INDYMAC ABS INC
S-3/A, 1998-07-17
ASSET-BACKED SECURITIES
Previous: WORLD HOUSE ENTERTAINMENT INC, SB-2/A, 1998-07-17
Next: BROADCAST COM INC, 424B4, 1998-07-17



   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 17, 1998
    
                                                    REGISTRATION NO. 333-51609
- ------------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                --------------
   
                              AMENDMENT NO. 2 TO
    
                                   FORM S-3
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
                                --------------
                               INDYMAC ABS, INC.
                                --------------
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                                --------------
<TABLE>
<S>                                                                                    <C>
                       DELAWARE                                                                      APPLIED FOR
(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)                          (I.R.S. EMPLOYER IDENTIFICATION NO.)
</TABLE>
                             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>
=====================================================================================================================
                                                            PROPOSED          PROPOSED
                                                            MAXIMUM           MAXIMUM                AMOUNT OF
TITLE OF EACH CLASS OF                 AMOUNT TO BE         OFFERING PRICE    AGGREGATE              REGISTRATION
SECURITIES TO BE REGISTERED            REGISTERED(1)(2)     PER UNIT(2)       OFFERING PRICE(2)      FEE   
- ---------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                  <C>               <C>                         <C>
Asset Backed Certificates              $1,800,000,000       100%              $1,800,000,000              (3)
- ---------------------------------------------------------------------------------------------------------------------
Asset Backed Notes                     $  200,000,000       100%              $  200,000,000              (3)
=====================================================================================================================
</TABLE>

(1)       This  Registration  Statement  relates to the offering  from time to
          time of  $1,800,000,000  aggregate  principal amount of Asset Backed
          Certificates and $200,000,000  aggregate principal amount of Asset
          Backed   Notes  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)       A total  registration  fee of  $595,295.00  (for  all  Asset  Backed
          Certificates and Asset Backed Notes registered) was previously paid.
    
P                                --------------
          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
    
<TABLE>
<CAPTION>

==================================================================== ------------------------ ----------------------------
                                                                         [Initial Class                Pass-Through Rate
                                                                     Certificate Balance (1)
- -------------------------------------------------------------------- ------------------------ ----------------------------
<S>                                                                           <C>                   <C>    
Class A -                                                                     $                        %
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class                                                                         $                        %
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class PO                                                                      $                        (2)
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class X                                                                       (3)                      (4)
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class A-R                                                                     $                        %
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class B -                                                                     $                        %
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class                                                                         $                        %
- -------------------------------------------------------------------- ------------------------ ----------------------------
Class                                                                         $                        %
==================================================================== ======================== ============================
</TABLE>

(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]

<PAGE>

     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.

<PAGE>

                                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
hereof.  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-Through
                                                 Certificate        Rate
                                                   Balance

                                      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.

<PAGE>

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........................    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.


<PAGE>

                                  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 any 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.

<PAGE>


                                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%.

<PAGE>
<TABLE>
<CAPTION>


                  Mortgage Rates(1)                         Current Mortgage Loan Principal Balances(1)
- ------------------------------------------------------- ----------------------------------------------------
 Mortgage Rates   Number      Aggregate     Percent       Current Mortgage    Number    Aggregate  Percent
      (%)         of          Principal     of              Loan Amounts      of        Principal  of
                  Mortgage     Balance      Mortgage                          Mortgage  Balance    Mortgage
                   Loans     Outstanding       Pool                            Loans    Outstanding  Pool
- ------------------------------------------------------- ----------------------------------------------------

<S>                        <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...........                                        Total...............                           100%
                                                        ---------------------    ===    ========== =========
                                                        ---------------------
8.750...........
8.875...........                                        (1)As of the Cut-off Date, the average current
                                                              Mortgage Loan principal balance is expected
                                                              to be approximately $_____
9.000...........
9.125...........
9.250...........
9.375...........
9.500...........
9.875...........
10.00...........            $
                                            100%
- -----------------    ===    ==============  ===========

(1)  The  Lender PMI  Mortgage  Loans are shown at the
     Mortgage  Rates  net  of  the  interest   premium
     charged  by  the  related  lenders.   As  of  the
     Cut-off Date, the weighted  average Mortgage Rate
     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.                       

</TABLE>

<TABLE>
<CAPTION>

                                                             Documentation Program for Mortgage Loans
                                                        ----------------------------------------------------
                                                          Type of Program       Number    Aggregate   Percent
                                                                                  of      Principal     of
                                                                               Mortgage   Balance     Mortgage
                                                                                 Loans    Outstanding   Pool
                                                        ----------------------------------------------------
<S>                                                     <C>                     <C>     <C>           <C>       
                                                        Full...............             $                 %
                                                        Alternative.........
                                                        Reduced.............
                                                        Streamlined.........
                                                        Totals..............            
                                                                                 =====  ============== =======
                                                                                        $               100%
</TABLE>

<TABLE>
<CAPTION>


           Original Loan-to-Value Ratios(1)                        Types of Mortgaged Properties
- ------------------------------------------------------- ----------------------------------------------------
    Original      Number      Aggregate     Percent     Property Type         Number    Aggregate  Percent
 Loan-to-Value    of          Principal     of                                of        Principal  of
   Ration (%)     Mortgage     Balance      Mortgage                          Mortgage  Balance    Mortgage
                   Loans     Outstanding       Pool                           Loans     OutstandingPool
- ------------------------------------------------------- ----------------------------------------------------

<S>                                                    <C>                     <C>      <C>        <C>
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
                                                        Development.........
                                                                                 ---    ---------- ---------
65.01 to 70.00..                                        Totals                          $              100%
                                                                                 ===    ========== =========
70.01 to 75.00..
75.01 to 80.00..                                                        Occupancy Types(1)
                                                        ----------------------------------------------------
80.01 to 85.00..                                        Occupancy Type        Number    Aggregate  Percent
85.01 to 90.00..                                                              of        Principal  of
90.01 to 95.00..                                                              Mortgage  Balance    Mortgage
                     ----   --------------  -----------                                          
Totals..........            $                     100%                        Loans     OutstandingPool
- -----------------    ===    ==============  =========== ----------------------------------------------------

(1)  The weighted average original Loan-to-Value        Primary Residence...            $                 %
     Ratio of the Mortgage Loans is expected to be
     approximately ____%
                              Investor Property...
                              Second Residence....
                                                                                 ---    ---------- ---------
                                                        Totals..............            $              100%
                                                        ---------------------    ===    ---------- ---------
                                                        (1)Based upon representations of the related
                                                           mortgagors at the time of origination.
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

           State Distribution Properties(1)                       Remaining terms to Maturity(1)
- ------------------------------------------------------- ----------------------------------------------------
     State        Number      Aggregate     Percent      Remaining Term to    Number    Aggregate  Percentage
                  of          Principal     of            Maturity (Months)      of     Principal  of
                  Mortgage     Balance      Mortgage                          Mortgage  Balance    Mortgage
                   Loans     Outstanding       Pool                            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.................
- -----------------    ===    ==============  =========== 334.................
                                                        333................. 
(1)  Other includes other states with under (2)%        332................. 
     concentration individually.  No more than          328.................
     approximately  % of  the  Mortgage  Loans          326.................
     will  be  secured  by  Mortgaged                   325.................
     properties located in any one postal zip code area.321.................
                                                        320.................
                                                        319.................
                                                        318.................
                                                        314.................
                                                        297.................
                                                        293.................
                                                        259.................
                                                        240.................
                                                        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>
 

        Purpose of Mortgage Loans                       
- -------------------------------------------------------
  Loan Purpose    Number      Aggregate     Percentage  
                  of          Principal     of
                  Mortgage     balance      Mortgage
                   Loans     Outstanding       Pool
- -------------------------------------------------------
Purchase........            $                        %  
Refinance                                               
(rate/term).....
Refinance (cash                                         
out)............
                     ---    --------------  -----------
Totals..........            $                     100%  
                     ===    ==============  ===========

<PAGE>

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:

<PAGE>
<TABLE>
<CAPTION>

                           Primary Residence Purchase Money and Rate/Term Refinances

     Credit               Maximum                                                                    No Income/
       Level            Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio            No Asset
- --------------------   -------------     ----------------     ------------         ---------         ----------
<S>                     <C>              <C>                  <C>                 <C>              <C>        
         0

         I+

         I

         II

         III

         IV
</TABLE>
<TABLE>
<CAPTION>

                                       Primary Residence-Cash Out Refinances

     Credit               Maximum                                                                    No Income/
       Level            Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio            No Asset
- --------------------   -------------     ----------------     ------------         ---------         ----------
<S>                     <C>              <C>                  <C>                 <C>              <C>        
 
        0

        I+

        I

        II

        III

        IV
</TABLE>

<TABLE>
<CAPTION>

                    Second Home and Investor Properties-Purchase Money and Rate/Term Refinances

     Credit               Maximum
      Level*            Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio
- --------------------   -------------     ----------------     ------------         ---------
<S>                     <C>              <C>                  <C>                 <C>               
         0

         I+

         I

         II

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

<PAGE>
</TABLE>

<TABLE>
<CAPTION>

                              Second Home and Investor Properties-Cash-Out Refinances

     Credit               Maximum
       Level            Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio
- --------------------   -------------     ----------------     ------------         ---------
<S>                     <C>              <C>                  <C>                 <C>               
         0

         I+

         I

        II
- ------------
*  No Credit Level III or IV allowed for this product.
</TABLE>


     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,
                                                                     -----------------------------------

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

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


                                                Net           Original Term          Remaining
Principal Balance       Mortgage Rate      Mortgage Rate       to Maturity             Term          Loan Age
                                                               (in months)          to Maturity
                                                                                    (in months)
- -----------------       -------------      -------------      -------------      ---------------     --------

<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.
<TABLE>
<CAPTION>

                           Sensitivity of the Interest Only Certificates to Prepayments
                                           (Pre-Tax Yields to Maturity)
                                            SPA Prepayment/Assumption

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

<S>                    <C>           <C>               <C>              <C>             <C>              <C>
Class X                 %              %                %                %                %                %

</TABLE>

     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.............     %
<TABLE>
<CAPTION>

                           Sensitivity of the Principal Only Certificates to Prepayments
                                           (Pre-Tax Yields to Maturity)
                                            SPA Prepayment/Assumption

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

<S>                 <C>           <C>             <C>              <C>             <C>             <C>
Class PO              %             %               %                %               %               %
Class PO...           %             %               %                %               %               %

</TABLE>

     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.


<PAGE>

<TABLE>
<CAPTION>

                                       Percent of Initial Class Certificate
                                               Balances Outstanding*

                                                      Class A-

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>

<PAGE>
<TABLE>
<CAPTION>



                                                      Class A-

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.



<PAGE>

<TABLE>
===================================================================     ==========================================================
<S>                                                                       <C>
No person has been authorized to give any information or to make                               $[_____________]
any representations other than those contained in this                                           (Approximate)
Prospectus Supplement or the Prospectus and, if given or made,
such information or representations must not be relied upon.                                   IndyMac ABS, Inc.
This Prospectus Supplement and the Prospectus do not constitute                                    Depositor
an offer to sell or a solicitation of an offer to buy any of the
securities offered hereby, nor an offer of Offered Certificates                                 [IndyMac, Inc.]
in any state or jurisdiction in which, or to any person to whom,                           Seller and Master Servicer
such offer would be unlawful. The delivery of this Prospectus
Supplement or the Prospectus at any time does not imply that the                             Mortgage Pass-Through
information contained herein or therein is correct as of any                                     Certificates,
time subsequent to its date; however, if any material change                                    Series 199_ - _
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.                                  PROSPECTUS SUPPLEMENT
                         ---------------                                                       [_________, 199_]
                                                                                           -------------------------
                        TABLE OF CONTENTS
                                                         Page
                      Prospectus Supplement
Summary Of Terms........................................   S-3
Risk Factors............................................. S-11
The Mortgage Pool........................................ S-14
Servicing of Mortgage Loans.............................. S-21
Description of the Certificates.......................... S-24
Yield, Prepayment and Maturity Considerations............ S-34
Credit Enhancement....................................... S-41
Use of Proceeds.......................................... S-43
Certain Federal Income Tax Consequences.................. S-43
Erisa Considerations..................................... S-44
Method of Distribution................................... S-45
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.

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

<PAGE>
     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__


<PAGE>
                                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 hereof. 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
                                           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.

<PAGE>

[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.

<PAGE>

                                  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 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 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*

                           Dollars           Percent        Units        Percent

Current................    $__________         ____%        _____          ____%
30-59 days.............    $__________         ____%        _____          ____%
60-89 days.............    $__________         ____%        _____          ____%
90+ days...............    $__________         ____%        _____          ____%
        Total              $__________       100.00%        _____        100.00%
- -------------
*    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*

                           Dollars           Percent        Units        Percent

Current................    $__________         ____%        _____          ____%
30-59 days.............    $__________         ____%        _____          ____%
60-89 days.............    $__________         ____%        _____          ____%
90+ days...............    $__________         ____%        _____          ____%
        Total              $__________       100.00%        _____        100.00%
- -------------
*    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

                                    Number of   Cut-off Date  Percent of Pool by
                                     Mortgage    Principal       Cut-off Date
  Range of Principal Balances         Loans       Balance      Principal Balance
- --------------------------------    ---------   ------------  ------------------
$ _______ to $ _______..........                 $                            %
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........
$ _______ to $ _______..........

