INDYMAC ABS INC
S-3/A, 1998-08-13
ASSET-BACKED SECURITIES
Previous: KILLBUCK BANCSHARES INC, 10-Q, 1998-08-13
Next: GLOBAL HEALTH SCIENCES INC, 424B3, 1998-08-13



   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 13, 1998
    

                                                      REGISTRATION NO. 333-51609
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

   
                               AMENDMENT NO. 4 TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
    

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

                                INDYMAC ABS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

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

          DELAWARE                                       APPLIED FOR
(STATE OR OTHER JURISDICTION OF             (I.R.S. EMPLOYER IDENTIFICATION NO.)
 INCORPORATION OR ORGANIZATION)                          

                              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. [ ]

<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE

====================================================================================================================================
<S>                                                    <C>                 <C>               <C>                    <C>             
                                                                           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
- ------------------------------------------------------------------------------------------------------------------------------------
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
         Certificate and Asset Backed Notes registered) was previously paid.


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

               SUBJECT TO COMPLETION, DATED ____________ __, 1998

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, 1998)

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

                                INDYMAC ABS, INC.
                                    DEPOSITOR

                                 [INDYMAC, INC.]
                           SELLER AND MASTER SERVICER
   
                   INDYMAC MORTGAGE PASS-THROUGH TRUST 19__-__
                                     ISSUER
    
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 IndyMac
Mortgage  Pass-Through  Trust  19__-__ (the "Trust  Fund").  The Trust Fund will
consist primarily of a pool (the "Mortgage Pool") of [fixed-rate] Mortgage Loans
secured by first liens on one- to four-family residential  properties.  Only the
Classes identified in the table below (collectively, the "Offered Certificates")
are offered hereby.
    

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

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

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

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

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

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

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

         [This  Prospectus  Supplement  and  the  Prospectus  are to be  used by
Countrywide  Securities  Corporation,  an  affiliate  of IndyMac  ABS,  Inc. and
IndyMac,  Inc.,  in  connection  with offers and sales  related to market making
transactions  in  the  Offered  Certificates  in  which  Countrywide  Securities
Corporation acts as principal.  Countrywide  Securities Corporation may also act
as agent in such transactions. Sales will be made at pries related to prevailing
prices at the time of sale.]

                                 [Underwriters]


<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.  THE  DEPOSITOR  EXPRESSLY  DISCLAIMS  ANY  OBLIGATION  OR
UNDERTAKING TO RELEASE PUBLICLY ANY UPDATES OR REVISIONS TO ANY  FORWARD-LOOKING
STATEMENT CONTAINED HEREIN TO REFLECT ANY CHANGE IN THE DEPOSITOR'S EXPECTATIONS
WITH REGARD  THERETO OR ANY CHANGE IN EVENTS,  CONDITIONS  OR  CIRCUMSTANCES  ON
WHICH ANY SUCH STATEMENT IS BASED.]

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

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

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

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

                                                            INITIAL 
                                                             CLASS         PASS-
                                                          CERTIFICATE    THROUGH
                                                            BALANCE        RATE
                                                          -----------    -------
                                             Class (1)..... $                  %
                                             Class (1)..... $                  %
                                             Class (1)......$                  %
                                             ---------------
                                             
                                             (1) The Class ____,  Class____  and
                                             Class   ____    Certificates   will
                                             provide  limited  credit support to
                                             the  Senior  Certificates  and  the
                                             other Subordinated Certificates, as
                                             described herein.

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



<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.

   
Issuer...................................   IndyMac Mortgage  Pass-Through Trust
                                            19__-__.
    

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

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

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%
- -----------------    ===    ==============  ===========
                                                             Documentation Program for Mortgage Loans
                                                          --------------------------------------------------
(1)  The  Lender PMI  Mortgage  Loans are shown at the    Type of Program     Number    Aggregate    Percent
     Mortgage  Rates  net  of  the  interest   premium                        of        Principal    of
     charged  by  the  related  lenders.   As  of  the                        Mortgage  Balance      Mortgage
     Cut-off Date, the weighted  average Mortgage Rate                        Loans     Outstanding  Pool
     of  the  Mortgage   Loans  (as  so  adjusted)  is  ----------------------------------------------------
     expected   to   be   approximately   %.   without
     such  adjustment,  the weighted  average Mortgage  Full...............             $                 %
     Rate of the  Mortgage  Loans  is  expected  to be  Alternative.........
     approximately % per annum.                         Reduced.............
                                                        Streamlined.........
                                                        Totals..............            
                                                                               ---      ---------    ---------
                                                                               ---      ---------    ---------
                                                                                        $              100%

           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     Outstanding  Pool
- ------------------------------------------------------- ----------------------------------------------------

50.00 and below.                                        Single Family.......            $                 %
50.01 to 55.00..                                        Condominium.........
55.01 to 60.00..                                        Two- to Four- Family
60.01 to 65.00..                                        Planned Unit
65.01 to 70.00..                                        Development.........
70.01 to 75.00..                                                                 ---    ---------- ---------
75.01 to 80.00..                                        Totals                          $              100%
80.01 to 85.00..                                                                 ===    ========== =========
85.01 to 90.00..
90.01 to 95.00..
Totals..........
                   ---      --------------  ----------
                   ---      --------------  ----------
                            $                     100%                  Occupancy Types(1)
- -----------------    ===    ==============  =========== ----------------------------------------------------
(1)  The weighted average original Loan-to-Value        Occupancy Type        Number    Aggregate  Percent
     Ratio of the Mortgage Loans is expected to be                            of        Principal  of
     approximately ____%                                                      Mortgage  Balance    Mortgage
                                                                              Loans     OutstandingPool
                                                        ----------------------------------------------------

                                                        Primary Residence...            $                 %

                                                        Investor Property...
                                                        Second Residence....
                                                                                 ---    ---------- ---------
                                                        Totals..............            $              100%
                                                        ---------------------    ===    ---------- ---------

                                                        (1)   Based upon representations of the related
                                                              mortgagors at the time of origination.





           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
- ------------------------------------------------------- ----------------------------------------------------
                                                        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%)........
                     ---    --------------  -----------
Totals..........            $                     100%  341.................
- -----------------    ===    ==============  ===========
                                                        338.................
(1)  Other includes other states with under (2)%        335.................
     concentration individually.  No more than
     approximately  % of  the  Mortgage  Loans  
     will  be  secured  by  Mortgaged properties 
     located in any one postal zip code area.
                                                        334.................
                                                        333.................
                                                        332.................
                                                        328.................
        Purpose of Mortgage Loans                       326.................
- ------------------------------------------------------
  Loan Purpose    Number      Aggregate     Percentage  325.................
                  of          Principal     of
                  Mortgage     balance      Mortgage
                  Loans       Outstanding   Pool
- ------------------------------------------------------
                                                        321.................
                                                        320.................
Purchase........            $                        %  319.................
Refinance                                               318.................
(rate/term).....
Refinance (cash                                         314.................
out)............
                     ---    --------------  -----------
Totals..........            $                     100%  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>


<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

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

         0

        I+

         I

        II

        III

        IV

                                              Primary Residence-Cash Out Refinances

     Credit               Maximum                                                                      No Income/
      Level             Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio            No Asset
      -----             -----------       --------------      ------------         --------            --------

         0

        I+

         I

        II

        III

        IV

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

      Credit            Maximum
      Level*            Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio
      ------            -----------       --------------      ------------         --------

         0

        I+

         I

        II

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



                             Second Home and Investor Properties-Cash-Out Refinances

     Credit               Maximum
     Level                Loan Amount       Full/Alt. Doc.      Reduced Doc.         No Ratio
     -----                -----------       --------------      ------------         --------

         0

        I+

         I

        II
- ------------
*  No Credit Level III or IV allowed for this product.
</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,
                                                                     -----------------------------------
<S>                                                                  <C>    <C>     <C>    <C>    <C>
                                                                     -----  ------  -----  ------ ------
Delinquent Mortgage Loans and Pending Foreclosures at Period
end(1):
    30-59 days....................................................      %       %      %       %      %
    60-89 days....................................................
    90 days or more (excluding pending foreclosures)..............
                                                                     -----  ------  -----  ------ ------
      Total of delinquencies                                            %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
Foreclosures pending..............................................      %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
Total delinquencies and foreclosures pending......................      %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
[Net Gains/(Losses) on liquidated loans                              $      $       $      $      $
                                                                     =====  ======  =====  ====== ======
[Percentage of Net Gains/(Losses) on liquidated loans(2)                %       %      %       %      %
                                                                     =====  ======  =====  ====== ======
[Percentage of Net Gains/(Losses) on liquidated loans                   %       %      %       %      %
(based on average outstanding principal balance)
                                                                     =====  ======  =====  ====== ======
- -------------------------------------------------------------------
(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.
</TABLE>


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

$                                %                  %

$                                %                  %
</TABLE>

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

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

OPTIONAL PURCHASE OF DEFAULTED LOANS

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

OPTIONAL TERMINATION

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

THE TRUSTEE

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

RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATES

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

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

GENERAL

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

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

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

PREPAYMENT CONSIDERATIONS AND RISKS

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

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

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

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

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

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

SENSITIVITY OF THE INTEREST ONLY CERTIFICATES

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

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

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

         Class                      Price*
         -----                      ------

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

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

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

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

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

SENSITIVITY OF THE PRINCIPAL ONLY CERTIFICATES

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

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

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

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

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


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

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

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


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

ADDITIONAL INFORMATION

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

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

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

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

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

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

DECREMENT TABLES

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



<PAGE>


                      PERCENT OF INITIAL CLASS CERTIFICATE
                              BALANCES OUTSTANDING*

                                    Class A-
                                    --------



Distribution Date 0%             %        %       %       %        %         %
- --------------------           ----     ----    ----    ----     ----      ----
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)**.......




