each Agreement will also provide for delivery to the Trustee,  on or before
a specified  date in each year, of an annual  statement  signed by an officer of
the Master  Servicer to the effect that the Master  Servicer has  fulfilled  its
obligations  under the Agreement  throughout the preceding  year.  Copies of the
annual  accountants'  statement  and the  statement  of an officer of the Master
Servicer may be obtained by Securityholders of the related Series without charge
upon  written  request to the Master  Servicer  at the  address set forth in the
related Prospectus Supplement.

Certain Matters Regarding the Master Servicer and the Depositor

     The Master  Servicer  under each Pooling and Servicing  Agreement or Master
Servicing  Agreement,  as  applicable,  will be named in the related  Prospectus
Supplement.  The entity  serving as Master  Servicer  may be an affiliate of the
Depositor  and  may  otherwise  have  normal  business  relationships  with  the
Depositor or the Depositor's affiliates.

     Each  Agreement  will provide that the Master  Servicer may not resign from
its obligations and duties under the Agreement except upon a determination  that
its duties thereunder are no longer permissible under applicable law. The Master
Servicer may,  however,  be removed from its obligations and duties as set forth
in the Agreement. No such resignation will become effective until the Trustee or
a successor  servicer has assumed the Master  Servicer's  obligations and duties
under the Agreement.

     Each Agreement will further provide that neither the Master  Servicer,  the
Depositor nor any director,  officer,  employee, or agent of the Master Servicer
or the  Depositor  will be under any  liability  to the  related  Trust  Fund or
Securityholders  for any action taken or for  refraining  from the taking of any
action in good faith  pursuant  to the  Agreement,  or for  errors in  judgment;
provided,  however, that neither the Master Servicer, the Depositor nor any such
person will be protected  against any liability which would otherwise be imposed
by  reason  of  willful  misfeasance,  bad  faith  or  gross  negligence  in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder.  Each Agreement will further provide that the
Master Servicer, the Depositor and any director,  officer,  employee or agent of
the Master Servicer or the Depositor will be entitled to  indemnification by the
related  Trust Fund and will be held  harmless  against any loss,  liability  or
expense  incurred in connection  with any legal action relating to the Agreement
or the  Securities,  other than any loss,  liability  or expense  related to any
specific  Loan or Loans  (except any such loss,  liability or expense  otherwise
reimbursable  pursuant  to the  Agreement)  and any loss,  liability  or expense
incurred by reason of willful misfeasance,  bad faith or gross negligence in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder. In addition, each Agreement will provide that
neither the Master  Servicer nor the Depositor  will be under any  obligation to
appear in,  prosecute or defend any legal action which is not  incidental to its
respective  responsibilities  under the  Agreement  and which in its opinion may
involve it in any expense or  liability.  The Master  Servicer or the  Depositor
may,  however,  in its  discretion  undertake  any such action which it may deem
necessary or desirable  with respect to the  Agreement and the rights and duties
of the parties thereto and the interests of the Securityholders  thereunder.  In
such  event,  the legal  expenses  and costs of such  action  and any  liability
resulting  therefrom will be expenses,  costs and  liabilities of the Trust Fund
and the Master  Servicer or the Depositor,  as the case may be, will be entitled
to  be   reimbursed   therefor   out  of  funds   otherwise   distributable   to
Securityholders.

     Except as otherwise  specified in the related  Prospectus  Supplement,  any
person  into which the Master  Servicer  may be merged or  consolidated,  or any
person  resulting from any merger or  consolidation to which the Master Servicer
is a party,  or any person  succeeding  to the business of the Master  Servicer,
will be the successor of the Master Servicer under each Agreement, provided that
such person is qualified to sell mortgage  loans to, and service  mortgage loans
on behalf of, FNMA or FHLMC and further provided that such merger, consolidation
or succession  does not adversely  affect the then current  rating or ratings of
the class or classes of Securities of such Series that have been rated.

Events of Default; Rights Upon Event of Default

     Pooling and Servicing  Agreement;  Master  Servicing  Agreement.  Except as
otherwise  specified  in the related  Prospectus  Supplement,  Events of Default
under each Agreement  will consist of (i) any failure by the Master  Servicer to
distribute  or cause to be  distributed  to  Securityholders  of any  class  any
required  payment which  continues  unremedied for five days after the giving of
written  notice of such  failure to the Master  Servicer  by the  Trustee or the
Depositor,  or to the Master  Servicer,  the  Depositor  and the  Trustee by the
holders of  Securities of such class  evidencing  not less than 25% of the total
distributions allocated to such class ("Percentage Interests"); (ii) any failure
by the Master Servicer duly to observe or perform in any material respect any of
its other  covenants or agreements in the  Agreement,  which failure  materially
affects the rights of Securityholders  and continues  unremedied for thirty days
after the giving of written notice of such failure to the Master Servicer by the
Trustee or the  Depositor,  or to the Master  Servicer,  the  Depositor  and the
Trustee by the holders of Securities of any class  evidencing  not less than 25%
of the aggregate Percentage Interests constituting such class; and (iii) certain
events  of  insolvency,   readjustment  of  debt,   marshalling  of  assets  and
liabilities  or similar  proceeding  and certain  actions by or on behalf of the
Master Servicer  indicating its insolvency,  reorganization  or inability to pay
its  obligations.

     If specified  in the related  Prospectus  Supplement,  the  Agreement  will
permit the  Trustee to sell the Trust  Fund  Assets and the other  assets of the
Trust  Fund  described  under  "Credit  Enhancement"  herein in the  event  that
payments in respect thereto are  insufficient  to make payments  required in the
Agreement.   The  assets  of  the  Trust  Fund  will  be  sold  only  under  the
circumstances and in the manner specified in the related Prospectus Supplement.

     Unless otherwise provided in the related Prospectus Supplement,  so long as
an Event of Default under an Agreement remains unremedied,  the Depositor or the
Trustee  may,  and at the  direction  of  holders  of  Securities  of any  class
evidencing  not  less  than  66  2/3%  of  the  aggregate  Percentage  Interests
constituting  such class and under such other  circumstances as may be specified
in such Agreement, the Trustee shall terminate all of the rights and obligations
of the Master  Servicer  under the Agreement  relating to such Trust Fund and in
and to the related Trust Fund Assets,  whereupon the Trustee will succeed to all
of the responsibilities, duties and liabilities of the Master Servicer under the
Agreement,  including,  if specified in the related Prospectus  Supplement,  the
obligation  to make  Advances,  and will be  entitled  to  similar  compensation
arrangements. In the event that the Trustee is unwilling or unable so to act, it
may appoint,  or petition a court of competent  jurisdiction for the appointment
of,  a  mortgage  loan  servicing  institution  with  a  net  worth  of a  least
$10,000,000  to act as successor  to the Master  Servicer  under the  Agreement.
Pending such appointment,  the Trustee is obligated to act in such capacity. The
Trustee and any such successor may agree upon the servicing  compensation  to be
paid,  which in no event may be  greater  than the  compensation  payable to the
Master Servicer under the Agreement.

     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,   no
Securityholder,  solely by virtue of such holder's  status as a  Securityholder,
will have any right under any Agreement to institute any proceeding with respect
to such  Agreement,  unless  such  holder  previously  has given to the  Trustee
written  notice of default and unless the holders of  Securities of any class of
such  Series  evidencing  not  less  than 66 2/3%  of the  aggregate  Percentage
Interests  constituting such class 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.

     Indenture.   Except  as  otherwise  specified  in  the  related  Prospectus
Supplement,  Events of  Default  under the  Indenture  for each  Series of Notes
include:  (i) a default in the  payment of any  principal  of or interest on any
Note of such Series which continues unremedied for five days after the giving of
written  notice of such default is given as specified in the related  Prospectus
Supplement;  (ii) failure to perform in any material  respect any other covenant
of the Depositor or the Trust Fund in the Indenture which continues for a period
of  thirty  (30) days  after  notice  thereof  is given in  accordance  with the
procedures described in the related Prospectus Supplement;  (iii) certain events
of bankruptcy,  insolvency,  receivership or liquidation of the Depositor or the
Trust Fund; or (iv) any other Event of Default provided with respect to Notes of
that Series  including  but not  limited to certain  defaults on the part of the
issuer, if any, of a credit enhancement instrument supporting such Notes.

     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 have an
interest rate of 0%, 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
more  than 50% of the  Percentage  Interests  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 five days or more,
unless (a) the holders of 100% of the Percentage  Interests 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  Percentage  Interests  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 five 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 would 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.

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

Amendment

     Except as otherwise  specified in the related Prospectus  Supplement,  each
Agreement may be amended by the Depositor,  the Master Servicer and the Trustee,
without the consent of any of the Securityholders,  (i) to cure any ambiguity or
mistake;  (ii) to correct any defective  provision  therein or to supplement any
provision  therein which may be inconsistent  with any other provision  therein;
(iii) to add to the duties of the Depositor,  the Seller or the Master Servicer;
(iv) to add any other  provisions  with respect to matters or questions  arising
thereunder or (v) to modify, alter, amend, add to or rescind any of the terms or
provisions contained in such Agreement;  provided, however, that any such action
pursuant to clauses  (iv) or (v) above,  will not, as evidenced by an opinion of
counsel,  adversely  affect  in  any  material  respect  the  interests  of  any
Securityholder;  provided,  however, that no opinion of counsel will be required
if the person requesting such amendment obtains a letter from each Rating Agency
requested to rate the class or classes of Securities of such Series stating that
such  amendment  will  not  result  in  the  downgrading  or  withdrawal  of the
respective ratings then assigned to such Securities.  In addition, if a REMIC or
FASIT election is made with respect to a Trust Fund,  the related  Agreement may
be amended to modify,  eliminate or add to any of its  provisions to such extent
as may be  necessary  or helpful to maintain  the  qualification  of the related
Trust  Fund  as a  REMIC  or as a  FASIT,  avoid  or  minimize  the  risk of the
imposition  of any tax on the  REMIC  or  FASIT  or to  comply  with  any  other
provision  of the Code,  provided  that the Trustee  has  received an opinion of
counsel to the effect that such action is necessary or helpful to maintain  such
qualification,  avoid or minimize the risk of imposition of such a tax or comply
with any such  requirement  of the Code, as the case may be. Except as otherwise
specified  in the related  Prospectus  Supplement,  each  Agreement  may also be
amended by the Depositor,  the Master  Servicer and the Trustee with the consent
of holders of Securities of such Series  evidencing not less than 66 2/3% of the
aggregate Percentage Interests of each class affected thereby for the purpose of
adding any  provisions  to or  changing in an manner or  eliminating  any of the
provisions  of the  Agreement  or of  modifying  in any manner the rights of the
holders of the related Securities; provided, however, that no such amendment may
(i) reduce in any manner the amount of or delay the timing of, payments received
on Loans  which are  required  to be  distributed  on any  Security  without the
consent of the holder of such Security,  (ii)  adversely  affect in any material
respect  the  interests  of the holders of any class of  Securities  in a manner
other than as described in the  immediately  preceding  clause (i),  without the
consent of the holders of Securities of such class  evidencing  not less than 66
2/3% of the  Percentage  Interests of such class,  or (iii) reduce the aforesaid
percentage  of  Securities  of any class the  holders of which are  required  to
consent  to any  such  amendment  without  the  consent  of the  holders  of all
Securities of such class covered by such Agreement then outstanding.  If a REMIC
or FASIT  election is made with respect to a Trust Fund, the Trustee will not be
entitled to consent to an  amendment  to the related  Agreement  without  having
first  received an opinion of counsel to the effect that such amendment will not
cause such  Trust Fund to fail to qualify as a REMIC or as a FASIT,  as the case
may be.

Termination; Optional Termination

     Pooling  and  Servicing  Agreement;   Trust  Agreement.   Unless  otherwise
specified in the related Agreement,  the obligations created by each Pooling and
Servicing  Agreement  and Trust  Agreement  for each Series of  Securities  will
terminate upon the payment to the related Securityholders of all amounts held in
the Security  Account or by the Master  Servicer and required to be paid to them
pursuant to such  Agreement  following  the later of (i) the final payment of or
other  liquidation of the last of the Trust Fund Assets  subject  thereto or the
disposition  of all property  acquired upon  foreclosure  of any such Trust Fund
Assets  remaining in the Trust Fund and (ii) the purchase by the Master Servicer
or, if specified in the related Prospectus  Supplement,  by the holder of a call
right with  respect to the Trust Fund  Assets  after the  passage of a specified
period of time or after the  principal  balance of the Trust Fund  Assets or the
Securities has been reduced to a specified level.

     Unless otherwise specified by the related Prospectus  Supplement,  any such
purchase  of Trust Fund  Assets and  property  acquired in respect of Trust Fund
Assets will be made at the option of the Master Servicer or such other person at
a price  specified in the related  Prospectus  Supplement.  The exercise of such
right will effect early  retirement of the  Securities  of that Series,  but the
right of the Master  Servicer or such other  person to so purchase is subject to
the  principal  balance of the  related  Trust Fund  Assets  being less than the
percentage  specified  in the related  Prospectus  Supplement  of the  aggregate
principal  balance of the Trust Fund Assets at the Cut-off  Date for the Series.
The foregoing is subject to the provision  that if a REMIC election is made with
respect to a Trust Fund,  any  repurchase  pursuant to clause (ii) above will be
made only in connection  with a "qualified  liquidation" of the REMIC within the
meaning of Section 860F(g)(4) of the Code.

     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 last  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.

The Trustee

     The Trustee under each Agreement will be named in the applicable Prospectus
Supplement.  The  commercial  bank or trust company  serving as Trustee may have
normal banking relationships with the Depositor,  the Master Servicer and any of
their respective affiliates.


                       CERTAIN LEGAL ASPECTS OF THE LOANS

     The following  discussion contains summaries,  which are general in nature,
of certain legal matters  relating to the Loans.  Because such legal aspects are
governed   primarily   by   applicable   state  law   (which   laws  may  differ
substantially),  the  descriptions do not,  except as expressly  provided below,
reflect the laws of any particular  state,  nor encompass the laws of all states
in which the security for the Loans is situated.  The descriptions are qualified
in  their  entirety  by  reference  to  the  applicable  federal  laws  and  the
appropriate laws of the states in which Loans may be originated.

General

     The  Loans  for a Series  may be  secured  by deeds  of  trust,  mortgages,
security deeds or deeds to secure debt,  depending upon the prevailing  practice
in the state in which the  property  subject  to the loan is  located.  Deeds of
trust are used almost exclusively in California instead of mortgages. A mortgage
creates a lien upon the real property encumbered by the mortgage,  which lien is
generally not prior to the lien for real estate taxes and assessments.  Priority
between mortgages depends on their terms and generally on the order of recording
with a state  or  county  office.  There  are two  parties  to a  mortgage,  the
mortgagor,  who is the borrower  and owner of the  mortgaged  property,  and the
mortgagee,  who is the lender.  Under the  mortgage  instrument,  the  mortgagor
delivers to the  mortgagee a note or bond and the  mortgage.  Although a deed of
trust is similar to a mortgage,  a deed of trust formally has three parties, the
borrower-property  owner called the trustor  (similar to a mortgagor),  a lender
(similar to a  mortgagee)  called the  beneficiary,  and a  third-party  grantee
called the trustee.  Under a deed of trust,  the borrower  grants the  property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the  obligation.  A security deed and a deed to
secure  debt are special  types of deeds which  indicate on their face that they
are granted to secure an  underlying  debt. By executing a security deed or deed
to secure debt,  the grantor  conveys title to, as opposed to merely  creating a
lien upon, the subject property to the grantee until such time as the underlying
debt is repaid.  The trustee's  authority under a deed of trust, the mortgagee's
authority under a mortgage and the grantee's  authority under a security deed or
deed to secure  debt are  governed  by law and,  with  respect  to some deeds of
trust, the directions of the beneficiary.

     Cooperatives.   Certain  of  the  Loans  may  be  Cooperative   Loans.  The
Cooperative owns all the real property that comprises the project, including the
land,  separate dwelling units and all common areas. The Cooperative is directly
responsible for project  management  and, in most cases,  payment of real estate
taxes and hazard and liability insurance.  If there is a blanket mortgage on the
Cooperative  and/or  underlying land, as is generally the case, the Cooperative,
as  project   mortgagor,   is  also   responsible  for  meeting  these  mortgage
obligations.  A blanket  mortgage is ordinarily  incurred by the  Cooperative in
connection  with the  construction  or purchase of the  Cooperative's  apartment
building.  The interest of the occupant  under  proprietary  leases or occupancy
agreements to which that Cooperative is a party are generally subordinate to the
interest  of the  holder  of the  blanket  mortgage  in  that  building.  If the
Cooperative is unable to meet the payment  obligations arising under its blanket
mortgage,  the mortgagee  holding the blanket  mortgage could  foreclose on that
mortgage  and  terminate  all  subordinate   proprietary  leases  and  occupancy
agreements.  In  addition,  the blanket  mortgage on a  Cooperative  may provide
financing  in the  form of a  mortgage  that  does  not  fully  amortize  with a
significant  portion of principal  being due in one lump sum at final  maturity.
The inability of the  Cooperative  to refinance this mortgage and its consequent
inability to make such final payment could lead to  foreclosure by the mortgagee
providing  the  financing.  A  foreclosure  in either event by the holder of the
blanket  mortgage  could  eliminate or  significantly  diminish the value of any
collateral  held by the  lender  who  financed  the  purchase  by an  individual
tenant-stockholder  of  Cooperative  shares  or,  in the  case of a  Trust  Fund
including Cooperative Loans, the collateral securing the Cooperative Loans.

     The Cooperative is owned by  tenant-stockholders  who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy  agreements which confer exclusive rights to occupy specific
units.  Generally,  a  tenant-stockholder  of a Cooperative  must make a monthly
payment to the  Cooperative  representing  such tenant-  stockholder's  pro rata
share of the  Cooperative's  payments for its blanket  mortgage,  real  property
taxes, maintenance expenses and other capital or ordinary expenses. An ownership
interest  in a  Cooperative  and  accompanying  rights  is  financed  through  a
Cooperative  share loan evidenced by a promissory note and secured by a security
interest in the  occupancy  agreement  or  proprietary  lease and in the related
Cooperative  shares.  The lender takes possession of the share certificate and a
counterpart of the  proprietary  lease or occupancy  agreement,  and a financing
statement  covering  the  proprietary  lease  or  occupancy  agreement  and  the
Cooperative  shares  is filed in the  appropriate  state and  local  offices  to
perfect the  lender's  interest in its  collateral.  Subject to the  limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of Cooperative
shares.

Foreclosure

     Deed of Trust.  Foreclosure of a deed of trust is generally accomplished by
a  non-judicial  sale  under a  specific  provision  in the deed of trust  which
authorizes  the trustee to sell the property at public  auction 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 addition to any notice  requirements
contained in a deed of trust, in some states (such as  California),  the trustee
must record a notice of default and send a copy to the borrower-trustor,  to any
person who has recorded a request for a copy of any notice of default and notice
of  sale,  to  any  successor  in  interest  to  the  borrower-trustor,  to  the
beneficiary  of any junior deed of trust and to certain other  persons.  In some
states (including California),  the borrower- trustor has the right to reinstate
the loan at any time following  default until shortly before the trustee's sale.
In general, the borrower, or any other person having a junior encumbrance on the
real estate, may, during a statutorily  prescribed  reinstatement period, cure a
monetary  default by paying the entire  amount in arrears plus other  designated
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.  After the  reinstatement  period has
expired without the default having been cured, the borrower or junior lienholder
no longer has the right to  reinstate  the loan and must pay the loan in full to
prevent the scheduled  foreclosure  sale. 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  (including  California),  published  for a specific
period of time in one or more newspapers.  In addition,  some state laws require
that a copy of the  notice  of sale be posted  on the  property  and sent to all
parties having an interest of record in the real property.

     Mortgages.  Foreclosure of a mortgage is generally accomplished by judicial
action.  The action is  initiated  by the  service of legal  pleadings  upon all
parties  having an interest in the real  property.  Delays in  completion of the
foreclosure may  occasionally  result from  difficulties  in locating  necessary
parties.  Judicial foreclosure proceedings are often not contested by any of the
parties.  When the  mortgagee's  right to  foreclosure  is contested,  the legal
proceedings  necessary  to resolve  the issue can be time  consuming.  After the
completion of a judicial  foreclosure  proceeding,  the court generally issues a
judgment of foreclosure and appoints a referee or other court 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.

     Although foreclosure sales are typically public sales,  frequently no third
party purchaser bids in excess of the lender's lien because of the difficulty of
determining   the  exact  status  of  title  to  the   property,   the  possible
deterioration  of  the  property  during  the  foreclosure   proceedings  and  a
requirement  that the  purchaser  pay for the  property in cash or by  cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or referee for an amount equal to the  principal  amount  outstanding  under the
loan, 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  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 burden of ownership,
including  obtaining hazard insurance and making such repairs at its own expense
as are  necessary  to render the  property  suitable  for sale.  The lender will
commonly  obtain the  services  of a real  estate  broker  and pay the  broker's
commission in connection  with the sale of the property.  Depending  upon market
conditions,  the ultimate proceeds of the sale of the property may not equal the
lender's  investment in the property.  Any loss may be reduced by the receipt of
any mortgage guaranty insurance proceeds.

     Courts have imposed general equitable  principles upon  foreclosure,  which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's  defaults under the loan documents.  Some courts have been faced with
the issue of whether federal or state constitutional  provisions  reflecting due
process  concerns for fair notice  require that  borrowers  under deeds of trust
receive notice longer than that prescribed by statute.  For the most part, these
cases have upheld the notice  provisions as being  reasonable or have found that
the sale by a trustee  under a deed of trust does not involve  sufficient  state
action to afford constitutional protection to the borrower.

     When the  beneficiary  under a junior  mortgage  or deed of trust cures the
default  and  reinstates  or  redeems  by paying  the full  amount of the senior
mortgage  or deed of trust,  the amount  paid by the  beneficiary  so to cure or
redeem becomes a part of the indebtedness secured by the junior mortgage or deed
of trust. See "Junior Mortgages; Rights of Senior Mortgagees" below.