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


<PAGE>

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


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


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

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



                        COMBINED LOAN-TO-VALUE RATIOS(1)

                                    Number of   Cut-off Date  Percent of Pool by
        Range of Combined           Mortgage    Principal       Cut-off Date    
       Loan-to-Value Ratios           Loans       Balance      Principal Balance
- --------------------------------    ---------   ------------  ------------------
                                     

_______% to ________%...........
_______% to ________%...........
_______% to ________%...........
_______% to ________%...........     ___________________________________________
_______% to ________%...........
_______% to ________%...........
_______% to ________%...........
_______% to ________%...........
_______% to ________%...........
_______% to ________%...........

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

- --------------
(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

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

Single Family...................                 $                            %

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

Condominium.....................
                                    ---------   ------------  ------------------
PUD.............................
                                    ---------   ------------  ------------------
        Total...................                 $                      100.00%
                                    =========   ============  ==================



                                                   LIEN PRIORITY

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

Second Lien.....................
                                    ---------   ------------  ------------------
        Total...................                 $                      100.00%
                                    =========   ============  ==================

<PAGE>

                                  LOAN RATES(1)

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

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

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



                                     MARGIN

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

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

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

<PAGE>

               CREDIT LIMIT UTILIZATION RATES OF HOME EQUITY LOANS

                                    Number of   Cut-off Date  Percent of Pool by
       Range of Credit Limit        Mortgage     Principal        Cut-off Date
        Utilization Rates            Loans       Balance      Principal Balance
- --------------------------------    ---------   ------------  ------------------

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

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

<PAGE>

                       CREDIT LIMITS OF HOME EQUITY LOANS

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

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

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


                       MAXIMUM RATES OF HOME EQUITY LOANS

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

________%.......................                 $                            %
________%.......................
________%.......................
________%.......................
________%.......................
                                    ---------   ------------  ------------------
        Total...................                 $                      100.00%
                                    =========   ============  ==================

<PAGE>

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

                                    Number of   Cut-off Date  Percent of Pool by
         Range of Months            Mortgage     Principal       Cut-off Date
 Remaining to Scheduled Maturity      Loans       Balance     Principal Balance
- --------------------------------    ---------   ------------  ------------------

_______ 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.


                                ORIGINATION YEAR

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

_______.........................                 $                            %
_______.........................
                                    ---------   ------------  ------------------
        Total...................                 $                      100.00%
                                    =========   ============  ==================


     DELINQUENCY STATUS OF HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS

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

0 to 29.........................                  $                           %

30 to 59........................
                                    ---------   ------------  ------------------
60 to 89........................
                                    ---------   ------------  ------------------
        Total...................                 $                      100.00%
                                    =========   ============  ==================

<PAGE>

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.


<PAGE>


<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
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,                    HOME EQUITY LOAN
TO ANY PERSON IN ANY  JURISDICTION  WHERE SUCH AN OFFER  
OR   SOLICITATION   WOULD  BE  UNLAWFUL.   NEITHER  THE                      TRUST 199___
DELIVERY  OF  THIS   PROSPECTUS   SUPPLEMENT   AND  THE            $______ [FIXED] [FLOATING] RATE
PROSPECTUS  NOR ANY SALE MADE  HEREUNDER  SHALL,  UNDER                   ASSET BACKED NOTES
ANY  CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE            $______ [FIXED] [FLOATING] RATE
INFORMATION  CONTAINED HEREIN IS CORRECT AS OF ANY TIME               ASSET BACKED CERTIFICATES,
SUBSEQUENT TO THEIR RESPECTIVE DATES.

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

                   TABLE OF CONTENTS                     
                                                Page                      IndyMac ABS, Inc.
                                                ----                         (Depositor)
                                                         
                 PROSPECTUS SUPPLEMENT                   

Summary of Terms
Risk Factors
The Trust
The [Letter of Credit][Surety Bond] Issuer
The Master Servicer                                                   PROSPECTUS SUPPLEMENT
The Home Equity Loan Program                                                 [ , 199 ]
Description of the Mortgage Loans                        
Maturity and Prepayment Considerations                   
Description of the Master Servicing Agreement
Description of the Securities                                              [UNDERWRITER]
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.

================================================================================
                                 Price to       Underwriting     Proceeds to the
                                Public (1)        Discount(2)      Depositor(3)
- --------------------------------------------------------------------------------
Per Certificate..........                 %                 %                 %
- --------------------------------------------------------------------------------
Total....................     $                  $                 $
================================================================================

(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__.


<PAGE>

                  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.

                                   ----------

<PAGE>

                                     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 hereof. 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 Cutoff
                                        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.

<PAGE>

                                  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.

<PAGE>

         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]


<PAGE>

                               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.

<PAGE>

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

<TABLE>
<CAPTION>
                                    PRINCIPAL BALANCES

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




<PAGE>

<TABLE>
<CAPTION>
                                GEOGRAPHIC DISTRIBUTION(1)

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

                                                    $                                 %







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


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

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

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

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

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

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

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

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

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

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

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

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

                                     ---------    -----------------    -----------------
      Total ..................                                                     100%
                                     =========    =================    =================
- ----------
(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>


<TABLE>
<CAPTION>
                                       PROPERTY TYPE

<S>                                 <C>           <C>                  <C>
                                     Number of                          Percent of Pool
                                      Mortgage       Cut-off Date       by Cut-off Date
      Property Type                    Loans      Principal Balance    Principal Balance
- --------------------------------     ---------    -----------------    -----------------

Single Family ................                     $                                  %

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

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

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


<TABLE>
<CAPTION>
                                       LIEN PRIORITY

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

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

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



<PAGE>

<TABLE>
<CAPTION>
                                                   LOAN RATES(1)

                                     Number of                          Percent of Pool
                                      Mortgage       Cut-off Date       by Cut-off Date
     Rage 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 $_______ .........

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

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

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

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

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

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

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


<PAGE>


<TABLE>
<CAPTION>
                                          MARGIN

                                     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 $_______ .........

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

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

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

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

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

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

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



<PAGE>


<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 $_______ .........

$_______ 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
       Maximum Rates                   Loans      Principal Balance    Principal Balance
- --------------------------------     ---------    -----------------    -----------------
<S>                                 <C>            <C>                  <C>
_______% .....................                      $                                 %

_______% .....................

_______% .....................

_______% .....................

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



<TABLE>
<CAPTION>
                                     MONTHS REMAINING TO SCHEDULED MATURITY(1)

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

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

_______ to _______ ...........

                                     ---------    -----------------    -----------------
      Total ..................                                                     100%
                                     =========    =================    =================
      ----------
      (1)      Assumes that the Draw Period for Mortgage Loans with five year
               Draw Periods will be extended for an additional five years.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                 ORIGINATION YEAR

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

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

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


<TABLE>
<CAPTION>
                                    DELINQUENCY STATUS

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

30 to 59 .....................

60 to 89 .....................

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


<PAGE>

                       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.


<PAGE>


                           INDEX OF DEFINED TERMS

                                                                           Page
                                                                           ----

<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


<PAGE>

                                     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.


<PAGE>

<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                                                    

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

         (1)      Before deducting expenses payable by the Depositor, estimated to be $_______.]
</TABLE>

         [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]

<PAGE>

         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.

<PAGE>

                                    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 hereof.  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:


                                           Initial Certificate    Pass-Through
               Class                        Principal Balance       Rate (1)
               -----                       -------------------    ------------

   Class A-  Certificates...........          $                           %
   Class     Certificates...........          $                           %


   Class A-R Certificates...........          $                           %
   Class B-  Certificates...........          $                           %
   Class     Certificates...........          $                           %(1)
_______________
(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:

                                           Initial Certificate    Pass-Through
               Class                        Principal Balance         Rate
               -----                       -------------------    ------------

   Class __ Certificates............         $                             %
   Class __ Certificates............

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.

<PAGE>

                                 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.

<PAGE>

         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)
- -------------------------------------------------------------------------------
                                               Aggregate
                                             Cut-off Date       Percentage of
      Geographic            Number of          Contract         Cut-off Date
       Location             Contracts      Principal Balance     Pool Balance
- -------------------------------------------------------------------------------
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%
                             ========        ============         ==========

(1) Based on the location of the properties underlying the Contracts as of the
    Cut-off Date.

<PAGE>

                           Original Contract Amounts
- -------------------------------------------------------------------------------
                                            Aggregate Cut-off     Percentage of
    Original Contract       Number of        Date Contract        Cut-off Date
         Amount             Contracts      Principal Balance      Pool Balance
- -------------------------------------------------------------------------------
$ 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.........   _________        _____________         ___________
                                             $                               %
                            =========        =============         ===========

                          Remaining Term to Maturity
                                             Aggregate Cut-off    Percentage of
  Remaining                 Number of          Date Contract      Cut-off Date
     Term                   Contracts        Principal Balance     Pool Balance
- -------------------------------------------------------------------------------
 Less than 121
     months
 121-180 months
 181-240 months
241- 300 months
301 - 360 months
                            _________        _____________         ___________
 Total . . . .
_______________________________________________________________________________

<PAGE>

                                     APRs
- -------------------------------------------------------------------------------
                                             Aggregate
                                            Cut-off Date          Percentage of
                            Number of         Contract            Cut-off Date
      APRs                  Contracts       Principal Balance     Pool 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
- -------------------------------------------------------------------------------
                                               Aggregate
                                              Cut-off Date        Percentage of
Original Loan-to            Number of          Contract            Cut-off Date
  Value Ratio(2)            Contracts       Principal Balance      Pool 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%.

<PAGE>

                               [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.]

<PAGE>

                           DELINQUENCY EXPERIENCE(1)
<TABLE>
<CAPTION>
                                                                           At ________________,
                                                                  ----------------------------------------------
                                                                         19-            19-          19-
                                                                         ---            ---          ---
<S>                                                                  <C>            <C>         <C>
Total Number of Serviced Assets
  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.]

<PAGE>

                                                  LOSS EXPERIENCE
                                             At or for the Fiscal Year
                                                ended _____________


<TABLE>
<CAPTION>
                                                        ------------------------------------------------------------
                                                         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.

<PAGE>

         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.

<PAGE>

                                         ASSUMED CONTRACT CHARACTERISTICS
<TABLE>
<CAPTION>
                                                                                            Remaining
                                                                                             Term to
                                                               Contract Principal            Maturity     Seasoning
Pool                                                               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.

<PAGE>

       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.......................

Weighted Average Life (years)...
</TABLE>


<PAGE>

      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.......................

Weighted Average Life (years)...
</TABLE>

<PAGE>

       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).

<PAGE>

                        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.

<PAGE>

                           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

<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------------------------          -----------------------------------------------------
<S>                                                            <C>
                                                                               IndyMac ABS.......Inc.
         No dealer  salesperson  or other  person has
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
Prospectus  nor any sale made  hereunder shall  under                       Through Certificates 199___
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

<PAGE>

(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".
    

<PAGE>

         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".
    

<PAGE>

                               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.
                                          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.
                                          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.    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.
    

         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

   
         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. See "Description of the Certificates - Derivative Transactions".

         Credit  Risks.  It is  expected  that if a  Trust  Fund  enters  into
Derivative  Transactions it will do so with banks,  financial institutions and
recognized  dealers in  Derivative  Transactions.  Entering into a Derivatives
Transaction  directly with a counterparty  subjects a Trust Fund to the credit
risk that the  counterparty  may default on an  obligation to such Trust Fund.
Such a risk contrasts with transactions done through exchange markets, wherein
credit risk is reduced through the collection of variation  margin and through
the  interposition  of  a  clearing  organization  as  the  guarantor  of  all
transactions.  Clearing organizations  transform the credit risk of individual
counterparties  into the  more  remote  risk of the  failure  of the  clearing
organization.   Additionally,  the  financial  integrity  of  over-the-counter
Derivative  Transactions  is  generally  unsupported  by other  regulatory  or
self-regulatory protections such as margin requirements, capital requirements,
or financial compliance programs.  Therefore,  there are much greater risks of
defaults  with respect to  over-the-counter  privately  negotiated  Derivative
Transactions than with respect to exchange-traded  transactions. If there is a
default by the other party to such a transaction,  the related Trust Fund will
have to rely on its contractual  remedies (which may be limited by bankruptcy,
insolvency  or  similar  laws)  pursuant  to  the  agreements  related  to the
Derivative Transactions.

         Legal Enforceability  Risks.  Privately  negotiated  over-the-counter
Derivative  Transactions  subject  a Trust  Fund to the  risks of (a) a single
counterparty's legal incapacity to enter into or perform its obligations under
a given Derivative Transaction or class of Derivative Transactions,  rendering
such  Derivative  Transactions  unenforceable,  (b) a court or regulatory body
declaring  that  classes of  Derivative  Transactions  are  unlawful or not in
compliance with  applicable  laws or  regulations,  rendering them invalid and
unenforceable,  or (c) legislation  which may be proposed or enacted which may
affect the legal,  regulatory or tax status of Derivative  Transactions to the
detriment of the related Trust Fund's interests.