<PAGE>



                                    Class A-

Distribution Date 0%             %        %       %       %        %         %
- --------------------           ----     ----    ----    ----     ----      ----
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)**.......
- -----------

 * 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>
<CAPTION>
<S>                                                                     <C>

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

                         ---------------
                                                                                           
                        TABLE OF CONTENTS
                                                          PAGE
                                                          ----
                      PROSPECTUS SUPPLEMENT
Summary Of Terms........................................   S-3                                      $[_____________]
Risk Factors............................................. S-11                                        (Approximate)
The Mortgage Pool........................................ S-14
Servicing of Mortgage Loans.............................. S-21                                      IndyMac ABS, Inc.
Description of the Certificates.......................... S-24                                          Depositor
Yield, Prepayment and Maturity Considerations............ S-34
Credit Enhancement....................................... S-41                                       [IndyMac, Inc.]
Use of Proceeds.......................................... S-43                                 Seller and Master Servicer
Certain Federal Income Tax Consequences.................. S-43
Erisa Considerations..................................... S-44                                   Mortgage Pass-Through
Method of Distribution................................... S-45                                        Certificates,
Legal Matters............................................ S-46                                      Series 199_ - _
Ratings.................................................. S-46
                                                                                              -------------------------
                           PROSPECTUS                                                            PROSPECTUS SUPPLEMENT
                                                                                                   [_________, 199_]
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

   
                      INDYMAC HOME EQUITY LOAN TRUST 199__
                                     ISSUER
    

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

   
         The IndyMac 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-11 HEREIN AND
                    ON PAGE 16 IN THE ACCOMPANYING PROSPECTUS.

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

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

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

         [The  Securities  offered  hereby will be  purchased  by [______]  (the
"Underwriter")  from the  Depositor  and will,  in each case,  be offered by the
Underwriter  from  time to time to the  public  in  negotiated  transactions  or
otherwise at varying  prices to be determined at the time of sale. The aggregate
proceeds  to the  Depositor  from  the  sale of the  Notes  are  expected  to be
$__________ and from the sale of the Certificates are expected to be $__________
before  deducting   expenses  payable  by  the  Depositor  of  $_______.]  [This
Prospectus  Supplement  and  the  Prospectus  are  to  be  used  by  Countrywide
Securities Corporation,  an affiliate of IndyMac ABS, Inc. and IndyMac, Inc., in
connection  with offers and sales related to market making  transactions  in the
Securities  in  which  Countrywide  Securities  Corporation  acts as  principal.
Countrywide  Securities  Corporation may also act as agent in such transactions.
Sales  will be made at prices  related to the  prevailing  prices at the time of
sale.]

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

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

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

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

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

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

                            -----------------------
                                  [UNDERWRITER]

_______________, 199__

                                SUMMARY OF TERMS

         The following summary of certain pertinent  information is qualified in
its entirety by reference to the  detailed  information  appearing  elsewhere in
this  Prospectus  Supplement  and  in  the  accompanying   Prospectus.   Certain
capitalized terms used herein are defined elsewhere in the Prospectus Supplement
or in the Prospectus.  [To the extent statements  contained herein do not relate
to historical or current information,  this Prospectus  Supplement may be deemed
to consist of forward-looking statements. Any such statements, which may include
but are not limited to statements  contained in "Risk  Factors" and  "Prepayment
and Yield  Considerations,"  inherently  are  subject  to a variety of risks and
uncertainties  that could cause actual results to differ  materially  from those
projected.  Such risks and uncertainties include, among others, general economic
and business conditions,  competition,  changes in foreign political, social and
economic  conditions,  regulatory  initiatives and compliance with  governmental
regulations,  customer preferences and various other matters,  many of which are
beyond the Depositor's control. 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.

   
Issuer..................................IndyMac  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.

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

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

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

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

   Legal Investment.....................The   Securities   will  not  constitute
                                        "mortgage   related    securities"   for
                                        purposes  of  the   Secondary   Mortgage
                                        Market    Enhancement    Act   of   1984
                                        ("SMMEA"), because some of the Mortgages
                                        securing  the  Mortgage  Loans  are  not
                                        first   mortgages.   Accordingly,   many
                                        institutions  with  legal  authority  to
                                        invest in  comparably  rated  securities
                                        based solely on first  mortgages may not
                                        be legally  authorized  to invest in the
                                        Certificates.   See  "Legal   Investment
                                        Considerations"    herein   and   "Legal
                                        Investment" in the Prospectus.

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

                                  RISK FACTORS

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

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

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

DELAYS DUE TO LIQUIDATION OF MORTGAGED PROPERTIES

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

PREPAYMENT CONSIDERATIONS AND RISKS

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

SECURITIES RATINGS-LIMITATIONS

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

LEGAL CONSIDERATIONS

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

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

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

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

GEOGRAPHIC CONCENTRATION

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

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

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

DELINQUENT MORTGAGE LOANS [LOANS]

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

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

   
                                    THE ISSUER
    

GENERAL

   
         The Issuer,  IndyMac  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

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

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


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

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


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

                        COMBINED LOAN-TO-VALUE RATIOS(1)
<TABLE>
<CAPTION>
             Range of Combined                        Number of           Cut-off Date          Percent of Pool by
            Loan-to-Value Ratios                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
                                                    ----------------------------------------------------------------
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>
- --------------
(1)      The ratio  (expressed as a percentage) of (A) the sum of (i) the Credit
         Limit of the Mortgage Loans and (ii) any outstanding principal balances
         of mortgage loans senior to the Mortgage Loans  (calculated at the date
         of  origination  of the  Mortgage  Loans) to (B) the  lesser of (i) the
         appraised value of the related Mortgaged  Property as set forth in loan
         files at such date of  origination  or (ii) in the case of a  Mortgaged
         Property  purchased  within one year of the  origination of the related
         Mortgage Loan, the purchase price of such Mortgaged Property.

                                  PROPERTY TYPE

<TABLE>
<CAPTION>
               Property Type                          Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
Single Family............................                                $                                        %
Two- to Four-Family......................
Condominium..............................
                                                    --------------       ---------------       ---------------------
PUD......................................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>

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

                                  LOAN RATES(1)
<TABLE>
<CAPTION>
                  Range of                            Number of           Cut-off Date          Percent of Pool by
                 Loan Rates                           Mortgage             Principal               Cut-off Date
            Loan-to-Value Ratios                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>
- --------------
(1)      Approximately % of the Mortgage Loans by Cut-Of Date Principal  Balance
         are subject to an introductory rate of ____% per annum.

                                     MARGIN
<TABLE>
<CAPTION>
                  Range of                            Number of           Cut-off Date          Percent of Pool by
                  Margins                             Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>

               CREDIT LIMIT UTILIZATION RATES OF HOME EQUITY LOANS
<TABLE>
<CAPTION>

           Range of Credit Limit                      Number of           Cut-off Date          Percent of Pool by
             Utilization Rates                        Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>

                       CREDIT LIMITS OF HOME EQUITY LOANS
<TABLE>
<CAPTION>
           Range of Credit Limits                     Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______% to ________%....................                                $                                        %
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
_______% to ________%....................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>

                       MAXIMUM RATES OF HOME EQUITY LOANS

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

                     MONTHS REMAINING TO SCHEDULED MATURITY
             OF HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS(1)
<TABLE>
<CAPTION>
              Range of Months                         Number of           Cut-off Date          Percent of Pool by
      Remaining to Scheduled Maturity                 Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
_______ to ________......................                                $                                        %
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
_______ to ________......................
                                                    --------------       ---------------       ---------------------
        Total............................                                $                                  100.00%
                                                    --------------       ---------------       ---------------------
</TABLE>
- --------------
(1)        Assumes that the Draw Period for  Mortgage  Loans with five year Draw
           Periods will be extended for an additional five years.

                                ORIGINATION YEAR

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

     DELINQUENCY STATUS OF HOME EQUITY LOANS AND HOME IMPROVEMENT CONTRACTS
<TABLE>
<CAPTION>
         Number of Days Delinquent                    Number of           Cut-off Date          Percent of Pool by
                                                      Mortgage             Principal               Cut-off Date
                                                        Loans               Balance             Principal Balance
- ---------------------------------------------       --------------       ---------------       ---------------------
<S>                                                 <C>                  <C>                   <C>
0 to 29..................................                                $                                        %
30 to 59.................................
                                                    --------------       ---------------       ---------------------
60 to 89.................................

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

ASSIGNMENT OF MORTGAGE LOANS

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

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

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

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

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

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

                     MATURITY AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

                  DESCRIPTION OF THE MASTER SERVICING AGREEMENT

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

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

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

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

ALLOCATIONS AND COLLECTIONS

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

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

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

HAZARD INSURANCE

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

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

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

REALIZATION UPON DEFAULTED MORTGAGE LOANS [LOANS]

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

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

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

                          DESCRIPTION OF THE SECURITIES

GENERAL

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

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

BOOK-ENTRY SECURITIES

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

DISTRIBUTIONS

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

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

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

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

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

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

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

                              (vii) any remaining amounts to the Seller.