     Cooperative Loans. The Cooperative  shares owned by the  tenant-stockholder
and pledged to the lender are, in almost all cases,  subject to  restrictions on
transfer as set forth in the  Cooperative's  certificate  of  incorporation  and
bylaws,  as well as the  proprietary  lease or occupancy  agreement,  and may be
cancelled by the Cooperative for failure by the  tenant-stockholder  to pay rent
or other  obligations  or  charges  owed by such  tenant-stockholder,  including
mechanics'  liens against the cooperative  apartment  building  incurred by such
tenant-stockholder.  The  proprietary  lease or  occupancy  agreement  generally
permits the  Cooperative  to  terminate  such lease or agreement in the event an
obligor  fails to make  payments  or defaults in the  performance  of  covenants
required  thereunder.  Typically,  the lender and the  Cooperative  enter into a
recognition  agreement  which  establishes  the rights and  obligations  of both
parties in the event of a default by the tenant-  stockholder on its obligations
under  the  proprietary  lease  or  occupancy   agreement.   A  default  by  the
tenant-stockholder  under the  proprietary  lease or  occupancy  agreement  will
usually constitute a default under the security agreement between the lender and
the  tenant-stockholder.

     The recognition  agreement  generally  provides that, in the event that the
tenant-stockholder  has  defaulted  under  the  proprietary  lease or  occupancy
agreement,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the Cooperative will recognize the
lender's  lien  against  proceeds  from the sale of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  Cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  Cooperative  Loan and  accrued  and  unpaid  interest
thereon.

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

     In some states,  foreclosure on the Cooperative shares is accomplished by a
sale in accordance  with the  provisions of Article 9 of the Uniform  Commercial
Code (the "UCC") and the security agreement relating to those shares.  Article 9
of the UCC  requires  that a sale be conducted  in a  "commercially  reasonable"
manner.  Whether  a  foreclosure  sale has  been  conducted  in a  "commercially
reasonable"  manner  will  depend  on the  facts in each  case.  In  determining
commercial reasonableness,  a court will look to the notice given the debtor and
the method, manner, time, place and terms of the foreclosure.  Generally, a sale
conducted  according to the usual practice of banks selling  similar  collateral
will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to pay the  costs  and  expenses  of the sale  and  then to  satisfy  the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is  subject  to the  right of the  Cooperative  to  receive  sums due  under the
proprietary lease or occupancy agreement.  If there are proceeds remaining,  the
lender must account to the tenant-stockholder for the surplus.  Conversely, if a
portion of the indebtedness remains unpaid, the tenant- stockholder is generally
responsible  for the  deficiency.  See "Anti-  Deficiency  Legislation and Other
Limitations on Lenders" below.

     In the case of  foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative  under a non-eviction  plan,  some
states require that a purchaser at a foreclosure  sale take the property subject
to rent control and rent  stabilization  laws which apply to certain tenants who
elected  to  remain  in the  building  but who did not  purchase  shares  in the
Cooperative when the building was so converted.

Environmental Risks

     Real property  pledged as security to a lender may be subject to unforeseen
environmental  risks.  Under  the laws of  certain  states,  contamination  of a
property  may give rise to a lien on the  property  to assure the payment of the
costs of clean-up.  In several  states such a lien has priority over the lien of
an existing  mortgage  against such  property.  In  addition,  under the federal
Comprehensive  Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA"), the United States Environmental Protection Agency ("EPA") may impose
a lien on property where EPA has incurred clean-up costs. However, a CERCLA lien
is subordinate to pre-existing,  perfected security interests.

     Under the laws of some states,  and under CERCLA,  it is conceivable that a
secured  lender may be held liable as an "owner" or "operator"  for the costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
Property,  even though the environmental  damage or threat was caused by a prior
or current owner or operator. CERCLA imposes liability for such costs on any and
all  "responsible  parties,"  including  owners or  operators.  However,  CERCLA
excludes from the definition of "owner or operator" a secured creditor who holds
indicia of ownership  primarily to protect its security  interest  (the "secured
creditor  exclusion")  but  without  "participating  in the  management"  of the
Property.  Thus,  if a  lender's  activities  begin to  encroach  on the  actual
management  of a  contaminated  facility  or  property,  the  lender  may  incur
liability  as an  "owner  or  operator"  under  CERCLA.  Similarly,  if a lender
forecloses  and takes title to a contaminated  facility or property,  the lender
may incur CERCLA liability in various circumstances,  including, but not limited
to, when it holds the facility or property as an investment  (including  leasing
the facility or property to third  party),  or fails to market the property in a
timely fashion.

     Whether  actions taken by a lender would  constitute  participation  in the
management  of a mortgaged  property,  or the  business of a borrower,  so as to
render the secured creditor exemption  unavailable to a lender has been a matter
of judicial  interpretation of the statutory language,  and court decisions have
been  inconsistent.  In 1990,  the Court of  Appeals  for the  Eleventh  Circuit
suggested  that the mere  capacity  of the  lender  to  influence  a  borrower's
decisions   regarding   disposal  of   hazardous   substances   was   sufficient
participation  in  the  management  of  the  borrower's  business  to  deny  the
protection of the secured creditor exemption to the lender.

     This ambiguity  appears to have been resolved by the enactment of the Asset
Conservation,  Lender  Liability and Deposit  Insurance  Protection Act of 1996,
which was signed into law by  President  Clinton on  September  30,  1996.  This
legislation  provides  that in order to be  deemed to have  participated  in the
management of a mortgaged  property,  a lender must actually  participate in the
operational  affairs of the  property  or the  borrower.  The  legislation  also
provides that  participation  in the management of the property does not include
"merely  having the  capacity to  influence,  or  unexercised  right to control"
operations.  Rather,  a lender will lose the protection of the secured  creditor
exemption  only if it  exercises  decision-making  control  over the  borrower's
environmental   compliance  and  hazardous   substance   handling  and  disposal
practices,  or assumes day-to-day management of all operational functions of the
mortgaged property.

     If a lender is or becomes liable,  it can bring an action for  contribution
against any other "responsible parties," including a previous owner or operator,
who created  the  environmental  hazard,  but those  persons or entities  may be
bankrupt or otherwise  judgment proof. The costs  associated with  environmental
cleanup may be substantial.  It is conceivable  that such costs arising from the
circumstances set forth above would result in a loss to Certificateholders.

     CERCLA  does not apply to  petroleum  products,  and the  secured  creditor
exclusion  does not govern  liability for cleanup costs under federal laws other
than CERCLA, in particular  Subtitle I of the federal Resource  Conservation and
Recovery Act  ("RCRA"),  which  regulates  underground  petroleum  storage tanks
(except  heating oil tanks).  The EPA has  adopted a lender  liability  rule for
underground storage tanks under Subtitle I of RCRA. Under such rule, a holder of
a security interest in an underground  storage tank or real property  containing
an  underground  storage tank is not  considered an operator of the  underground
storage tank as long as petroleum is not added to,  stored in or dispensed  from
the tank.  In  addition,  under the Asset  Conservation,  Lender  Liability  and
Deposit  Insurance  Protection Act of 1996, the protections  accorded to lenders
under  CERCLA  are  also  accorded  to the  holders  of  security  interests  in
underground  storage  tanks.  It should be noted,  however,  that  liability for
cleanup of petroleum  contamination  may be governed by state law, which may not
provide for any specific protection for secured creditors, or alternatively, may
not impose liability on secured creditors at all.

     Except as otherwise specified in the related Prospectus Supplement,  at the
time the Loans were originated,  no  environmental  assessment or a very limited
environmental assessment of the Properties was conducted.

Rights of Redemption

     In some states,  after sale pursuant to a deed of trust or foreclosure of a
mortgage,  the  borrower  and  foreclosed  junior  lienors are given a statutory
period in which to redeem the property  from the  foreclosure  sale.  In certain
other states (including  California),  this right of redemption  applies only to
sales  following  judicial  foreclosure,  and not to  sales  pursuant  to a non-
judicial  power of sale.  In most  states  where  the  right  of  redemption  is
available,  statutory  redemption  may occur  upon  payment  of the  foreclosure
purchase price,  accrued interest and taxes. 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  from  the  lender  subsequent  to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the  redemption  right is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has run. In some states, there
is no right to redeem  property  after a  trustee's  sale under a deed of trust.

Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens

     Certain states have imposed statutory and judicial  restrictions that limit
the  remedies  of a  beneficiary  under a deed of trust or a  mortgagee  under a
mortgage. In some states, including California,  statutes and case law limit the
right of the  beneficiary or mortgagee to obtain a deficiency  judgment  against
borrowers  financing the purchase of their  residence or following  sale under a
deed of trust or certain other foreclosure proceedings. A deficiency judgment is
a personal  judgment  against the borrower equal in most cases to the difference
between  the  amount due to the  lender  and the fair  market  value of the real
property  at the time of the  foreclosure  sale.  In certain  states,  including
California,  if a lender  simultaneously  originates  a loan secured by a senior
lien on a  particular  property  and a loan secured by a junior lien on the same
property,  such a lender as the holder of the junior lien may be precluded  from
obtaining a  deficiency  judgment  with  respect to the excess of the  aggregate
amount owed under both such loans over the  proceeds of any sale under a deed of
trust or other foreclosure proceedings. As a result of these prohibitions, it is
anticipated  that in  most  instances  the  Master  Servicer  will  utilize  the
non-judicial  foreclosure remedy and will not seek deficiency  judgments against
defaulting  borrowers.


     Some state  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.  In some states,  exceptions to the anti-deficiency
statutes are provided for in certain  instances  where the value of the lender's
security has been impaired by acts or omissions of the borrower, for example, in
the event of waste of the property.  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.

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

     In addition to  anti-deficiency  and related  legislation,  numerous  other
federal and state statutory  provisions,  including the federal bankruptcy laws,
and state laws  affording  relief to debtors,  may interfere  with or affect the
ability  of the  secured  mortgage  lender to  realize  upon its  security.  For
example,  in a proceeding  under the Bankruptcy Code, a lender may not foreclose
on a mortgaged  property  without the  permission of the bankruptcy  court.  The
rehabilitation  plan  proposed  by the  debtor  may  provide,  if the  mortgaged
property is not the debtor's  principal  residence and the court determines that
the value of the mortgaged  property is less than the  principal  balance of the
mortgage loan, for the reduction of the secured indebtedness to the value of the
mortgaged  property  as of the  date  of  the  commencement  of the  bankruptcy,
rendering the lender a general unsecured  creditor for the difference,  and also
may reduce the monthly payments due under such mortgage loan, change the rate of
interest and alter the mortgage loan repayment schedule.  The effect of any such
proceedings  under  the  Bankruptcy  Code,  including  but  not  limited  to any
automatic  stay,  could  result  in delays in  receiving  payments  on the Loans
underlying a Series of  Securities  and  possible  reductions  in the  aggregate
amount of such  payments.  The federal tax laws provide  priority to certain tax
liens over the lien of a mortgage or secured party.

Due-on-Sale Clauses

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
conventional Loan will contain a due-on-sale clause which will generally provide
that if the mortgagor or obligor sells,  transfers or conveys the Property,  the
loan or contract may be  accelerated  by the mortgagee or secured  party.  Court
decisions and  legislative  actions have placed  substantial  restriction on the
right of lenders to enforce  such  clauses in many  states.  For  instance,  the
California  Supreme  Court in August 1978 held that  due-on-  sale  clauses were
generally  unenforceable.  However, the Garn-St Germain Depository  Institutions
Act of 1982 (the "Garn-St Germain Act"), subject to certain exceptions, preempts
state  constitutional,  statutory and case law  prohibiting  the  enforcement of
due-on-sale  clauses.  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.

     As to loans secured by an owner-occupied residence, the Garn-St Germain Act
sets forth nine specific  instances in which a mortgagee  covered by the Act may
not exercise its rights under a  due-on-sale  clause,  notwithstanding  the fact
that a transfer of the property may have  occurred.  The  inability to enforce a
due-on-sale  clause  may  result  in  transfer  of the  related  Property  to an
uncreditworthy  person,  which could  increase the  likelihood of default or may
result in a mortgage  bearing an  interest  rate below the  current  market rate
being  assumed by a new home  buyer,  which may affect the  average  life of the
Loans and the number of Loans which may extend to maturity. 

     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.

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. Under certain state laws, prepayment charges may not be imposed
after a certain period of time following the  origination of mortgage loans with
respect to  prepayments  on loans  secured by liens  encumbering  owner-occupied
residential properties. Since many of the Properties will be owner-occupied,  it
is anticipated  that prepayment  charges may not be imposed with respect to many
of the Loans. The absence of such a restraint on prepayment,  particularly  with
respect  to fixed  rate  Loans  having  higher  Loan  Rates,  may  increase  the
likelihood of refinancing or other early  retirement of such loans or contracts.
Late  charges  and  prepayment  fees are  typically  retained  by  servicers  as
additional servicing compensation.

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.  The  Office of Thrift
Supervision,  as successor to the Federal Home Loan Bank Board, is authorized to
issue  rules  and   regulations   and  to  publish   interpretations   governing
implementation  of  Title V. The  statute  authorized  the  states  to  reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  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.  Certain  states  have taken  action to reimpose  interest  rate limits
and/or to limit discount points or other charges.

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 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  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, among other  things,  give
notice  of the  Trust  Fund'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  Trust  Fund'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,  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
at or before such resale.

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

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

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

     The  Loans  may  also  consist  of  installment  sale  contracts.  Under an
installment  sale  contract  ("Installment  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  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
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 its terms.  The terms of Installment  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 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  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  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  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  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  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

     Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief Act
of 1940, as amended (the "Relief Act"), a borrower who enters  military  service
after the  origination of such  borrower's  Loan  (including a borrower who is a
member  of the  National  Guard  or is in  reserve  status  at the  time  of the
origination  of the Loan and is later  called to active duty) may not be charged
interest above an annual rate of 6% during the period of such borrower's  active
duty status,  unless a court orders otherwise upon application of the lender. It
is possible  that such  interest rate  limitation  could have an effect,  for an
indeterminate  period of time, on the ability of the Master  Servicer to collect
full amounts of interest on certain of the Loans.  Unless otherwise  provided in
the  related  Prospectus  Supplement,  any  shortfall  in  interest  collections
resulting  from the  application  of the  Relief  Act could  result in losses to
Securityholders.  The Relief Act also imposes limitations which would impair the
ability of the Master  Servicer  to  foreclose  on an  affected  Loan during the
borrower's  period of active duty status.  Moreover,  the Relief Act permits the
extension of a Loan's  maturity and the  re-adjustment  of its payment  schedule
beyond the completion of military  service.  Thus, in the event that such a Loan
goes into default, there may be delays and losses occasioned by the inability to
realize  upon the  Property in a timely  fashion.

Junior  Mortgages;  Rights of Senior Mortgagees

     To the  extent  that the Loans  comprising  the Trust Fund for a Series are
secured by mortgages  which are junior to other  mortgages held by other lenders
or  institutional  investors,  the rights of the Trust Fund (and  therefore  the
Securityholders),  as mortgagee under any such junior mortgage,  are subordinate
to those of any mortgagee under any senior  mortgage.  The senior  mortgagee has
the right to receive hazard insurance and condemnation proceeds and to cause the
property  securing  the Loan to be sold upon default of the  mortgagor,  thereby
extinguishing  the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest  in  the  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 a 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 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.

     The form of credit  line  trust  deed or  mortgage  generally  used by most
institutional  lenders which make Revolving Credit Line Loans typically contains
a "future advance" clause, which provides,  in essence,  that additional amounts
advanced to or on behalf of the borrower by the  beneficiary or lender are to be
secured by the deed of trust or  mortgage.  Any  amounts so  advanced  after the
Cut-off  Date with  respect to any  Mortgage  will not be  included in the Trust
Fund.  The  priority of the lien  securing any advance made under the clause may
depend in most  states on whether  the deed of trust or  mortgage  is called and
recorded  as a credit  line deed of trust or  mortgage.  If the  beneficiary  or
lender advances additional amounts,  the advance is entitled to receive the same
priority  as  amounts  initially  advanced  under  the trust  deed or  mortgage,
notwithstanding  the fact that there may be junior trust deeds or mortgages  and
other liens which  intervene  between the date of recording of the trust deed or
mortgage  and the  date of the  future  advance,  and  notwithstanding  that the
beneficiary  or lender had actual  knowledge  of such  intervening  junior trust
deeds or mortgages  and other liens at the time of the advance.  In most states,
the trust  deed or  mortgage  lien  securing  mortgage  loans of the type  which
includes  home equity  credit  lines  applies  retroactively  to the date of the
original recording of the trust deed or mortgage, provided that the total amount
of  advances  under the home  equity  credit  line does not exceed  the  maximum
specified principal amount of the recorded trust deed or mortgage,  except as to
advances  made after  receipt  by the lender of a written  notice of lien from a
judgment lien creditor of the trustor.

The Title I Program

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

     The types of loans which are  eligible  for  insurance by the FHA under the
Title I Program include property improvement loans ("Property Improvement Loans"
or "Title I Loans").  A Property  Improvement  Loan or Title I Loan means a loan
made to finance actions or items that substantially protect or improve the basic
livability  or utility of a property  and  includes  single  family  improvement
loans.

     There are two basic  methods  of lending or  originating  such loans  which
include a "direct loan" or a "dealer  loan." With respect to a direct loan,  the
borrower makes  application  directly to a lender without any assistance  from a
dealer,  which  application  may be filled  out by the  borrower  or by a person
acting at the  direction of the borrower who does not have a financial  interest
in the loan transaction, and the lender may disburse the loan proceeds solely to
the borrower or jointly to the borrower  and other  parties to the  transaction.
With  respect  to a  dealer  loan,  the  dealer,  who has a direct  or  indirect
financial  interest in the loan  transaction,  assists the borrower in preparing
the loan  application  or otherwise  assists the borrower in obtaining  the loan
from lender and the lender may distribute  proceeds  solely to the dealer or the
borrower  or  jointly to the  borrower  and the  dealer or other  parties.  With
respect to a dealer Title I Loan, a dealer may include a seller, a contractor or
supplier  of goods or  services.

     Loans insured under the Title I Program are required to have fixed interest
rates  and,  generally,  provide  for equal  installment  payments  due  weekly,
biweekly,  semi-monthly or monthly,  except that a loan may be payable quarterly
or  semi-annually  in order to correspond with the borrower's  irregular flow of
income.  The first or last  payments  (or  both) may vary in amount  but may not
exceed 150% of the regular installment  payment, and the first scheduled payment
may be due no later  than two  months  from the date of the loan.  The note must
contain a  provision  permitting  full or partial  prepayment  of the loan.  The
interest rate may be established by the lender and must be fixed for the term of
the loan and recited in the note.  Interest on an insured  loan must accrue from
the date of the loan and be calculated on a simple  interest  basis.  The lender
must assure  that the note and all other  documents  evidencing  the loan are in
compliance with applicable federal, state and local laws.

     Each  insured  lender is  required  to use  prudent  lending  standards  in
underwriting  individual  loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval  of the loan and
disbursement of loan proceeds.  Generally, the lender must exercise prudence and
diligence to  determine  whether the borrower and any co-maker is solvent and an
acceptable  credit risk, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine  whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must be made in  accordance  with  the  expense-to-income  ratios
published by the Secretary of HUD.

     Under  the  Title I  Program,  the FHA  does  not  review  or  approve  for
qualification for insurance the individual loans insured  thereunder at the time
of approval  by the lending  institution  (as is  typically  the case with other
federal  loan  programs).  If,  after a loan has  been  made  and  reported  for
insurance  under  the  Title  I  Program,  the  lender  discovers  any  material
misstatement  of fact  or that  the  loan  proceeds  have  been  misused  by the
borrower,  dealer or any other party,  it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the  property has not
been  impaired,  the insurance of the loan under the Title I Program will not be
affected unless such material  misstatements  of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

     Requirements  for Title I Loans.  The maximum  principal amount for Title I
Loans must not exceed the actual cost of the project  plus any  applicable  fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed $25,000 (or the current  applicable  amount) for a single family
property improvement loan. Generally, the term of a Title I Loan may not be less
than six months nor  greater  than 20 years and 32 days.  A borrower  may obtain
multiple Title I Loans with respect to multiple  properties,  and a borrower may
obtain  more than one Title I Loan with  respect to a single  property,  in each
case as long as the total  outstanding  balance of all Title I Loans in the same
property  does not exceed the  maximum  loan amount for the type of Title I Loan
thereon having the highest permissible loan amount.

     Borrower  eligibility for a Title I Loan requires that the borrower have at
least a one-half  interest in either fee simple  title to the real  property,  a
lease thereof for a term  expiring at least six months after the final  maturity
of the Title I Loan or a recorded land installment  contract for the purchase of
the real  property,  and that the  borrower  have equity in the  property  being
improved  at least  equal to the amount of the Title I Loan if such loan  amount
exceeds  $15,000.  Any Title I Loan in excess of  $7,500  must be  secured  by a
recorded lien on the improved  property which is evidenced by a mortgage or deed
of trust executed by the borrower and all other owners in fee simple.

     The  proceeds  from a Title I Loan  may be used  only to  finance  property
improvements  which  substantially  protect or improve the basic  livability  or
utility of the property as disclosed in the loan  application.  The Secretary of
HUD has published a list of items and  activities  which cannot be financed with
proceeds  from any Title I Loan and from time to time the  Secretary  of HUD may
amend such list of items and  activities.  With  respect  to any dealer  Title I
Loan,  before  the  lender  may  disburse  funds,  the  lender  must have in its
possession  a  completion  certificate  on a HUD  approved  form,  signed by the
borrower and the dealer.  With respect to any direct Title I Loan,  the borrower
is  required  to  submit  to  the  lender,   promptly  upon  completion  of  the
improvements  but not  later  than six  months  after  disbursement  of the loan
proceeds with one six month  extension if necessary,  a completion  certificate,
signed by the  borrower.  The lender or its agent is  required to conduct an on-
site inspection on any Title I Loan where the principal  obligation is $7,500 or
more,  and on any  direct  Title I Loan  where  the  borrower  fails to submit a
completion  certificate.