         Basis Risks.  Successful use of Derivative  Transactions depends upon
the ability to predict  movements of the overall  securities  or interest rate
markets.  There might be an  imperfect  correlation,  or even no  correlation,
between price movements of a Derivative Transaction and price movements of the
investments  or  instruments  being  hedged.  If  a  Trust  Fund  enters  into
Derivative  Transactions at the wrong time or market  conditions are predicted
incorrectly,  the Derivative  Transaction may result in a substantial  loss to
such Trust Fund and hence the related Securityholders.
    

<PAGE>

                                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.
    

_______________ 
*     Whenever  the  terms  "Pool"  and   "Certificates"   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 a single Trust Fund  consisting  primarily of the Contracts
      in such Pool. Similarly,  the term "pass-through rate" will refer to the
      pass-through  rate borne by the  Certificates  and the term "Trust Fund"
      will refer to one specific Trust Fund.

         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.

<PAGE>

                        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):

<PAGE>

         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 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 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.

<PAGE>

                              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.

<PAGE>

                                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 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
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) 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.  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.

<PAGE>

                            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..................................................87
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 each  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.

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 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 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. 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. 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
                                        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. 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.






                                 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
UNDERCOLLATERALIZED  AND  SUBJECT TO GREATER  RISK OF COLLECTION

          If specified in the related Prospectus Supplement,  the Trust Fund for
any Series may 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 undercollateralized portion
of  any  such  Loan.   In  the  event  of  a  default   under  a  Loan  that  is
undercollateralized,  the related Trust Fund will have recourse only against the
borrower's  assets  generally for the  undercollateralized  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
undercollateralized  obligations  of the borrower with respect to such Loan will
be treated as an unsecured  loan and may be discharged by the  bankruptcy  court
even  though  such  obligations  are not  fully  satisfied.  Losses  on any such
undercollateralized   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.

HOME IMPROVEMENT CONTRACTS MAY BE UNSECURED AND SUBJECT TO GREATER
RISK OF COLLECTION

          If so specified in the related Prospectus Supplement, the Trust Fund
for any Series may include Home Improvement  Contracts that are not secured by
an  interest in real estate or  otherwise.  In the event of a default  under a
Loan that is unsecured, the related Trust Fund will only have recourse against
the  borrower's  assets  generally  along  with all  other  general  unsecured
creditors of the borrower.  In a bankruptcy or insolvency  proceeding relating
to a borrower on any such Loan, the  obligations of the borrower in respect to
such  Loan  may be  discharged  by  the  bankruptcy  court  even  though  such
obligations are not fully  satisfied.  Losses on any such unsecured 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.
    

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.
    

          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

          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. See "Description of the Securities -- Derivative Transactions".

          CREDIT  RISKS.  It is  expected  that if a Trust  Fund  enters  into
Derivative  Transactions it will do so with banks,  financial institutions and
recognized  dealers in  Derivative  Transactions.  Entering into a Derivatives
Transaction  directly with a counterparty  subjects a Trust Fund to the credit
risk that the  counterparty  may default on an  obligation to such Trust Fund.
Such a risk contrasts with transactions done through exchange markets, wherein
credit risk is reduced through the collection of variation  margin and through
the   interposition  of  a  clearing   organization  as  a  guarantor  of  all
transactions.  Clearing organizations  transform the credit risk of individual
counterparties  into the  more  remote  risk of the  failure  of the  clearing
organization.   Additionally,  the  financial  integrity  of  over-the-counter
Derivative  Transactions  is  generally  unsupported  by other  regulatory  or
self-regulatory protections such as margin requirements, capital requirements,
or financial compliance programs.  Therefore,  there are much greater risks of
defaults  with respect to  over-the-counter  privately  negotiated  Derivative
Transactions than with respect to exchange-traded  transactions. If there is a
default by the other party to such a transaction,  the related Trust Fund will
have to rely on its contractual  remedies (which may be limited by bankruptcy,
insolvency  or  similar  laws)  pursuant  to  the  agreements  related  to the
Derivative Transactions.

          LEGAL ENFORCEABILITY  RISKS.  Privately negotiated  over-the-counter
Derivative  Transactions  subject  a Trust  Fund to the  risks of (a) a single
counterparty's legal incapacity to enter into or perform its obligations under
a given Derivative Transaction or class of Derivative Transactions,  rendering
such  Derivative  Transactions  unenforceable,  (b) a court or regulatory body
declaring  that  classes of  Derivative  Transactions  are  unlawful or not in
compliance with  applicable  laws or  regulations,  rendering them invalid and
unenforceable,  or (c) legislation  which may be proposed or enacted which may
affect the legal,  regulatory or tax status of Derivative  Transactions to the
detriment of the related Trust Fund's interests.

          BASIS RISKS.  Successful use of Derivative Transactions depends upon
the ability to predict  movements of the overall  securities  or interest rate
markets.  There might be an  imperfect  correlation,  or even no  correlation,
between price movements of a Derivative Transaction and price movements of the
investments  or  instruments  being  hedged.  If  a  Trust  Fund  enters  into
Derivative  Transactions at the wrong time or market  conditions are predicted
incorrectly,  the Derivative  Transactions may result in a substantial loss to
such Trust Fund and hence the related Securityholders.
    


                                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.

   
          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  Agreements  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  Propectus  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.

- -----------------------
    *     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.

   
          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  by 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 maximum of 5% of the Trust Fund
Assets as they will be constituted  at the time that the  applicable  Detailed
Description is filed will deviate in any material  respect from the Trust Fund
Asset pool characteristics other than the aggregate number or amount of Loans)
described in the related Prospectus  Supplement.  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.  See "Risk  Factors - Home
Improvement  Contracts  and Home Equity Loans may be  Undercollateralized  and
Subject to Greater Risk of Collection " and "-Home  Improvement  Contracts May
be Unsecured and Subject to Greater Risk of Collection ".
    

         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.  In addition, if so specified in the related Prospectus
Supplement,  a Seller's  underwriting  criteria may permit unsecured loans for
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.

<PAGE>

                         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 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 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 "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 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 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 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.

<PAGE>

                        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 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:

               (a) (i) the  corpus of the trust  fund must  consist  solely of
          assets  of the type  that have  been  included  in other  investment
          pools;

               (b) (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

               (c)  (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,

               (a)       (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

               (b)       (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:

               (a)       (i) any  pre-funding   account   and/or   capitalized
                    interest  account  used in  connection  with a pre-funding
                    account;

               (b)       (ii) the duration of the pre-funding period;

               (c)       (iii) the  percentage  and/or  dollar amount  of  the
                    pre-funding Limit for the trust; and

               (d)       (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.

<PAGE>

                                    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.

<PAGE>

                            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

<PAGE>

                     [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>

                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION*

         The following  table sets forth the estimated  expenses in connection
with the 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.

<PAGE>

ITEM 16. EXHIBITS.

   
1.1   -- Form of Underwriting 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)**
- ----------
*     Previously filed.
**    Filed herewith.
    

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 I.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. 2 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 17th day of July, 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              July 17, 1998
       -----------------------------          and Director
             S. Blair Abernathy     


           /s/ Carmella L. Grahn              First Vice President, Chief                   July 17, 1998
       -----------------------------          Financial Officer and Principal
             Carmella L. Grahn                Accounting Officer and Director


                     *                        General Counsel, Secretary                    July 17, 1998
       -----------------------------          and Director
               Gwen J. Eells        


                     *                        Director                                      July 17, 1998
       -----------------------------
             Jeffrey P. Grogin


                     *                        Director                                      July 17, 1998
       -----------------------------
                James Banks


        *By /s/ S. Blair Abernathy
       -----------------------------
             S. Blair Abernathy
               Attorney-in-Fact
</TABLE>
    

<PAGE>

                                 EXHIBIT INDEX

   
<TABLE>
<CAPTION>
 EXHIBIT
SEQUENTIAL
   NO.              DESCRIPTION OF EXHIBIT                                             PAGE NUMBER
- ----------          ----------------------                                             ------------
<S>         <C>    <C>
    1.1      --     Form of Underwriting 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)**...............
- -----------
*    Previously filed.
**   Filed herewith.
</TABLE>
    

                                                                   Exhibit 1.1
                                                                        7/6/98

                                INDYMAC ABS, INC.

                             ASSET-BACKED SECURITIES

                              (Issuable in Series)

                             UNDERWRITING AGREEMENT

_______________.,                                                  _______, 1998
 as Representative of the
 several Underwriters

         ________________
         New York, New York __________

Ladies and Gentlemen:

         IndyMac ABS, Inc., a corporation organized and existing under the laws
of the State of Delaware (the "Company"), proposes to cause the formation of
trusts (each, a "Trust") from time to time and to offer for sale from time to
time its Asset-Backed Securities evidencing interests in pools of certain
contracts and mortgage loans (the "Securities"). The Securities may be issued in
various series, and within each series, in one or more classes, in one or more
offerings on terms determined at the time of sale (each such series, a "Series"
and each such class, a "Class"). Each Trust may issue one or more classes of
Asset-Backed Notes (the "Notes") pursuant to an Indenture to be dated as of the
respective cut-off date (each, a "Cut-off Date") as supplemented by one or more
supplements to such Indenture (such Indenture, as supplemented, the "Indenture")
between the related Trust and the indenture trustee named therein (the
"Indenture Trustee"). Simultaneously with the issuance of the Notes, the Trust
may issue Asset-Backed Certificates (the "Certificates"), each representing a
fractional undivided ownership interest in the related Trust, pursuant to a
separate Trust Agreement (each, a "Trust Agreement") to be dated as of the
respective Cut-off Date among the Company, one or more affiliates of the Company
and the owner trustee named therein (the "Owner Trustee"). Alternatively, each
Trust may issue one or more Classes of Certificates, each evidencing a
fractional undivided interest in the related Trust, pursuant to a separate
Pooling and Servicing Agreement (each, a "Pooling and Servicing Agreement"), to
be dated as of the respective Cut-off Date among the Company, the seller named
therein (the "Seller"), the master servicer named therein (the "Master
Servicer") and the trustee named therein (the "Trustee").

         The assets of each Trust (the "Trust Assets") will consist primarily of
one or more pools of fixed- or adjustable-rate, closed-end or revolving home
equity loans ("HELs"), home improvement contracts or loans ("HILs") or
manufactured housing contracts ("Contracts") as specified in the related Terms
Agreement referred to below. The Trust Assets will be serviced by the Master
Servicer pursuant to the terms of the related Pooling and Servicing Agreement or
a sale and servicing agreement to be dated as of the respective Cut-off Date
(each, a "Sale and Servicing Agreement"), among the Trust, the Master Servicer,
the Company and the Indenture Trustee.

         If and to the extent specified in the related Transaction Documents (as
defined below), in addition to the Trust Assets conveyed to the Trust on the
Closing Date (such Trust Assets so conveyed to the Trust at such time, the
"Initial Trust Assets"), the Company may convey to the Trust, from time to time
during the period commencing after the Closing Date and ending at the expiration
of the period specified in such Transaction Documents (each, a "Pre-Funding
Period")(the date of any such conveyance, a "Subsequent Transfer Date"),
additional Trust Assets (any such additional Trust Assets so conveyed to the
Trust through the Pre-Funding Period, the "Subsequent Trust Assets").

         The Securities may have the benefit of one or more insurance policies
(each, a "Policy") issued by the securities insurer named therein (the
"Securities Insurer") pursuant to an insurance and indemnity agreement among the
Company, the Seller and the Securities Insurer (each, an "Insurance Agreement").

         The Trust Agreement, the Sale and Servicing Agreement, the Indenture,
the Insurance Agreement and the Pooling and Servicing Agreement are sometimes
referred to herein individually as a "Transaction Document" and collectively as
the "Transaction Documents." Capitalized terms used and not otherwise defined
herein shall have the meanings assigned thereto in the related Transaction
Documents.

         Underwritten offerings of Securities may be made through you or through
an underwriting syndicate managed by you. The Company proposes to sell one or
more Series of the Securities to you and to each of the other several
underwriters, if any, participating in an underwriting syndicate managed by you.

         Whenever the Company determines to make an offering of Securities
(each, an "Offering") pursuant to this Underwriting Agreement through you, it
will enter into an agreement (the "Terms Agreement", and collectively with this
Underwriting Agreement, this "Agreement") providing for the sale of specified
Classes of Offered Securities (as defined below) to, and the purchase and public
offering thereof by, you and such other underwriters, if any, selected by you as
have authorized you to enter into such Terms Agreement on their behalf (the
underwriters designated in any such Terms Agreement being referred to herein as
"Underwriters," which term shall include you whether acting alone in the sale of
any Offered Securities of any Series or as a member of an underwriting
syndicate). Each such Offering which the Company elects to make pursuant to this
Agreement shall be governed by this Agreement, and this Agreement shall inure to
the benefit of and be binding upon each Underwriter. Each Terms Agreement, which
shall be substantially in the form of Exhibit A hereto, shall specify, among
other things, the nature of the related Trust Assets, the Classes of Securities
to be purchased by the Underwriters (the "Offered Securities"), whether such
Offered Securities constitute Notes or Certificates, the principal balance or
balances of the Offered Securities, each subject to any stated variance, the
names of the Underwriters participating in such offering (subject to
substitution as provided in Section 13 hereof) and the price or prices at which
such Offered Securities are to be purchased by the Underwriters from the
Company.