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

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

INTEREST

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

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

OPTIONAL TERMINATION

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

                                  THE DEPOSITOR

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

                                  THE INDENTURE

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

REPORTS TO NOTEHOLDERS

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

CERTAIN COVENANTS

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

ANNUAL COMPLIANCE STATEMENT

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

INDENTURE TRUSTEE'S ANNUAL REPORT

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

SATISFACTION AND DISCHARGE OF INDENTURE

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

MODIFICATION OF INDENTURE

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

VOTING RIGHTS

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

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

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

                               THE TRUST AGREEMENT

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

AMENDMENT

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

INSOLVENCY EVENT

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

LIABILITY OF THE DEPOSITOR

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

VOTING INTERESTS

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

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

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

                            ADMINISTRATION AGREEMENT

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

                              THE INDENTURE TRUSTEE

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

                                THE OWNER TRUSTEE

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

                                 USE OF PROCEEDS

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

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

                             STATE TAX CONSEQUENCES

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

                              ERISA CONSIDERATIONS

GENERAL

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

PROHIBITED TRANSACTIONS

GENERAL

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

PLAN ASSET REGULATION

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

THE UNDERWRITER'S EXEMPTION

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

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

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

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

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

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

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

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

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

REVIEW BY PLAN FIDUCIARIES

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

                         LEGAL INVESTMENT CONSIDERATIONS

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

                                  [UNDERWRITING

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

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

                             [METHOD OF DISTRIBUTION

         This  Prospectus  Supplement  and  the  Prospectus  are to be  used  by
Countrywide  Securities  Corporation,  an  affiliate  of IndyMac  ABS,  Inc. and
IndyMac,  Inc.,  in  connection  with offers and sales  related to market making
transactions in the Securities in which Countrywide  Securities Corporation acts
as principal.  Countrywide  Securities Corporation may also act as agent in such
transactions.  Sales will be made at prices related to the prevailing  prices at
the time of sale.]

                                  LEGAL MATTERS

         The validity of the  Securities,  incuding  certain  federal income tax
matters with respect  thereto,  will be passed upon for the Depositor by Brown &
Wood LLP,  New York,  New York.  Certain  matters of Delaware law will be passed
upon for the  Depositor  by  Richards,  Layton & Finger,  Wilmington,  Delaware.
Certain legal matters with respect to the Securities will be passed upon for the
Underwriter by __________________________.

                                     RATINGS

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

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

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

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

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

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

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

<TABLE>
<CAPTION>
- -------------------------------------------------------  ----------------------------------------------------
<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,
TO ANY PERSON IN ANY  JURISDICTION  WHERE SUCH AN OFFER                    HOME EQUITY LOAN
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
The Home Equity Loan Program                                             PROSPECTUS SUPPLEMENT
Description of the Mortgage Loans                                              [ , 199 ]
Maturity and Prepayment Considerations
Description of the Master Servicing Agreement
Description of the Securities
The Depositor
The Indenture
The Trust Agreement
Administration Agreement                                                    [UNDERWRITER]
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)

   
                     INDYMAC HOME EQUITY LOAN TRUST 199_-_
                                    ISSUER
    

           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
IndyMac 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......................   $                $                    $
===============================================================================

<PAGE>

(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.  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.]

   
Issuer......................................IndyMac   Home   Equity  Loan  Trust
                                            199_-_ (the "Trust" or the "Issuer")
                                            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:

                              PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                          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>

                          GEOGRAPHIC DISTRIBUTION(1)

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

                                     $                                 %




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

                       COMBINED LOAN-TO-VALUE RATIOS(1)

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

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

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

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

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

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

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

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

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

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

                 Total .................................                                                      100%
                                                           ============       ==================            =======
</TABLE>
    ----------
    (1)    The ratio  (expressed  as a  percentage)  of (A) the sum of (i) the
           Credit  Limit  of the  Mortgage  Loans  and  (ii)  any  outstanding
           principal  balances of mortgage  loans senior to the Mortgage Loans
           (calculated at the date of  origination  of the Mortgage  Loans) to
           (B) the lesser of (i) the appraised value of the related  Mortgaged
           Property as set forth in loan files at such date of  origination or
           (ii) in the case of a Mortgaged  Property purchased within one year
           of the origination of the related Mortgage Loan, the purchase price
           of such Mortgaged Property.

                                 PROPERTY TYPE

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

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

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

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

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

<TABLE>
<CAPTION>
                                                               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>

                                 LOAN RATES(1)

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                 Total .................................                                                       100%
                                                           ============       ==================            =======
</TABLE>
    ----------
    (1)    Approximately  % of the Mortgage  Loans by Cut-off  Date  Principal
           Balance are subject to an introductory rate of _____% per annum.

<PAGE>

                                    MARGIN

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

                        CREDIT LIMIT UTILIZATION RATES

<TABLE>
<CAPTION>
                                                               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>

                                 CREDIT LIMITS

<TABLE>
<CAPTION>
                                                               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>

                                 MAXIMUM RATES

<TABLE>
<CAPTION>
                                                               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>

                   MONTHS REMAINING TO SCHEDULED MATURITY(1)

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

<PAGE>

                               ORIGINATION YEAR

<TABLE>
<CAPTION>
                                                               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>

                              DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                               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

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>
<CAPTION>
================================================================   ===============================================================
<S>                                                               <C>

No dealer, salesman or other person has been authorized to give
any information or to make any  representation not contained in
this  Prospectus  Supplement or the Prospectus and, if given or
made,  such  information or  representation  must not be relied
upon as having been authorized by the Company or [Underwriter].
This Prospectus Supplement and the Prospectus do not constitute
an offer  of any  securities  other  than  those to which  they
relate or an offer to sell,  or a  solicitation  of an offer to
buy, to any person in any  jurisdiction  where such an offer or
solicitation  would be  unlawful.  Neither the delivery of this
Prospectus  Supplement  and the  Prospectus  nor any sale  made
hereunder   shall,   under  any   circumstances,   create   any
implication that the information contained herein is correct as
of any time subsequent to their respective dates.

                        ---------------                                                     $[-------------]
                       TABLE OF CONTENTS                                                      (Approximate)

                                                           PAGE

                     PROSPECTUS SUPPLEMENT                                                  Home Equity Loan

SUMMARY....................................................S-4                          Asset Backed Certificates
RISK FACTORS..............................................S-17                                Series 199_-_
THE CERTIFICATE INSURER...................................S-19
THE MASTER SERVICER.......................................S-20                              INDYMAC ABS, INC.
DESCRIPTION OF THE MORTGAGE LOANS.........................S-20                                  DEPOSITOR
PRINCIPAL BALANCES........................................S-22
GEOGRAPHIC DISTRIBUTION(1)................................S-23                               [INDYMAC INC.]
MARGIN....................................................S-26                         Seller and Master Servicer
CREDIT LIMIT UTILIZATION RATES............................S-27
MONTHS REMAINING TO SCHEDULED MATURITY(1).................S-28
ORIGINATION YEAR..........................................S-28                          -------------------------
DELINQUENCY STATUS........................................S-29                            PROSPECTUS SUPPLEMENT
MATURITY AND PREPAYMENT CONSIDERATIONS....................S-29                              [_________, 199_]
POOL FACTOR AND TRADING INFORMATION.......................S-31                          -------------------------
DESCRIPTION OF THE CERTIFICATES...........................S-31
DESCRIPTION OF THE PURCHASE AGREEMENT.....................S-47                                [UNDERWRITER]
USE OF PROCEEDS...........................................S-48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................S-48
STATE TAXES...............................................S-51
ERISA CONSIDERATIONS......................................S-51
LEGAL INVESTMENT CONSIDERATIONS...........................S-52
UNDERWRITING..............................................S-52
LEGAL MATTERS.............................................S-52
EXPERTS...................................................S-53
RATINGS...................................................S-53
INDEX OF DEFINED TERMS....................................S-54
ANNEX I...................................................S-55
GLOBAL CLEARANCE, SETTLEMENT AND TAX
DOCUMENTATION PROCEDURES..................................S-55

                          PROSPECTUS

Prospectus Supplement........................................2
Available Information........................................2
Reports to Holders...........................................2
Summary of Terms.............................................3
Risk Factors................................................11
Description of the Securities...............................14
The Trust Funds.............................................17
Enhancement.................................................22
Servicing of Loans..........................................24
The Agreements..............................................30
Certain Legal Aspects of Loans..............................38
The Depositor...............................................46
Use of Proceeds.............................................46
Certain Federal Income Tax Consequences.....................47
State Tax Considerations....................................64
ERISA Considerations........................................65
Legal Investment............................................67

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

                SUBJECT TO COMPLETION, DATED ________ __, 1998

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ___________, 1998)

                                 $-----------
                               INDYMAC ABS, INC.
                                   DEPOSITOR

                                [INDYMAC, INC.]
                              SELLER AND SERVICER

   
               INDYMAC MANUFACTURED HOUSING CONTRACT TRUST 199__
                                    ISSUER
    

     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 IndyMac
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.

                                    [Price to    Underwriting      Proceeds
                                    Public(1)    Discounts and      to the
                                                  Commissions     Depositor(1)
                                   -----------  ---------------  --------------
   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 $_______.]

         [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.  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:


                    CLASS                  INITIAL CERTIFICATE    PASS-THROUGH
                                            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:

                    CLASS                  INITIAL CERTIFICATE    PASS-THROUGH
                                            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.

   
    Issuer...................  IndyMac  Manufactured   Housing  Contract  Trust
                               199__.
    

    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    PERCENTAGE OF
                             NUMBER OF       DATE 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    PERCENTAGE OF
      ORIGINAL LOAN-TO-      NUMBER OF       DATE 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 _____________

                                           -----------------------------------
                                            19          19               19
                                            ----        ----             ----
                                            (DOLLARS IN THOUSANDS)

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

- ----------
(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.

EIGHTED 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

                                                        REMAINING
                            CUT-OFF DATE                 TERM TO
                         CONTRACT PRINCIPAL              MATURITY    SEASONING
POOL                           BALANCE          APR      (MONTHS)     (MONTHS)

  1    ...............   $

  2    ...............

  3    ...............

  4    ...............

  5    ...............