     FHA Insurance  Coverage.  Under the Title I Program the FHA  establishes an
insurance  coverage  reserve  account for each lender  which has been  granted a
Title I insurance contract.  The amount of insurance coverage in this account is
10% of the amount  disbursed,  advanced or expended by the lender in originating
or purchasing  eligible loans  registered  with FHA for Title I insurance,  with
certain  adjustments.  The balance in the insurance  coverage reserve account is
the maximum  amount of insurance  claims the FHA is required to pay. Loans to be
insured  under the Title I Program will be  registered  for insurance by the FHA
and the insurance  coverage  attributable  to such loans will be included in the
insurance  coverage  reserve  account for the  originating or purchasing  lender
following  the  receipt  and  acknowledgment  by the FHA of a loan report on the
prescribed  form pursuant to the Title I  regulations.  The FHA charges a fee of
0.50% per annum of the net proceeds (the original  balance) of any eligible loan
so reported and  acknowledged for insurance by the originating  lender.  The FHA
bills the lender for the  insurance  premium on each insured loan  annually,  on
approximately the anniversary date of the loan's origination. If an insured loan
is prepaid during the year, FHA will not refund the insurance premium,  but will
abate any insurance charges falling due after such prepayment.

     Under  the Title I  Program  the FHA will  reduce  the  insurance  coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's  contract of insurance by (i) the amount of the
FHA  insurance  claims  approved for payment  relating to such insured loans and
(ii) the amount of insurance coverage  attributable to insured loans sold by the
lender.  The balance of the lender's FHA insurance coverage reserve account will
be further  adjusted as required  under Title I or by the FHA, and the insurance
coverage  therein may be earmarked  with  respect to each or any eligible  loans
insured  thereunder,  if a determination is made by the Secretary of HUD that it
is in its interest to do so. Originations and acquisitions of new eligible loans
will continue to increase a lender's  insurance coverage reserve account balance
by 10% of the amount disbursed, advanced or expended in originating or acquiring
such eligible  loans  registered  with the FHA for  insurance  under the Title I
Program.  The Secretary of HUD may transfer insurance coverage between insurance
coverage reserve  accounts with earmarking with respect to a particular  insured
loan or group of insured  loans when a  determination  is made that it is in the
Secretary's interest to do so.

     The  lender  may  transfer  (except  as  collateral  in a  bona  fide  loan
transaction)  insured  loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance.  Unless an insured
loan is  transferred  with recourse or with a guaranty or repurchase  agreement,
the FHA,  upon receipt of written  notification  of the transfer of such loan in
accordance  with the Title I  regulations,  will transfer from the  transferor's
insurance  coverage  reserve  account  to the  transferee's  insurance  coverage
reserve  account an amount,  if available,  equal to 10% of the actual  purchase
price or the net  unpaid  principal  balance of such loan  (whichever  is less).
However,  under the Title I Program not more than $5,000 in  insurance  coverage
shall be transferred to or from a lender's  insurance  coverage  reserve account
during any October 1 to  September 30 period  without the prior  approval of the
Secretary of HUD.


     Claims  Procedures  Under Title I. Under the Title I Program the lender may
accelerate  an  insured  loan  following  a default  on such loan only after the
lender or its agent has contacted the borrower in a  face-to-face  meeting or by
telephone  to discuss the  reasons for the default and to seek its cure.  If the
borrower  does not cure the  default  or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the  borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a  modification
agreement or  repayment  plan,  the loan will be  accelerated  and that,  if the
default  persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the  acceleration of maturity after full payment
is due and  reinstate  the loan only if the  borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

     Following  acceleration of maturity upon a secured Title I Loan, the lender
may either (a) proceed against the property under any security instrument or (b)
make a claim under the lender's contract of insurance.  If the lender chooses to
proceed  against the property  under a security  instrument  (or if it accepts a
voluntary  conveyance  or  surrender  of the  property),  the lender may file an
insurance  claim only with the prior  approval of the  Secretary of HUD.

     When a lender  files an  insurance  claim  with the FHA  under  the Title I
Program,  the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any  dealer who has agreed
thereto,  certification  of compliance with  applicable  state and local laws in
carrying out any foreclosure or  repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the  borrower is bankrupt or deceased.
Generally,  a claim for reimbursement for loss on any Title I Loan must be filed
with the FHA no later than nine  months  after the date of default of such loan.
Concurrently  with filing the  insurance  claim,  the lender shall assign to the
United  States of America the  lender's  entire  interest in the loan note (or a
judgment in lieu of the note),  in any  security  held and in any claim filed in
any  legal  proceedings.  If,  at the time the note is  assigned  to the  United
States,  the  Secretary  has  reason  to  believe  that the note is not valid or
enforceable  against the  borrower,  the FHA may deny the claim and reassign the
note to the lender. If either such defect is discovered after the FHA has paid a
claim, the FHA may require the lender to repurchase the paid claim and to accept
a reassignment of the loan note. If the lender subsequently  obtains a valid and
enforceable  judgment  against  the  borrower,  the  lender  may  resubmit a new
insurance  claim with an  assignment  of the  judgment.  The FHA may contest any
insurance  claim and make a demand for  repurchase of the loan at any time up to
two years  from the date the  claim  was  certified  for  payment  and may do so
thereafter in the event of fraud or misrepresentation on the part of the lender.

     Under the Title I Program  the amount of an FHA  insurance  claim  payment,
when made,  is equal to the  Claimable  Amount,  up to the  amount of  insurance
coverage in the lender's  insurance  coverage reserve account.  For the purposes
hereof,  the "Claimable  Amount" means an amount equal to 90% of the sum of: (a)
the unpaid loan  obligation (net unpaid  principal and the uncollected  interest
earned to the date of  default)  with  adjustments  thereto  if the  lender  has
proceeded  against  property  securing such loan; (b) the interest on the unpaid
amount  of the  loan  obligation  from the  date of  default  to the date of the
claim's initial  submission for payment plus 15 calendar days (but not to exceed
9 months from the date of default),  calculated at the rate of 7% per annum; (c)
the uncollected court costs; (d) the attorney's fees not to exceed $500; and (e)
the expenses for recording the  assignment of the security to the United States.

Consumer Protection Laws

     Numerous  federal and state  consumer  protection  laws impose  substantive
requirements upon mortgage lenders in connection with the origination, servicing
and enforcement of loans secured by Single Family Properties. These laws include
the federal  Truth-in-Lending Act and Regulation Z promulgated thereunder,  Real
Estate Settlement Procedures Act and Regulation B promulgated thereunder,  Equal
Credit  Opportunity  Act, Fair Credit Billing Act, Fair Credit Reporting Act and
related statutes and regulations. In particular,  Regulation Z, requires certain
disclosures to the borrowers  regarding the terms of the Loans; the Equal Credit
Opportunity Act and Regulation B promulgated thereunder 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;  the Fair Credit
Reporting  Act regulates  the use and  reporting of  information  related to the
borrower's credit  experience.  Certain provisions of these laws impose specific
statutory  liabilities upon lenders who fail to comply  therewith.  In addition,
violations  of such laws may limit the  ability of the Sellers to collect all or
part of the  principal of or interest on the Loans and could subject the Sellers
and in some cases their assignees to damages and administrative enforcement.


                        FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a summary of the anticipated  material  federal income tax
consequences of the purchase,  ownership,  and disposition of the Securities and
is based on advice of Brown & Wood LLP,  special  counsel to the Depositor.  The
summary is based upon the  provisions of the Code, the  regulations  promulgated
thereunder,  including, where applicable, proposed regulations, and the judicial
and administrative rulings and decisions now in effect, all of which are subject
to change or  possible  differing  interpretations.  The  statutory  provisions,
regulations,  and  interpretations on which this summary is based are subject to
change,  and such a change  could  apply  retroactively.

     The summary  does not  purport to deal with all  aspects of federal  income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances,  nor with certain types of investors subject to special treatment
under the federal income tax laws. This summary focuses primarily upon investors
who will hold  Securities  as "capital  assets"  (generally,  property  held for
investment)  within the  meaning of  Section  1221 of the Code,  but much of the
discussion is applicable to other investors as well.  Prospective  Investors are
advised to consult their own tax advisers  concerning the federal,  state, local
and  any  other  tax  consequences  to  them  of  the  purchase,  ownership  and
disposition of the Securities.

     The federal income tax consequences to Securityholders  will vary depending
on whether (i) the Securities of a Series are classified as  indebtedness;  (ii)
an election is made to treat the Trust Fund  relating to a particular  Series of
Securities as a REMIC or as a FASIT; (iii) the Securities represent interests in
a grantor  trust;  or (iv) the Trust Fund  relating  to a  particular  Series of
Certificates is classified as a partnership.  The Prospectus Supplement for each
Series of Securities will specify how the Securities will be treated for federal
income tax  purposes and will discuss  whether a REMIC or a FASIT  election,  if
any, will be made with respect to such Series.  Prior to issuance of each Series
of Securities, the Depositor shall file with the Commission a Form 8-K on behalf
of the related Trust Fund containing an opinion of Brown & Wood LLP with respect
to the  validity  of  the  information  set  forth  under  "Federal  Income  Tax
Consequences" herein and in the related Prospectus Supplement.

Taxation of Debt Securities

   
     Interest  and  Acquisition   Discount.   Securities   representing  regular
interests in a REMIC are generally  treated as evidences of indebtedness  issued
by the REMIC.  Securities  representing regular interests in a FASIT are treated
as debt instruments.  Stated interest on regular interests in REMICs and regular
interests  in  FASITsSecurities  representing  regular  interests in a FASIT are
treated as debt instruments.  Stated interest on regular interests in REMICs and
regular interests in FASITsSecurities  representing regular interests in a FASIT
are treated as debt instruments.  Stated interest on regular interests in REMICs
and regular  interests  in FASITs  will be taxable as ordinary  income and taken
into  account  using  the  accrual  method  of  accounting,  regardless  of  the
Securityholder's  normal accounting method.  Thus, a taxpayer may be required to
report income in respect of a FASIT or REMIC regular  interest  before  actually
receiving a corresponding cash distribution. Interest (other than original issue
discount)  on  Securities  (other than  Regular  Interest  Securities)  that are
characterized as indebtedness for federal income tax purposes will be includible
in income  by  holders  thereof  in  accordance  with  their  usual  methods  of
accounting.  Securities  characterized  as debt for federal income tax purposes,
including regular interests in REMICs or FASITs, will be referred to hereinafter
collectively as "Debt  Securities."
    

     Debt  Securities  that  are  Compound   Interest   Securities  (i.e.,  debt
securities  that  accrete the amount of accrued  interest and add that amount to
the principal  balance of the securities  until maturity or until some specified
event has  occurred)  will,  and  certain of the other Debt  Securities  may, be
issued with "original issue discount" ("OID"). The following discussion is based
in part on the rules governing OID which are set forth in Sections  1271-1275 of
the  Code  and  the   Treasury   regulations   issued   thereunder,   (the  "OID
Regulations").   A  Securityholder  should  be  aware,  however,  that  the  OID
Regulations do not  adequately  address  certain  issues  relevant to prepayable
securities, such as the Debt Securities.

     In  general,  OID,  if any,  will equal the  difference  between the stated
redemption price at maturity of a Debt Security and its issue price. A holder of
a Debt  Security  must  include  such OID in gross  income as ordinary  interest
income as it accrues under a method  taking into account an economic  accrual of
the  discount.  In  general,  OID must be  included  in income in advance of the
receipt  of the cash  representing  that  income.  The  amount  of OID on a Debt
Security will be  considered  to be zero if it is less than a de minimis  amount
determined under the Code.

     The  issue  price  of a Debt  Security  is  the  first  price  at  which  a
substantial amount of Debt Securities of that class are sold (excluding sales to
bond houses, brokers,  underwriters or wholesalers).  If less than a substantial
amount of a particular  class of Debt Securities is sold for cash on or prior to
the related  Closing Date, the issue price for such class will be treated as the
fair market value of such class on such Closing Date.  The issue price of a Debt
Security  generally  includes the amount paid by an initial Debt Security holder
for accrued  interest  that  relates to a period  prior to the issue date of the
Debt  Security.  ("pre-issuance  accrued  interest").  The issue price of a Debt
Security may, however,  be computed without regard to such pre-issuance  accrued
interest if such pre-issuance accrued interest will be paid on the first payment
date following the date of issuance.  This  alternative is available only if the
first  payment date occurs  within one year of the date of issuance.  Under this
alternative,  the payment of pre-issuance  accrued interest will be treated as a
non-taxable  return of  capital  and not as a payment  of  interest.  The stated
redemption price at maturity of a Debt Security includes the original  principal
amount of the Debt Security,  but generally will not include stated  interest if
it is "qualified stated interest."

     Under  the OID  Regulations,  qualified  stated  interest  generally  means
interest payable at a single fixed rate or qualified variable rate (as described
below)  provided  that such  interest  payments are  unconditionally  payable at
intervals of one year or less during the entire term of the Debt  Security.  The
OID Regulations state that interest payments are unconditionally payable only if
a late payment or nonpayment is expected to be penalized or reasonable  remedies
exist to  compel  payment  or the Debt  Security  otherwise  provides  terms and
conditions  that make the  likelihood  of late  payment or  nonpayment  a remote
contingency.  Certain Debt  Securities  may provide for default  remedies in the
event of late  payment or  nonpayment  of  interest.  The  interest on such Debt
Securities  will be  unconditionally  payable and  constitute  qualified  stated
interest, not OID. However,  absent clarification of the OID Regulations,  where
Debt Securities do not provide for default remedies,  the interest payments will
be included in the Debt Security's stated redemption price at maturity and taxed
as  OID.  Interest  is  payable  at  a  single  fixed  rate  only  if  the  rate
appropriately  takes into account the length of the interval  between  payments.
Distributions  of interest on Debt  Securities  with  respect to which  deferred
interest will accrue, will not constitute qualified stated interest payments, in
which case the  stated  redemption  price at  maturity  of such Debt  Securities
includes all distributions of interest as well as principal  thereon.  Where the
interval  between  the  issue  date and the  first  Distribution  Date on a Debt
Security  is either  longer or  shorter  than the  interval  between  subsequent
Distribution  Dates,  all or part of the interest  foregone,  in the case of the
longer interval,  and all of the additional interest, in the case of the shorter
interval, will be included in the stated redemption price at maturity and tested
under the de minimis rule described below. In the case of a Debt Security with a
long first period which has non-de minimis OID, all stated interest in excess of
interest  payable at the effective  interest rate for the long first period will
be included in the stated  redemption  price at maturity  and the Debt  Security
will generally have OID. Holders of Debt Securities should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a Debt Security.

     Under the de minimis rule,  OID on a Debt Security will be considered to be
zero if such OID is less than 0.25% of the stated  redemption  price at maturity
of the Debt  Security  multiplied by the weighted  average  maturity of the Debt
Security.  For this purpose,  the weighted average maturity of the Debt Security
is computed as the sum of the amounts  determined by  multiplying  the number of
full years (i.e.,  rounding  down partial  years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated redemption price at maturity of the Debt Security and the
denominator  of which is the stated  redemption  price at  maturity  of the Debt
Security.  Holders  generally  must report de minimis OID pro rata as  principal
payments are received, and such income will be capital gain if the Debt Security
is held as a capital asset. However,  accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.

     Debt  Securities  may provide for  interest  based on a qualified  variable
rate. Under the OID  Regulations,  interest is treated as payable at a qualified
variable rate and not as contingent interest if, generally, (i) such interest is
unconditionally  payable  at least  annually,  (ii) the issue  price of the debt
instrument does not exceed the total noncontingent  principal payments and (iii)
interest is based on a  "qualified  floating  rate," an  "objective  rate," or a
combination of "qualified  floating  rates" that do not operate in a manner that
significantly  accelerates or defers interest payments on such Debt Security. In
the case of Compound Interest  Securities,  certain Interest Weighted Securities
(as  defined  herein),  and  certain of the other Debt  Securities,  none of the
payments under the instrument will be considered qualified stated interest,  and
thus the  aggregate  amount  of all  payments  will be  included  in the  stated
redemption  price.

     The OID  Regulations do not contain  provisions  specifically  interpreting
Code Section 1272(a)(6). Until the Treasury issues guidance to the contrary, the
Trustee intends to base its  computation on Code Section  1272(a)(6) and the OID
Regulations  as described in this  Prospectus.  However,  because no  regulatory
guidance  currently  exists  under  Code  Section  1272(a)(6),  there  can be no
assurance  that such  methodology  represents  the correct manner of calculating
OID.

     The holder of a Debt Security issued with OID must include in gross income,
for all days during its taxable year on which it holds such Debt  Security,  the
sum of the "daily  portions" of such original issue discount.  The amount of OID
includible  in income by a holder  will be computed  by  allocating  to each day
during a taxable  year a pro rata portion of the original  issue  discount  that
accrued during the relevant accrual period.  In the case of a Debt Security that
is not a regular  interest in a REMIC or a FASIT and the  principal  payments on
which are not subject to acceleration  resulting from  prepayments on the Loans,
the amount of OID includible in income of a Securityholder for an accrual period
(generally the period over which interest  accrues on the debt  instrument) will
equal the product of the yield to maturity of the Debt Security and the adjusted
issue price of the Debt  Security,  reduced by any payments of qualified  stated
interest.  The  adjusted  issue  price is the sum of its issue  price plus prior
accruals or OID,  reduced by the total  payments  made with respect to such Debt
Security in all prior periods,  other than qualified  stated interest  payments.

     The  amount  of  OID  to be  included  in  income  by a  holder  of a  debt
instrument,  such as certain classes of the Debt Securities,  that is subject to
acceleration  due  to  prepayments  on  other  debt  obligations  securing  such
instruments (a "Pay-Through  Security"),  is computed by taking into account the
anticipated  rate of  prepayments  assumed in pricing the debt  instrument  (the
"Prepayment  Assumption").  The amount of OID that will accrue during an accrual
period on a  Pay-Through  Security  is the excess (if any) of the sum of (a) the
present value of all payments  remaining to be made on the Pay-Through  Security
as of the close of the accrual  period and (b) the  payments  during the accrual
period of amounts  included in the stated  redemption  price of the  Pay-Through
Security,  over the  adjusted  issue  price of the  Pay-Through  Security at the
beginning of the accrual period.  The present value of the remaining payments is
to be  determined  on the  basis of three  factors:  (i) the  original  yield to
maturity of the Pay-Through  Security (determined on the basis of compounding at
the end of each  accrual  period  and  properly  adjusted  for the length of the
accrual  period),  (ii) events which have occurred before the end of the accrual
period and (iii) the  assumption  that the  remaining  payments  will be made in
accordance with the original Prepayment Assumption. The effect of this method is
to increase the portions of OID required to be included in income by a holder to
take into account  prepayments  with respect to the Loans at a rate that exceeds
the Prepayment  Assumption,  and to decrease (but not below zero for any period)
the portions of original issue  discount  required to be included in income by a
holder of a Pay-Through  Security to take into account  prepayments with respect
to the Loans at a rate that is slower than the Prepayment  Assumption.  Although
original issue  discount will be reported to holders of  Pay-Through  Securities
based on the Prepayment  Assumption,  no  representation is made to holders that
Loans will be prepaid at that rate or at any other rate.

     The Depositor  may adjust the accrual of OID on a class of Debt  Securities
in a manner  that it  believes to be  appropriate,  to take  account of realized
losses on the  Loans,  although  the OID  Regulations  do not  provide  for such
adjustments.  If the IRS  were to  require  that  OID be  accrued  without  such
adjustments,  the  rate of  accrual  of OID for a class  Debt  Securities  could
increase.

     Certain  classes of Debt  Securities  may represent  more than one class of
REMIC or FASIT  regular  interests.  Unless  otherwise  provided  in the related
Prospectus  Supplement,  the Trustee intends,  based on the OID Regulations,  to
calculate  OID on such  Securities  as if,  solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

     A subsequent holder of a Debt Security will also be required to include OID
in gross  income,  but such a holder who  purchases  such Debt  Security  for an
amount that  exceeds  its  adjusted  issue  price will be  entitled  (as will an
initial holder who pays more than a Debt Security's  issue price) to offset such
OID by comparable economic accruals of portions of such excess.

     Effects of Defaults and  Delinquencies.  Holders will be required to report
income with respect to REMIC or FASIT regular  interests under an accrual method
without giving effect to delays and reductions in distributions  attributable to
a default or delinquency on the Loans, except possibly to the extent that it can
be established that such amounts are  uncollectible.  As a result, the amount of
income  (including  OID)  reported  by a holder of such a Security in any period
could significantly exceed the amount of cash distributed to such holder in that
period.  The  holder  will  eventually  be allowed a loss (or will be allowed to
report a lesser  amount of income) to the extent  that the  aggregate  amount of
distributions  on the  Securities  is  deducted  as a result of a Loan  default.
However,  the timing and  character of such losses or  reductions  in income are
uncertain and,  accordingly,  holders of Securities should consult their own tax
advisors on this point.


     Interest Weighted Securities.  It is not clear how income should be accrued
with respect to REMIC or FASIT regular


     interests  or Stripped  Securities  (as defined  under " -- Tax Status as a
Grantor  Trust;  General"  herein)  the  payments  on which  consist  solely  or
primarily of a specified portion of the interest payments on qualified mortgages
held by the REMIC, on debt instruments held by the FASIT, or on Loans underlying
Pass-Through Securities ("Interest Weighted Securities").  The Issuer intends to
take the  position  that all of the income  derived  from an  Interest  Weighted
Security  should be  treated  as OID and that the  amount and rate of accrual of
such OID should be  calculated by treating the Interest  Weighted  Security as a
Compound Interest Security. However, in the case of Interest Weighted Securities
that are  entitled  to some  payments of  principal  and that are REMIC or FASIT
regular  interests the Internal Revenue Service could assert that income derived
from an Interest  Weighted Security should be calculated as if the Security were
a security  purchased at a premium equal to the excess of the price paid by such
holder for such Security over its stated  principal  amount,  if any. Under this
approach,  a holder would be entitled to amortize such premium only if it has in
effect an election  under  Section  171 of the Code with  respect to all taxable
debt instruments held by such holder,  as described  below.  Alternatively,  the
Internal Revenue Service could assert that an Interest  Weighted Security should
be taxable under the rules governing bonds issued with contingent payments. Such
treatment may be more likely in the case of Interest  Weighted  Securities  that
are Stripped  Securities  as described  below.  See " -- Tax Status as a Grantor
Trust -- Discount or Premium on Pass-Through Securities."