         1.   Representations and Warranties. (a) The Company represents and
              ------------------------------
warrants to and agrees with the Underwriters, as of the date of the applicable
Terms Agreement, that:

                    (i) The registration statement specified in the related
          Terms Agreement, on Form S-3, including a prospectus, has been filed
          with the Securities and Exchange Commission (the "Commission") for the
          registration under the Securities Act of 1933, as amended (the "Act"),
          of asset-backed securities issuable in series, which registration
          statement has been declared effective by the Commission. As of the
          Closing Date (as hereinafter defined), no stop order suspending the
          effectiveness of such registration statement has been issued and no
          proceedings for that purpose have been initiated or to the Company's
          knowledge threatened by the Commission. The prospectus in the form in
          which it will be used in connection with the offering of the Offered
          Securities of the applicable Series is proposed to be supplemented by
          a prospectus supplement dated the date of the related Terms Agreement
          relating to the Offered Securities of the applicable Series and, as so
          supplemented, to be filed with the Commission pursuant to Rule 424
          under the Act. (Such registration statement is hereinafter referred to
          as the "Registration Statement"; such prospectus supplement, as first
          filed with the Commission, is hereinafter referred to as the
          "Prospectus Supplement"; and such prospectus, in the form in which it
          will first be filed with the Commission in connection with the
          offering of the Offered Securities of the applicable Series, including
          documents incorporated therein as of the time of such filing and as
          supplemented by the Prospectus Supplement, is hereinafter referred to
          as the "Prospectus"). Any preliminary prospectus, including any
          preliminary prospectus supplement which, as completed, is proposed to
          be used in connection with the sale of a Series of Offered Securities
          and any prospectus filed with the Commission pursuant to Rule 424(a)
          of the Act, is hereinafter referred to as a "Preliminary Prospectus."
          Any reference herein to the Registration Statement, a Preliminary
          Prospectus or the Prospectus shall be deemed to refer to and include
          the documents incorporated by reference therein pursuant to Item 12 of
          Form S-3 which were filed under the Securities Exchange Act of 1934,
          as amended (the "Exchange Act") on or before the date on which the
          Registration Statement, as amended, became effective or the issue date
          of such Preliminary Prospectus or the date on which the Prospectus is
          filed pursuant to Rule 424(b) under the Act, as the case may be; and
          any reference herein to the terms "amend", "amendment" or supplement
          with respect to the Registration Statement, any Preliminary Prospectus
          or the Prospectus shall be deemed to refer to and include the filing
          of any document under the Exchange Act after the date on which the
          Registration Statement became effective or the issue date of any
          Preliminary Prospectus or the date on which the Prospectus is filed
          pursuant to Rule 424(b) under the Act, as the case may be, deemed to
          be incorporated therein by reference.

                    (ii) The related Registration Statement, at the time it
          became effective, and the prospectus contained therein, and any
          amendments thereof and supplements thereto filed prior to the date of
          the related Terms Agreement, conformed in all material respects to the
          requirements of the Act and the rules and regulations of the
          Commission thereunder; on the date of the related Terms Agreement and
          on the related Closing Date (as defined in Section 3 below), the
          related Registration Statement and the related Prospectus, and any
          amendments thereof and supplements thereto, will conform in all
          material respects to the requirements of the Act and the rules and
          regulations of the Commission thereunder and, to the extent the
          Offered Securities of the applicable Series include Notes, the rules
          and regulations under the Trust Indenture Act of 1939, as amended (the
          "TIA"); such Registration Statement, at the time it became effective,
          did not contain any untrue statement of a material fact or omit to
          state a material fact required to be stated therein or necessary to
          make the statements therein not misleading; such Prospectus, on the
          date of any filing pursuant to Rule 424(b) and on the related Closing
          Date, will not include any untrue statement of a material fact or omit
          to state a material fact required to be stated therein or necessary to
          make the statements therein, in the light of the circumstances under
          which they are made, not misleading; provided, however, that the
          Company makes no representations or warranties as to the information
          contained in or omitted from such Registration Statement or such
          Prospectus (or any supplement thereto) in reliance upon and in
          conformity with written information furnished to the Company by or on
          behalf of the Underwriters specifically for use in the preparation
          thereof. 

                    (iii) The Offered Securities of the related Series will
          conform in all material respects to the descriptions thereof contained
          in the related Prospectus, and each of such Offered Securities, when
          validly authenticated, issued and delivered in accordance with the
          applicable Transaction Documents, will be duly and validly issued and
          outstanding and entitled to the benefits of the applicable Transaction
          Document. Each Offered Security of the Classes indicated to be
          "mortgage related securities" under the heading "Summary of
          Terms--Legal Investment" in the related Prospectus Supplement will,
          when issued, be a "mortgage related security" as such term is defined
          in Section 3(a)(41) of the Exchange Act. 

                    (iv) This Agreement has been duly authorized, executed and
          delivered by the Company. As of the applicable Closing Date, each
          Transaction Document to which the Company is a party will have been
          duly authorized, executed and delivered by the Company and will
          conform in all material respects to the respective descriptions
          thereof contained in the related Prospectus and, assuming the valid
          execution and delivery thereof by the other parties thereto, each
          Transaction Document to which the Company is a party will constitute a
          legal, valid and binding agreement of the Company enforceable in
          accordance with its terms, except as the same may be limited by
          bankruptcy, insolvency, reorganization or other similar laws affecting
          creditors' rights generally and by general principles of equity. 

                    (v) The Company has been duly incorporated and is validly
          existing as a corporation in good standing under the laws of the State
          of Delaware with corporate power and authority to own its properties
          and conduct its business as described in the related Prospectus and to
          enter into and perform its obligations under the Transaction Documents
          to which it is a party and this Agreement. 

                    (vi) Neither the issuance or delivery of the Offered
          Securities of the applicable Series, nor the consummation of any other
          of the transactions contemplated herein, nor compliance with the
          provisions of the Transaction Documents to which the Company is a
          party or this Agreement, will conflict with or result in the breach of
          any material term or provision of, and the Company is not in breach or
          violation of or in default (nor has an event occurred which with
          notice or lapse of time or both would constitute a default) under the
          terms of (i) the certificate of incorporation or by-laws of the
          Company (ii) any indenture, contract, lease, mortgage, deed of trust,
          note, agreement or other evidence of indebtedness or other agreement,
          obligation or instrument to which the Company is a party or by which
          it or its properties are bound, or (iii) any law, decree, order, rule
          or regulation applicable to the Company of any court or supervisory,
          regulatory, administrative or governmental agency, body or authority,
          or arbitrator having jurisdiction over the Company, or its properties,
          the default in or the breach or violation of which might result in any
          material adverse change in the financial condition, earnings, affairs
          or business of the Company or which might materially and adversely
          affect the properties or assets thereof or the legality or
          enforceability of this Agreement or the Transaction Documents to which
          it is a party or which would have a material adverse effect on the
          Company or the Offered Securities of the related Series or the ability
          of the Company to perform its obligations under the Transaction
          Documents to which the Company is a party or this Agreement; and
          neither the delivery of the Offered Securities of the related Series,
          nor the consummation of any other of the transactions contemplated
          herein, nor the compliance with the provisions of the Transaction
          Documents to which it is a party or this Agreement will result in such
          a breach, violation or default which would have such a material
          adverse effect. 

                    (vii) No filing or registration with, notice to, or consent,
          approval, authorization or order or other action of any court or
          governmental authority or agency is required for the consummation by
          the Company of the transactions contemplated by this Agreement, the
          Transaction Documents to which it is a party (other than as required
          under "blue sky" or state securities laws, as to which no
          representations and warranties are made by the Company), except such
          as have been, or will have been prior to the applicable Closing Date,
          obtained under the Act, and such recordations of the assignment of the
          Trust Assets to the Trustee or Indenture Trustee, as applicable (to
          the extent such recordations are required pursuant to the Transaction
          Documents) that have not yet been completed. 

                    (viii) There is no action, suit or proceeding before or by
          any court, administrative or governmental agency now pending to which
          the Company is a party, or to the best of the Company's knowledge
          threatened against the Company, which could reasonably result
          individually or in the aggregate in any material adverse change in the
          condition (financial or otherwise), earnings, affairs, regulatory
          situation or business prospects of the Company or could reasonably
          interfere with or materially and adversely affect the consummation of
          the transactions contemplated in the related Transaction Documents or
          this Agreement. 

                    (ix) At the time of execution and delivery of the
          Transaction Documents for the related Series of Offered Securities,
          (1) the Company will own the Trust Assets being transferred to the
          Trust pursuant thereto, free and clear of any lien, mortgage, pledge,
          charge, encumbrance, adverse claim or other security interest
          (collectively, "Liens"), except to the extent permitted in the
          applicable Transaction Documents, and will not have assigned to any
          person other than the Trust any of its right, title or interest, in
          the Trust Assets, (2) the Company will have the power and authority to
          transfer the Trust Assets to the Trust and to transfer the Offered
          Securities of the related Series to the Underwriters, and (3) upon
          execution and delivery of the related Transaction Documents, and
          delivery of the related Offered Securities to the Company, the Trust
          will own the Trust Assets free of Liens other than Liens permitted or
          created by the applicable Transaction Documents or created or granted
          by the Underwriters and (4) upon payment and delivery of the Offered
          Securities of the related Series to the Underwriters, the Underwriters
          will acquire ownership of such Offered Securities, free of Liens other
          than Liens created or granted by the Underwriters. 

                    (x) Any taxes, fees and other governmental charges in
          connection with the execution, delivery and issuance of this
          Agreement, the applicable Transaction Documents and the Offered
          Securities of the applicable Series have been or will be paid by the
          Company at or prior to the applicable Closing Date, except for fees
          for recording assignments of the Trust Assets to the Trustee or
          Indenture Trustee, as applicable, pursuant to the applicable
          Transaction Documents that have not yet been completed, which fees
          will be paid by or on behalf of the Company in accordance with the
          applicable Transaction Documents. 

                    (xi) The Master Servicer or any subservicer who will be
          servicing any Trust Assets pursuant to the applicable Transaction
          Documents is qualified to do business in all jurisdictions in which
          its activities as servicer or subservicer of the Trust Assets serviced
          by it require such qualification except where failure to be so
          qualified will not have a material adverse effect on such servicing
          activities. 

                    (xii) The Company is not doing business with Cuba. 

                    (xiii) The Company possesses all material licenses,
          certificates, authorities or permits issued by the appropriate state,
          federal or foreign regulatory agencies or bodies necessary to conduct
          the business now operated by it and as described in the related
          Prospectus and the Company has received no notice of proceedings
          relating to the revocation or modification of any such license,
          certificate, authority or permit which, singly or in the aggregate, if
          the subject of an unfavorable decision, ruling or finding, would
          materially and adversely affect the business, operations, financial
          condition or earnings of the Company. 

                    (xiv) If the Offered Securities of the applicable Series
          include Notes, at or prior to the related Closing Date, the Trust will
          have entered into the related Indenture, Trust Agreement and any
          Insurance Agreement, if any, and, assuming the due authorization,
          execution and delivery thereof by the other parties thereto, such
          Indenture, such Trust Agreement and such Insurance Agreement (on such
          Closing Date) will constitute the valid and binding agreement of the
          Trust enforceable in accordance with its terms, subject, as to
          enforceability, to bankruptcy, insolvency, reorganization or other
          similar laws affecting creditors' rights and to general principles of
          equity (regardless of whether the enforceability of such Indenture,
          such Trust Agreement or such Insurance Agreement is considered in a
          proceeding in equity or at law). 

                    (xv) Neither the Company, the Trust nor any funds or
          accounts established thereunder is an "investment company" (as defined
          in the Investment Company Act of 1940, as amended (the "1940 Act")) or
          is under the "control" (as such term is defined in the 1940 Act) of an
          "investment company" that is registered or required to be registered
          under, or is otherwise subject to the provisions of, the 1940 Act.
          

                    (xvi) If the Offered Securities of the applicable Series
          includes Notes, the Indenture has been qualified under the TIA.

         2. Purchase and Sale. Subject to the execution of the Terms Agreement
            -----------------
for a particular Offering and subject to the terms and conditions and in
reliance upon the representations and warranties set forth in this Agreement and
such Terms Agreement, the Company agrees to sell to each Underwriter, severally
and not jointly, and each Underwriter, severally and not jointly, agrees to
purchase from the Company, the respective original principal amounts of the
related Offered Securities set forth in the related Terms Agreement opposite the
name of such Underwriter, plus any additional original principal amount of
Offered Securities which such Underwriter may be obligated to purchase pursuant
to Section 13 hereof, at the purchase price therefor set forth in such Terms
Agreement (the "Purchase Price").