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

         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>

         NO DEALER  SALESPERSON  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  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
MAKE SUCH  OFFER IN SUCH  JURISDICTION.  NEITHER  THE
DELIVERY  OF  THIS   PROSPECTUS   SUPPLEMENT  OR  THE
PROSPECTUS  NOR ANY  SALE MADE HEREUNDER  SHALL UNDER
ANY CIRCUMSTANCES CREATE   ANY   IMPLICATION THAT THE
INFORMATION  HEREIN  IS  CORRECT   AS  OF   ANY  TIME                             IndyMac ABS Inc.
SUBSEQUENT TO THE DATE HEREOF  OR THAT THERE HAS BEEN
NO CHANGE IN THE AFFAIRS OF THE DEPOSITOR  SINCE SUCH
DATE.

             ---------------------------                                              Depositor

                  TABLE OF CONTENTS

                                                 PAGE

                PROSPECTUS SUPPLEMENT

SUMMARY..............................................4
RISK FACTORS........................................15
THE CONTRACT POOL...................................18                               $___________
[INDYMAC, INC.].....................................23
YIELD AND PREPAYMENT CONSIDERATIONS.................27
PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL                             Manufactured Housing Contract Pass-
         BALANCE OUTSTANDING........................32                       Through Certificates 199___
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
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.............51
ERISA CONSIDERATIONS................................53
LEGAL INVESTMENT CONSIDERATIONS.....................54
[UNDERWRITING.......................................55                           [IndyMac.Inc.
[PLAN OF DISTRIBUTION...............................55
LEGAL MATTERS.......................................55                        Seller and Servicer
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                         PROSPECTUS SUPPLEMENT
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>

                                                                               7
         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.

- ----------
*    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  Trust  Fund  Assets  will be  acquired  by the  Depositor,  either
directly  or  through  affiliates,  from  originators  or  sellers  which may be
affiliates of the Depositor (the  "Sellers"),  and conveyed  without recourse by
the  Depositor to the related  Trust Fund.  Contracts  acquired by the Depositor
will have been originated in accordance with the underwriting criteria specified
below under "The Manufactured  Housing Program -- Underwriting  Standards" or as
otherwise described in the related Prospectus Supplement.  See "The Manufactured
Housing Program -- Underwriting Standards".

         The  Depositor  will cause the Trust Fund  Assets to be assigned to the
Trustee  named in the  related  Prospectus  Supplement  for the  benefit  of the
holders of the Certificates of the related Series.  The Master Servicer named in
the related  Prospectus  Supplement  will service the Trust Fund Assets,  either
directly or through other servicing institutions ("Sub-Servicers"),  pursuant to
a pooling and servicing  agreement  (each, an "Agreement")  among the Depositor,
the Master  Servicer and the Trustee,  and will receive a fee for such services.
See "The  Manufactured  Housing Program" and "The  Agreements".  With respect to
Contracts  serviced by the Master Servicer  through a  Sub-Servicer,  the Master
Servicer  will remain  liable for its  servicing  obligations  under the related
Agreement as if the Master Servicer alone were servicing such Contracts.

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

         Unless otherwise  specified in the related Prospectus  Supplement,  the
only obligations of the Depositor with respect to a Series of Certificates  will
be to obtain certain representations and warranties from the Sellers and, to the
extent such  representations and warranties are not made by the Sellers directly
to the  Trustee,  to assign to the Trustee for such Series of  Certificates  the
Depositor's rights with respect to such representations and warranties. See "The
Agreements  --  Assignment of the Trust Fund  Assets".  The  obligations  of the
Master  Servicer with respect to the Contracts  will consist  principally of its
contractual  servicing  obligations under the related  Agreement  (including its
obligation to enforce the obligations of the Sub-Servicers or Sellers,  or both,
as more fully  described  herein  under  "The  Manufactured  Housing  Program --
Representations by Sellers; Repurchases" and "The Agreements -- Sub-Servicing By
Sellers" and " -- Assignment of the Trust Fund Assets") and its  obligation,  if
any, to make certain cash advances in the event of  delinquencies in payments in
respect of interest and/or  principal on or with respect to the Contracts in the
amounts described herein under "Description of the Certificates --Advances". The
obligations  of  the  Master  Servicer  to  make  advances  may  be  subject  to
limitations,  to the  extent  provided  herein  and in  the  related  Prospectus
Supplement.

         The  following  is a brief  description  of the assets  expected  to be
included in the Trust Funds. If specific  information  respecting the Trust Fund
Assets is not known at the time the related Series of Certificates  initially is
offered, more general information of the nature described below will be provided
in the related Prospectus Supplement, and specific information will be set forth
in a report on Form 8-K to be filed with the Securities and Exchange  Commission
within  fifteen  days  after the  initial  issuance  of such  Certificates  (the
"Detailed  Description").  A 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  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

FixedRate.........................      A class  with an  interest  rate that is
                                        fixed throughout the life of the class.

Floating Rate......................     A  class  with  an  interest  rate  that
                                        resets   periodically   based   upon   a
                                        designated   index   and   that   varies
                                        directly with changes in such index.

Inverse Floating Rate..............     A  class  with  an  interest  rate  that
                                        resets   periodically   based   upon   a
                                        designated   index   and   that   varies
                                        inversely with changes in such index.

Variable Rate......................     A  class  with  an  interest  rate  that
                                        resets periodically and is calculated by
                                        reference   to  the  rate  or  rates  of
                                        interest  applicable to specified assets
                                        or instruments (E.G., the Contract Rates
                                        borne by the underlying Contracts).

Interest Only......................     A class that receives some or all of the
                                        interest payments made on the underlying
                                        Trust  Fund  Assets  and  little  or  no
                                        principal.  Interest  Only  classes have
                                        either a nominal  principal balance or a
                                        notional  amount.  A  nominal  principal
                                        balance represents actual principal that
                                        will  be  paid  on  the  class.   It  is
                                        referred  to  as  nominal  since  it  is
                                        extremely   small   compared   to  other
                                        classes. A notional amount is the amount
                                        used as a  reference  to  calculate  the
                                        amount of  interest  due on an  Interest
                                        Only class that is not  entitled  to any
                                        distributions in respect of principal.

Principal Only.....................     A class that does not bear  interest and
                                        is    entitled    to    receive     only
                                        distributions in respect of principal.

Partial Accrual....................     A class  that  accretes a portion of the
                                        amount  of  accrued  interest   thereon,
                                        which   amount  will  be  added  to  the
                                        principal  balance of such class on each
                                        applicable  Distribution  Date, with the
                                        remainder of such accrued interest to be
                                        distributed  currently  as  interest  on
                                        such class.  Such accretion may continue
                                        until a specified  event has occurred or
                                        until  such  Partial  Accrual  class  is
                                        retired.

Accrual............................     A class  that  accretes  the  amount  of
                                        accrued interest otherwise distributable
                                        on  such  class,  which  amount  will be
                                        added  as  principal  to  the  principal
                                        balance of such class on each applicable
                                        Distribution  Date.  Such  accretion may
                                        continue until some specified  event has
                                        occurred or until such Accrual  class is
                                        retired.

INDICES APPLICABLE TO FLOATING RATE AND INVERSE FLOATING RATE CLASSES

LIBOR

         Unless otherwise specified in the related Prospectus Supplement, on the
LIBOR  Determination  Date (as such term is  defined in the  related  Prospectus
Supplement)  for  each  class  of  Certificates  of a  Series  as to  which  the
applicable  interest rate is determined by reference to an index  denominated as
LIBOR, the Person designated in the related Agreement (the "Calculation  Agent")
will determine LIBOR in accordance  with one of the two methods  described below
(which method will be specified in the related Prospectus Supplement):


         LIBO METHOD

         If using this method to calculate  LIBOR,  the  Calculation  Agent will
determine  LIBOR by reference to the  quotations set forth on the Reuters Screen
LIBO Page (as defined in the International Swap Dealers  Association,  Inc. Code
of Standard  Wording,  Assumptions  and  Provisions  for Swaps,  1986  Edition),
offered by the principal London office of each of the designated reference banks
meeting  the  criteria  set forth  below  (the  "Reference  Banks")  for  making
one-month United States dollar deposits in leading banks in the London Interbank
market, as of 11:00 a.m. (London time) on such LIBOR Determination Date. In lieu
of relying on the quotations for those  Reference Banks that appear at such time
on the Reuters Screen LIBO Page, the Calculation  Agent will request each of the
Reference Banks to provide such offered quotations at such time.

         Under this method LIBOR will be established by the Calculation Agent on
each LIBOR Determination Date as follows:

                  (a) If on any LIBOR  Determination  Date two or more Reference
         Banks  provide such  offered  quotations,  LIBOR for the next  Interest
         Accrual Period shall be the arithmetic mean of such offered  quotations
         (rounded upwards if necessary to the nearest whole multiple of 1/32%).

                  (b) If on any LIBOR Determination Date only one or none of the
         Reference  Banks provides such offered  quotations,  LIBOR for the next
         Interest  Accrual  Period  (as  such  term is  defined  in the  related
         Prospectus Supplement) shall be whichever is the higher of (i) LIBOR as
         determined on the previous LIBOR Determination Date or (ii) the Reserve
         Interest Rate. The "Reserve  Interest Rate" shall be the rate per annum
         which the Calculation  Agent determines to be either (i) the arithmetic
         mean  (rounded  upwards if necessary to the nearest  whole  multiple of
         1/32%) of the one-month  United  States  dollar  lending rates that New
         York City banks selected by the Calculation  Agent are quoting,  on the
         relevant LIBOR  Determination  Date, to the principal London offices of
         at least two of the Reference  Banks to which such  quotations  are, in
         the  opinion  of the  Calculation  Agent,  being so made or (ii) in the
         event that the Calculation Agent can determine no such arithmetic mean,
         the lowest  one-month  United States dollar lending rate which New York
         City banks selected by the Calculation  Agent are quoting on such LIBOR
         Determination Date to leading European banks.