     Variable  Rate  Debt  Securities.  In the case of Debt  Securities  bearing
interest at a rate that varies directly,  according to a fixed formula,  with an
objective  index,  it  appears  that (i) the  yield  to  maturity  of such  Debt
Securities and (ii) in the case of Pay-Through Securities,  the present value of
all payments remaining to be made on such Debt Securities,  should be calculated
as if the  interest  index  remained  at its value as of the issue  date of such
Securities. Because the proper method of adjusting accruals of OID on a variable
rate Debt Security is uncertain, holders of variable rate Debt Securities should
consult  their own tax  advisers  regarding  the  appropriate  treatment of such
Securities for federal income tax purposes.

     Market  Discount.  A purchaser  of a Security  may be subject to the market
discount rules of Sections  1276-1278 of the Code. A holder that acquires a Debt
Security  with more than a  prescribed  de minimis  amount of "market  discount"
(generally,  the excess of the  principal  amount of the Debt  Security over the
purchaser's  purchase price) will be required to include accrued market discount
in income as  ordinary  income  in each  month,  but  limited  to an amount  not
exceeding  the principal  payments on the Debt  Security  received in that month
and, if the Securities are sold, the gain realized.  Such market  discount would
accrue in a manner to be  provided  in  Treasury  regulations  but,  until  such
regulations are issued,  such market discount would in general accrue either (i)
on the basis of a constant yield (in the case of a Pay- Through Security, taking
into account a prepayment assumption) or (ii) in the ratio of (a) in the case of
Securities (or in the case of a Pass-Through  Security (as defined  herein),  as
set forth below, the Loans underlying such Security) not originally  issued with
original issue discount, stated interest payable in the relevant period to total
stated  interest  remaining to be paid at the  beginning of the period or (b) in
the case of Securities (or, in the case of a Pass-Through Security, as described
below, the Loans underlying such Security) originally issued at a discount,  OID
in the relevant  period to total OID  remaining to be paid.

     Section 1277 of the Code provides that,  regardless of the origination date
of the Debt Security (or, in the case of a  Pass-Through  Security,  the Loans),
the excess of interest  paid or accrued to purchase or carry a Security  (or, in
the case of a Pass-Through  Security,  as described below, the underlying Loans)
with market  discount  over  interest  received on such Security is allowed as a
current  deduction  only to the extent  such  excess is greater  than the market
discount that accrued during the taxable year in which such interest expense was
incurred.  In general,  the  deferred  portion of any  interest  expense will be
deductible when such market  discount is included in income,  including upon the
sale,  disposition,  or  repayment  of  the  Security  (or  in  the  case  of  a
Pass-Through Security, an underlying Loan). A holder may elect to include market
discount in income currently as it accrues,  on all market discount  obligations
acquired  by such  holder  during the  taxable  year such  election  is made and
thereafter, in which case the interest deferral rule will not apply.

     Premium.  A holder who  purchases a Debt  Security  (other than an Interest
Weighted  Security to the extent  described  above) at a cost  greater  than its
stated  redemption  price at  maturity,  generally  will be  considered  to have
purchased the Security at a premium, which it may elect to amortize as an offset
to interest income on such Security (and not as a separate  deduction item) on a
constant  yield method.  Although no regulations  addressing the  computation of
premium accrual on securities  similar to the Securities  have been issued,  the
legislative  history of the 1986 Act indicates  that premium is to be accrued in
the same manner as market discount.  Accordingly, it appears that the accrual of
premium  on a class of  Pay-Through  Securities  will be  calculated  using  the
prepayment  assumption used in pricing such class. If a holder makes an election
to amortize premium on a Debt Security,  such election will apply to all taxable
debt  instruments  (including  all  REMIC and FASIT  regular  interests  and all
pass-through  certificates  representing  ownership interests in a trust holding
debt  obligations)  held by the holder at the  beginning  of the taxable year in
which  the  election  is made,  and to all  taxable  debt  instruments  acquired
thereafter by such holder,  and will be  irrevocable  without the consent of the
IRS.  Purchasers who pay a premium for the  Securities  should consult their tax
advisers  regarding  the  election  to  amortize  premium  and the  method to be
employed.

     Regulations dealing with amortizable bond premium specifically do not apply
to prepayable debt instruments  described in Code Section 1272(a)(6) such as the
Securities. Absent further guidance from the IRS, the Trustee intends to account
for  amortizable  bond  premium  in  the  manner  described  above.  Prospective
purchasers of the  Securities  should  consult their tax advisors  regarding the
possible application of the Amortizable Bond Premium Regulations.

     Election  to  Treat  All  Interest  as  Original  Issue  Discount.  The OID
Regulations  permit a holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or original issue discount) and premium in
income  as  interest,  based on a  constant  yield  method  for Debt  Securities
acquired  on or after April 4, 1994.  If such an  election  were to be made with
respect to a Debt Security with market discount, the holder of the Debt Security
would be deemed to have made an election to include in income  currently  market
discount with respect to all other debt instruments  having market discount that
such holder of the Debt  Security  acquires  during the year of the  election or
thereafter.  Similarly, a holder of a Debt Security that makes this election for
a Debt  Security  that is acquired  at a premium  will be deemed to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable  bond  premium  that such holder owns or  acquires.  The election to
accrue interest, discount and premium on a constant yield method with respect to
a Debt Security is irrevocable

Taxation of the REMIC and its Holders

     General.  In the  opinion  of  Brown & Wood  LLP,  special  counsel  to the
Depositor,  if a REMIC  election is made with respect to a Series of Securities,
then the  arrangement  by which the Securities of that Series are issued will be
treated as a REMIC as long as all of the provisions of the applicable  Agreement
are complied with ^. Securities  will be designated as - "Regular  Interests" or
"Residual  Interests"  in a  REMIC,  as  specified  in  the  related  Prospectus
Supplement.

     Except to the extent specified otherwise in a Prospectus  Supplement,  if a
REMIC  election is made with respect to a Series of  Securities,  (i) Securities
held by a domestic building and loan association will constitute "a regular or a
residual   interest   in  a  REMIC"   within  the   meaning   of  Code   Section
7701(a)(19)(C)(xi)  (assuming that at least 95% of the REMIC's assets consist of
cash,  government  securities,  "loans secured by an interest in real property,"
and other types of assets  described in Code Section  7701(a)(19)(C));  and (ii)
Securities held by a real estate  investment  trust will constitute "real estate
assets" within the meaning of Code Section 856(c)(5)(B), and income with respect
to the  Securities  will be  considered  "interest  on  obligations  secured  by
mortgages on real property or on interests in real property"  within the meaning
of Code Section 856(c)(3)(B) (assuming,  for both purposes, that at least 95% of
the  REMIC's  assets are  qualifying  assets).  If less than 95% of the  REMIC's
assets  consist of assets  described in (i) or (ii) above,  then a Security will
qualify for the tax treatment  described in (i), (ii) or (iii) in the proportion
that such REMIC assets are qualifying assets.

     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve  method for thrift  institutions,  repealed the  application of
Code Section 593(d) to any taxable year beginning after December 31, 1995.

REMIC Expenses; Single Class REMICs

     As a  general  rule,  all of the  expenses  of a REMIC  will be taken  into
account by holders of the Residual Interest Securities. In the case of a "single
class  REMIC,"  however,   the  expenses  will  be  allocated,   under  Treasury
regulations,  among the  holders  of the  Regular  Interest  Securities  and the
holders of the Residual Interest Securities (as defined herein) on a daily basis
in proportion to the relative  amounts of income accruing to each holder on that
day. In the case of a holder of a Regular Interest Security who is an individual
or a "pass-through  interest holder"  (including  certain pass- through entities
but  not  including  real  estate  investment  trusts),  such  expenses  will be
deductible  only to the extent  that such  expenses,  plus other  "miscellaneous
itemized  deductions" of the holder,  exceed 2% of such holder's  adjusted gross
income.  In addition,  for taxable years  beginning after December 31, 1990, the
amount of itemized  deductions  otherwise  allowable for the taxable year for an
individual  whose adjusted  gross income  exceeds the  applicable  amount (which
amount will be adjusted for inflation for taxable  years  beginning  after 1990)
will be reduced by the lesser of (i) 3% of the excess of adjusted  gross  income
over the  applicable  amount or (ii) 80% of the  amount of  itemized  deductions
otherwise allowable for such taxable year. The reduction or disallowance of this
deduction  may have a  significant  impact on the yield of the Regular  Interest
Security to such a holder.  In general  terms,  a single class REMIC is one that
either (i) would qualify,  under  existing  Treasury  regulations,  as a grantor
trust if it were not a REMIC  (treating  all  interests as ownership  interests,
even if they would be  classified  as debt for federal  income tax  purposes) or
(ii) is  similar  to such a trust and  which is  structured  with the  principal
purpose of avoiding the single class REMIC rules.  Unless otherwise specified in
the related Prospectus  Supplement,  the expenses of the REMIC will be allocated
to holders of the related residual interest securities.

Taxation of the REMIC

     General.  Although a REMIC is a  separate  entity  for  federal  income tax
purposes,  a REMIC is not generally  subject to entity-level  tax.  Rather,  the
taxable  income or net loss of a REMIC is taken into  account by the  holders of
residual  interests.  As described  above,  the regular  interests are generally
taxable as debt of the REMIC.

     Calculation  of REMIC Income.  The taxable income or net loss of a REMIC is
determined  under an accrual  method of accounting  and in the same manner as in
the case of an individual,  with certain  adjustments.  In general,  the taxable
income or net loss will be the difference  between (i) the gross income produced
by the REMIC's assets, including stated interest and any original issue discount
or market  discount  on loans and other  assets and (ii)  deductions,  including
stated  interest  and  original  issue  discount  accrued  on  Regular  Interest
Securities,  amortization  of any premium with respect to Loans,  and  servicing
fees and other expenses of the REMIC. A holder of a Residual  Interest  Security
that is an individual or a "pass-through  interest  holder"  (including  certain
pass-through  entities, but not including real estate investment trusts) will be
unable to deduct  servicing  fees  payable on the loans or other  administrative
expenses  of the  REMIC  for a given  taxable  year,  to the  extent  that  such
expenses,  when  aggregated  with such  holder's  other  miscellaneous  itemized
deductions  for that year, do not exceed two percent of such  holder's  adjusted
gross income.

     For purposes of computing its taxable  income or net loss, the REMIC should
have an initial  aggregate tax basis in its assets equal to the  aggregate  fair
market value of the regular interests and the residual  interests on the Startup
Day  (generally,  the day that the interests are issued).  That aggregate  basis
will be  allocated  among  the  assets  of the  REMIC  in  proportion  to  their
respective fair market values.

     The OID provisions of the Code apply to loans of individuals  originated on
or after  March 2,  1984,  and the  market  discount  provisions  apply to loans
originated  after July 18,  1984.  Subject  to  possible  application  of the de
minimis  rules,  the  method of accrual by the REMIC of OID income on such loans
will be equivalent to the method under which holders of  Pay-Through  Securities
accrue  original  issue discount  (i.e.,  under the constant yield method taking
into  account  the  Prepayment  Assumption).  The REMIC  will  deduct OID on the
Regular  Interest  Securities in the same manner that the holders of the Regular
Interest  Securities  include such discount in income, but without regard to the
de minimis rules. See "Taxation of Debt Securities" above. However, a REMIC that
acquires loans at a market  discount must include such market discount in income
currently, as it accrues, on a constant interest basis.

     To the  extent  that the  REMIC's  basis  allocable  to loans that it holds
exceeds their  principal  amounts,  the resulting  premium,  if  attributable to
mortgages  originated  after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant yield
method.  Although  the law is  somewhat  unclear  regarding  recovery of premium
attributable  to loans  originated  on or before such date,  it is possible that
such  premium may be  recovered  in  proportion  to payments of loan  principal.

     Prohibited Transactions and Contributions Tax. The REMIC will be subject to
a 100% tax on any net income derived from a "prohibited  transaction."  For this
purpose,  net income will be calculated  without  taking into account any losses
from prohibited  transactions  or any deductions  attributable to any prohibited
transaction  that  resulted  in a  loss.  In  general,  prohibited  transactions
include: (i) subject to limited exceptions, the sale or other disposition of any
qualified  mortgage  transferred  to  the  REMIC;  (ii)  subject  to  a  limited
exception,  the sale or other  disposition of a cash flow investment;  (iii) the
receipt of any income from assets not permitted to be held by the REMIC pursuant
to the Code; or (iv) the receipt of any fees or other  compensation for services
rendered  by the REMIC.  It is  anticipated  that a REMIC will not engage in any
prohibited  transactions  in which it would  recognize a material  amount of net
income. In addition,  subject to a number of exceptions, a tax is imposed at the
rate  of  100%  on  amounts  contributed  to a  REMIC  after  the  close  of the
three-month  period  beginning  on the  Startup  Day.  The  holders of  Residual
Interest  Securities  will generally be responsible  for the payment of any such
taxes imposed on the REMIC. To the extent not paid by such holders or otherwise,
however, such taxes will be paid out of the Trust Fund and will be allocated pro
rata to all outstanding classes of Securities of such REMIC.

Taxation of Holders of Residual Interest Securities

     The holder of a Security  representing  a residual  interest  (a  "Residual
Interest  Security")  will take into account the "daily  portion" of the taxable
income or net loss of the REMIC for each day  during the  taxable  year on which
such holder held the Residual Interest Security. The daily portion is determined
by  allocating  to each day in any calendar  quarter its ratable  portion of the
taxable income or net loss of the REMIC for such quarter, and by allocating that
amount among the holders (on such day) of the Residual  Interest  Securities  in
proportion to their respective holdings on such day.

     The holder of a Residual  Interest  Security must report its  proportionate
share of the  taxable  income  of the  REMIC  whether  or not it  receives  cash
distributions  from the REMIC attributable to such income or loss. The reporting
of taxable income without corresponding  distributions could occur, for example,
in certain  REMIC  issues in which the loans  held by the REMIC  were  issued or
acquired at a discount, since mortgage prepayments cause recognition of discount
income, while the corresponding portion of the prepayment could be used in whole
or in part to make principal  payments on REMIC Regular Interests issued without
any discount or at an insubstantial  discount (if this occurs, it is likely that
cash  distributions  will exceed taxable income in later years).  Taxable income
may also be greater in earlier  years of certain REMIC issues as a result of the
fact that interest expense deductions,  as a percentage of outstanding principal
on REMIC Regular Interest Securities, will typically increase over time as lower
yielding Securities are paid, whereas interest income with respect to loans will
generally remain constant over time as a percentage of loan principal.

     In any event, because the holder of a residual interest is taxed on the net
income of the  REMIC,  the  taxable  income  derived  from a  Residual  Interest
Security  in a given  taxable  year  will  not be equal  to the  taxable  income
associated  with  investment in a corporate bond or stripped  instrument  having
similar cash flow  characteristics  and pretax yield.  Therefore,  the after-tax
yield on the Residual  Interest Security may be less than that of such a bond or
instrument.

     Limitation on Losses.  The amount of the REMIC's net loss that a holder may
take into account currently is limited to the holder's adjusted basis at the end
of the  calendar  quarter  in which  such loss  arises.  A  holder's  basis in a
Residual  Interest  Security will initially equal such holder's  purchase price,
and will  subsequently  be increased by the amount of the REMIC's taxable income
allocated  to the holder,  and  decreased  (but not below zero) by the amount of
distributions  made and the  amount of the  REMIC's  net loss  allocated  to the
holder. Any disallowed loss may be carried forward indefinitely, but may be used
only to offset income of the REMIC  generated by the same REMIC.  The ability of
holders of Residual  Interest  Securities to deduct net losses may be subject to
additional  limitations  under the Code, as to which such holders should consult
their tax advisers.

     Distributions.  Distributions on a Residual  Interest  Security (whether at
their scheduled  times or as a result of prepayments)  will generally not result
in any  additional  taxable  income or loss to a holder of a  Residual  Interest
Security. If the amount of such payment exceeds a holder's adjusted basis in the
Residual Interest Security,  however, the holder will recognize gain (treated as
gain from the sale of the  Residual  Interest  Security)  to the  extent of such
excess.

     Sale or Exchange.  A holder of a Residual  Interest Security will recognize
gain or loss on the sale or exchange of a Residual  Interest  Security  equal to
the difference,  if any, between the amount realized and such holder's  adjusted
basis in the  Residual  Interest  Security at the time of such sale or exchange.
Except to the extent  provided in  regulations,  which have not yet been issued,
any loss upon disposition of a Residual  Interest Security will be disallowed if
the selling holder acquires any residual interest in a REMIC or similar mortgage
pool within six months before or after such disposition.  

     Excess Inclusions. The portion of the REMIC taxable income of a holder of a
Residual  Interest Security  consisting of "excess  inclusion" income may not be
offset by other deductions or losses,  including net operating  losses,  on such
holder's  federal  income  tax  return.  Further,  if the  holder of a  Residual
Interest  Security is an organization  subject to the tax on unrelated  business
income imposed by Code Section 511, such holder's excess  inclusion  income will
be treated as unrelated  business  taxable  income of such holder.  In addition,
under Treasury  regulations yet to be issued, if a real estate investment trust,
a regulated  investment  company,  a common trust fund, or certain  cooperatives
were to own a  Residual  Interest  Security,  a portion of  dividends  (or other
distributions)  paid by the real estate investment trust (or other entity) would
be treated as excess  inclusion  income.  If a Residual  Security  is owned by a
foreign person excess  inclusion income is subject to tax at a rate of 30% which
may not be  reduced by treaty,  is not  eligible  for  treatment  as  "portfolio
interest" and is subject to certain additional  limitations.  See "Tax Treatment
of  Foreign  Investors."  The  Small  Business  Job  Protection  Act of 1996 has
eliminated  the  special  rule  permitting  Section  593  institutions  ("thrift
institutions")  to use net operating  losses and other  allowable  deductions to
offset their excess inclusion income from REMIC residual  certificates that have
"significant  value" within the meaning of the REMIC Regulations,  effective for
taxable years beginning after December 31, 1995, except with respect to residual
certificates continuously held by a thrift institution since November 1, 1995.

     In addition,  the Small  Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual holder.  First,  alternative minimum taxable income
for such residual  holder is determined  without regard to the special rule that
taxable  income  cannot be less  than  excess  inclusions.  Second,  a  residual
holder's  alternative  minimum taxable income for a tax year cannot be less than
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating  loss  deductions  must be computed  without  regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

     The excess inclusion  portion of a REMIC's income is generally equal to the
excess,  if any, of REMIC taxable income for the quarterly period allocable to a
Residual Interest Security, over the daily accruals for such quarterly period of
(i) 120% of the long term applicable  federal rate on the Startup Day multiplied
by (ii) the  adjusted  issue  price of such  Residual  Interest  Security at the
beginning  of such  quarterly  period.  The  adjusted  issue price of a Residual
Interest at the  beginning of each  calendar  quarter will equal its issue price
(calculated in a manner  analogous to the  determination of the issue price of a
Regular  Interest),  increased by the aggregate of the daily  accruals for prior
calendar  quarters,  and  decreased  (but not below  zero) by the amount of loss
allocated  to a holder  and the  amount of  distributions  made on the  Residual
Interest  Security  before the beginning of the quarter.  The long-term  federal
rate, which is announced monthly by the Treasury Department, is an interest rate
that is based on the average market yield of outstanding  marketable obligations
of the United States  government  having remaining  maturities in excess of nine
years.

     Under  the  REMIC  Regulations,  in  certain  circumstances,  transfers  of
Residual  Securities may be disregarded.  See " -- Restrictions on Ownership and
Transfer of Residual  Interest  Securities"  and " -- Tax  Treatment  of Foreign
Investors" below.

     Restrictions on Ownership and Transfer of Residual Interest Securities.  As
a condition to qualification as a REMIC, reasonable arrangements must be made to
prevent  the  ownership  of a  REMIC  residual  interest  by  any  "Disqualified
Organization."  Disqualified  Organizations include the United States, any State
or political  subdivision  thereof,  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.
Accordingly,  the  applicable  Pooling and  Servicing  Agreement  will  prohibit
Disqualified   Organizations  from  owning  a  Residual  Interest  Security.  In
addition,  no transfer of a Residual  Interest Security will be permitted unless
the  proposed  transferee  shall have  furnished  to the  Trustee  an  affidavit
representing  and warranting that it is neither a Disqualified  Organization nor
an agent or  nominee  acting  on  behalf of a  Disqualified  Organization.

     If  a  Residual   Interest   Security  is  transferred  to  a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions  set forth
above),  a  substantial  tax can be imposed on the  transferor  of such Residual
Interest  Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity  after March 31, 1988
(including,  among others, a partnership,  trust,  real estate investment trust,
regulated  investment  company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through  entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

     Under  the  REMIC  Regulations,  if  a  Residual  Interest  Security  is  a
"noneconomic  residual  interest," as described  below, a transfer of a Residual
Interest  Security to a United States person will be disregarded for all Federal
tax  purposes  unless no  significant  purpose of the transfer was to impede the
assessment or collection of tax. A Residual  Interest Security is a "noneconomic
residual  interest" unless, at the time of the transfer (i) the present value of
the expected future  distributions  on the Residual  Interest  Security at least
equals the product of the present value of the anticipated excess inclusions and
the highest 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 REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions in an amount  sufficient to satisfy the accrued  taxes.  If a
transfer of a Residual  Interest is disregarded,  the transferor would be liable
for any Federal income tax imposed upon taxable income derived by the transferee
from the REMIC. The REMIC Regulations provide no guidance as to how to determine
if a significant purpose of a transfer is to impede the assessment or collection
of tax. A similar type of limitation exists with respect to certain transfers of
residual  interests by foreign  persons to United States  persons.  See " -- Tax
Treatment of Foreign Investors."