         The parties hereto agree that settlement for all securities sold
pursuant to this Agreement shall take place on the terms set forth herein and
not as set forth in Rule 15c6-l(a) under the Exchange Act.

         3. Delivery and Payment. Delivery of and payment for the Offered
            --------------------
Securities of a Series shall be made at the offices of Brown & Wood LLP, One
World Trade Center, New York, New York 10048 at 10:00 a.m. New York City time,
on the Closing Date specified in the related Terms Agreement, which date and
time may be postponed by agreement between the Underwriters and the Company
(such date and time being herein called the "Closing Date"). Delivery of such
Offered Securities shall be made to the Underwriters against payment by the
Underwriters of the Purchase Price thereof to or upon the order of the Company
by wire transfer in federal or other immediately available funds. Unless
delivery is made through the facilities of The Depository Trust Company, the
Offered Securities shall be registered in such names and in such authorized
denominations as the Underwriters may request not less than two full business
days in advance of the applicable Closing Date.

         The Company agrees to notify the Underwriters at least two business
days before the applicable Closing Date of the exact principal balance evidenced
by the Offered Securities and to have such Offered Securities available for
inspection, checking and packaging in New York, New York, no later than 12:00
noon on the business day prior to such Closing Date.

         4. Offering by the Underwriters. It is understood that the Underwriters
            ----------------------------
propose to offer the Offered Securities of the related Series for sale to the
public as set forth in the related Prospectus and that the Underwriters will not
offer, sell or otherwise distribute such Offered Securities (except for the sale
thereof in exempt transactions) in any state in which such Offered Securities
are not exempt from registration under "blue sky" or state securities laws
(except where such Offered Securities will have been qualified for offering and
sale at the Representatives direction under such "blue sky" or state securities
laws).

         5. Agreements. The Company agrees with each Underwriter that:
            ----------

               (a) The Company will cause each of the Preliminary Prospectus and
     the Prospectus relating to the Offered Securities of the applicable Series
     to be filed in compliance with Rule 424 under the Act and, if necessary,
     within 15 days of the applicable Closing Date, will file a report on Form
     8-K setting forth specific information concerning the Trust Assets and will
     promptly advise each Underwriter when such Preliminary Prospectus and such
     Prospectus as so supplemented have been so filed, and prior to the
     termination of the Offering to which such Preliminary Prospectus and
     Prospectus relate also will promptly advise each Underwriter (i) when any
     amendment to the related Registration Statement specifically relating to
     such Offered Securities shall have become effective or any further
     supplement to such Preliminary Prospectus or such Final Prospectus has been
     filed, (ii) of any request by the Commission for any amendment of such
     Registration Statement, Preliminary Prospectus or Prospectus or for any
     additional information, (iii) of the issuance by the Commission of any stop
     order suspending the effectiveness of such Registration Statement or the
     institution or threatening of any proceeding for that purpose and (iv) of
     the receipt by the Company of any written notification with respect to the
     suspension of the qualification of such Offered Securities for sale in any
     jurisdiction or the initiation or threatening of any proceeding for such
     purpose. The Company will not file any amendment of the related
     Registration Statement or supplement to the related Preliminary Prospectus
     or Prospectus (other than any amendment or supplement specifically relating
     to one or more Series of asset-backed securities other than the Series that
     includes the related Offered Securities) unless (i) the Company has given
     reasonable notice to the Underwriters of its intention to file any such
     amendment or supplement, (ii) the Company has furnished the Underwriters
     with a copy for their review within a reasonable time prior to filing, and
     (iii) the Underwriters do not reasonably object to the filing of such
     amendment or supplement. The Company will use its best efforts to prevent
     the issuance of any such stop order and, if issued, to obtain as soon as
     possible the withdrawal thereof.

               (b) If, at any time when a prospectus relating to the Offered
     Securities of the applicable Series is required to be delivered under the
     Act, any event occurs as a result of which the related Prospectus as then
     amended or supplemented would include any untrue statement of a material
     fact or omit to state any material fact required to be stated therein or
     necessary to make the statements therein, in light of the circumstances
     under which they were made, not misleading, or if it shall be necessary at
     any time to amend or supplement the related Prospectus to comply with the
     Act, the TIA or the rules thereunder, the Company promptly will prepare and
     file with the Commission, subject to paragraph (a) of this Section 5, an
     amendment or supplement which will correct such statement or omission or an
     amendment which will effect such compliance. 

               (c) The Company will furnish to each Underwriter and counsel for
     the Underwriters, without charge, as many conformed copies of the related
     Registration Statement (including exhibits thereto) and, so long as
     delivery of a prospectus by the Underwriters or a dealer may be required by
     the Act, as many copies of the related Preliminary Prospectus and the
     related Prospectus and any supplements thereto, as the Underwriters may
     reasonably request. 

               (d) The Company will, as between itself and the Underwriters, pay
     all expenses incidental to the performance of its obligations under this
     Agreement, including without limitation (i) expenses of preparing, printing
     and reproducing the related Registration Statement, the related Preliminary
     Prospectus, the related Prospectus, the Transaction Documents and the
     Offered Securities, (ii) the cost of delivering the Offered Securities of
     the applicable Series to the Underwriters, insured to the reasonable
     satisfaction of the Underwriters, (iii) the fees charged by securities
     rating services for rating the Offered Securities of the applicable Series,
     (iv) the fees and expenses of the Trustee, the Owner Trustee and/or the
     Indenture Trustee, as applicable, except for fees and expenses of their
     respective counsel which will be borne by them and (v) all other costs and
     expenses incidental to the performance by the Company of the Company's
     obligations hereunder which are not otherwise specifically provided for in
     this subsection. It is understood that, except as provided in this
     paragraph (d) and in Section 9 hereof, each Underwriter will pay all of its
     own expenses, including (i) the fees of any counsel to such Underwriter,
     (ii) any transfer taxes on resale of any of the Offered Securities by it,
     (iii) any advertising expenses connected with any offers that such
     Underwriter may make and (iv) any expenses for the qualification of the
     Offered Securities of the applicable Series under "blue sky" or state
     securities laws, including filing fees and the fee and disbursements of
     counsel in connection therewith and in connection with the preparation of
     any Blue Sky Survey. 

               (e) So long as any Offered Securities of the applicable Series
     are outstanding, upon request of any Underwriter, the Company will, or will
     cause the Master Servicer to, furnish to such Underwriter, as soon as
     available, a copy of (i) the annual statement of compliance delivered by
     the Master Servicer pursuant to the applicable Transaction Document, (ii)
     the annual independent public accountants' servicing report furnished
     pursuant to the applicable Transaction Document, (iii) each report of the
     Company regarding the Offered Securities of the applicable Series filed
     with the Commission under the Exchange Act or mailed to the holders of such
     Offered Securities and (iv) from time to time, such other information
     concerning such Offered Securities which may be furnished by the Company or
     the Master Servicer without undue expense and without violation of
     applicable law. 

               (f) The Company will furnish such information, execute such
     instruments and take such actions as may be reasonably requested by the
     Underwriters to qualify the Offered Securities of a Series for sale under
     the laws of such jurisdictions as the Underwriters may designate, to
     maintain such qualifications in effect so long as required for the
     distribution of such Offered Securities and to determine the legality of
     such Offered Securities for purchase by investors; provided, however, that
     the Company shall not be required to qualify to do business in any
     jurisdiction where it is not qualified on the date of the related Terms
     Agreement or to take any action which would subject it to general or
     unlimited service of process or corporate or franchise taxation as a
     foreign corporation in any jurisdiction in which it is not, on the date of
     the related Terms Agreement, subject to such service of process or such
     taxation. 

               (g) The Company will cause any Computational Materials,
     Structural Term Sheets and Collateral Term Sheets (each as defined in
     Section 9 below) with respect to the Offered Securities of a Series that
     are delivered by an Underwriter to the Company pursuant to Section 8 to be
     filed with the Commission on Form 8-K pursuant to Rule 13a-11 under the
     Exchange Act in accordance with the No Action Letters. 

               (h) The Company will timely file all reports with respect to the
     Trust required to be filed under the Exchange Act, as such requirements may
     be modified by any No-Action relief granted to the Company.

         6. Conditions to the Obligations of the Underwriters. The several
            -------------------------------------------------
obligations of the Underwriters to purchase the Offered Securities of any Series
shall be subject to the accuracy in all material respects of the representations
and warranties on the part of the Company contained in this Agreement, as of the
date of the applicable Terms Agreement and the related Closing Date, to the
accuracy of the statements of the Company made in any applicable officers'
certificates pursuant to the provisions hereof, to the performance by the
Company of its obligations under this Agreement and the applicable Transaction
Documents and to the following additional conditions applicable to the related
Offering:

               (a) No stop order suspending the effectiveness of the related
     Registration Statement shall have been issued and no proceedings for that
     purpose shall have been instituted or threatened and the related Prospectus
     shall have been filed or mailed for filing with the Commission not later
     than required pursuant to the rules and regulations of the Commission.

               (b) The Company shall have furnished to the Underwriters a
     certificate, dated the related Closing Date, of the Company, signed by a
     vice president of the Company, to the effect that the signer of such
     certificate has carefully examined the related Registration Statement, the
     related Prospectus and this Agreement and that:

                    (i) The representations and warranties of the Company herein
          are true and correct in all material respects on and as of such
          Closing Date with the same effect as if made on such Closing Date, and
          the Company has complied with all agreements and satisfied all the
          conditions on its part to be performed or satisfied at or prior to
          such Closing Date;

                    (ii) No stop order suspending the effectiveness of the
          related Registration Statement has been issued, and no proceedings for
          that purpose have been instituted and are pending or, to his
          knowledge, have been threatened as of such Closing Date; and

                    (iii) Nothing has come to the attention of such person that
          would lead him to believe that the related Prospectus (other than any
          Current Report incorporated by reference therein) contains any untrue
          statement of a material fact or omits to state any material fact
          necessary in order to make the statements therein, in the light of the
          circumstances under which they were made, not misleading.

               (c) The Seller shall have furnished to the Underwriters a
     certificate, dated the related Closing Date, of the Seller, signed by a
     vice president or an assistant vice president of the Seller, to the effect
     that (i) the signer of such certificate has carefully examined the related
     Prospectus and nothing has come to the attention of such person that would
     lead him to believe that such Prospectus contains any untrue statement of a
     material fact with respect to the Seller or omits to state any material
     fact with respect to the Seller or the Trust Assets necessary in order to
     make the statements therein, in light of the circumstances under which they
     were made, not misleading and (ii) the Seller has complied with all
     agreements and satisfied all the conditions on its part to be performed or
     satisfied at or prior to such Closing Date under this Agreement and the
     Transaction Documents to which it is a party.

               (d) The Company shall have furnished to you an opinion, dated the
     related Closing Date, of Brown & Wood LLP, special counsel to the Company,
     to the effect that:

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

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

                    (iii) Assuming that this Agreement and each Transaction
          Document to which the Company and/or the Seller is a party have each
          been duly authorized, executed and delivered by the parties thereto,
          each constitutes a valid, legal and binding agreement of the Company
          and the Seller, as applicable, enforceable against the Company or the
          Seller in accordance with its terms, subject, as to enforceability to
          bankruptcy, insolvency, reorganization, moratorium or other similar
          laws affecting creditors' rights generally and to general principles
          of equity regardless of whether enforcement is sought in a proceeding
          in equity or at law; and subject to limitations of public policy under
          applicable securities laws as to rights of indemnity and contribution
          thereunder; 

                    (iv) Assuming that the Offered Securities of the applicable
          Series have been duly and validly authorized, executed and
          authenticated in the manner contemplated in relevant Transaction
          Document, when delivered and paid for by the Underwriters as provided
          in this Agreement, such Offered Securities will be validly issued and
          outstanding and entitled to the benefits of the related Transaction
          Documents and, if such Offered Securities include Notes, such Notes
          will constitute the valid, legal and binding obligation of the Trust,
          enforceable against the Trust in accordance with their terms subject,
          as to enforceability, to bankruptcy, insolvency, reorganization,
          moratorium or other similar laws affecting creditors' rights generally
          and to general principals of equity regardless of whether enforcement
          is sought in a proceeding in equity or at law; 

                    (v) The Offered Securities of the related Series and the
          related Transaction Documents conform to the descriptions thereof
          contained in the related Prospectus; 

                    (vi) The statements in the related Prospectus and the
          Prospectus Supplement, as the case may be, under the headings "Certain
          Federal Income Tax Consequences," "ERISA Considerations" and "Legal
          Investment," to the extent that they constitute matters of New York or
          federal law or legal conclusions with respect thereto, have been
          reviewed by such counsel and are correct in all material respects;
          

                    (vii) The Offered Securities, if any, indicated under the
          heading "Summary of Terms--Legal Investment" in the related Prospectus
          Supplement to be "mortgage related securities" will be mortgage
          related securities, as defined in Section 3(a)(41) of the Exchange
          Act, so long as such Offered Securities are rated in one of the two
          highest rating categories by at least one nationally recognized
          statistical rating organization; 

                    (viii) Either (a) the Pooling and Servicing Agreement is not
          required to be or (b) the Indenture has been, duly qualified under the
          TIA, and, in either case, the Trust is not required to be registered
          under the Investment Company Act of 1940, as amended; 

                    (ix) If one or more "real estate mortgage investment
          conduit" ("REMIC") elections are indicated in the related Prospectus
          Supplement, the Trust as described in such Prospectus Supplement will
          qualify as a REMIC within the meaning of Section 860D of the Internal
          Revenue Code of 1986, as amended (the "Code") and the indicated
          Classes of such Securities will be considered "regular interests" in
          the REMIC, assuming: (i) an election is made to treat the Trust as a
          REMIC, (ii) compliance with the applicable Transaction Documents and
          (iii) compliance with changes in the law, including any amendments to
          the Code or applicable Treasury regulations thereunder; and 

                    (x) If the related Prospectus Supplement indicates that one
          or more Classes of Offered Securities are to be treated as debt of the
          Trust for federal income tax purposes, such Classes will be treated as
          debt for federal income tax purposes and the Trust will not be
          considered to be a publicly traded partnership or a taxable mortgage
          pool.