                  (c) If on any LIBOR  Determination  Date for a class specified
         in the related Prospectus Supplement, the Calculation Agent is required
         but is unable to  determine  the  Reserve  Interest  Rate in the manner
         provided in paragraph (b) above,  LIBOR for the next  Interest  Accrual
         Period  shall  be  LIBOR  as   determined   on  the   preceding   LIBOR
         Determination  Date,  or, in the case of the first LIBOR  Determination
         Date,  LIBOR shall be deemed to be the per annum rate specified as such
         in the related Prospectus Supplement.

         Each Reference Bank (i) shall be a leading bank engaged in transactions
in Eurodollar deposits in the international  Eurocurrency market; (ii) shall not
control,  be  controlled  by, or be under common  control  with the  Calculation
Agent; and (iii) shall have an established  place of business in London.  If any
such  Reference  Bank  should  be  unwilling  or  unable  to act as  such  or if
appointment  of any such  Reference  Bank is  terminated,  another  leading bank
meeting the criteria specified above will be appointed.

         BBA METHOD

         If using this method of determining  LIBOR, the Calculation  Agent will
determine  LIBOR  on  the  basis  of the  British  Bankers'  Association  "BBA")
"Interest  Settlement  Rate" for one-month  deposits in United States dollars as
found  on  Telerate  page  3750 as of  11:00  a.m.  London  time  on each  LIBOR
Determination  Date.  Interest  Settlement  Rates  currently  are based on rates
quoted by eight BBA designated  banks as being,  in the view of such banks,  the
offered  rate at which  deposits  are being  quoted to prime banks in the London
interbank market.  Such Interest  Settlement Rates are calculated by eliminating
the two highest  rates and the two lowest rates,  averaging  the four  remaining
rates,  carrying  the result  (expressed  as a  percentage)  out to six  decimal
places, and rounding to five decimal places.

         If on any LIBOR  Determination Date, the Calculation Agent is unable to
calculate LIBOR in accordance with the method forth in the immediately preceding
paragraph,  LIBOR for the next  Interest  Accrual  period shall be calculated in
accordance with the LIBOR method described above under "LIBO METHOD".

         The  establishment  of LIBOR on each  LIBOR  Determination  Date by the
Calculation Agent and its calculation of the rate of interest for the applicable
classes  for the  related  Interest  Accrual  Period  shall (in the  absence  of
manifest error) be final and binding.

COFI

         The Eleventh  District Cost of Funds Index is designed to represent the
monthly  weighted  average  cost of funds for savings  institutions  in Arizona,
California and Nevada that are member  institutions of the Eleventh Federal Home
Loan Bank  District (the  "Eleventh  District").  The Eleventh  District Cost of
Funds Index for a particular month reflects the interest costs paid on all types
of funds held by Eleventh  District  member  institutions  and is  calculated by
dividing  the cost of funds by the  average of the total  amount of those  funds
outstanding at the end of that month and of the prior month and  annualizing and
adjusting  the result to reflect  the  actual  number of days in the  particular
month. If necessary,  before these  calculations are made, the component figures
are  adjusted  by the  Federal  Home Loan Bank of San  Francisco  ("FHLBSF")  to
neutralize the effect of events such as member institutions leaving the Eleventh
District or acquiring  institutions outside the Eleventh District.  The Eleventh
District Cost of Funds Index is weighted to reflect the relative  amount of each
type of funds held at the end of the relevant  month.  The major  components  of
funds of Eleventh District member  institutions are: (i) savings deposits,  (ii)
time deposits,  (iii) FHLBSF  advances,  (iv) repurchase  agreements and (v) all
other borrowings.  Because the component funds represent a variety of maturities
whose costs may react in  different  ways to changing  conditions,  the Eleventh
District Cost of Funds Index does not necessarily reflect current market rates.

         A number of factors  affect the  performance  of the Eleventh  District
Cost of Funds  Index,  which  may  cause it to move in a manner  different  from
indices tied to specific interest rates, such as United States Treasury bills or
LIBOR.  Because the liabilities  upon which the Eleventh  District Cost of Funds
Index is based were issued at various times under various market  conditions and
with  various  maturities,  the  Eleventh  District  Cost of Funds Index may not
necessarily  reflect the prevailing  market interest rates on new liabilities of
similar  maturities.  Moreover,  as stated above, the Eleventh  District Cost of
Funds Index is  designed to  represent  the average  cost of funds for  Eleventh
District  savings  institutions for the month prior to the month in which it its
due to be published. Additionally, the Eleventh District Cost of Funds Index may
not  necessarily  move in the same  direction  as market  interest  rates at all
times,  since as longer term  deposits or  borrowings  mature and are renewed at
prevailing  market interest rates, the Eleventh  District Cost of Funds Index is
influenced  by the  differential  between  the  prior and the new rates on those
deposits or borrowings. In addition,  movements of the Eleventh District Cost of
Funds Index, as compared to other indices tied to specific  interest rates,  may
be affected by changes  instituted by the FHLBSF in the method used to calculate
the Eleventh District Cost of Funds Index.

         The FHLBSF  publishes the Eleventh  District Cost of Funds Index in its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948, 600 California  Street,  San Francisco,  California  94120, or by
calling (415)  616-1000.  The Eleventh  District Cost of Funds Index may also be
obtained by calling the FHLBSF at (415) 616-2600.

         The FHLBSF has stated in its  Information  Bulletin  that the  Eleventh
District  Cost of Funds Index for a month "will be announced on or near the last
working  day" of the  following  month  and  also  has  stated  that it  "cannot
guarantee  the  announcement"  of such index on an exact  date.  So long as such
index  for a month  is  announced  on or  before  the  tenth  day of the  second
following month, the interest rate for each class of Certificates of a Series as
to which the  applicable  interest  rate is  determined by reference to an index
denominated  as COFI (each,  a class of "COFI  Certificates")  for the  Interest
Accrual Period  commencing in such second  following  month will be based on the
Eleventh  District  Cost of Funds  Index  for the  second  preceding  month.  If
publication  is delayed  beyond such tenth day, such interest rate will be based
on the Eleventh District Cost of Funds Index for the third preceding month.

         Unless otherwise specified in the related Prospectus Supplement,  if on
the tenth day of the month in which any Interest  Accrual Period commences for a
class of COFI Certificates the most recently published Eleventh District Cost of
Funds Index relates to a month prior to the third preceding month, the index for
such current  Interest  Accrual Period and for each succeeding  Interest Accrual
Period will, except as described in the next to last sentence of this paragraph,
be based on the  National  Monthly  Median Cost of Funds  Ratio to  SAIF-Insured
Institutions  (the  "National  Cost of Funds Index")  published by the Office of
Thrift  Supervision  (the  "OTS") for the third  preceding  month (or the fourth
preceding  month if the  National  Cost of Funds  Index for the third  preceding
month has not been published on such tenth day of an Interest  Accrual  Period).
Information  on the National  Cost of Funds Index may be obtained by writing the
OTS at 1700 G Street,  N.W.,  Washington,  D.C. 20552 or calling (202) 906-6677,
and the current  National  Cost of Funds Index may be obtained by calling  (202)
906-6988.  If on any such  tenth day of the month in which an  Interest  Accrual
Period  commences  the most  recently  published  National  Cost of Funds  Index
relates to a month prior to the fourth preceding month, the applicable index for
such Interest Accrual Period and each succeeding Interest Accrual Period will be
based on LIBOR,  as determined by the  Calculation  Agent in accordance with the
Agreement  relating to such Series of  Certificates.  A change of index from the
Eleventh  District Cost of Funds Index to an alternative  index will result in a
change in the index level, and,  particularly if LIBOR is the alternative index,
could increase its volatility.

         The  establishment of COFI by the Calculation Agent and its calculation
of the rates of interest  for the  applicable  classes for the related  Interest
Accrual Period shall (in the absence of manifest error) be final and binding.

TREASURY INDEX

         Unless otherwise specified in the related Prospectus Supplement, on the
Treasury  Index  Determination  Date (as such  term is  defined  in the  related
Prospectus  Supplement)  for each class of  Certificates of a Series as to which
the applicable  interest rate is determined by reference to an index denominated
as a Treasury Index, the Calculation Agent will ascertain the Treasury Index for
Treasury securities of the maturity and for the period (or, if applicable, date)
specified in the related Prospectus  Supplement.  Unless otherwise  specified in
the related Prospectus  Supplement,  the Treasury Index for any period means the
average of the yield for each business day during the period  specified  therein
(and for any date  means  the  yield for such  date),  expressed  as a per annum
percentage  rate,  on (i) U.S  Treasury  securities  adjusted  to the  "constant
maturity" (as further  described below) specified in such Prospectus  Supplement
or (ii) if no "constant  maturity" is so  specified,  U.S.  Treasury  securities
trading on the secondary market having the maturity specified in such Prospectus
Supplement,  in each  case as  published  by the  Federal  Reserve  Board in its
Statistical  Release  No.  H.15(519).   Statistical  Release  No.  H.15(519)  is
published  on Monday or Tuesday of each week and may be  obtained  by writing or
calling the  Publications  Department  at the Board of  Governors of the Federal
Reserve System, 21st and C Streets,  Washington,  D.C. 20551 (202) 452-3244.  If
the Calculation Agent has not yet received Statistical Release No. H.15(519) for
such  week,  then it will  use such  Statistical  Release  from the  immediately
preceding week.