     Mark to Market Rules.  Prospective  purchasers of a REMIC Residual Interest
Security should be aware that a REMIC Residual  Interest Security acquired after
January 3, 1995 cannot be marked-to-market.

Administrative Matters

     The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things,  items of
REMIC  income,  gain,  loss,  deduction,  or  credit,  by the  IRS in a  unified
administrative proceeding.

Taxation of the FASIT and its Holders

   
     In the opinion of Brown & Wood LLP, special counsel to the Depositor,  if a
FASIT  election  is made  with  respect  to a  Series  of  Securities,  then the
arrangement by which the Securities of that Series are issued will be treated as
a FASIT so long as all of the  provisions of the related  Agreement are complied
with.
    

     The Small  Business  and Job  Protection  Act of 1996 added  Sections  860H
through 860L to the Code (the "FASIT Provisions"),  which provide for a new type
of  entity  for  federal  income  tax  purposes  known  as  a  "financial  asset
securitization  investment trust" (a "FASIT").  Although the FASIT provisions of
the Code became effective on September 1, 1997, no Treasury regulations or other
administrative  guidance  have been  issued  with  respect to those  provisions.
Accordingly, definitive guidance cannot be provided with respect to many aspects
of the tax treatment of FASIT regular  interest  holders.  Investors should also
note that the FASIT discussion  contained  herein  constitutes only a summary of
the U.S. federal income tax consequences to the holders of FASIT interests. With
respect  to each  Series of FASIT  regular  interests,  the  related  Prospectus
Supplement will provide a detailed  discussion  regarding the federal income tax
consequences associated with the particular transaction.

     FASIT interests will be classified as either FASIT regular interests, which
generally  will be treated as debt for  federal  income tax  purposes,  or FASIT
ownership interests,  which generally are not treated as debt for such purposes,
but rather as  representing  rights  and  responsibilities  with  respect to the
taxable income or loss of the related FASIT. The Prospectus  Supplement for each
Series of  Securities  will  indicate  which  Securities  of such Series will be
designated  as regular  interests,  and which,  if any,  will be  designated  as
ownership interests.

     Qualification  as a FASIT.  A Trust  Fund will  qualify as a FASIT if (i) a
FASIT election is in effect,  (ii) certain tests  concerning (A) the composition
of the  FASIT's  assets and (B) the nature of the  investors'  interests  in the
FASIT are met on a continuing basis, and (iii) the Trust Fund is not a regulated
investment company as defined in Section 851(a) of the Code.

     Asset  Composition.  For a Trust  Fund to be  eligible  for  FASIT  status,
substantially all of the Trust Fund Assets must consist of "permitted assets" as
of the close of the third  month  beginning  after the  closing  date and at all
times thereafter (the "FASIT Qualification Test").  Permitted assets include (i)
cash or cash  equivalents,  (ii) debt  instruments  with fixed  terms that would
qualify as regular interests if issued by a REMIC  (generally,  instruments that
provide  for  interest  at a  fixed  rate,  a  qualifying  variable  rate,  or a
qualifying  interest-only  ("IO") type rate), (iii) foreclosure  property,  (iv)
certain  hedging  instruments  (generally,  interest and currency rate swaps and
credit enhancement contracts) that are reasonably required to guarantee or hedge
against the FASIT's risks  associated with being the obligor on FASIT interests,
(v) contract rights to acquire qualifying debt instruments or qualifying hedging
instruments,  (vi) FASIT regular  interest,  and (vii) REMIC regular  interests.
Permitted assets do not include any debt instruments issued by the holder of the
FASIT's ownership interest or by any person related to such holder

     Interests  in a FASIT.  In addition to the  foregoing  asset  qualification
requirements,  the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the  following:  (i) one or
more classes of regular  interests or (ii) a single class of ownership  interest
that is held by a fully taxable domestic C Corporation.

     A FASIT  interest  generally  qualifies as a regular  interest if (i) it is
designated as a regular interest,  (ii) it has a stated maturity no greater than
thirty years, (iii) it entitles its holder to a specified principal amount, (iv)
the issue price of the  interest  does not exceed  125% of its stated  principal
amount,  (v) the yield to maturity of the  interest is less than the  applicable
Treasury rate published by the IRS plus 5%, and (vi) if it pays  interest,  such
interest  is payable at either  (a) a fixed rate with  respect to the  principal
amount of the regular  interest or (b) a permissible  variable rate with respect
to such principal amount. Permissible variable rates for FASIT regular interests
are the same as those for  REMIC  regular  interests  (i.e.,  certain  qualified
floating  rates  and  weighted  average  rates).   Interest  will  generally  be
considered  to be based on a  permissible  variable rate if (i) such interest is
unconditionally  payable  at least  annually,  (ii) the issue  price of the debt
instrument does not exceed the total noncontingent  principal payments and (iii)
interest  is  based on a  "qualified  floating  rate,"  an  "objective  rate," a
combination of a single fixed rate and one or more  "qualified  floating  rate,"
one "qualified  inverse floating rate," or a combination of "qualified  floating
rates" that do not operate in a manner that significantly  accelerates or defers
interest payments on such FASIT regular interest.

     If an interest in a FASIT fails to meet one or more of the requirements set
out in clauses (iii), (iv), or (v) in the immediately  preceding paragraph,  but
otherwise meets all  requirements to be treated as a FASIT, it may still qualify
as a type of regular interest known as a "High-Yield  Interest." In addition, if
an interest in a FASIT fails to meet the  requirement  of clause  (vi),  but the
interest payable on the interest consists of a specified portion of the interest
payments on permitted assets and that portion does not vary over the life of the
security,  the interest will also qualify as a High-Yield Interest. A High-Yield
Interest may be held only by domestic C  corporations  that are fully subject to
corporate  income tax ("Eligible  Corporations"),  other FASITs,  and dealers in
securities who acquire such interests as inventory,  rather than for investment.
In addition,  holders of High-Yield  Interests are subject to  limitations on of
income derived from such interest.

     Consequences of Disqualification.  If a Trust Fund fails to comply with one
or more of ongoing  requirements  for FASIT status during any taxable year,  the
Code provides that its FASIT status may be lost for that year and thereafter. If
FASIT status is lost,  the treatment of the former FASIT and  interests  therein
for federal income tax purposes is uncertain.  Although the Code  authorizes the
Treasury to issue  regulations  that address  situations where a failure to meet
the requirements for FASIT status occurs  inadvertently  and in good faith, such
regulations  have not yet been  issued.  It is  possible  that  disqualification
relief might be accompanied by sanctions,  such as the imposition of a corporate
tax on all or a portion  of the  FASIT's  income for the period of time in which
the requirements for FASIT status are not satisfied.

Treatment of FASIT Regular Interests

     Payments received by holders of FASIT regular  interests  generally will be
accorded  the same tax  treatment  under the Code as payments  received on other
taxable debt instruments.  Holders of FASIT regular interests must report income
from  such  Securities  under an  accrual  method  of  accounting,  even if they
otherwise  would have used the cash receipts and  disbursements  method.  If the
FASIT regular  interests is sold,  the holder  generally  will recognize gain or
loss upon the sale. See "-Taxation of Debt Securities" above.

Treatment of High-Yield Interest

     High-Yield Interests are subject to special rules regarding the eligibility
of holders of such  interest,  and the ability of such holders to offset  income
derived from those interests with losses.  High-Yield Interests only may be held
by Eligible  Corporations,  other FASITs,  and dealers in securities who acquire
such  interests as  inventory.  If a securities  dealer  (other than an Eligible
Corporation)  initially acquires a High-Yield  Interest as inventory,  but later
begins to hold it for  investment,  the dealer  will be subject to an excise tax
equal to the income  from the  High-Yield  Interest  multiplied  by the  highest
corporate  income tax rate. In addition,  transfers of  High-Yield  Interests to
disqualified  holders will be disregarded  for federal income tax purposes,  and
the  transferor  will  continue  to be treated  as the holder of the  High-Yield
Interest.

     The holder of a High-Yield Interest may not use non-FASIT current losses or
net operating loss carryforwards or carrybacks to offset any income derived from
the High-Yield  Interest,  for either regular federal income tax purposes or for
alternative minimum tax purposes.  In addition,  the FASIT provisions contain an
anti-abuse rule that imposes corporate income tax on income derived from a FASIT
regular  interest  that is held by a  pass-through  entity  (other than  another
FASIT)  that  issues  debt or equity  securities  backed  by the  FASIT  regular
interest and that have the same features as High-Yield Interests.

Tax Treatment of FASIT Ownership Interests

     A FASIT  ownership  interest  represents the residual  equity interest in a
FASIT. As such, the holder of a FASIT ownership interest  determines its taxable
income by taking  into  account all  assets,  liabilities,  and items of income,
gain,  deduction,  loss, and credit of a FASIT. In general, the character of the
income  to the  holder  of a FASIT  ownership  interest  will be the same as the
character  of such income to the FASIT,  except  that any tax-  exempt  interest
income taken into account by the holder of a FASIT ownership interest is treated
as ordinary income.  In determining  that taxable income,  the holder of a FASIT
ownership  interest  must  determine  the  amount of  interest,  original  issue
discount,  market discount,  and premium  recognized with respect to the FASIT's
assets  and the FASIT  regular  interests  issued by the  FASIT  according  to a
constant  yield  methodology  and  under an  accrual  method of  accounting.  In
addition,  holders  of  FASIT  Ownership  Securities  are  subject  to the  same
limitations  on their  ability to use losses to offset  income  from their FASIT
regular interests as are holders of High-Yield Interest.

     Rules similar to the wash sale rules applicable to REMIC residual interests
also  will  apply  to  FASIT  ownership   interests.   Accordingly,   losses  on
dispositions of a FASIT ownership  interest  generally will be disallowed  where
within six months before or after the  disposition,  the seller of such interest
acquires any other FASIT ownership interest that is economically comparable to a
FASIT  ownership  interest.  In  addition,  if any  security  that  is  sold  or
contributed  to a FASIT by the holders of the related FASIT  ownership  interest
was  required  to be  marked-to-  market  under  section 475 of the Code by such
holder,  then section 475 of the Code will continue to apply to such securities,
except  that  the  amount  realized  under  the  mark-to-market   rules  or  the
securities'  value after applying special valuation rules contained in the FASIT
provisions.  Those special  valuation rules generally  require that the value of
debt  instruments  that are not traded on an  established  securities  market be
determined by calculating the present value of the reasonably  expected payments
under the  instrument  using a discount rate of 120% of the  applicable  Federal
rate, compounded semi-annually.

     The holder of a FASIT ownership  interest will be subject to a tax equal to
100% of the net income derived by the FASIT from any "prohibited  transactions."
Prohibited  transactions  include (i) the receipt of income  derived from assets
that are not permitted  assets,  (ii) certain  dispositions of permitted assets,
(iii) the receipt of any income derived from any loan originated by a FASIT, and
(iv) in certain  cases,  the receipt of income  representing  a servicing fee or
other compensation.  Any Series of Securities for which a FASIT election is made
generally  will be structured in order to avoid  application  of the  prohibited
transaction tax.

Tax Status as a Grantor Trust

     In the absence of a REMIC or FASIT election, a Trust Fund generally will be
classified  as a  grantor  trust  if (i)  there  is  either  only  one  class of
Securities that evidences the entire undivided beneficial ownership of the Trust
Fund  Assets,  or,  if there is more than one class of  Securities,  each  class
represents  a direct  investment  in the Trust  Fund  Assets,  and (ii) no power
exists   under  the   related   Agreement   to  vary  the   investment   of  the
Securityholders.  If these  conditions  are  satisfied,  the related  Prospectus
Supplement will recite that in the opinion of Brown & Wood LLP,  special counsel
to the  Depositor,  the Trust Fund  relating to a Series of  Securities  will be
classified  for federal  income tax purposes as a grantor trust under Subpart E,
Part I of Subchapter J of the Code (the Securities of such Series, "Pass-Through
Securities").  In some Series there will be no  separation  of the principal and
interest  payments  on the  Loans.  In  such  circumstances,  a  holder  will be
considered to have purchased a pro rata undivided interest in each of the Loans.
In other cases  ("Stripped  Securities"),  sale of the Securities will produce a
separation in the  ownership of all or a portion of the principal  payments from
all or a portion of the interest  payments on the Loans.

     Each holder  must report on its federal  income tax return its share of the
gross income  derived from the Loans (not reduced by the amount  payable as fees
to the Trustee and the Servicer and similar fees  (collectively,  the "Servicing
Fee")),  at the same time and in the same  manner as such items  would have been
reported  under the holder's tax  accounting  method had it held its interest in
the Loans  directly,  received  directly its share of the amounts  received with
respect to the Loans,  and paid directly its share of the Servicing Fees. In the
case of Pass-Through Securities other than Stripped Securities, such income will
consist of a pro rata share of all of the income  derived  from all of the Loans
and, in the case of Stripped Securities,  such income will consist of a pro rata
share of the income derived from each stripped bond or stripped  coupon in which
the holder owns an interest. The holder of a Security will generally be entitled
to deduct such  Servicing  Fees under  Section 162 or Section 212 of the Code to
the extent that such Servicing Fees represent "reasonable"  compensation for the
services  rendered by the Trustee and the  Servicer  (or third  parties that are
compensated  for the  performance  of services).  In the case of a  noncorporate
holder, however,  Servicing Fees (to the extent not otherwise disallowed,  e.g.,
because they exceed  reasonable  compensation)  will be  deductible in computing
such  holder's  regular tax  liability  only to the extent that such fees,  when
added to other miscellaneous  itemized  deductions,  exceed 2% of adjusted gross
income  and may not be  deductible  to any  extent in  computing  such  holder's
alternative  minimum tax  liability.  In addition,  for taxable years  beginning
after December 31, 1990, the amount of itemized  deductions  otherwise allowable
for the taxable year for an individual  whose  adjusted gross income exceeds the
applicable  amount (which amount will be adjusted for inflation in taxable years
beginning  after  1990) will be reduced by the lesser of (i) 3% of the excess of
adjusted  gross income over the  applicable  amount or (ii) 80% of the amount of
itemized  deductions  otherwise  allowable  for such taxable  year.

     Discount or Premium on Pass-Through Securities. The holder's purchase price
of a Pass-Through  Security is to be allocated  among the Loans in proportion to
their  fair  market  values,  determined  as of  the  time  of  purchase  of the
Securities. In the typical case, the Trustee (to the extent necessary to fulfill
its  reporting  obligations)  will treat each Loan as having a fair market value
proportional  to the share of the  aggregate  principal  balances  of all of the
Loans that it represents,  since the Securities,  unless otherwise  specified in
the related Prospectus Supplement,  will have a relatively uniform interest rate
and other common characteristics. To the extent that the portion of the purchase
price of a Pass-Through  Security  allocated to a Loan (other than to a right to
receive any accrued interest thereon and any undistributed  principal  payments)
is less than or greater  than the portion of the  principal  balance of the Loan
allocable  to the  Security,  the  interest in the Loan  allocable  to the Pass-
Through  Security will be deemed to have been acquired at a discount or premium,
respectively.

     The  treatment  of  any  discount  will  depend  on  whether  the  discount
represents OID or market discount. In the case of a Loan with OID in excess of a
prescribed de minimis amount or a Stripped Security, a holder of a Security will
be required to report as interest  income in each  taxable year its share of the
amount of OID that accrues during that year in the manner  described  above. OID
with respect to a Loan could arise,  for example,  by virtue of the financing of
points by the  originator of the Loan, or by virtue of the charging of points by
the  originator  of the Loan in an amount  greater  than a statutory  de minimis
exception,  in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a Loan
will be includible in income,  generally in the manner described  above,  except
that in the case of Pass-Through Securities,  market discount is calculated with
respect to the Loans underlying the Certificate, rather than with respect to the
Security. A holder that acquires an interest in a Loan originated after July 18,
1984 with more than a de  minimis  amount  of market  discount  (generally,  the
excess  of the  principal  amount  of the Loan  over the  purchaser's  allocable
purchase price) will be required to include accrued market discount in income in
the manner set forth above. See "--Taxation of Debt Securities; Market Discount"
and " -- Premium" above.

     In the case of market discount on a Pass-Through  Security  attributable to
Loans  originated  on or before  July 18,  1984,  the holder  generally  will be
required to allocate  the portion of such  discount  that is allocable to a loan
among the principal  payments on the Loan and to include the discount  allocable
to each principal  payment in ordinary income at the time such principal payment
is made.  Such treatment  would  generally  result in discount being included in
income at a slower rate than discount would be required to be included in income
using the method described in the preceding paragraph.

     Stripped  Securities.  A Stripped Security may represent a right to receive
only a portion of the  interest  payments on the Loans,  a right to receive only
principal  payments on the Loans, or a right to receive certain payments of both
interest and principal.  Certain Stripped  Securities ("Ratio Strip Securities")
may represent a right to receive differing  percentages of both the interest and
principal on each Loan.  Pursuant to Section 1286 of the Code, the separation of
ownership  of the right to receive  some or all of the  interest  payments on an
obligation  from  ownership of the right to receive some or all of the principal
payments  results in the creation of "stripped  bonds" with respect to principal
payments and "stripped coupons" with respect to interest payments.  Section 1286
of the Code applies the OID rules to stripped  bonds and stripped  coupons.  For
purposes of computing  original  issue  discount,  a stripped bond or a stripped
coupon is treated  as a debt  instrument  issued on the date that such  stripped
interest is  purchased  with an issue price equal to its  purchase  price or, if
more than one stripped interest is purchased,  the ratable share of the purchase
price  allocable  to  such  stripped  interest. 

     Servicing fees in excess of reasonable  servicing fees ("excess servicing")
will be treated  under the stripped bond rules.  If the excess  servicing fee is
less than 100 basis points (i.e., 1% interest on the Loan principal  balance) or
the  Securities  are  initially  sold with a de minimis  discount  (assuming  no
prepayment  assumption is required),  any non-de minimis discount arising from a
subsequent transfer of the Securities should be treated as market discount.  The
IRS appears to require that reasonable servicing fees be calculated on a Loan by
Loan basis,  which could result in some Loans being  treated as having more than
100 basis points of interest stripped off.

     OID Regulations and judicial decisions provide no direct guidance as to how
the  interest  and  original  issue  discount  rules  are to apply  to  Stripped
Securities and other Pass-Through  Securities.  Under the method described above
for  Pay-Through   Securities  (the  "Cash  Flow  Bond  Method"),  a  prepayment
assumption is used and periodic  recalculations are made which take into account
with  respect  to each  accrual  period the effect of  prepayments  during  such
period.  However,  the 1986 Act does not,  absent Treasury  regulations,  appear
specifically  to  cover  instruments  such  as  the  Stripped  Securities  which
technically  represent  ownership interests in the underlying Loans, rather than
being debt  instruments  "secured by" those loans. For tax years beginning after
August 5, 1997 the  Taxpayer  Relief  Act of 1997 may allow use of the Cash Flow
Bond  Method  with  respect  to  Stripped   Securities  and  other  Pass-Through
Securities  because it  provides  that such  method  applies to any pool of debt
instruments the yield on which may be affected by prepayments.  Nevertheless, it
is believed  that the Cash Flow Bond Method is a reasonable  method of reporting
income for such Securities, and it is expected that OID will be reported on that
basis  unless  otherwise  specified  in the related  Prospectus  Supplement.  In
applying the calculation to Pass-Through Securities,  the Trustee will treat all
payments  to be received by a holder  with  respect to the  underlying  Loans as
payments on a single installment obligation. The IRS could, however, assert that
original issue discount must be calculated separately for each Loan underlying a
Security.

     Under certain circumstances,  if the Loans prepay at a rate faster than the
Prepayment  Assumption,  the use of the Cash Flow Bond Method may  accelerate  a
holder's  recognition of income. If, however,  the Loans prepay at a rate slower
than the Prepayment Assumption, in some circumstances the use of this method may
decelerate a holder's recognition of income.

     In the case of a Stripped Security that is an Interest  Weighted  Security,
the Trustee  intends,  absent contrary  authority,  to report income to Security
holders as OID, in the manner described above for Interest Weighted  Securities.

     Possible  Alternative  Characterizations.   The  characterizations  of  the
Stripped Securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that (i) in certain Series,  each non-Interest  Weighted Security is composed of
an  unstripped   undivided  ownership  interest  in  Loans  and  an  installment
obligation  consisting of stripped  principal  payments;  (ii) the  non-Interest
Weighted  Securities  are subject to the  contingent  payment  provisions of the
Contingent  Regulations;  or (iii) each Interest  Weighted  Stripped Security is
composed  of  an  unstripped  undivided  ownership  interest  in  Loans  and  an
installment obligation consisting of stripped interest payments.

     Given the variety of alternatives for treatment of the Stripped  Securities
and the  different  federal  income  tax  consequences  that  result  from  each
alternative,  potential  purchasers  are urged to consult their own tax advisers
regarding  the  proper  treatment  of the  Securities  for  federal  income  tax
purposes.

     Character as Qualifying Loans. In the case of Stripped Securities, there is
no specific  legal  authority  existing  regarding  whether the character of the
Securities,  for federal income tax purposes, will be the same as the Loans. The
IRS could take the position that the Loans' character is not carried over to the
Securities in such circumstances. Pass-Through Securities will be, and, although
the matter is not free from doubt,  Stripped  Securities should be considered to
represent "real estate assets" within the meaning of Section 856(c)(5)(B) of the
Code and "loans secured by an interest in real  property"  within the meaning of
Section  7701(a)(19)(C)(v)  of the Code; and interest income attributable to the
Securities should be considered to represent "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. Reserves or funds underlying the Securities
may cause a proportionate  reduction in the  above-described  qualifying  status
categories of Securities.