               Such counsel shall also state that nothing has come to its
attention that would lead such counsel to believe that the related Registration
Statement, at the time it became effective, contained an untrue statement of a
material fact or omitted to state a material fact required to be stated therein
or necessary to make the statements therein not misleading or that the related
Prospectus, as of the date of the related Prospectus Supplement, and on the
related Closing Date, contained or contains an untrue statement of a material
fact or omitted or omits to state a material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading; it being understood that such counsel need express no view
as to (i) financial and statistical information contained therein or (ii) any
description in such Prospectus of any Securities Insurer with respect to the
related Offered Securities.

               Such opinion may express its reliance as to factual matters on
the representations and warranties made by, and on certificates or other
documents furnished by officers of, the parties to this Agreement and the
applicable Transaction Documents. Such opinion may be qualified as an opinion
only on the laws of the State of New York and the federal law of the United
States. To the extent that such firm relies upon the opinion of other counsel in
rendering any portion of its opinion, the opinion of such other counsel shall be
attached to and delivered with the opinion of such firm that is delivered to
you.

               (e) The Company shall have furnished to the Underwriters an
     opinion, dated the related Closing Date, of counsel to the Company (who may
     be an employee of the Company or of an affiliate of the Company), to the
     effect that:

                    (i) The Company has been duly incorporated, is validly
          existing as a corporation in good standing under the laws of the State
          of Delaware and is duly qualified to do business in, and is in good
          standing as a foreign corporation under the laws of, the State of
          California.

                    (ii) The Offered Securities of the applicable Series have
          been duly authorized and executed and, assuming authentication and
          delivery in the manner contemplated in the relevant Transaction
          Document, are validly issued and outstanding, and upon delivery by the
          Company of the Offered Securities to be purchased by the Underwriters
          and payment by the Underwriters of the purchase price therefor in the
          manner contemplated by this Agreement, the Underwriters will acquire
          such Offered Securities free and clear of any lien, pledge,
          encumbrance or other security interest other than one created or
          granted by any Underwriter;

                    (iii) Each Transaction Document to which the Company is a
          party has been duly authorized, executed and delivered by the Company;

                    (iv) This Agreement has been duly authorized, executed and
          delivered by the Company;

                    (v) No consent, approval, authorization or order of any
          California, Delaware or federal governmental agency or body or any
          California, Delaware or federal court is required for the consummation
          by the Company of the transactions contemplated by the terms of this
          Agreement or the Transaction Documents to which the Company is a party
          except such as may be required under the "blue sky" or state
          securities laws of any jurisdiction in connection with the offering,
          sale or acquisition of the related Offered Securities, any
          recordations of the assignment of the Trust Assets to the Trustee or
          the Indenture Trustee, as applicable (to the extent such recordations
          are required pursuant to the Transaction Documents) that have not yet
          been completed and such other approvals as have been obtained; 

                    (vi) The sale of the Offered Securities to be purchased by
          the Underwriters pursuant to this Agreement and the consummation of
          any of the transactions contemplated by the terms of the Transaction
          Documents or this Agreement do not conflict with or result in a breach
          or violation of any material term or provision of, or constitute a
          default under, the certificate of incorporation of the Company, or any
          indenture or other agreement or instrument to which the Company is a
          party or by which it is bound, or any California, Delaware or federal
          statute or regulation applicable to the Company or an order of any
          California, Delaware or federal court, regulatory body, administrative
          agency or governmental body having jurisdiction over the Company; and
          

                    (vii) There are no legal or governmental actions,
          investigations or proceedings pending to which the Company is a party,
          or, to the best knowledge of such counsel, threatened against the
          Company, (A) asserting the invalidity of this Agreement, the
          Transaction Documents or the Offered Securities, (B) seeking to
          prevent the issuance of the Offered Securities or the consummation of
          any of the transactions contemplated by this Agreement or the
          Transaction Documents, (C) which might materially and adversely affect
          the performance by the Company of its obligations under, or the
          validity or enforceability of, this Agreement, the Transaction
          Documents or the Offered Securities or (D) seeking to affect adversely
          the Federal income tax attributes of the Offered Securities as
          described in the related Prospectus under the heading "Certain Federal
          Income Tax Consequences." For purposes of the foregoing, such counsel
          may state that it has not regarded any legal or governmental actions,
          investigations or proceedings to be "threatened" unless the potential
          litigant or governmental authority has manifested to the legal
          department of the Company a present intention to initiate such
          proceedings.

               Such opinion may express its reliance as to factual matters on
the representations and warranties made by, and on certificates or other
documents furnished by officers of, the parties to this Agreement and the
Transaction Documents. Such opinion may assume the due authorization, execution
and delivery of the instruments and documents referred to therein by the parties
thereto other than the Company or its affiliates. Such opinion may be qualified
as an opinion only on the laws of the States of Delaware and California and the
federal law of the United States. To the extent that such counsel relies upon
the opinion of other counsel in rendering any portion of its opinion, the
opinion of such other counsel shall be attached to and delivered with the
opinion of such counsel that is delivered to the Underwriters.

               (f) The Seller shall have furnished to the Underwriters an
     opinion, dated the related Closing Date, of counsel to the Seller (who may
     be an employee of the Seller), to the effect that:

                    (i) The Seller has been duly incorporated and is validly
          existing as a corporation in good standing under the laws of the state
          of its incorporation (the "Incorporation State");

                    (ii) This Agreement and the Transaction Documents to which
          the Seller is a party have each been duly authorized, executed and
          delivered by the Seller; 

                    (iii) No consent, approval, authorization or order of any
          Incorporation State or federal court or governmental agency or body is
          required for the consummation by the Seller of the transactions
          contemplated by the terms of this Agreement, or the Transaction
          Documents except any such as may be required under the "blue sky" or
          state securities laws of any jurisdiction in connection with the
          offering, sale or acquisition of the Offered Securities, any
          recordations of the assignment of the Trust Assets to the Trustee or
          the Indenture Trustee, as applicable, (to the extent such recordations
          are required pursuant to the Transaction Documents) that have not yet
          been completed and any approvals as have been obtained; 

                    (iv) The consummation of any of the transactions
          contemplated by the terms of this Agreement or the Transaction
          Documents do not conflict with or result in a breach or violation of
          any material term or provision of, or constitute a default under, the
          charter or by-laws of the Seller, or, to the best knowledge of such
          counsel, any indenture or other agreement or instrument to which the
          Seller is a party or by which it is bound, any Incorporation State or
          federal statute or regulation applicable to the Seller or any order of
          any Incorporation State or federal court, regulatory body,
          administrative agency or governmental body having jurisdiction over
          the Seller; and 

                    (v) There are no legal or governmental actions,
          investigations or proceedings pending to which the Seller is a party,
          or, to the best knowledge of such counsel, threatened against the
          Seller, (A) asserting the invalidity of this Agreement or the
          Transaction Documents or (B) which might materially and adversely
          affect the performance by the Seller of its obligations under, or the
          validity or enforceability of, this Agreement or the Transaction
          Documents. For purposes of the foregoing, such counsel may state that
          it has not regarded any legal or governmental actions, investigations
          or proceedings to be "threatened" unless the potential litigant or
          governmental authority has manifested to the legal department of the
          Seller a present intention to initiate such proceedings.

               Such opinion may express its reliance as to factual matters on
the representations and warranties made by, and on certificates or other
documents furnished by officers of, the parties to the Transaction Documents.
Such opinion may assume the due authorization, execution and delivery of the
instruments and documents referred to therein by the parties thereto other than
the Seller. Such opinion may be qualified as an opinion only on the laws of the
Incorporation State and the federal law of the United States. To the extent that
such counsel relies upon the opinion of other counsel in rendering any portion
of its opinion, the opinion of such other counsel shall be attached to and
delivered with the opinion of such counsel that is delivered to the
Underwriters.

               (g) Each party providing credit enhancement to the Offered
     Securities shall have furnished to the Underwriters an opinion, dated the
     related Closing Date, of its counsel, with respect to the related
     Registration Statement and the related Prospectus, and such other related
     matters, in the form previously agreed to by such provider and the
     Underwriters.

               (h) The Underwriters shall have received from their counsel such
     opinion or opinions, dated the related Closing Date, with respect to the
     issuance and sale of the Offered Securities, the related Registration
     Statement and the related Prospectus, and such other related matters as the
     Underwriters may reasonably require. 

               (i) The Company's independent accountants, Deloitte & Touche LLP,
     and Grant Thornton shall each have furnished to the Underwriters a letter
     or letters addressed to the Underwriters and dated as of or prior to the
     date of first use of the related Prospectus Supplement in the form and
     reflecting the performance of the procedures previously agreed to by the
     Company and the Underwriters. 

               (j) Subsequent to the date of the applicable Terms Agreement,
     there shall not have occurred any change, or any development involving a
     prospective change, in or affecting the business or properties of the
     Company or any of its affiliates which in your reasonable judgment
     materially impairs the investment quality of the related Offered Securities
     so as to make it impractical or inadvisable to proceed with the public
     offering or the delivery of the related Offered Securities as contemplated
     by the related Prospectus. 

               (k) The Classes of Offered Securities of the applicable Series
     shall be rated not lower than the required ratings set forth under the
     heading "Ratings" in the Prospectus Supplement, such ratings shall not have
     been rescinded and no public announcement shall have been made that any
     such required rating of the Offered Securities has been placed under review
     (otherwise than for possible upgrading). 

               (l) The Underwriters shall have received copies of any opinions
     of counsel to the Company supplied to the rating organizations relating to
     certain matters with respect to the related Offered Securities. Any such
     opinions shall be dated the applicable Closing Date and addressed to the
     Underwriters or accompanied by reliance letters addressed to the
     Underwriters. 

               (m) All Classes of Offered Securities being publicly offered by
     the Underwriters or privately placed an initial purchaser shall have been
     issued and paid for pursuant to the terms of this Agreement and any related
     purchase agreement, respectively. 

               (n) Counsel for each of the Trustee, the Owner Trustee and the
     Indenture Trustee, as applicable shall have furnished to the Underwriters
     an opinion, dated the related Closing Date, in form and substance that is
     customary and reasonably acceptable to the Underwriters regarding certain
     matters relating to each of the Trustee, the Owner Trustee and the
     Indenture Trustee, as applicable.

               In addition, counsel for the Owner Trustee shall furnish to the
Underwriters such opinions as to the treatment of the Trust for purposes of
state tax law where the Owner Trustee maintains possession of the Trust Assets
as are customary and reasonably satisfactory to the Underwriters.

               (o) The Policy relating to the Offered Securities of the related
     Series, if any, shall have been duly executed and issued prior to the
     Closing Date, in form and substance that is customary and reasonably
     satisfactory to the Underwriters, and shall conform in all respects to the
     description thereof in the Prospectus.

               (p) On or prior to the applicable Closing Date, there shall have
     been no downgrading, nor shall any notice have been given of (i) any
     intended or possible downgrading or (ii) any review or possible changes,
     the direction of which has not been indicated, of the rating accorded and
     originally requested by the Company relating to any previously issued
     asset-backed securities of the Company by any "nationally recognized
     statistical rating organization" (as such term is defined for purposes of
     the Exchange Act). 

               (q) If applicable, on or prior to the Closing Date, there has
     been no downgrading, nor shall any notice have been given of (i) any
     intended or possible downgrading or (ii) any review or possible changes,
     the direction of which has not been indicated, of the rating accorded the
     Securities Insurer's claims paying ability by any "nationally recognized
     statistical rating organization" (as such term is defined for purposes of
     the Exchange Act). 

               (r) The Company shall have furnished to the Underwriters such
     further information, certificates an documents as the Underwriters may
     reasonably have requested, and all proceedings in connection with the
     transactions contemplated by this Agreement and all documents incident
     hereto shall be in all material respects reasonably satisfactory in form
     and substance to the Underwriters and their counsel.