         Yields on U.S. Treasury  securities at "constant  maturity" are derived
from the U.S.  Treasury's daily yield curve. This curve, which relates the yield
on a security to its time to maturity, is based on the closing market bid yields
on actively traded Treasury  securities in the  over-the-counter  market.  These
market yields are  calculated  from  composites  of quotations  reported by five
leading U.S.  Government  securities  dealers to the Federal Reserve Bank of New
York. This method provides a yield for a given maturity even if no security with
that exact maturity is  outstanding.  In the event that the Treasury Index is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance with the Agreement relating to the particular Series of
Certificates.  The Calculation Agent's  determination of the Treasury Index, and
its  calculation  of the rates of interest  for the  applicable  classes for the
related  Interest  Accrual  Period  shall (in the absence of manifest  error) be
final and binding.

PRIME RATE

         Unless otherwise specified in the related Prospectus Supplement, on the
Prime Rate Determination Date (as such term is defined in the related Prospectus
Supplement)  for  each  class  of  Certificates  of a  Series  as to  which  the
applicable  interest rate is determined by reference to an index  denominated as
the Prime Rate,  the  Calculation  Agent will  ascertain  the Prime Rate for the
related  Interest  Accrual  Period.  Unless  otherwise  specified in the related
Prospectus Supplement, the Prime Rate for an Interest Accrual Period will be the
"Prime  Rate" as  published  in the "Money  Rates"  section  of The Wall  Street
Journal (or if not so published, the "Prime Rate" as published in a newspaper of
general circulation selected by the Calculation Agent in its sole discretion) on
the related Prime Rate Determination  Date. If a prime rate range is given, then
the  average of such range will be used.  In the event that the Prime Rate is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance with the Agreement relating to the particular Series of
Certificates.  The Calculation  Agent's  determination of the Prime Rate and its
calculation  of the rates of interest for the related  Interest  Accrual  Period
shall (in the absence of manifest error) be final and binding.

DERIVATIVE TRANSACTIONS

         If specified  in the related  Prospectus  Supplement,  a Trust Fund may
enter into privately  negotiated,  over-the-counter  hedging  transactions  with
various  counterparties,  including interest rate based swaps, caps, collars and
floors (collectively,  "Derivative Transactions") to effectively fix the rate of
interest  that  such  Trust  Fund  pays on one or more  borrowings  or series of
borrowings. Trust Funds will use these Derivative Transactions as hedges and not
as speculative investments. Derivative Transactions involve an agreement between
two parties to exchange payments that are based,  respectively,  on variable and
fixed  rates of  interest  and that are  calculated  on the basis of a specified
amount of principal for a specified  period of time. Cap and floor  transactions
involve an agreement between two parties in which the first party agrees to make
payments to the counterparty  when a designated  market interest rate goes above
(in the case of a cap) or below (in the case of a floor) a  designated  level on
predetermined  dates or during a  specified  time  period.  Collar  transactions
involve an agreement between two parties in which the first party makes payments
to the  counterparty  when a  designated  market  interest  rate  goes  above  a
designated level 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)

                      -------------------------------------
               FORA 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.


<PAGE>

                                  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

         The Trust may enter into privately negotiated, over-the-counter hedging
transactions   with  various   counterparties,   including   interest  rate  and
securities-based  swaps,  caps,  collars and floors  (collectively,  "Derivative
Transactions") to effectively fix the rate of interest that a 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 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.


                                 THE TRUST FUND

GENERAL

         The Securities of each Series will represent interests in the assets of
the  related  Trust  Fund,  and the Notes of each  Series will be secured by the
pledge of the assets of the related  Trust Fund.  The Trust Fund for each Series
will be held by the Trustee for the benefit of the related Securityholders. Each
Trust Fund will consist of certain  assets (the "Trust Fund Assets")  consisting
of a pool  (each,  a "Pool")  comprised  of Loans as  specified  in the  related
Prospectus  Supplement,  together  with  payments in respect of such  Loans,  as
specified in the related Prospectus Supplement.* The Pool will be created on the
first day of the month of the issuance of the related  Series of  Securities  or
such other date  specified in the related  Prospectus  Supplement  (the "Cut-off
Date").  The  Securities  will be  entitled  to  payment  from the assets of the
related  Trust  Fund or Funds or other  assets  pledged  for the  benefit of the
Securityholders,  as specified in the related Prospectus Supplement and will not
be  entitled  to  payments  in  respect  of the  assets of any other  trust fund
established by the Depositor.

- ----------
              *  Whenever  the  terms   "Pool",   "Certificates",   "Notes"  and
"Securities"  are used in this  Prospectus,  such terms will be deemed to apply,
unless the context indicates otherwise,  to one specific Pool and the Securities
of  one  Series  including  the  Certificates   representing  certain  undivided
interests  in,  and/or  Notes  secured  by the  assets  of, a single  Trust Fund
consisting   primarily  of  the  Loans  in  such  Pool.   Similarly,   the  term
"Pass-Through   Rate"  will  refer  to  the  pass-through   rate  borne  by  the
Certificates  and the term "interest rate" will refer to the interest rate borne
by the Notes of one specific  Series,  as applicable,  and the term "Trust Fund"
will refer to one specific Trust Fund.

         The  Trust  Fund  Assets  will be  acquired  by the  Depositor,  either
directly  or  through  affiliates,  from  originators  or  sellers  which may be
affiliates of the Depositor (the  "Sellers"),  and conveyed  without recourse by
the Depositor to the related Trust Fund.  Loans  acquired by the Depositor  will
have been  originated in accordance  with the  underwriting  criteria  specified
below under "Loan Program -- Underwriting  Standards" or as otherwise  described
in  the  related  Prospectus  Supplement.  See  "Loan  Program  --  Underwriting
Standards".

         The  Depositor  will cause the Trust Fund  Assets to be assigned to the
Trustee  named in the  related  Prospectus  Supplement  for the  benefit  of the
holders of the Securities of the related  Series.  The Master  Servicer named in
the related  Prospectus  Supplement  will service the Trust Fund Assets,  either
directly or through other servicing institutions ("Sub-Servicers"),  pursuant to
a Pooling and Servicing  Agreement among the Depositor,  the Master Servicer and
the Trustee with respect to a Series  consisting  of  Certificates,  or a master
servicing  agreement (each, a "Master Servicing  Agreement") between the Trustee
and the Master Servicer with respect to a Series  consisting of Certificates and
Notes,  and will receive a fee for such  services.  See "Loan  Program" and "The
Agreements".  With respect to Loans  serviced by the Master  Servicer  through a
Sub-Servicer,   the  Master  Servicer  will  remain  liable  for  its  servicing
obligations  under the related  Agreement as if the Master  Servicer  alone were
servicing such Loans.

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

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

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

         Unless otherwise  specified in the related Prospectus  Supplement,  the
only obligations of the Depositor with respect to a Series of Securities will be
to obtain certain  representations  and warranties  from the Sellers and, to the
extent such  representations and warranties are not made by the Sellers directly
to the  Trustee,  to assign to the  Trustee for such  Series of  Securities  the
Depositor's rights with respect to such representations and warranties. See "The
Agreements  --  Assignment of the Trust Fund  Assets".  The  obligations  of the
Master  Servicer  with  respect to the Loans  will  consist  principally  of its
contractual  servicing  obligations under the related  Agreement  (including its
obligation to enforce the obligations of the Sub-Servicers or Sellers,  or both,
as more  fully  described  herein  under  "Loan  Program --  Representations  by
Sellers;  Repurchases"  and "The Agreements --  Sub-Servicing  By Sellers" and "
- --Assignment  of the Trust Fund  Assets")  and its  obligation,  if any, to make
certain  cash  advances  in the event of  delinquencies  in payments of interest
and/or principal on or with respect to the Loans in the amounts described herein
under "Description of the Securities -- Advances". The obligations of the Master
Servicer to make advances may be subject to limitations,  to the extent provided
herein and in the related Prospectus Supplement.

         The  following  is a brief  description  of the assets  expected  to be
included in the Trust Funds. If specific  information  respecting the Trust Fund
Assets is not known at the time the related  Series of  Securities  initially is
offered, more general information of the nature described below will be provided
in the related Prospectus Supplement, and specific information will be set forth
in a report on Form 8-K to be filed with the Securities and Exchange  Commission
within fifteen days after the initial issuance of such Securities (the "Detailed
Description").  A  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.

         CATEGORIES OF CLASSES                           DEFINITION
                                                     PRINCIPAL TYPES

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.

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:

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

                  (ii)  certificates  in such other  investment  pools must have
         been  rated  in one of the  three  highest  rating  categories  of S&P,
         Moody's,  Fitch  or DCR for at  least  one  year  prior  to the  Plan's
         acquisition of certificates; and

                  (iii)   certificates   evidencing   interests  in  such  other
         investment pools must have been purchased by investors other than Plans
         for at least one year prior to any Plan's acquisition of certificates.

         Moreover,  the  Underwriter  Exemptions  generally  provide relief from
certain self-dealing/conflict of interest prohibited transactions that may occur
when the Plan fiduciary  causes a Plan to acquire  certificates in a trust as to
which the fiduciary (or its affiliate) is an obligor on the receivables  held in
the  trust  provided  that,  among  other  requirements:  (i) in the  case of an
acquisition in connection with the initial  issuance of  certificates,  at least
fifty percent (50%) of each class of  certificates  in which Plans have invested
is acquired by persons  independent of the Restricted Group, (ii) such fiduciary
(or its  affiliate)  is an obligor  with respect to five percent (5%) or less of
the fair  market  value of the  obligations  contained  in the trust;  (iii) the
Plan's  investment  in  certificates  of any class does not  exceed  twenty-five
percent (25%) of all of the  certificates of that class  outstanding at the time
of the  acquisition;  and (iv) immediately  after the acquisition,  no more than
twenty-five  percent  (25%) of the assets of the Plan with respect to which such
person is a fiduciary is invested in  certificates  representing  an interest in
one or more trusts  containing  assets sold or serviced by the same entity.  The
Underwriter  Exemptions  do not  apply to Plans  sponsored  by the  Seller,  the
related Underwriter,  the Trustee, the Master Servicer, any insurer with respect
to the Loans,  any  obligor  with  respect to Loans  included  in the Trust Fund
constituting more than five percent (5%) of the aggregate  unamortized principal
balance of the assets in the Trust Fund,  or any  affiliate of such parties (the
"Restricted Group").