Sale or Exchange

     Subject to the discussion  below with respect to Trust Funds  classified as
partnerships made, a holder's tax basis in its Security is the price such holder
pays for a Security,  plus amounts of original issue or market discount included
in income and reduced by any  payments  received  (other than  qualified  stated
interest payments) and any amortized premium. Gain or loss recognized on a sale,
exchange,  or redemption of a Security,  measured by the difference  between the
amount  realized  and the  Security's  basis as so adjusted,  will  generally be
capital gain or loss,  assuming that the Security is held as a capital asset. In
the case of a Security held by a bank, thrift, or similar institution  described
in  Section  582 of the  Code,  however,  gain or loss  realized  on the sale or
exchange of a REMIC or FASIT regular interest will be taxable as ordinary income
or loss. In addition, gain from the disposition of a REMIC regular interest that
might otherwise be capital gain will be treated as ordinary income to the extent
of the excess,  if any, of (i) the amount that would have been includible in the
holder's income if the yield on such REMIC regular interest Security had equaled
110% of the applicable federal rate as of the beginning of such holder's holding
period,  over the amount of ordinary  income  actually  recognized by the holder
with respect to such REMIC regular interest. In general, the maximum tax rate on
ordinary  income for  individual  taxpayers is 39.6% and the maximum tax rate on
long-term  capital gains for such taxpayers is 28%. The maximum tax rate on both
ordinary income and long-term  capital gains of corporate  taxpayers is 35%.

     The  Taxpayer  Relief Act of 1997  reduces the maximum  rates on  long-term
capital gains recognized on capital assets held by individual taxpayers for more
than eighteen months as of the date of disposition (and would further reduce the
maximum  rates on such  gains  in the  year  2001  and  thereafter  for  certain
individual  taxpayers  who meet  specified  conditions).  Prospective  investors
should consult their own tax advisors concerning these tax law changes.

Miscellaneous Tax Aspects

     Backup  Withholding.  Subject to the discussion below with respect to Trust
Funds  classified  as  partnerships,  a holder,  other  than a holder of a REMIC
Residual  Security,  may,  under  certain  circumstances,  be subject to "backup
withholding" at a rate of 31% with respect to distributions or the proceeds of a
sale of certificates  to or through brokers that represent  interest or original
issue discount on the  Securities.  This  withholding  generally  applies if the
holder  of a  Security  (i)  fails to  furnish  the  Trustee  with its  taxpayer
identification  number  ("TIN");  (ii)  furnishes the Trustee an incorrect  TIN;
(iii)  fails  to  report  properly  interest,  dividends  or  other  "reportable
payments" as defined in the Code; or (iv) under certain circumstances,  fails to
provide  the  Trustee  or  such  holder's  securities  broker  with a  certified
statement, signed under penalty of perjury, that the TIN provided is its correct
number  and that  the  holder  is not  subject  to  backup  withholding.  Backup
withholding  will not apply,  however,  with respect to certain payments made to
holders,  including  payments  to  certain  exempt  recipients  (such as  exempt
organizations)  and to certain  Nonresidents (as defined below).  holders should
consult their tax advisers as to their  qualification  for exemption from backup
withholding and the procedure for obtaining the exemption.

     The  Trustee  will  report  to the  holders  and to the  Servicer  for each
calendar year the amount of any "reportable  payments"  during such year and the
amount of tax withheld, if any, with respect to payments on the Securities.

Tax Treatment of Foreign Investors

     Subject to the discussion  below with respect to Trust Funds  classified as
partnerships  election is made, under the Code, unless interest  (including OID)
paid on a Security (other than a Residual Interest Security) is considered to be
"effectively  connected" with a trade or business conducted in the United States
by a nonresident alien individual,  foreign  partnership or foreign  corporation
("Nonresidents"),  such  interest will  normally  qualify as portfolio  interest
(except where (i) the recipient is a holder, directly or by attribution,  of 10%
or more of the capital or profits  interest in the issuer or (ii) the  recipient
is a controlled foreign corporation to which the issuer is a related person) and
will be exempt from federal  income tax. Upon receipt of  appropriate  ownership
statements,  the issuer normally will be relieved of obligations to withhold tax
from such interest payments. These provisions supersede the generally applicable
provisions  of United  States law that  would  otherwise  require  the issuer to
withhold  at a 30% rate  (unless  such rate were  reduced  or  eliminated  by an
applicable  tax treaty)  on,  among other  things,  interest  and other fixed or
determinable,  annual  or  periodic  income  paid to  Nonresidents.  Holders  of
Pass-Through   Securities  and  Stripped   Securities,   including  Ratio  Strip
Securities,  however, may be subject to withholding to the extent that the Loans
were originated on or before July 18, 1984.

     Interest and OID of Securityholders who are Nonresidents are not subject to
withholding  if they are  effectively  connected  with a United States  business
conducted by the holder. They will, however, generally be subject to the regular
United States income tax.

     Payments to holders of Residual  Interest  Securities who are  Nonresidents
will  generally  be treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Holders should assume that such income does
not qualify for  exemption  from United  States  withholding  tax as  "portfolio
interest." It is clear that,  to the extent that a payment  represents a portion
of REMIC taxable income that constitutes  excess inclusion income, a holder of a
Residual  Interest  Security  will  not be  entitled  to an  exemption  from  or
reduction  of the 30% (or  lower  treaty  rate)  withholding  tax  rule.  If the
payments are subject to United States  withholding  tax, they  generally will be
taken into account for  withholding  tax purposes only when paid or  distributed
(or when the  Residual  Interest  Security is disposed  of).  The  Treasury  has
statutory authority, however, to promulgate regulations which would require such
amounts to be taken into  account  at an  earlier  time in order to prevent  the
avoidance of tax. Such regulations could, for example, require withholding prior
to the distribution of cash in the case of Residual Interest  Securities that do
not have significant value. Under the REMIC Regulations,  if a Residual Interest
Security has tax avoidance potential, a transfer of a Residual Interest Security
to a Nonresident  will be disregarded  for all federal tax purposes.  A Residual
Interest  Security  has  tax  avoidance  potential  unless,  at the  time of the
transfer the transferor reasonably expects that the REMIC will distribute to the
transferee residual interest holder amounts that will equal at least 30% of each
excess inclusion, and that such amounts will be distributed at or after the time
at which the  excess  inclusions  accrue and not later  than the  calendar  year
following  the calendar year of accrual.  If a Nonresident  transfers a Residual
Interest Security to a United States person,  and if the transfer has the effect
of allowing the transferor to avoid tax on accrued excess  inclusions,  then the
transfer is disregarded and the transferor  continues to be treated as the owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the Code. See " -- Excess Inclusions."

Tax Characterization of the Trust Fund as a Partnership

     In the  absence  of a REMIC or FASIT  election,  a Trust  Fund  that is not
classified as a grantor  trust will be  classified as a partnership  for federal
tax purposes.  Brown & Wood LLP, special counsel to the Depositor,  will deliver
its opinion that a Trust Fund classified as a partnership will not be a publicly
traded  partnership  taxable as a corporation  for federal  income tax purposes.
This  opinion  will be  based on the  assumption  that  the  terms of the  Trust
Agreement  and  related  documents  will  be  complied  with,  and on  counsel's
conclusions  that the nature of the income of the Trust Fund will exempt it from
the rule that certain  publicly traded  partnerships are taxable as corporations
or the issuance of the  Securities  has been  structured as a private  placement
under an IRS safe harbor,  so that the Trust Fund will not be characterized as a
publicly traded partnership taxable as a corporation.

     If the Trust Fund were  taxable as a  corporation  for  federal  income tax
purposes, the Trust Fund would be subject to corporate income tax on its taxable
income.  The Trust Fund's taxable income would include all its income,  possibly
reduced by its  interest  expense on the Notes.  Any such  corporate  income tax
could  materially  reduce  cash  available  to make  payments  on the  Notes and
distributions on the Certificates,  and  Certificateholders  could be liable for
any such tax that is unpaid by the Trust Fund.

Tax Consequences to Holders of the Notes

     Treatment of the Notes as Indebtedness.  The Trust Fund will agree, and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for federal income tax purposes.  Special counsel to the Depositor will,  except
as otherwise provided in the related Prospectus Supplement, advise the Depositor
that the Notes will be classified as debt for federal  income tax purposes.  The
tax  treatment  of the Notes is  described  under the caption  "Taxation of Debt
Securities" set forth above.

Tax Consequences to Holders of the Certificates

     Treatment of the Trust Fund as a Partnership. The Trust Fund and the Master
Servicer will agree, and the Certificateholders  will agree by their purchase of
Certificates,  to treat the Trust Fund as a partnership  for purposes of federal
and state  income tax,  franchise  tax and any other tax measured in whole or in
part by income,  with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership  being the  Certificateholders,  and
the Notes being debt of the partnership. However, the proper characterization of
the arrangement involving the Trust Fund, the Certificates, the Notes, the Trust
Fund and the Servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

     A variety of  alternative  characterizations  are  possible.  For  example,
because the  Certificates  have certain  features  characteristic  of debt,  the
Certificates   might  be   considered   debt  of  the  Trust   Fund.   Any  such
characterization  would not result in  materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

     Indexed Securities, etc. The following discussion assumes that all payments
on the  Certificates are denominated in U.S.  dollars,  none of the Certificates
are Indexed  Securities or Strip  Certificates,  and that a Series of Securities
includes a single class of  Certificates.  If these conditions are not satisfied
with respect to any given Series of Certificates,  additional tax considerations
with respect to such Certificates will be disclosed in the applicable Prospectus
Supplement.

     Partnership Taxation. As a partnership,  the Trust Fund will not be subject
to federal  income  tax.  Rather,  each  Certificateholder  will be  required to
separately  take into account such holder's  allocated  share of income,  gains,
losses,  deductions  and credits of the Trust Fund. The Trust Fund's income will
consist primarily of interest and finance charges earned on the Loans (including
appropriate  adjustments for market discount, OID and bond premium) and any gain
upon  collection  or  disposition  of Loans.  The Trust Fund's  deductions  will
consist primarily of interest accruing with respect to the Notes,  servicing and
other fees,  and losses or deductions  upon  collection or disposition of Loans.

     The tax items of a partnership  are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (here, the
Trust Agreement and related  documents).  The Trust  Agreement will provide,  in
general,  that the  Certificateholders  will be allocated  taxable income of the
Trust Fund for each month equal to the sum of (i) the  interest  that accrues on
the  Certificates  in  accordance  with their  terms for such  month,  including
interest  accruing  at the  Pass-Through  Rate for such  month and  interest  on
amounts  previously due on the Certificates  but not yet  distributed;  (ii) any
Trust Fund income  attributable to discount on the Loans that corresponds to any
excess of the  principal  amount of the  Certificates  over their  initial issue
price (iii) prepayment premium payable to the Certificateholders for such month;
and (iv) any other amounts of income payable to the  Certificateholders for such
month.  Such allocation will be reduced by any amortization by the Trust Fund of
premium  on  Loans  that  corresponds  to any  excess  of  the  issue  price  of
Certificates  over their principal  amount.  All remaining taxable income of the
Trust Fund will be allocated to the Company.  Based on the economic  arrangement
of the  parties,  this  approach  for  allocating  Trust Fund  income  should be
permissible under applicable Treasury regulations,  although no assurance can be
given that the IRS would not require a greater  amount of income to be allocated
to Certificateholders.  Moreover, even under the foregoing method of allocation,
Certificateholders may be allocated income equal to the entire Pass-Through Rate
plus the other items  described  above even though the Trust Fund might not have
sufficient cash to make current cash  distributions  of such amount.  Thus, cash
basis holders will in effect be required to report income from the  Certificates
on the accrual basis and Certificateholders may become liable for taxes on Trust
Fund income even if they have not received  cash from the Trust Fund to pay such
taxes. In addition,  because tax allocations and tax reporting will be done on a
uniform  basis  for  all   Certificateholders   but  Certificateholders  may  be
purchasing   Certificates   at  different   times  and  at   different   prices,
Certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the Trust Fund.

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

     An  individual  taxpayer's  share of expenses of the Trust Fund  (including
fees to the Servicer but not interest  expense) would be miscellaneous  itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part and might  result in such  holder  being  taxed on an amount of income that
exceeds the amount of cash actually  distributed to such holder over the life of
the Trust Fund.

     The Trust Fund intends to make all tax calculations  relating to income and
allocations  to  Certificateholders  on an aggregate  basis.  If the IRS were to
require that such  calculations be made separately for each Loan, the Trust Fund
might be required  to incur  additional  expense  but it is believed  that there
would not be a material adverse effect on Certificateholders.

     Discount  and Premium.  It is believed  that the Loans were not issued with
OID, and,  therefore,  the Trust Fund should not have OID income.  However,  the
purchase  price paid by the Trust Fund for the Loans may be greater or less than
the remaining principal balance of the Loans at the time of purchase. If so, the
Loan will have been  acquired at a premium or discount,  as the case may be. (As
indicated  above,  the Trust  Fund will make this  calculation  on an  aggregate
basis,  but might be required to  recompute  it on a Loan by Loan basis.)

     If the Trust Fund acquires the Loans at a market  discount or premium,  the
Trust Fund will elect to include  any such  discount in income  currently  as it
accrues  over the life of the  Loans or to any  such  premium  against  interest
income on the Loans.  As  indicated  above,  a portion of such  market  discount
income or premium deduction may be allocated to Certificateholders.

     Section 708  Termination.  Pursuant to final  regulations  issued on May 9,
1997 under Code  Section  708, a sale or  exchange of 50% or more of the capital
and profits in a partnership would cause a deemed  contribution of assets of the
partnership (the "old partnership") to a new partnership (the "new partnership")
in exchange for interests in the new partnership. Such interests would be deemed
distributed to the partners of the old partnership in liquidation thereof, which
would  not  constitute  a  sale  or  exchange.   Accordingly   under  these  new
regulations, if the Trust Fund were characterized as a partnership and a sale of
Certificates  terminated the partnership under Code Section 708, the purchaser's
basis in its ownership  interest would not change.

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

     Any gain on the sale of a Certificate attributable to the holder's share of
unrecognized  accrued market discount on the Loans would generally be treated as
ordinary  income to the  holder and would  give rise to  special  tax  reporting
requirements. The Trust Fund does not expect to have any other assets that would
give rise to such special reporting  requirements.  Thus, to avoid those special
reporting requirements,  the Trust Fund will elect to include market discount in
income as it  accrues.

     If a  Certificateholder  is required to recognize  an  aggregate  amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

     Allocations  Between  Transferors and  Transferees.  In general,  the Trust
Fund's  taxable  income and losses will be determined  monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal  amount of  Certificates  owned by them as of the
close  of the  last  day  of  such  month.  As a  result,  a  holder  purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

     The use of such a  monthly  convention  may not be  permitted  by  existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust Fund might be reallocated among the  Certificateholders.  The Trust
Fund's method of allocation  between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

     Section  754  Election.  In the event  that a  Certificateholder  sells its
Certificates at a profit (loss),  the purchasing  Certificateholder  will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust  Fund's  assets will not be adjusted to reflect  that
higher (or lower)  basis  unless the Trust Fund were to file an  election  under
Section 754 of the Code. In order to avoid the administrative  complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information  reporting  requirements,  the Trust Fund will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount  of Trust  Fund  income  than  would be  appropriate  based on their  own
purchase price for Certificates.

     Administrative  Matters. The Owner Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial  reporting and tax purposes on an accrual basis and the fiscal year of
the Trust Fund will be the calendar  year.  The Trustee will file a  partnership
information  return  (IRS Form 1065) with the IRS for each  taxable  year of the
Trust Fund and will report each Certificateholder's  allocable share of items of
Trust Fund income and expense to holders and the IRS on Schedule  K-1. The Trust
Fund will provide the Schedule K-l  information to nominees that fail to provide
the Trust Fund with the information  statement described below and such nominees
will be required to forward such  information  to the  beneficial  owners of the
Certificates.  Generally, holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.

     Under  Section 6031 of the Code,  any person that holds  Certificates  as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement  containing certain information on the nominee,  the beneficial
owners and the  Certificates  so held. Such  information  includes (i) the name,
address and  taxpayer  identification  number of the nominee and (ii) as to each
beneficial owner (x) the name, address and identification number of such person,
(y) whether such person is a United  States  person,  a tax- exempt  entity or a
foreign government, an international organization, or any wholly owned agency or
instrumentality  of either  of the  foregoing  and (z)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to  themselves  and  their  ownership  of  Certificates.  A  clearing  agency
registered  under Section 17A of the Exchange Act is not required to furnish any
such information  statement to the Trust Fund. The information referred to above
for any  calendar  year must be  furnished  to the Trust  Fund on or before  the
following January 31. Nominees,  brokers and financial institutions that fail to
provide the Trust Fund with the  information  described  above may be subject to
penalties.

     The Depositor will be designated as the tax matters  partner in the related
Trust  Agreement  and,  as  such,  will  be  responsible  for  representing  the
Certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the Trust  Fund by the  appropriate  taxing  authorities
could result in an  adjustment  of the returns of the  Certificateholders,  and,
under  certain   circumstances,   a  Certificateholder  may  be  precluded  from
separately  litigating a proposed  adjustment to the items of the Trust Fund. An
adjustment  could also result in an audit of a  Certificateholder's  returns and
adjustments of items not related to the income and losses of the Trust Fund.

     Tax Consequences to Foreign Certificateholders. It is not clear whether the
Trust Fund would be  considered  to be  engaged  in a trade or  business  in the
United  States for  purposes of federal  withholding  taxes with respect to non-
U.S.  Persons because there is no clear authority  dealing with that issue under
facts  substantially  similar  to those  described  herein.  Although  it is not
expected  that the Trust Fund would be  engaged  in a trade or  business  in the
United States for such  purposes,  the Trust Fund will withhold as if it were so
engaged in order to protect the Trust Fund from possible adverse consequences of
a failure to withhold.  The Trust Fund expects to withhold on the portion of its
taxable   income,   as  calculated   for  this  purpose  which  may  exceed  the
distributions   to   Certificateholders,    that   is   allocable   to   foreign
Certificateholders  pursuant to Section 1446 of the Code, as if such income were
effectively  connected to a U.S. trade or business, at a rate of 35% for foreign
holders  that are  taxable  as  corporations  and 39.6%  for all  other  foreign
holders.  Subsequent  adoption of Treasury  regulations or the issuance of other
administrative   pronouncements  may  require  the  Trust  Fund  to  change  its
withholding procedures.  In determining a holder's withholding status, the Trust
Fund may rely on IRS Form W-8,  IRS Form W-9 or the  holder's  certification  of
nonforeign status signed under penalties of perjury.

     The term "U.S.  Person" means a citizen or resident of the United States, a
corporation,   partnership   or  (other  entity  treated  as  a  corporation  or
partnership)  created or organized in or under the laws of the United  States or
any state thereof  including the District of Columbia  (other than a partnership
that is not treated as a United  States  person  under any  applicable  Treasury
regulations),  or an estate whose income is subject to U.S.  federal  income tax
regardless  of its  source of  income,  or a trust if a court  within the United
States is able to exercise  primary  supervision  of the  administration  of the
trust and one or more United  States  persons have the  authority to control all
substantial  decisions of the trust.  Notwithstanding the preceding sentence, to
the extent  provided in  regulations,  certain trusts in existence on August 20,
1996 and  treated  as United  States  persons  prior to such date that  elect to
continue to be so treated also shall be considered  U.S.  Persons.

     Each  foreign  holder  might  be  required  to  file a U.S.  individual  or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust Fund's  income.  Each foreign holder must
obtain a taxpayer  identification  number from the IRS and submit that number to
the Trust Fund on Form W-8 in order to assure appropriate crediting of the taxes
withheld.  A foreign holder  generally  would be entitled to file with the IRS a
claim for refund  with  respect to taxes  withheld  by the Trust Fund taking the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade  or  business.   However,   interest  payments  made  (or  accrued)  to  a
Certificateholder   who  is  a  foreign  person  generally  will  be  considered
guaranteed payments to the extent such payments are determined without regard to
the  income  of  the  Trust  Fund.  If  these  interest  payments  are  properly
characterized as guaranteed  payments,  then the interest will not be considered
"portfolio interest." As a result,  Certificateholders will be subject to United
States federal income tax and  withholding  tax at a rate of 30 percent,  unless
reduced or eliminated  pursuant to an applicable treaty. In such case, a foreign
holder would only be entitled to claim a refund for that portion of the taxes in
excess of the taxes that  should be  withheld  with  respect  to the  guaranteed
payments.

     Backup  Withholding.  Distributions  made on the  Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code.


                            STATE TAX CONSIDERATIONS

     In addition to the federal  income tax  consequences  described in "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

     The following  describes certain  considerations  under ERISA and the Code,
which apply only to Securities of a Series that are not divided into subclasses.
If Securities are divided into subclasses the related Prospectus Supplement will
contain  information  concerning  considerations  relating to ERISA and the Code
that are applicable to such Securities.

     ERISA imposes  requirements on employee benefit plans (and on certain other
retirement plans and arrangements,  including individual retirement accounts and
annuities,  Keogh plans and collective investment funds and separate accounts in
which such plans, accounts or arrangements are invested)  (collectively "Plans")
subject to ERISA and on persons who are fiduciaries  with respect to such Plans.
Generally, ERISA applies to investments made by Plans. Among other things, ERISA
requires  that the  assets  of Plans be held in trust and that the  trustee,  or
other duly  authorized  fiduciary,  have  exclusive  authority and discretion to
manage and control the assets of such Plans.  ERISA also imposes  certain duties
on persons who are fiduciaries of Plans.  Under ERISA,  any person who exercises
any authority or control  respecting the management or disposition of the assets
of a Plan is  considered  to be a  fiduciary  of such Plan  (subject  to certain
exceptions  not  here  relevant).   Certain  employee  benefit  plans,  such  as
governmental  plans (as defined in ERISA Section  3(32)) and, if no election has
been made under  Section  410(d) of the Code,  church plans (as defined in ERISA
Section 3(33)), are not subject to ERISA  requirements.  Accordingly,  assets of
such  plans  may  be  invested  in  Securities   without  regard  to  the  ERISA
considerations   described  above  and  below,  subject  to  the  provisions  of
applicable  state law. Any such plan which is qualified and exempt from taxation
under Code Sections  401(a) and 501(a),  however,  is subject to the  prohibited
transaction rules set forth in Code Section 503.