               If any of the conditions specified in this Section 6 shall not
have been fulfilled in all material respects with respect to the particular
Offered Securities of a Series when and as provided in this Agreement and the
related Terms Agreement, this Agreement (with respect to the related Offered
Securities) and the related Terms Agreement and all obligations of the
Underwriters hereunder (with respect to the related Offered Securities) and
thereunder may be canceled at, or at any time prior to, the related Closing Date
by the Underwriters. Notice of such cancellation shall be given to the Company
in writing, or by telephone or telegraph confirmed in writing.

          7. Indemnification and Contribution. (a) The Company agrees to
             --------------------------------
indemnify and hold harmless each Underwriter and each person who controls an
Underwriter within the meaning of either the Act or the Exchange Act against any
and all losses, claims, damages or liabilities, joint or several, to which they
may become subject under the Act, the Exchange Act, or other federal or state
statutory law or regulation, at common law or otherwise, insofar as such losses,
claims, damages or liabilities (or actions in respect thereof) arise out of or
are based upon any untrue statement or alleged untrue statement of a material
fact contained in the Company Prospectus Information or the Company Registration
Information or in any revision or amendment thereof or supplement thereto or
arise out of or are based upon the omission or alleged omission to state in the
Company Registration Information, the Company Prospectus Information or in any
revision or amendment thereof or supplement thereto a material fact required to
be stated therein or necessary to make the statements therein, in the light of
the circumstances under which they were made, not misleading, and agrees to
reimburse each such indemnified party for any legal or other expenses reasonably
incurred by it or him in connection with investigating or defending any such
loss, claim, damage, liability or action; provided, however, that the Company
                                          --------  ------- 
shall not be liable to a particular Underwriter or any person who controls such
Underwriter to the extent that any misstatement or alleged misstatement or
omission or alleged omission was (i) made in reliance upon and in conformity
with the Underwriter Information of such Underwriter and (ii) in the case of the
Company Prospectus Information, to the extent that such misstatement or omission
was corrected and such Underwriter did not deliver, at or prior to the written
confirmation of such sale, a copy of the Prospectus as then revised, amended or
supplemented in any case where such delivery is required by the Act or the
Exchange Act, if the Company has previously furnished copies thereof to the
Underwriters in accordance with the terms of this Agreement. This indemnity
agreement will be in addition to any liability which the Company may otherwise
have.

               (b) Each Underwriter severally agrees to indemnify and hold
     harmless the Company, its officers who signed the applicable Registration
     Statement or any amendment thereof, its directors, and each person who
     controls the Company within the meaning of either the Act or the Exchange
     Act, to the same extent as the foregoing indemnities from the Company to
     each Underwriter; provided, however, that an Underwriter will be liable in
                       --------  ------- 
     any such case only to the extent that such untrue statement or alleged
     untrue statement or omission or alleged omission was made in reliance upon
     and in conformity with the Underwriter Information of such Underwriter, and
     provided, further, that any such omission or alleged omission relating to
     --------  ------- 
     the Derived Information included in any Underwriter Information, pursuant
     to the definitions thereof shall be determined by reading such Derived
     Information in conjunction with the Prospectus as an integral document and
     in light of the circumstances under which such statements in the Derived
     Information and Prospectus were made. This indemnity agreement will be in
     addition to any liability which any Underwriter may otherwise have. 

               (c) Promptly after receipt by an indemnified party under this
     Section 7 of notice of the commencement of any action, such indemnified
     party shall, if a claim in respect thereof is to be made against the
     indemnifying party under this Section 7, notify the indemnifying party in
     writing of the commencement thereof; but the omission so to notify the
     indemnifying party will not relieve the indemnifying party from any
     liability which it may have to any indemnified party otherwise than under
     this Section 7. In case any such action is brought against any indemnified
     party and it notifies the indemnifying party of the commencement thereof,
     the indemnifying party shall be entitled to participate therein, and to the
     extent that it may elect by written notice delivered to the indemnified
     party promptly after receiving the aforesaid notice from such indemnified
     party, to assume the defense thereof, with counsel satisfactory to such
     indemnified party; provided, however, that if the defendants in any such
     action include both the indemnified party and the indemnifying party and
     the indemnified party or parties shall have reasonably concluded that there
     may be legal defenses available to it or them and/or other indemnified
     parties that are different from or additional to those available to the
     indemnifying party, the indemnified party or parties shall have the right
     to elect separate counsel to assert such legal defenses and to otherwise
     participate in the defense of such action on behalf of such indemnified
     party or parties. Upon receipt of notice from the indemnifying party to
     such indemnified party of its election so to assume the defense of such
     action and approval by the indemnified party of counsel, the indemnifying
     party will not be liable for any legal or other expenses subsequently
     incurred by such indemnified party in connection with the defense thereof,
     unless (i) the indemnified party shall have employed separate counsel in
     connection with the assertion of legal defenses in accordance with the
     proviso to the next preceding sentence (it being understood, however, that
     the indemnifying party shall not be liable for the expenses of more than
     one separate counsel for each of, and approved by, the applicable
     Underwriter, in the case of paragraph (a) of this Section 7, representing
     the related indemnified parties under such paragraph (a) who are parties to
     such action), (ii) the indemnifying party shall not have employed counsel
     satisfactory to the indemnified party to represent the indemnified party
     within a reasonable time after notice of commencement of the action or
     (iii) the indemnifying party has authorized the employment of counsel for
     the indemnified party at the expense of the indemnifying party; and except
     that, if clause (i) or (iii) is applicable, such liability shall only be in
     respect of the counsel referred to in such clause (i) or (iii). No
     indemnifying party shall, without the consent of the indemnified party,
     effect any settlement of any pending or threatened proceeding in respect of
     which any indemnified party is or could have been a party and indemnity
     could have been sought hereunder by such indemnified party, unless such
     settlement includes an unconditional release of such indemnified party from
     all liability on claims that are the subject matter of such proceeding. 

               (d) If the indemnification provided for in Section 7 is
     unavailable or insufficient to hold harmless an indemnified party under
     Section 7 (a) or (b), then each indemnifying party shall contribute to the
     amount paid or payable by such indemnified party as a result of the losses,
     claims, damages or liabilities referred to in Section 7(a) or (b) above in
     such proportion as is appropriate to reflect the following: (A) in the case
     of any Underwriter which did not furnish Derived Information as provided in
     Section 8 hereof (i) in such proportion as is appropriate to reflect the
     relative benefits received by the Company on the one hand and the
     Underwriters on the other from the offering of the Offered Securities or
     (ii) if the allocation provided by clause (i) above is not permitted by
     applicable law, in such proportion as is appropriate to reflect not only
     the relative benefits referred to in clause (i) above but also the relative
     fault of the Company on the one hand and the Underwriters on the other in
     connection with the statements or omissions or alleged statements or
     alleged omissions which resulted in such losses, claims, damages or
     liabilities as well as any other relevant equitable considerations; or (B)
     in the case of any Underwriter which did so furnish Derived Information,
     (i) the relative benefits received by the Company on the one hand and the
     Underwriters on the other from the offering of the Offered Securities and
     (ii) the relative fault of the Company on the one hand and the Underwriters
     on the other in connection with the statements or omissions or alleged
     statements or alleged omissions which resulted in such losses, claims,
     damages or liabilities as well as any other relevant equitable
     considerations. The relative benefits received by the Company on the one
     hand and the Underwriters on the other shall be in such proportion so that
     the Underwriters are responsible for an amount equal to the amount of the
     loss multiplied by a fraction, the numerator of which is the Spread and the
     denominator of which is the initial public offering price as set forth on
     the Prospectus Supplement and the Company is responsible for the balance.
     The relative benefits received by an Underwriter shall be the Spread of
     such Underwriter, in the case of each Underwriter. The relative fault shall
     be determined by reference to, among other things, whether the untrue or
     alleged untrue statement of a material fact or the omissions or alleged
     omission to state a material fact relates to information supplied by the
     Company or by the Underwriters and the parties' relative intent, knowledge,
     access to information and opportunity to correct or prevent such untrue
     statement or omission. The amount paid by an indemnified party as a result
     of the losses, claims, damages or liabilities referred to in the first
     sentence of this Section 7(d) shall be deemed to include any legal or other
     expenses reasonably incurred by such indemnified party in connection with
     investigating or defending any action or claim which is the subject of this
     Section 7(d). An Underwriter shall not be required to contribute any amount
     in excess of (x) the applicable Spread over (y) the amount of any damages
     which the applicable Underwriter has otherwise been required to pay by
     reason of such untrue or alleged untrue statement or omission or alleged
     omission; provided, however, that if the statements or omissions or alleged
               --------  -------
     statements or alleged omissions which resulted in contribution were
     contained in or omitted from Derived Information filed on the Form 8-K, the
     preceding limitation on contribution shall be inapplicable to the
     Underwriter which furnished such Derived Information. The obligation of any
     Underwriter to contribute under this Section 7(d) is several in proportion
     to the applicable Spread. No person guilty of fraudulent misrepresentation
     (within the meaning of Section 11(f) of the Act) shall be entitled to
     contribution from any person who was not guilty of such fraudulent
     misrepresentation. 

               (e) The obligations of the Company under this Section 7 shall be
     in addition to any liability which the Company may otherwise have and shall
     extend, upon the same terms and conditions, to each person, if any, who
     controls an Underwriter within the meaning of the Act or the Exchange Act;
     and the obligations of each Underwriter under this Section 7 shall be in
     addition to any liability which such Underwriter may otherwise have and
     shall have extended upon the same terms and conditions, to the officers of
     the Company who signed the applicable Registration Statement or any
     amendment thereof, to its directors, and to each person who controls the
     Company within the meaning of either the Act or the Exchange Act.

          8. Computational Materials, Structural Term Sheets or Collateral Term
             ------------------------------------------------------------------
Sheets. (a) Each Underwriter which has furnished Computational Materials,
- ------
Structural Term Sheets or Collateral Term Sheets to potential investors shall
furnish a copy thereof to Brown & Wood LLP no later than 3:00 p.m. New York City
time on the business day prior to the day on which such materials are required
to be filed with the Securities and Exchange Commission pursuant to the
No-Action Letters.

               (b) Each Underwriter which has so furnished Computational
     Materials, Structural Term Sheets or Collateral Term Sheets hereby
     represents to the Company as to the materials it has furnished as follows:

                    (i) The Computational Materials, Structural Term Sheets or
          Collateral Term Sheets so furnished by such Underwriter to the Company
          for filing include all Computational Materials, Structural Term Sheets
          or Collateral Term Sheets prepared by such Underwriter that are
          required to be filed with the Securities and Exchange Commission
          pursuant to the terms of the No-Action Letters and that such
          Computational Materials, Structural Term Sheets or Collateral Term
          Sheets comply with the conditions for the use thereof set forth in the
          No-Action Letters.

                    (ii) Assuming the accuracy of the Seller Asset Information,
          the Derived Information included in the Underwriter Information of
          such Underwriter pursuant to the definitions thereof does not contain
          an untrue statement of a material fact or, when read in conjunction
          with the Prospectus as an integral document, omit to state a material
          fact necessary to make such statements, in light of the circumstances
          under which they were made, not misleading; provided, however, that
                                                      --------  -------
          the Underwriter makes no representation that the Prospectus (exclusive
          of such Derived Information and the Underwriter Information provided
          by such Underwriter) does not include any untrue statements of a
          material fact and does not omit to state any material facts necessary
          to make the statements contained therein, in light of the
          circumstances under which they were made, not misleading. 

                    (iii) The Computational Materials, Structural Term Sheets or
          Collateral Term Sheets contain customary legends regarding the
          assumptions on which they are based and the absence of assurances or
          representations as to the actual rate or timing of principal payments
          or prepayments on any of the Trust Assets or the performance
          characteristics of the Offered Securities, and a statement to the
          effect that the Computational Materials, Structural Term Sheets or
          Collateral Term Sheets were prepared by the applicable Underwriter in
          reliance on information regarding the Trust Assets furnished by the
          Seller or the Company 

                    (iv) The Company did not participate in the preparation of
          the Computational Materials, Structural Term Sheets or Collateral Term
          Sheets other than by supplying the Seller Asset Information to the
          Underwriter.

               (c) At or prior to the time any Computational Materials,
     Structural Term Sheets or Collateral Term Sheets are furnished to the
     Company for filing on the Form 8-K, the Underwriter furnishing such
     Computational Materials, Structural Term Sheets or Collateral Term Sheets
     will provide to the Company and such Underwriter a letter, in form and
     substance reasonably satisfactory to the Company and such Underwriter, of a
     firm of independent public accountants of national reputation to the effect
     that such accountants have performed certain specified procedures with
     respect to such Computational Materials, Structural Term Sheets or
     Collateral Term Sheets and have found no exceptions, other than such
     exceptions as are acceptable to the Company and the Underwriter.

          9.   Certain Defined Terms. The following terms shall have the 
               ---------------------
meanings set forth below, unless the context clearly indicates otherwise:

               Collateral Term Sheets: As defined in the PSA Letter. The term
               ----------------------
"Collateral Term Sheet" as used herein includes any subsequent Collateral Term
Sheet that reflects a substantive change in the information presented from the
previous Collateral term sheet.