         The Prospectus  Supplement for each Series of Securities  will indicate
the classes of Securities,  if any,  offered  thereby as to which it is expected
that an Underwriter Exemption will apply.

         The Underwriter Exemption contains several requirements,  some of which
differ from those in PTE 83-l. The  Underwriter  Exemption  contains an expanded
definition of "certificate" which includes an interest which entitles the holder
to  pass-through  payments of principal,  interest  and/or other  payments.  The
Underwriter  Exemption contains an expanded  definition of "trust" which permits
the trust corpus to consist of secured consumer  receivables.  The definition of
"trust," however,  does not include any investment pool unless,  inter alia, (i)
the investment pool consists only of assets of the type which have been included
in other investment pools, (ii) certificates  evidencing interests in such other
investment  pools have been purchased by investors other than Plans for at least
one  year  prior to the  Plan's  acquisition  of  certificates  pursuant  to the
Underwriter Exemption and (iii) certificates in such other investment pools have
been rated in one of the three  highest  generic  rating  categories of the four
credit rating agencies noted below.  Generally,  the Underwriter Exemption holds
that the acquisition of the  certificates by a Plan must be on terms  (including
the price for the  certificates)  that are at least as  favorable to the Plan as
they  would be in an arm's  length  transaction  with an  unrelated  party.  The
Underwriter  Exemption  requires that the rights and interests  evidenced by the
certificates  not be  "subordinated"  to the rights and  interests  evidenced by
other  certificates of the same trust. The Underwriter  Exemption  requires that
certificates  acquired  by a Plan  have  received  a rating at the time of their
acquisition  that is in one of the three highest  generic  rating  categories of
S&P, Moody's,  Fitch or DCR. The Underwriter  Exemption  specifies that the pool
trustee must not be an affiliate  of the pool  sponsor,  nor an affiliate of the
Underwriter,  the pool  servicer,  any obligor  with  respect to mortgage  loans
included  in the trust  constituting  more than five  percent  of the  aggregate
unamortized  principal  balance of the assets in the trust,  or any affiliate of
such entities.  Finally,  the  Underwriter  Exemption  stipulates  that any Plan
investing in the  certificates  must be an  "accredited  investor" as defined in
Rule 501(a)(1) of Regulation D of the Securities and Exchange  Commission  under
the Securities Act of 1933.

         On July  21,  1997,  the  DOL  published  in the  Federal  Register  an
amendment to the Underwriter Exemption which extends exemptive relief to certain
mortgage-backed  and  asset-backed  securities  transactions  using  pre-funding
accounts for trusts issuing pass-through  certificates.  The amendment generally
allows  mortgage  loans  or  other  secured   receivables  (the   "obligations")
supporting payments to certificate-holders,  and having a value equal to no more
than twenty-five percent (25%) of the total principal amount of the certificates
being offered by the trust,  to be  transferred  to the trust within a 90-day or
three-month period following the closing date (the "pre-funding period") instead
of requiring that all such obligations be either identified or transferred on or
before the closing date. The relief is available  when the following  conditions
are met:

                  (1) The  ratio  of the  amount  allocated  to the  pre-funding
         account to the total principal amount of the certificates being offered
         (the "pre-funding limit") must not exceed twenty-five percent (25%).

                  (2) All  obligations  transferred  after the closing date (the
         "additional  obligations")  must meet the same terms and conditions for
         eligibility as the original obligations used to create the trust, which
         terms and conditions have been approved by a rating agency.

                  (3) The transfer of such  additional  obligations to the trust
         during the pre-funding period must not result in the certificates to be
         covered by the  Underwriter  Exemption  receiving a lower credit rating
         from a rating agency upon  termination of the  pre-funding  period than
         the rating that was obtained at the time of the initial issuance of the
         certificates by the trust.

                  (4) Solely as a result of the use of pre-funding, the weighted
         average annual  percentage  interest rate (the "average interest rate")
         for all of the  obligations in the trust at the end of the  pre-funding
         period must not be more than 1.0% lower than the average  interest rate
         for the obligations  which were transferred to the trust on the closing
         date.

                  (5)  In  order  to  ensure  that  the  characteristics  of the
         additional  obligations  are  substantially  similar  to  the  original
         obligations which were transferred to the trust,

                  (i)      the  characteristics  of the  additional  obligations
                           must be  monitored  by an  insurer  or  other  credit
                           support   provider   which  is   independent  of  the
                           depositor; or

                  (ii)     an independent  accountant  retained by the depositor
                           must provide the depositor with a letter (with copies
                           provided   to   each   rating   agency   rating   the
                           certificates, the related underwriter and the related
                           trustee)  stating whether or not the  characteristics
                           of  the   additional   obligations   conform  to  the
                           characteristics  described in the related  prospectus
                           or prospectus supplement and/or pooling and servicing
                           agreement.  In preparing such letter, the independent
                           accountant  must use the same type of  procedures  as
                           were  applicable  to  the   obligations   which  were
                           transferred to the trust as of the closing date.

                  (6) The pre-funding period must end no later than three months
         or 90 days after the closing  date or earlier in certain  circumstances
         if the  pre-funding  account falls below the minimum level specified in
         the pooling and servicing agreement or an event of default occurs.

                  (7) Amounts  transferred  to any  pre-funding  account  and/or
         capitalized  interest  account used in connection  with the pre-funding
         may be invested only in certain permitted investments.

                  (8) The related prospectus supplement must describe:

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

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

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

                           (iv)     that the amount remaining in the pre-funding
                                    account at the end of the pre-funding period
                                    will be remitted to  certificate  holders as
                                    repayments of principal.

                  (9) The related pooling and servicing  agreement must describe
         the  permitted   investments   for  the   pre-funding   account  and/or
         capitalized  interest  account  and,  if not  disclosed  in the related
         prospectus  or  prospectus  supplement,  the terms and  conditions  for
         eligibility of additional obligations.

         Any  Plan  fiduciary  which  proposes  to  cause  a  Plan  to  purchase
Securities  should  consult with its counsel  concerning the impact of ERISA and
the Code, the applicability of PTE 83-1 and the Underwriter  Exemption,  and the
potential  consequences  in their specific  circumstances,  prior to making such
investment.  Moreover,  each Plan fiduciary should  determine  whether under the
general  fiduciary  standards  of  investment  prudence and  diversification  an
investment in the  Securities is appropriate  for the Plan,  taking into account
the  overall  investment  policy of the Plan and the  composition  of the Plan's
investment portfolio.


                                LEGAL INVESTMENT

         The Prospectus  Supplement  for each series of Securities  will specify
which, if any, of the classes of Securities offered thereby constitute "mortgage
related  securities" for purposes of the Secondary  Mortgage Market  Enhancement
Act of 1984 ("SMMEA").  Classes of Securities that qualify as "mortgage  related
securities"  will  be  legal  investments  for  persons,  trusts,  corporations,
partnerships,  associations,  business trusts, and business entities  (including
depository  institutions,  life  insurance  companies and pension funds) created
pursuant  to or  existing  under the laws of the  United  States or of any state
(including   the  District  of  Columbia  and  Puerto  Rico)  whose   authorized
investments  are  subject to state  regulations  to the same  extent  as,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the  United  States or any such  entities.  Under  SMMEA,  if a state  enacts
legislation prior to October 4, 1991 specifically  limiting the legal investment
authority of any such  entities with respect to "mortgage  related  securities,"
securities  will  constitute  legal  investments  for  entities  subject to such
legislation only to the extent provided therein. Approximately twenty-one states
adopted such legislation prior to the October 4, 1991 deadline.  SMMEA provides,
however,  that in no event will the enactment of any such legislation affect the
validity  of  any  contractual  commitment  to  purchase,   hold  or  invest  in
securities,  or require the sale or other disposition of securities,  so long as
such  contractual  commitment was made or such securities were acquired prior to
the enactment of such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal savings banks may invest in, sell or otherwise deal in
Securities without  limitations as to the percentage of their assets represented
thereby,  federal credit unions may invest in mortgage related  securities,  and
national banks may purchase  securities for their own account  without regard to
the limitations  generally  applicable to investment  securities set forth in 12
U.S.C. 24 (Seventh),  subject in each case to such regulations as the applicable
federal  authority may  prescribe.  In this  connection,  federal  credit unions
should review the National Credit Union Administration ("NCUA") Letter to Credit
Unions No. 96, as modified by Letter to Credit  Unions No. 108,  which  includes
guidelines to assist  federal credit unions in making  investment  decisions for
mortgage related  securities and the NCUA's  regulation  "Investment and Deposit
Activities"  (12 C.F.R.  Part 703),  which sets forth  certain  restrictions  on
investment by federal credit unions in mortgage related securities (in each case
whether  or not  the  class  of  Securities  under  consideration  for  purchase
constituted a "mortgage  related  security").  The NCUA issued final regulations
effective  December 2, 1991 that  restrict  and in some  instances  prohibit the
investment  by  Federal  Credit  Unions in  certain  types of  mortgage  related
securities.