     On November 13, 1986,  the United  States  Department  of Labor (the "DOL")
issued final  regulations  concerning  the  definition of what  constitutes  the
assets of a Plan.  (Labor Reg. Section  2510.3-101)  Under this regulation,  the
underlying assets and properties of corporations, partnerships and certain other
entities  in which a Plan  makes an  "equity"  investment  could be  deemed  for
purposes of ERISA to be assets of the investing  Plan in certain  circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership  in which a Plan invests will not be deemed for purposes of ERISA to
be assets of such Plan if the equity interest  acquired by the investing Plan is
a  publicly-offered  security.  A publicly- offered security,  as defined in the
Labor  Reg.  Section  2510.3-101,  is a  security  that is widely  held,  freely
transferable  and  registered  under the  Securities  Exchange  Act of 1934,  as
amended.

     In addition to the imposition of general fiduciary  standards of investment
prudence  and  diversification,  ERISA  prohibits a broad range of  transactions
involving  Plan  assets and  persons  ("Parties  in  Interest")  having  certain
specified  relationships  to a Plan and imposes  additional  prohibitions  where
Parties in Interest are fiduciaries with respect to such Plan. Because the Loans
may be deemed Plan assets of each Plan that purchases Securities,  an investment
in the  Securities  by a Plan  might be a  prohibited  transaction  under  ERISA
Sections 406 and 407 and subject to an excise tax under Code Section 4975 unless
a statutory or administrative exemption applies.

     In  Prohibited  Transaction  Exemption  83-1 ("PTE  83-1"),  which  amended
Prohibited  Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions  relating to the operation of residential
mortgage pool investment trusts and the purchase,  sale and holding of "mortgage
pool  pass-through  certificates" in the initial issuance of such  certificates.
PTE 83-1  permits,  subject  to certain  conditions,  transactions  which  might
otherwise be  prohibited  between  Plans and Parties in Interest with respect to
those Plans related to the origination,  maintenance and termination of mortgage
pools consisting of mortgage loans secured by first or second mortgages or deeds
of trust on single-family  residential property, and the acquisition and holding
of certain mortgage pool pass- through certificates  representing an interest in
such mortgage pools by Plans. If the general conditions (discussed below) of PTE
83-1 are satisfied, investments by a Plan in Securities that represent interests
in a Pool consisting of Loans ("Single Family  Securities")  will be exempt from
the  prohibitions  of ERISA  Sections  406(a)  and 407  (relating  generally  to
transactions  with  Parties in  Interest  who are not  fiduciaries)  if the Plan
purchases  the Single  Family  Securities  at no more than fair market value and
will be  exempt  from the  prohibitions  of  ERISA  Sections  406(b)(1)  and (2)
(relating  generally to  transactions  with  fiduciaries)  if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid to
the pool sponsor,  the Plan does not purchase more than 25% of all Single Family
Securities,  and at least 50% of all Single Family  Securities  are purchased by
persons  independent  of the pool  sponsor or pool  trustee.  PTE 83- 1 does not
provide  an  exemption  for  transactions   involving  Subordinate   Securities.
Accordingly,  unless otherwise provided in the related Prospectus Supplement, no
transfer of a  Subordinate  Security or a Security  which is not a Single Family
Security may be made to a Plan.

     The discussion in this and the next  succeeding  paragraph  applies only to
Single Family Securities. The Depositor believes that, for purposes of PTE 83-1,
the term  "mortgage  pass-through  certificate"  would  include:  (i) Securities
issued in a Series  consisting  of only a single class of  Securities;  and (ii)
Securities  issued  in a  Series  in  which  there  is only  one  class of those
particular  Securities;  provided that the Securities in the case of clause (i),
or the Securities in the case of clause (ii), evidence the beneficial  ownership
of both a specified percentage of future interest payments (greater than 0%) and
a specified  percentage  (greater than 0%) of future  principal  payments on the
Loans.  It is not  clear  whether  a class  of  Securities  that  evidences  the
beneficial  ownership  in a Trust  Fund  divided  into Loan  groups,  beneficial
ownership  of a specified  percentage  of interest  payments  only or  principal
payments only, or a notional amount of either principal or interest payments, or
a class of Securities  entitled to receive payments of interest and principal on
the Loans only  after  payments  to other  classes  or after the  occurrence  of
certain  specified  events would be a "mortgage  pass-through  certificate"  for
purposes of PTE 83-1.

     PTE 83-1 sets forth three  general  conditions  which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system of
insurance  or other  protection  for the  pooled  mortgage  loans  and  property
securing such loans, and for indemnifying  Securityholders against reductions in
pass-through  payments due to property damage or defaults in loan payments in an
amount not less than the  greater  of one  percent  of the  aggregate  principal
balance of all covered  pooled  mortgage  loans or the principal  balance of the
largest  covered pooled  mortgage loan; (ii) the existence of a pool trustee who
is not an affiliate of the pool sponsor; and (iii) a limitation on the amount of
the payment  retained by the pool sponsor,  together with other funds inuring to
its benefit,  to not more than adequate  consideration  for selling the mortgage
loans plus reasonable  compensation for services provided by the pool sponsor to
the Pool. The Depositor  believes that the first general  condition  referred to
above will be  satisfied  with  respect  to the  Securities  in a Series  issued
without a subordination  feature, or the Securities only in a Series issued with
a subordination  feature,  provided that the  subordination and Reserve Account,
subordination  by shifting of  interests,  the pool  insurance  or other form of
credit   enhancement   described   under  "Credit   Enhancement"   herein  (such
subordination,  pool  insurance  or other form of credit  enhancement  being the
system of  insurance  or other  protection  referred to above) with respect to a
Series of Securities is maintained in an amount not less than the greater of one
percent of the aggregate principal balance of the Loans or the principal balance
of the largest Loan. See "Description of the Securities"  herein. In the absence
of a ruling that the system of insurance or other  protection  with respect to a
Series of Securities  satisfies the first general  condition  referred to above,
there can be no assurance  that these features will be so viewed by the DOL. The
Trustee will not be affiliated with the Depositor.

     Each Plan fiduciary who is responsible for making the investment  decisions
whether to purchase or commit to purchase and to hold Single  Family  Securities
must make its own  determination  as to  whether  the  first  and third  general
conditions,  and the  specific  conditions  described  briefly in the  preceding
paragraph,  of PTE 83-1 have been  satisfied,  or as to the  availability of any
other  prohibited  transaction  exemptions.  Each  Plan  fiduciary  should  also
determine whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the  Securities is  appropriate  for the
Plan,  taking into  account the  overall  investment  policy of the Plan and the
composition of the Plan's investment portfolio.

     The DOL has  granted  to  certain  underwriters  individual  administrative
exemptions  (the  "Underwriter  Exemptions")  from  certain  of  the  prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale by Plans of certificates  in pass-through  trusts that consist of certain
receivables,   loans  and  other   obligations  that  meet  the  conditions  and
requirements of the Underwriter Exemptions.  While each Underwriter Exemption is
an individual exemption separately granted to a specific underwriter,  the terms
and  conditions  which  generally  apply  to  the  Underwriter   Exemptions  are
substantially identical, and include 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 interest evidenced by the certificates  acquired by
     the Plan are not  subordinated  to the rights and  interests  evidenced  by
     other certificates of the trust fund;

          (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 Ratings Group, a Division of The
     McGraw-  Hill  Companies   ("S&P"),   Moody's   Investors   Service,   Inc.
     ("Moody's"),  Duff & Phelps Credit Rating Co.  ("DCR") or Fitch IBCA,  Inc.
     ("Fitch");

          (4) the trustee  must not be 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 seller  pursuant to the assignment
     of the loans to the trust  fund  represents  not more than the fair  market
     value of such loans;  the sum of all  payments  made to and retained by the
     servicer  and any  other  servicer  represents  not  more  than  reasonable
     compensation  for such person's  services  under the agreement  pursuant to
     which the loans are pooled and  reimbursements of such person's  reasonable
     expenses in connection therewith; and

          (6) the Plan investing in the certificates is an "accredited investor"
     as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
     Commission under the Securities Act of 1933 as amended.

     The trust fund must also meet the following requirements:

          (i) the corpus of the trust fund must consist  solely of assets of
     the  type   that   have   been   included   in  other   investment   pools;

          (ii)  certificates in such other  investment  pools must have been
     rated in one of the three highest rating categories of S&P, Moody's,  Fitch
     or  DCR  for  at  least  one  year  prior  to  the  Plan's  acquisition  of
     certificates; and

          (iii) certificates  evidencing  interests in such other investment
     pools must have been  purchased by investors  other than Plans for at least
     one year prior to any Plan's  acquisition of  certificates.

     Moreover,  the Underwriter Exemptions generally 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 as to 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
(50%) of each class of  certificates in which Plans have invested is acquired by
persons  independent  of the  Restricted  Group,  (ii)  such  fiduciary  (or its
affiliate)  is an obligor  with respect to five percent (5%) 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
(25%) 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  (25%) of the assets of the Plan with respect to which such
person is a fiduciary is 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  Seller,  the
related Underwriter,  the Trustee, the Master Servicer, any insurer with respect
to the Loans,  any  obligor  with  respect to Loans  included  in the Trust Fund
constituting more than five percent (5%) of the aggregate  unamortized principal
balance of the assets in the Trust Fund,  or any  affiliate of such parties (the
"Restricted Group").

     The Prospectus  Supplement for each Series of Securities  will indicate the
classes of Securities,  if any,  offered thereby as to which it is expected that
an Underwriter  Exemption will apply.

     The Underwriter  Exemption  contains  several  requirements,  some of which
differ from those in PTE 83-l. The  Underwriter  Exemption  contains an expanded
definition of "certificate" which includes an interest which entitles the holder
to  pass-through  payments of principal,  interest  and/or other  payments.  The
Underwriter  Exemption contains an expanded  definition of "trust" which permits
the trust corpus to consist of secured consumer  receivables.  The definition of
"trust," however,  does not include any investment pool unless,  inter alia, (i)
the investment pool consists only of assets of the type which have been included
in other investment pools, (ii) certificates  evidencing interests in such other
investment  pools have been purchased by investors other than Plans for at least
one  year  prior to the  Plan's  acquisition  of  certificates  pursuant  to the
Underwriter Exemption and (iii) certificates in such other investment pools have
been rated in one of the three  highest  generic  rating  categories of the four
credit rating agencies noted below.  Generally,  the Underwriter Exemption holds
that the acquisition of the  certificates by a Plan must be 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.  The
Underwriter  Exemption  requires that the rights and interests  evidenced by the
certificates  not be  "subordinated"  to the rights and  interests  evidenced by
other  certificates of the same trust. The Underwriter  Exemption  requires that
certificates  acquired  by a Plan  have  received  a rating at the time of their
acquisition  that is in one of the three highest  generic  rating  categories of
S&P, Moody's,  Fitch or DCR. The Underwriter  Exemption  specifies that the pool
trustee must not be an affiliate  of the pool  sponsor,  nor an affiliate of the
Underwriter,  the pool  servicer,  any obligor  with  respect to mortgage  loans
included  in the trust  constituting  more than five  percent  of the  aggregate
unamortized  principal  balance of the assets in the trust,  or any affiliate of
such entities.  Finally,  the  Underwriter  Exemption  stipulates  that any Plan
investing in the  certificates  must be 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.

     On July 21, 1997, the DOL published in the Federal Register an amendment to
the Underwriter  Exemption which extends  exemptive relief to certain  mortgage-
backed and asset-backed  securities  transactions using pre-funding accounts for
trusts  issuing  pass-through  certificates.   The  amendment  generally  allows
mortgage  loans or other  secured  receivables  (the  "obligations")  supporting
payments  to  certificate-holders,  and  having a value  equal  to no more  than
twenty-five  percent  (25%) of the total  principal  amount of the  certificates
being offered by the trust,  to be  transferred  to the trust within a 90-day or
three-month period following the closing date (the "pre-funding period") instead
of requiring that all such obligations be either identified or transferred on or
before the closing date. The relief is available  when the following  conditions
are met:

          (1) The ratio of the amount  allocated to the  pre-funding  account to
     the  total  principal  amount  of  the  certificates   being  offered  (the
     "pre-funding  limit") must not exceed  twenty-five  percent  (25%).

          (2)  All   obligations   transferred   after  the  closing  date  (the
     "additional  obligations")  must  meet the same  terms and  conditions  for
     eligibility  as the original  obligations  used to create the trust,  which
     terms and conditions have been approved by a rating agency.

          (3) The transfer of such  additional  obligations  to the trust during
     the pre- funding period must not result in the  certificates  to be covered
     by the Underwriter  Exemption receiving a lower credit rating from a rating
     agency upon termination of the pre-funding  period than the rating that was
     obtained at the time of the initial  issuance  of the  certificates  by the
     trust.

          (4) Solely as a result of the use of pre-funding, the weighted average
     annual  percentage  interest rate (the "average  interest rate") for all of
     the obligations in the trust at the end of the pre-funding  period must not
     be more than 1.0% lower than the average  interest rate for the obligations
     which were transferred to the trust on the closing date.

          (5) In order to  ensure  that the  characteristics  of the  additional
     obligations are  substantially  similar to the original  obligations  which
     were transferred to the trust,

               (i) the characteristics of the additional obligations must be
          monitored by an insurer or other credit support provider which is
          independent of the depositor; or

               (ii) an  independent  accountant  retained by the depositor  must
          provide the  depositor  with a letter  (with  copies  provided to each
          rating agency rating the certificates, the related underwriter and the
          related  trustee)  stating whether or not the  characteristics  of the
          additional obligations conform to the characteristics described in the
          related  prospectus  or  prospectus   supplement  and/or  pooling  and
          servicing  agreement.   In  preparing  such  letter,  the  independent
          accountant  must use the same type of procedures as were applicable to
          the obligations  which were transferred to the trust as of the closing
          date.

          (6) The  pre-funding  period must end no later than three months or 90
     days after the  closing  date or earlier  in certain  circumstances  if the
     pre-funding  account falls below the minimum level specified in the pooling
     and servicing agreement or an event of default occurs.

          (7) Amounts  transferred to any pre-funding account and/or capitalized
     interest  account used in connection  with the  pre-funding may be invested
     only  in  certain  permitted   investments.

          (8) The related prospectus supplement must describe:

               (i) any pre-funding  account and/or capitalized  interest account
          used in connection with a pre-funding account;

               (ii) the duration of the pre-funding period;

               (iii) the  percentage  and/or  dollar  amount of the  pre-funding
          Limit  for the  trust;  and

               (iv) that the amount remaining in the pre-funding  account at the
          end of the pre-funding period will be remitted to certificate  holders
          as repayments of principal.

          (9) The related  pooling and  servicing  agreement  must  describe the
     permitted  investments  for  the  pre-funding  account  and/or  capitalized
     interest  account  and,  if not  disclosed  in the  related  prospectus  or
     prospectus  supplement,   the  terms  and  conditions  for  eligibility  of
     additional  obligations.

     Any Plan fiduciary  which  proposes to cause a Plan to purchase  Securities
should consult with its counsel concerning the impact of ERISA and the Code, the
applicability  of PTE  83-1 and the  Underwriter  Exemption,  and the  potential
consequences in their specific  circumstances,  prior to making such investment.
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.


                                LEGAL INVESTMENT

     The Prospectus Supplement for each series of Securities will specify which,
if any,  of the  classes of  Securities  offered  thereby  constitute  "mortgage
related  securities" for purposes of the Secondary  Mortgage Market  Enhancement
Act of 1984 ("SMMEA").  Classes of Securities that qualify as "mortgage  related
securities"  will  be  legal  investments  for  persons,  trusts,  corporations,
partnerships,  associations,  business trusts, and business entities  (including
depository  institutions,  life  insurance  companies and pension funds) created
pursuant  to or  existing  under the laws of the  United  States or of any state
(including   the  District  of  Columbia  and  Puerto  Rico)  whose   authorized
investments  are  subject to state  regulations  to the same  extent  as,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the  United  States or any such  entities.  Under  SMMEA,  if a state  enacts
legislation prior to October 4, 1991 specifically  limiting the legal investment
authority of any such  entities with respect to "mortgage  related  securities,"
securities  will  constitute  legal  investments  for  entities  subject to such
legislation only to the extent provided therein. Approximately twenty-one states
adopted such legislation prior to the October 4, 1991 deadline.  SMMEA provides,
however,  that in no event will the enactment of any such legislation affect the
validity  of  any  contractual  commitment  to  purchase,   hold  or  invest  in
securities,  or require the sale or other disposition of securities,  so long as
such  contractual  commitment was made or such securities were acquired prior to
the enactment of such legislation.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may  invest in,  sell or  otherwise  deal in  Securities
without  limitations as to the percentage of their assets  represented  thereby,
federal credit unions may invest in mortgage  related  securities,  and national
banks  may  purchase  securities  for their own  account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
24 (Seventh), subject in each case to such regulations as the applicable federal
authority may prescribe. In this connection, federal credit unions should review
the National  Credit Union  Administration  ("NCUA") Letter to Credit Unions No.
96, as modified by Letter to Credit Unions No. 108, which includes guidelines to
assist federal credit unions in making investment decisions for mortgage related
securities and the NCUA's  regulation  "Investment  and Deposit  Activities" (12
C.F.R. Part 703), which sets forth certain restrictions on investment by federal
credit unions in mortgage  related  securities  (in each case whether or not the
class of Securities  under  consideration  for purchase  constituted a "mortgage
related security"). The NCUA issued final regulations effective December 2, 1991
that restrict and in some  instances  prohibit the  investment by Federal Credit
Unions in certain types of mortgage related securities.

     All  depository  institutions  considering  an investment in the Securities
(whether  or not the  class  of  Securities  under  consideration  for  purchase
constitutes a "mortgage  related  security") should review the Federal Financial
Institutions   Examination   Council's   Supervisory  Policy  Statement  on  the
Securities  Activities  (to the extent adopted by their  respective  regulators)
(the "Policy  Statement")  setting forth, in relevant part,  certain  securities
trading and sales practices deemed  unsuitable for an  institution's  investment
portfolio,  and  guidelines  for (and  restrictions  on)  investing  in mortgage
derivative   products,   including  "mortgage  related  securities,"  which  are
"high-risk mortgage securities" as defined in the Policy Statement. According to
the Policy Statement,  such "high-risk  mortgage  securities" include securities
such as  Securities  not  entitled to  distributions  allocated  to principal or
interest,  or Subordinated  Securities.  Under the Policy  Statement,  it is the
responsibility  of each depository  institution to determine,  prior to purchase
(and at stated intervals  thereafter),  whether a particular mortgage derivative
product is a  "high-risk  mortgage  security,"  and  whether  the  purchase  (or
retention) of such a product would be consistent with the Policy Statement.

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,   regulations,   orders  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to "prudent  investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income  paying," or in  securities  which are issued in  book-entry
form.

     There  may be other  restrictions  on the  ability  of  certain  investors,
including depository institutions,  either to purchase Securities or to purchase
Securities  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  Securities  constitute  legal  investments  for  such
investors.


                             METHOD OF DISTRIBUTION

     Securities  are being  offered  hereby in  Series  from time to time  (each
Series  evidencing  or  relating to a separate  Trust  Fund)  through any of the
following methods:

     1. By negotiated  firm  commitment  underwriting  and public  reoffering by
underwriters;

     2. By agency placements through one or more placement agents primarily with
institutional investors and dealers; and

     3.By placement  directly by the Depositor with institutional  investors.

   
     A  Prospectus  Supplement  will be  prepared  for each  Series  which  will
describe  the method of  offering  being used for that Series and will set forth
the  identity  of any  underwriters  thereof  and either the price at which such
Series is being offered, the nature and amount of any underwriting  discounts or
additional compensation to such underwriters and the proceeds of the offering to
the Depositor,  or the method by which the price at which the underwriters  will
sell the  Securities  will be  determined.  Each  Prospectus  Supplement  for an
underwritten  offering will also contain information regarding the nature of the
underwriters'  obligations,  any material relationship between the Depositor and
any underwriter and, where appropriate,  information  regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to  stabilize  the market for the  Securities  so  offered.  In firm  commitment
underwritten  offerings,  the underwriters  will be obligated to purchase all of
the Securities of such Series if any such  Securities are purchased.  Securities
may be acquired by the  underwriters  for their own  accounts  and may be resold
from  time  to  time  in  one  or  more   transactions,   including   negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of  sale.  In  addition,  if so  stated  in the  related  Prospectus
Supplement,  such  Prospectus  Supplement  and  this  Prospectus  may be used by
Countrywide  Securities  Corporation,  an  affiliate  of IndyMac  ABS,  Inc. and
IndyMac,  Inc.,  in  connection  with offers and sales  related to market making
transactions in the securities in which Countrywide  Securities Corporation acts
as principal.  Countrywide  Securities Corporation may also act as agent in such
transactions.  Sales in such  transactions  will be made at  prices  related  to
prevailing prices at the time of sale.
    

     Underwriters and agents may be entitled under agreements  entered into with
the  Depositor  to  indemnification  by  the  Depositor  against  certain  civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to  contribution  with respect to payments which such  underwriters or agents
may be required to make in respect thereof.

     If a Series is offered  other than  through  underwriters,  the  Prospectus
Supplement  relating  thereto will contain  information  regarding the nature of
such  offering and any  agreements  to be entered into between the Depositor and
purchasers of Securities of such Series.


                                 LEGAL MATTERS

     The validity of the Securities of each Series,  including  certain  federal
income  tax  consequences  with  respect  thereto,  will be passed  upon for the
Depositor by Brown & Wood LLP, One World Trade Center, New York, New York 10048.