               Computational Materials: Computer generated tables and/or charts
               -----------------------
displaying, with respect to any Class or Classes of Offered Securities, any of
the following: yield; average life; duration; expected maturity; interest rate
sensitivity; loss sensitivity; cash flow characteristics; background information
regarding the Trust Assets; the proposed structure; decrement tables; or similar
information (tabular or otherwise) of a statistical, mathematical, tabular or
computational nature.

               Company Prospectus Information: All information contained or
               ------------------------------
incorporated in the Prospectus other than the Underwriter Information.

               Company Registration Information: All information contained or
               --------------------------------
incorporated in the Registration Statement.

               Derived Information: Any portion of information delivered to the
               -------------------
Company by the Underwriters for inclusion in the Form 8-K that: (i) is not
contained in the Prospectus without taking into account information incorporated
therein by reference; (ii) does not constitute Seller Asset Information; and
(iii) is of the type of information defined as Collateral Term Sheets,
Structural Term Sheets or Computational Materials.

               Form 8-K: The Current Report on Form 8-K, if any, filed by or on
               --------
behalf of the Company with respect to the Trust Assets and including any Derived
Information furnished by one or more of the Underwriters

               Kidder Letter: The May 17, 1994 letter of Brown & Wood on behalf
               -------------
of Kidder, Peabody & Co. Inc. (which letter, and the SEC staff's response
thereto, were publicly available May 20, 1994).

               No-Action Letters: The PSA Letter and the Kidder Letter. 
               -----------------

               PSA Letter: The letter dated February 13, 1995 of Cleary,
               ----------
Gottlieb, Steen & Hamilton on behalf of the Public Securities Association (which
letter, and the SEC's response thereto, were publicly available on February 17,
1995).

               Seller Asset Information: Information relating to the Trust
               ------------------------
Assets furnished by the Seller to any Underwriter upon which the mathematical
calculations reflected in the Computational Materials, Structural Term Sheets or
Collateral Term Sheets of such Underwriter are based.

               Spread: As to any Underwriter, the underwriting discount set
               ------
forth on the cover of the applicable Prospectus Supplement.

               Structural Term Sheets: As defined in the PSA Letter.
               ----------------------

               Underwriter Information: As to any Underwriter, the only written
               -----------------------
information furnished by or on behalf of such Underwriter to the Company
specifically for use in connection with the preparation of the related
Registration Statement or the Prospectus, such information being (i) the
information relating to such Underwriter set forth in the Prospectus Supplement
in the last paragraph of the cover page thereof and under the caption "Method of
Distribution" therein and (ii) any Derived Information prepared by such
Underwriter, furnished to the Company and included in the Form 8-K; provided,
however, that such Derived Information shall not include any Seller Asset
Information or any errors in the mathematical calculations reflected in such
Derived Information to the extent such errors result from such Seller Asset
Information.

          10. Termination. This Agreement (with respect to a particular
              -----------
Offering) and the related Terms Agreement shall be subject to termination in the
absolute discretion of the Underwriters, by notice given to the Company prior to
delivery of and payment for the related Offered Securities, if prior to the
related Closing Date (i) trading in securities generally on the New York Stock
Exchange shall have been suspended or materially limited, (ii) a general
moratorium on commercial banking activities in New York shall have been declared
by either federal or New York State authorities, or (iii) there shall have
occurred any outbreak or material escalation of hostilities or other calamity or
crisis the effect of which on the financial markets of the United States is such
as to make it, in the reasonable judgment of the Underwriters, impracticable to
market such Offered Securities.

          11. Representations and Indemnities to Survive Delivery. The
              ---------------------------------------------------
agreements, representations, warranties, indemnities and other statements of the
Company, or its officers and of each Underwriter set forth in or made pursuant
to this Agreement will remain in full force and effect, regardless of any
investigation made by or on behalf of any Underwriters or the Company, or any of
the officers, directors or controlling persons referred to in Section 7 hereof,
and will survive delivery of and payment for the related Offered Securities. The
provisions of Section 7 hereof shall survive the termination or cancellation of
this Agreement. 12. Default by One or More of the Underwriters. If one or more
of the Underwriters shall fail on the applicable Closing Date to purchase the
Offered Securities which it or they are obligated to purchase hereunder and
under the applicable Terms Agreement (the "Defaulted Securities"), you shall
have the right, within 24 hours thereafter, to make arrangements for one or more
of the non-defaulting Underwriters, or any other underwriters, to purchase all,
but not less than all, of the Defaulted Securities in such amounts as may be
agreed upon and upon the terms set forth herein and in the applicable Terms
Agreement. If, however, you have not completed such arrangements within such
24-hour period, then:

               (a) if the aggregate original principal balance of Defaulted
     Securities does not exceed 10% of the aggregate original principal balance
     of the Offered Securities to be purchased pursuant to such Terms Agreement,
     the non-defaulting Underwriters named in such Terms Agreement shall be
     obligated to purchase the full amount thereof in the proportions that their
     respective underwriting obligations thereunder bear to the underwriting
     obligations of all non-defaulting Underwriters; and

               (b) if the aggregate original principal balance of Defaulted
     Securities exceeds 10% of the aggregate original principal balance of the
     Offered Securities to be purchased pursuant to such Terms Agreement, the
     applicable Terms Agreement shall terminate without any liability on the
     part of any non-defaulting Underwriter.

               No action taken pursuant to this Section 12 and nothing in this
Agreement shall relieve any defaulting Underwriter from liability in respect of
its default.

               In the event of any such default which does not result in a
termination of this Agreement either you or the Company shall have the right to
postpone the Closing Date for a period of time not exceeding seven days in order
to effect any required changes in the Registration Statement or in any other
documents or arrangements.

          13. Reimbursement of Underwriter Expenses If for any reason other than
              -------------------------------------
default by an Underwriter in its obligation to purchase the Offered Securities
or termination by an Underwriter pursuant to Section 10 hereof, the Offered
Securities are not delivered by or on behalf of the Company as provided herein,
the Company will reimburse each Underwriter for all out-of-pocket expenses of
such Underwriter, including reasonable fees and disbursements of its counsel,
reasonably incurred by such Underwriter in making preparations for the purchase,
sale and delivery of the Offered Securities, but the Company shall then be under
no further liability to any Underwriter with respect to the Offered Securities,
except as provided in Section 5(d) hereof.

          14. Seller Obligation. The Seller agrees with each Underwriter, for
              -----------------
the sole and exclusive benefit of such Underwriter and each person who controls
an Underwriter within the meaning of either the Act or the Exchange Act and not
for the benefit of any assignee thereof or any other person or persons dealing
with such Underwriter, to indemnify and hold harmless each Underwriter and each
person who controls each Underwriter within the meaning of either the Act or the
Exchange Act against any failure by the Company to perform any of its
obligations under this Agreement. The Seller agrees that there are no conditions
precedent to the obligations of the Seller hereunder other than written demand
to the Company to perform its obligations under this Agreement. 

          15. Successors. This Agreement will inure to the benefit of and be
              ----------
binding upon the parties hereto and thereto and their respective successors and
the officers, directors and controlling persons referred to in Section 7 hereof,
and their successors and assigns, and no other person will have any right or
obligation hereunder or thereunder. No purchaser of any Offered Security from
the Underwriters shall be deemed a successor or assign by reason of such
purchase.

          16. APPLICABLE LAW. THIS AGREEMENT AND THE RELATED TERMS AGREEMENT
              --------------
WILL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF
NEW YORK APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED THEREIN. 

          17. Miscellaneous. (a) This Agreement supersedes all prior and
              -------------
contemporaneous agreements and understandings relating to the subject matter
hereof. This Agreement or any term of this Agreement may not be changed, waived,
discharged or terminated except by an affirmative written agreement made by the
party against whom enforcement of the change, waiver, discharge or termination
is sought. The headings in this Agreement are for purposes of reference only and
shall not limit or otherwise affect the meaning hereof or thereof. This
Agreement and any Terms Agreement may be executed in counterparts, each of which
shall be an original, all of which, taken together, shall constitute one and the
same instrument.

               (b) Any costs and expenses incurred in connection with the
     qualification of any of the Offered Securities under the "blue sky" or
     securities laws of any state shall be paid by the Underwriter requesting
     such action. Unless otherwise agreed to among the Underwriters, any
     advertising or "tombstone" expenses shall be paid by the Underwriter
     incurring the same. Each Underwriter shall be responsible for all costs and
     expenses incurred by it in connection with the purchase and sale of the
     Offered Securities.

               (c) If an Underwriter fails to provide the Company with original
     issue discount ("OID") calculations within five business days after the
     applicable Closing Date for any Offered Securities purchased by such
     Underwriter, such Underwriter agrees to reimburse the Trust for any
     penalties actually incurred by the Trust resulting from the failure of the
     Trust to legend the Offered Securities with OID information or for any
     delay in legending, as well as for any other penalties actually imposed on
     the Trust resulting from not having the OID information or for having such
     information late.

          18. Notices. All communications hereunder shall be in writing and
              -------
effective only on receipt and, if sent to an Underwriter, shall be delivered to
the address specified on the signature page hereof, or if sent to the Company or
the Seller, shall be delivered to 155 North Lake Avenue., Pasadena CA 91101
attention of General Counsel.


               If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the undersigned a counterpart hereof,
whereupon this letter and your acceptance shall represent a binding agreement
among the Company, the Seller and the Underwriters.


                                   Very truly yours,

                                   INDYMAC ABS, INC.


                                   By:  ________________________________
                                        Name:
                                        Title:

                                   INDYMAC, INC.


                                   By:  ________________________________
                                        Name:
                                        Title:

The foregoing Agreement is 
hereby confirmed and accepted 
as of the date first above written.

_________________________________
as Representative of
 the several Underwriters

By:  ________________________________
     Name:
     Title:
     Address:


<PAGE>



                                                                     EXHIBIT A

                                INDYMAC ABS, INC.
                             ASSET-BACKED SECURITIES

                                 TERMS AGREEMENT
                           (to Underwriting Agreement,
                            dated __________________
            among the Company, INDYMAC, Inc. and the Representative)


IndyMac ABS, Inc.                                                _______, 199_
155 North Lake Avenue
Pasadena, CA  91101


               This letter supplements and modifies the captioned Underwriting
Agreement (the "Underwriting Agreement") with respect to the Series _-_
Securities solely as it relates to the purchase and sale of the Offered
Securities described below. The Series _-_ Securities are registered with the
Securities and Exchange Commission by means of an effective Registration
Statement (No. ). Capitalized terms used and not defined herein have the
meanings given them in the Underwriting Agreement.

               Section 1. The Trust Assets: The Trust Assets for the Series -_
                          ----------------
Securities shall consist of [HELs, Hils or Contracts] having the characteristics
described in the Prospectus Supplement dated the date hereof.

               Section 2. The Securities: The Offered Securities shall be issued
                          --------------
as follows:

               (a) Classes: The Offered Securities shall be issued with the
                   -------
     following Class designations, interest rates and principal balances,
     subject in the aggregate to the variance referred to in the Prospectus:


                         Principal          Interest             Class Purchase
           Class          Balance             Rate              Price Percentage
           -----         ---------          --------            ----------------

         Each of the Underwriters agrees, severally and not jointly, subject to
the terms and provisions herein and of the captioned Underwriting Agreement, to
purchase the principal balances of the Classes of Series -_ Securities specified
opposite its name below.

Class          Underwriter       Underwriter       Underwriter       Underwriter
- -----          -----------       -----------       -----------       -----------


               (b) The Offered Securities shall have such other characteristics
     as described in the related Prospectus.

               Section 3. Purchase Price: The Purchase Price for each Class of
                          --------------
the Offered Securities shall be the Class Purchase Price Percentage therefor (as
set forth in Section 2(a) above) of the initial class principal balance thereof
plus accrued interest at the applicable interest rate per annum of each such
Class from and including the Cut-off Date up to, but not including, (the
"Closing Date").

               Section 4. Securities Insurer:
                          ------------------

               If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the undersigned a counterpart hereof,
whereupon this letter and your acceptance shall represent a binding agreement
between the Underwriters and the Company.

                                            Very truly yours,


                                            ---------------------------------
                                            as Representative of the several
                                            Underwriters


                                            By:  ______________________________
                                                 Name:
                                                 Title:

The foregoing Agreement is 
hereby confirmed and accepted 
as of the date first above written.

INDYMAC ABS, INC.


By:   _________________________
      Name:
      Title:

ACKNOWLEDGED BY:

INDYMAC, INC.


By:   _________________________
      Name:
      Title:


                                                                     Exhibit 5.1

                               [BROWN & WOOD LLP]


                                                            July 17, 1998
IndyMac ABS, Inc.
155 North Lake Avenue
Pasadena, CA  91101
                       Re:   IndyMac ABS, Inc.
                             Registration Statement on Form S-3
                             File No. 333-51609
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 and adopted.

         In rendering  the foregoing  opinions,  we express no opinion as to the
laws of any jurisdiction  other than Delaware General  Corporation Law, 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