                             FINANCIAL INFORMATION

     A new Trust Fund will be formed with  respect to each Series of  Securities
and no Trust Fund will engage in any business  activities  or have any assets or
obligations  prior  to  the  issuance  of  the  related  Series  of  Securities.
Accordingly,  no  financial  statements  with  respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.




                                     RATING

     It is a condition to the issuance of the  Securities of each Series offered
hereby and by the Prospectus  Supplement  that they shall have been rated in one
of the four highest rating categories by the nationally  recognized  statistical
rating agency or agencies  (each,  a "Rating  Agency")  specified in the related
Prospectus Supplement.

     Any such rating would be based on, among other things,  the adequacy of the
value of the Trust Fund Assets and any credit  enhancement  with respect to such
class and will reflect such Rating Agency's  assessment solely of the likelihood
that holders of a class of  Securities  of such class will  receive  payments to
which such Securityholders are entitled under the related Agreement. Such rating
will not constitute an assessment of the likelihood  that principal  prepayments
on the  related  Loans  will be  made,  the  degree  to  which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional  termination of the Series of Securities.  Such rating 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.  Each
security rating should be evaluated  independently of any other security rating.
Such rating will not address the possibility  that prepayment at higher or lower
rates than  anticipated  by an investor may cause such  investor to experience a
lower than  anticipated  yield or that an  investor  purchasing  a Security at a
significant  premium might fail to recoup its initial  investment  under certain
prepayment scenarios.

     There is also no  assurance  that any such rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn  entirely by
the Rating Agency in the future 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 Trust Fund Assets or any credit  enhancement  with
respect to a Series,  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 enhancement provider or a change in the rating of such credit enhancement
provider's long term debt.

     The amount, type and nature of credit enhancement, if any, established with
respect to a Series of  Securities  will be  determined on the basis of criteria
established by each Rating Agency rating  classes of such Series.  Such criteria
are sometimes based upon an actuarial analysis of the behavior of mortgage loans
in a larger  group.  Such  analysis  is often the basis upon  which each  Rating
Agency determines the amount of credit enhancement required with respect to each
such class.  There can be no assurance that the historical  data  supporting any
such  actuarial  analysis will  accurately  reflect  future  experience  nor any
assurance that the data derived from a large pool of mortgage  loans  accurately
predicts the delinquency,  foreclosure or loss experience of any particular pool
of Loans.  No assurance can be given that values of any Properties have remained
or will remain at their levels on the  respective  dates of  origination  of the
related Loans.  If the  residential  real estate  markets  should  experience an
overall decline in property values such that the outstanding  principal balances
of the Loans in a  particular  Trust  Fund and any  secondary  financing  on the
related  Properties become equal to or greater than the value of the Properties,
the rates of  delinquencies,  foreclosures and losses could be higher than those
now generally  experienced  in the mortgage  lending  industry.  In  additional,
adverse economic  conditions  (which may or may not affect real property values)
may affect the timely  payment by mortgagors of scheduled  payments of principal
and  interest  on the  Loans  and,  accordingly,  the  rates  of  delinquencies,
foreclosures  and losses with respect to any Trust Fund. To the extent that such
losses are not covered by credit  enhancement,  such  losses  will be borne,  at
least in part,  by the holders of one or more classes of the  Securities  of the
related Series.



   
                             INDEX OF DEFINED TERMS


Term                                                      Page
- ----                                                      ----

Accretion Directed........................................ 38
Accrual................................................... 39
Accrual Securities........................................ 35
Advance................................................... 13
Agreement................................................. 25
Amortizable Bond Premium Regulations...................... 81
APR....................................................... 29
Available Funds........................................... 35
Balloon Payment........................................... 18
Belgian Cooperative....................................... 45
BIF....................................................... 53
Book-Entry Securities..................................... 43
Buydown Fund.............................................. 27
Buydown Loans............................................. 27
Calculation Agent......................................... 40
Capitalized Interest Account.............................. 55
Cash Flow Bond Method..................................... 89
CEDEL Participants........................................ 44
CERCLA................................................ 20, 67
Certificates............................................... 3
Claimable Amount.......................................... 76
Class Security Balance.................................... 35
Closed-End Loans........................................... 8
Code...................................................... 14
COFI Securities........................................... 42
Collateral Value.......................................... 29
Combined Loan-to-Value Ratio.............................. 29
Commission................................................  6
Component Securities...................................... 38
Contingent Regulations.................................... 90
Cooperative Loans......................................... 26
Cooperatives.............................................. 26
Cut-off Date.............................................. 25
Cut-off Date............................................... 8
Cut-off Date Principal Balance............................ 33
DCR....................................................... 98
Debt Securities........................................... 77
Definitive Security....................................... 43
Depositor.................................................. 3
Derivative Transactions................................24, 43
Detailed Description...................................... 26
Distribution Date......................................... 10
DOL....................................................... 96
DTC....................................................... 22
Eleventh District......................................... 41
EPA....................................................... 67
ERISA..................................................... 16
Euroclear Operator........................................ 45
Euroclear Participants.................................... 45
European Depositaries..................................... 43
Exchange Act..............................................  7
FDIC...................................................... 31
FHA....................................................... 12
FHLBSF.................................................... 41
FHLMC..................................................... 31
Financial Intermediary.................................... 44
Fitch..................................................... 98
Fixed Rate................................................ 39
Floating Rate............................................. 39
FNMA...................................................... 31
Funding Period............................................ 23
Garn-St Germain Act....................................... 69
Holder in Due Course Rules................................ 21
Home Equity Loans.......................................... 3
Home Improvement Contracts................................. 3
Home Improvements.......................................... 3
Indenture................................................. 33
Installment Contract...................................... 72
Insurance Proceeds........................................ 54
Insured Expenses.......................................... 54
Interest Only............................................. 39
Interest Weighted Securities.............................. 80
Inverse Floating Rate..................................... 39
IRS....................................................... 79
L/C Bank.................................................. 11
L/C Percentage............................................ 11
Liquidation Expenses...................................... 54
Liquidation Proceeds...................................... 54
Loan Rate................................................. 10
Loans...................................................... 3
Loan-to-Value Ratio....................................... 29
Lockout periods........................................... 27
Master Servicer............................................ 8
Master Servicing Agreement................................ 25
Master Servicing Fee...................................... 59
Moody's................................................... 98
Morgan.................................................... 45
Mortgage.................................................. 52
Mortgaged Properties...................................... 27
Multifamily Loans.......................................... 3
National Cost of Funds Index.............................. 42
NCUA..................................................... 101
Nonresidents.............................................. 91
Notes...................................................... 3
Notional Amount Securities................................ 38
OID....................................................... 14
OID Regulations........................................... 77
OTS....................................................... 42
PACs...................................................... 38
Partial Accrual........................................... 39
Parties in Interest....................................... 97
Pass-Through Rate......................................... 25
Pass-Through Securities................................... 88
Pay-Through Security...................................... 79
Percentage Interests...................................... 61
Permitted Investments..................................... 48
Planned Principal Class................................... 38
Plans..................................................... 96
Policy Statement......................................... 101
Pool....................................................... 8
Pool Insurance Policy..................................... 48
Pool Insurer.............................................. 48
Pooling and Servicing Agreement........................... 33
Pre-Funded Amount......................................... 23
Pre-Funding Account........................................ 8
Prepayment Assumption..................................... 79
Primary Mortgage Insurance Policy......................... 27
Prime Rate................................................ 43
Principal Only............................................ 39
Principal Prepayments..................................... 36
Properties................................................. 8
Property Improvement Loans................................ 73
PTE 83-1.................................................. 97
Purchase Price............................................ 32
Rating Agency............................................. 10
Ratio Strip Securities.................................... 89
RCRA...................................................... 68
Record Date............................................... 34
Reference Banks........................................... 40
Refinance Loan............................................ 29
Regular Interest Securities............................... 77
Relevant Depositary....................................... 43
Relief Act................................................ 72
REMIC...................................................... 5
Reserve Account........................................... 11
Reserve Interest Rate..................................... 40
Residual Interest Security................................ 83
Restricted Group.......................................... 99
Retained Interest......................................... 33
Revolving Credit Line Loans................................ 8
Riegle Act................................................ 21
Rules..................................................... 44
S&P....................................................... 98
SAIF...................................................... 53
Scheduled Principal Class................................. 38
Securities................................................. 3
Security Account.......................................... 53
Security Owners........................................... 43
Security Register......................................... 34
Securityholders........................................... 43
Seller..................................................... 3
Sellers................................................... 25
Senior Securities.......................................... 9
Sequential Pay............................................ 38
Series....................................................  3
Servicing Fee............................................. 88
Single Family Loans........................................ 3
Single Family Properties.................................. 27
Single Family Securities.................................. 97
SMMEA..................................................... 14
Strip..................................................... 39
Stripped Securities....................................... 88
Subordinated Securities.................................... 9
Subsequent Loans.......................................... 23
Sub-Servicer.............................................. 13
Sub-Servicing Agreement................................... 56
Support Class............................................. 39
TACs...................................................... 39
Targeted Principal Class.................................. 39
Terms and Conditions...................................... 45
TIN....................................................... 91
Title I Loans............................................. 73
Title I Program........................................... 73
Title V................................................... 70
Trust Agreement........................................... 25
Trust Fund................................................. 3
Trust Fund Assets.......................................... 3
Trustee.................................................... 8
U.S. Person............................................... 95
UCC....................................................... 66
Underwriter Exemptions.................................... 98
VA.......................................................  12
VA Guaranty............................................... 59
Variable Rate............................................. 39

    




                      (THIS PAGE INTENTIONALLY LEFT BLANK)






                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION*

     The following table sets forth the estimated expenses in connection with
the issuance and  distribution of the Securities being  registered under this
Registration Statement, other than underwriting discounts and commissions:

   
     SEC registration fee                    $590,000
     Printing and engraving expenses         $ 40,000
     Legal fees and expenses                 $ 75,000
     Trustee fees and expenses               $ 25,000
     Accounting fees and expenses            $ 30,000
     RATING AGENCY FEES                      $ 80,000
     MISCELLANEOUS                           $ 10,000

     Total                                   $850,000           

*    ALL AMOUNTS  EXCEPT THE SEC  REGISTRATION FEE ARE ESTIMATES  OF EXPENSES
     INCURRED IN CONNECTION WITH THE ISSUANCE AND DISTRIBUTION OF A SERIES OF
     SECURITIES  IN AN AGGREGATE PRINCIPAL  AMOUNT ASSUMED FOR THESE PURPOSES
     TO BE EQUAL TO $150,000,000 OF SECURITIES REGISTERED HEREBY. 
    


ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section  145  of  the  General  Corporation  Law  of  Delaware  empowers  a
corporation to indemnify any person who was or is a party or is threatened to be
made a party to any threatened, pending or completed action, suit or proceeding,
whether civil,  criminal,  administrative or investigative (other than an action
by or in the right of the  corporation)  by reason of the fact that he or she is
or was a director,  officer, employee or agent of the corporation,  or is or was
serving at the request of the  corporation as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise against expenses (including  attorneys' fees),  judgments,  fines and
amounts paid in settlement  actually and reasonably  incurred in connection with
such action,  suit or proceeding if the person  indemnified  acted in good faith
and in a manner he or she  reasonably  believed  to be in or not  opposed to the
best interests of the  corporation,  and, with respect to any criminal action or
proceeding,  had no reasonable cause to believe his or her conduct was unlawful.
No  indemnification  may be made in respect to any claim,  issue or matter as to
which such  person  shall  have been  adjudged  to be liable to the  corporation
unless and only to the extent  that the Court of  Chancery or the court in which
such action or suit was brought shall determine upon application  that,  despite
the adjudication of liability but in view of all the  circumstances of the case,
such person is fairly and  reasonably  entitled to indemnity  for such  expenses
which the Court of  Chancery or such other  court may deem  proper.  Section 145
further  provides that to the extent a director or officer of a corporation  has
been  successful  on the merits or otherwise  in defense of any action,  suit or
proceeding  referred to above,  or in the defense of any claim,  issue or matter
therein, he or she shall be indemnified  against expenses (including  attorneys'
fees)  actually and reasonably  incurred by him or her in connection  therewith.

     The Certificate of Incorporation and Bylaws of the Registrant  provide,  in
effect, that, to the extent and under the circumstances permitted by Section 145
of the General  Corporation Law of Delaware,  the Registrant shall indemnify any
person who was or is a party or is  threatened to be made a party to any action,
suit or proceeding of the type described  above by reason of the fact that he or
she is or was a director, officer, employee or agent of the Registrant.


   
ITEM 16. EXHIBITS.

1.1(a)  - Form of Underwriting Agreement*
1.1(b)  - Form of Indemnification and Contribution Agreement.*
3.1     - Certificate of Incorporation of the Registrant.**
3.2     - By-laws of the Registrant.**
4.1     - Form of Pooling and Servicing Agreement relating to Home Equity Loan
               Asset Backed Certificates.**
4.2     - Form of Pooling and Servicing Agreement relating to Mortgage Pass-
                Through Certificates.**
4.3     - Form of Pooling and Servicing Agreement relating to Manufactured
                Housing Asset Backed Certificates.**
4.4     - Form of Trust Agreement.**
4.5     - Form of Indenture.**
4.6     - Form of Master Servicing Agreement.**
5.1     - Opinion of Brown & Wood LLP as to legality of the Securities.
8.1     - Opinion of Brown & Wood LLP as to certain tax matters (included in
                Exhibit 5.1).
10.1    - Form of Loan Purchase Agreement.**
23.1    - Consent of Brown & Wood LLP (included in Exhibits 5.1 and 8.1 hereof).
___________
*    To be filed by amendment.
**   Previously filed.

    


   
ITEM 17. UNDERTAKINGS.
    

     (a) The undersigned Registrant hereby undertakes:

          (1)  To file, during any period in which offers or sales are being
     made, a post-effective amendment to this Registration Statement;

               (i)  To include any prospectus required by Section 10(a)(3) of
          the Securities Act of 1933, as amended (the "Act");

               (ii) To reflect in the prospectus any facts or events arising
          after the effective date of this Registration Statement (or the
          most recent post-effective amendment hereof) which, individually or
          in the aggregate, represent a fundamental change in the information
          set forth in this 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 this
          Registration Statement or any material change to such information
          in this Registration Statement;

provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply if
the information required to be included in a post-effective amendment by
those paragraphs is contained in periodic reports filed with or furnished to
the Commission by the Registrant pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 that are incorporated by reference in this
Registration Statement.

          (2)  That, for the purpose of determining any liability under the
     Act, 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  that, for purposes of
determining  any  liability  under the Act, each filing of a Trust Fund's annual
report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act
of 1934,  as amended,  that is  incorporated  by reference in this  Registration
Statement  shall be deemed to be a new  registration  statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

     (c) Insofar as indemnification for liabilities arising under the Act may be
permitted to  directors,  officers  and  controlling  persons of the  Registrant
pursuant to the foregoing  provisions,  or otherwise,  the  Registrant  has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such  issue.

     (d) The undersigned Registrant hereby undertakes to file an application for
the  purpose  of  determining  the  eligibility  of the  trustee  to  act  under
subsection  (a) of Section 310 of the Trust  Indenture Act of 1939 in accordance
with the  rules and  regulations  prescribed  by the  Commission  under  Section
305(b)(2) of the Trust Indenture Act of 1939.



                                  SIGNATURES

   
     Pursuant to the requirements of the Securities Act of 1933, as amended, the
Registrant  certifies that (i) it reasonably  believes that the security  rating
requirement of Transaction  Requirement  B.5 of Form S-3 will be met by the time
of sale of each  Series  of  Securities  to which  this  Registration  Statement
relates and (ii) it has  reasonable  grounds to believe that it meets all of the
requirements  for filing on Form S-3 and has duly caused this  Amendment No 1 to
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly authorized,  in the city of Pasadena, state of California on the 26th day
of June, 1998.
    


                              IndyMac ABS, Inc.

                              By  /s/  S. Blair Abernathy


                              .......................................
                              Name:  S. Blair Abernathy
                              Title: Chairman of the Board,
                              President and Director
  

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration Statement Amendment has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

  SIGNATURE                                         TITLE                           DATE
<S>                                  <C>                                            <C>
/s/ S. Blair Abernathy               Chairman of the Board, President               June 26, 1998
- -----------------------                  and Director
    S. Blair Abernathy


           *                         First Vice President, Chief Financial          June 26, 1998
- -----------------------                  Officer and Principal Accounting
   James Gross                           Officer and Director


           *                         General Counsel, Secretary and Director        June 26, 1998
- -----------------------                
   Gwen J. Ellis                      


           *                         Director                                       June 26, 1998
- -----------------------                
   Jeffrey P. Grogin                  


           *                         Director                                       June 26, 1998
- -----------------------                
   James Banks                        


* By /s/ S. Blair Abernathy
     ------------------------
       S. Blair Abernathy
       Attorney-in-Fact

</TABLE>




   

                                EXHIBIT INDEX
     EXHIBIT
     SEQUENTIAL
     NO.              DESCRIPTION OF EXHIBIT                         PAGE NUMBER
     ----------       ----------------------                         -----------

     1.1(a)    --   Form of Underwriting Agreement*

     1.1(b)    --   Form of Indemnification and Contribution Agreement*
     3.1       --   Certificate of Incorporation of the Registrant**
     3.2       --   By-laws of the Registrant**
     4.1       --   Form of Pooling and Servicing Agreement relating to Home
                         Equity Loan Asset Backed Certificate**
     4.2       --   Form of Pooling and Servicing Agreement relating to
                         Mortgage Pass-Through Certificates**
     4.3       --   Form of Pooling and Servicing Agreement relating to
                         Manufactured Housing Asset Backed Certificates**
     4.4       --   Form of Trust Agreement**
     4.5       --   Form of Indenture**
     4.6       --   Form of Master Servicing Agreement**
     5.1       --   Opinion of Brown & Wood LLP as to legality of the Securities
     8.1       --   Opinion of Brown & Wood LLP as to certain tax matters 
                        (included in Exhibit 5.1)
     10.1      --   Form of Loan Purchase Agreement**
     23.1      --   Consent of Brown & Wood LLP (included in Exhibits 5.1
                          and 8.1)
- -----------

*    To be filed by amendment.
**   Previously filed.
    



   

                                  [BROWN & WOOD llp]

                                                                June 26, 1998
IndyMac ABS, Inc.
155 North Lake Avenue
Pasadena, CA  91101

                                    Re:   IndyMac ABS, Inc.
                                          Registration Statement on Form S-3

Ladies and Gentlemen:

     We have acted as counsel for IndyMac ABS, Inc., a Delaware corporation (the
"Company"),  in connection with the  preparation of a registration  statement on
Form S-3 (the  "Registration  Statement")  under the  Securities Act of 1933, as
amended  (the "1933 Act"),  relating to the issuance  from time to time of up to
$2,000,000,000 aggregate principal amount of Asset Backed Certificates and Asset
Backed Notes (the  "Securities"),  issuable in series  (each,  a "Series").  The
Registration   Statement  is  being  filed  with  the  Securities  and  Exchange
Commission under the 1933 Act. As set forth in the Registration Statement,  each
Series of  Securities  will be issued under and pursuant to the  conditions of a
separate pooling and servicing agreement, trust agreement or indenture (each, an
"Agreement")   among  the  Company,   a  trustee  (the   "Trustee")  and,  where
appropriate,  a master servicer (the "Master  Servicer"),  each to be identified
(together with any other relevant parties) in the prospectus supplement for such
Series of Securities.

     We have examined copies of the Company's Certificate of Incorporation,  the
Company's  By-laws and forms of each  Agreement,  as filed as Exhibits 4.1, 4.2,
4.3,  4.4,  4.5, 4.6 and 10.1 to the  Registration  Statement,  and the forms of
Securities included in any Agreement so filed in the Registration  Statement and
such other  records,  documents  and  statutes as we have deemed  necessary  for
purposes of this opinion.

     Based upon the foregoing, we are of the opinion that:

     (i) When any Agreement relating to a Series of Securities has been duly and
validly  authorized by all  necessary  action on the part of the Company and has
been duly executed and delivered by the Company,  the Master  Servicer,  if any,
the Trustee and any other party thereto, such Agreement will constitute a legal,
valid and binding agreement of the Company,  enforceable  against the Company in
accordance  with its  terms,  except as  enforcement  thereof  may be limited by
bankruptcy,  insolvency or other laws relating to or affecting creditors' rights
generally or by general equity principles.

     (ii) When a Series of Securities has been duly  authorized by all necessary
action on the part of the Company  (subject to the terms thereof being otherwise
in compliance with applicable law at such time), duly executed and authenticated
by the  Trustee  for such  Series in  accordance  with the terms of the  related
Agreement and issued and delivered  against payment therefor as described in the
Registration  Statement,  such Series of Securities  will be legally and validly
issued,  fully paid and nonassessable,  and the holders thereof will be entitled
to the benefits of the related Agreement.

     (iii) The  information  set  forth in each  Prospectus  under  the  caption
"Federal Income Tax  Consequences," to the extent it constitutes  matters of law
or legal  conclusions,  is correct in all  material  respects.  The opinions set
forth in each Prospectus under the heading "Federal Income Tax Consequences" are
hereby confirmed.

     In rendering the foregoing  opinions,  we express no opinion as to the laws
of any  jurisdiction  other  than the laws of the  State of New York  (excluding
choice of law  principles  therein) and the federal laws of the United States of
America.

     We hereby  consent  to the  filing  of this  letter  as an  exhibit  to the
Registration  Statement  and to the  references  to this firm under the  heading
"Legal Matters" in each prospectus  supplement and prospectus  forming a part of
the Registration  Statement,  without admitting that we are "experts" within the
meaning of the 1933 Act or the Rules and  Regulations of the  Commission  issued
thereunder,  with respect to any part of the Registration  Statement,  including
this exhibit.

                                         Very truly yours,



                                         Brown & Wood llp

    



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