         All depository institutions considering an investment in the Securities
(whether  or not the  class  of  Securities  under  consideration  for  purchase
constitutes a "mortgage  related  security") should review the Federal Financial
Institutions   Examination   Council's   Supervisory  Policy  Statement  on  the
Securities  Activities  (to the extent adopted by their  respective  regulators)
(the "Policy  Statement")  setting forth, in relevant part,  certain  securities
trading and sales practices deemed  unsuitable for an  institution's  investment
portfolio,  and  guidelines  for (and  restrictions  on)  investing  in mortgage
derivative   products,   including  "mortgage  related  securities,"  which  are
"high-risk mortgage securities" as defined in the Policy Statement. According to
the Policy Statement,  such "high-risk  mortgage  securities" include securities
such as  Securities  not  entitled to  distributions  allocated  to principal or
interest,  or Subordinated  Securities.  Under the Policy  Statement,  it is the
responsibility  of each depository  institution to determine,  prior to purchase
(and at stated intervals  thereafter),  whether a particular mortgage derivative
product is a  "high-risk  mortgage  security,"  and  whether  the  purchase  (or
retention) of such a product would be consistent with the Policy Statement.

         The foregoing does not take into  consideration  the  applicability  of
statutes,  rules,   regulations,   orders  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to "prudent  investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income  paying," or in  securities  which are issued in  book-entry
form.

         There may be other  restrictions  on the ability of certain  investors,
including depository institutions,  either to purchase Securities or to purchase
Securities  representing  more than a  specified  percentage  of the  investor's
assets. Investors should consult their own legal advisors in determining whether
and to  what  extent  the  Securities  constitute  legal  investments  for  such
investors.


                             METHOD OF DISTRIBUTION

          Securities  are being offered hereby in Series from time to time (each
Series  evidencing  or  relating to a separate  Trust  Fund)  through any of the
following methods:

                  1.       By negotiated firm commitment underwriting and public
                  reoffering by underwriters;

                  2. By agency  placements  through one or more placement agents
                  primarily with institutional investors and dealers; and

                  3. By placement  directly by the Depositor with  institutional
                  investors.

         A  Prospectus  Supplement  will be prepared  for each Series which will
describe  the method of  offering  being used for that Series and will set forth
the  identity  of any  underwriters  thereof  and either the price at which such
Series is being offered, the nature and amount of any underwriting  discounts or
additional compensation to such underwriters and the proceeds of the offering to
the Depositor,  or the method by which the price at which the underwriters  will
sell the  Securities  will be  determined.  Each  Prospectus  Supplement  for an
underwritten  offering will also contain information regarding the nature of the
underwriters'  obligations,  any material relationship between the Depositor and
any underwriter and, where appropriate,  information  regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to  stabilize  the market for the  Securities  so  offered.  In firm  commitment
underwritten  offerings,  the underwriters  will be obligated to purchase all of
the Securities of such Series if any such  Securities are purchased.  Securities
may be acquired by the  underwriters  for their own  accounts  and may be resold
from  time  to  time  in  one  or  more   transactions,   including   negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of  sale.  In  addition,  if so  stated  in the  related  Prospectus
Supplement,  such  Prospectus  Supplement  and  this  Prospectus  may be used by
Countrywide  Securities  Corporation,  an  affiliate  of IndyMac  ABS,  Inc. and
IndyMac,  Inc.,  in  connection  with offers and sales  related to market making
transactions in the Securities in which Countrywide  Securities Corporation acts
as principal.  Countrywide  Securities Corporation may also act as agent in such
transactions.  Sales in such  transactions  will be made at  prices  related  to
prevailing prices at the time of sale.

         Underwriters and agents may be entitled under  agreements  entered into
with the Depositor to  indemnification  by the Depositor  against  certain civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to  contribution  with respect to payments which such  underwriters or agents
may be required to make in respect thereof.

         If a Series is offered other than through underwriters,  the Prospectus
Supplement  relating  thereto will contain  information  regarding the nature of
such  offering and any  agreements  to be entered into between the Depositor and
purchasers of Securities of such Series.


                                  LEGAL MATTERS

         The  validity  of the  Securities  of each  Series,  including  certain
federal income tax consequences  with respect  thereto,  will be passed upon for
the  Depositor by Brown & Wood LLP, One World Trade Center,  New York,  New York
10048.


                              FINANCIAL INFORMATION

         A new  Trust  Fund  will be  formed  with  respect  to each  Series  of
Securities and no Trust Fund will engage in any business  activities or have any
assets or obligations prior to the issuance of the related Series of Securities.
Accordingly,  no  financial  statements  with  respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.



<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.


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(a)  -- Opinion of Brown & Wood LLP as to legality of the Securities**  
5.1(b)  -- Opinion  of  Richards,  Layton  &  Finger  as  to the legality of the
                Securities**
8.1     -- Opinion of Brown & Wood LLP as to certain  tax matters  (included  in
                Exhibit 5.1(a))** 
10.1    -- Form  of  Loan Purchase Agreement*
23.1(a) -- Consent of  Brown & Wood LLP  (included  in  Exhibits  5.1(a) and 8.1
                hereof)**  
23.1(b) -- Consent  of  Richards,  Layton  &  Finger (included in Exhibit 5.1(b)
                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. 4 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 13th day of August, 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              August 13, 1998
           ----------------------
             S. Blair Abernathy               and Director


           /s/ Carmella L. Grahn              First Vice President, Chief                   August 13, 1998
           ---------------------
             Carmella L. Grahn                Financial Officer and Principal
                                              Accounting Officer and Director


                     *                        General Counsel, Secretary                    August 13, 1998
       -----------------------------
               Gwen J. Eells                  and Director


                     *                        Director                                      August 13, 1998
       -----------------------------
             Jeffrey P. Grogin


                     *                        Director                                      August 13, 1998
       -----------------------------
                James Banks

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

</TABLE>
    



<PAGE>


<TABLE>
<CAPTION>
                                  EXHIBIT INDEX
 EXHIBIT
SEQUENTIAL
    NO.            DESCRIPTION OF EXHIBIT                                                      PAGE NUMBER
- ----------         ----------------------                                                      ------------
   
<S>                <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(a)   --       Opinion of Brown & Wood LLP as to legality of the Securities**.................
 5.1(b)   --       Opinion of Richards, Layton & Finger as to legality of the Securities**........
 8.1      --       Opinion of Brown & Wood LLP as to certain tax matters
                   (included in Exhibit 5.1(a))**.................................................
 10.1     --       Form of Loan Purchase Agreement*...............................................
 23.1(a)  --       Consent of Brown & Wood LLP (included in Exhibits 5.1(a) and 8.1)**............
 23.1(b)  --       Consent of Richards, Layton & Finger (included in Exhibits 5.1(b) hereof)**....
    
- -----------
*    Previously filed.
**   Filed herewith.
</TABLE>

                                                                  Exhibit 5.1(a)
                                                                  --------------

                               [BROWN & WOOD LLP]

   
                                                                 August 13, 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  (the
"Certificates")  and Asset Backed Notes (the "Notes" and,  collectively with the
Certificates,   "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  Certificates  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
countersigned 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 Certificates 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) When a Series of Notes has been duly  authorized by all necessary
action on the part of the issuer  thereof  (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 indenture and issued and delivered against payment therefor as described
in the Registration Statement, such Series of Notes will constitute legal, valid
and binding  obligations of the issuer  thereof,  enforceable in accordance with
their  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,  and such Series of Notes will be entitled to the
benefits and security provided by the related indenture.

         (iv) 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 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 


                                                                  Exhibit 5.1(b)

                    [Letterhead of Richards, Layton & Finger]

   
                                 August 13, 1998
    

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

                           Re:     IndyMac ABS, Inc.
                                   -----------------

Ladies and Gentlemen:

   
                  We have acted as special  Delaware  counsel for  IndyMac  ABS,
Inc., a Delaware  corporation  (the  "Company") in connection  with the issuance
from time to time of the  Certificates  (as defined  below),  issuable in series
(each, a "Series"). At your request, this opinion is being furnished to you.
    

                  For purposes of giving the opinions hereinafter set forth, our
examination  of documents  has been limited to the  examination  of originals or
copies of the following:

   
                  (a) The Registration Statement (the "Registration  Statement")
on Form S-3 filed by the Company with the Securities and Exchange  Commission on
May 1, 1998, as amended by each pre-effective  amendment on or prior to the date
hereto;
    

                  (b) A form of the Trust  Agreement of trust to be entered into
between the Company,  the trustees of the trust named therein,  and the holders,
from time to time, of the undivided  beneficial  interests in the assets of such
trust  (including  the exhibits  thereto) (the "Trust  Agreement"),  attached as
Exhibit 4.4 to the Registration Statement;

   
                  (c) A form of the  certificate  of trust attached as Exhibit B
to the Trust Agreement; and
    

                  (d) A form of  certificate  attached as Exhibit A to the Trust
Agreement (individually, a "Certificate," and collectively, the "Certificates").

                  Initially  capitalized  terms used  herein  and not  otherwise
defined are used as defined in the Trust Agreement.

                  For  purposes  of this  opinion,  we  have  not  reviewed  any
documents  other than the documents  listed in paragraphs (a) through (d) above.
In  particular,  we have not  reviewed any  document  (other than the  documents
listed  in  paragraphs  (a)  through  (d)  above)  that  is  referred  to  in or
incorporated  by reference  into the  documents  reviewed by us. We have assumed
that there exists no provision in any document that we have not reviewed that is
inconsistent  with the opinions stated herein.  We have conducted no independent
factual  investigation  of our  own but  rather  have  relied  solely  upon  the
foregoing  documents,  the statements and  information set forth therein and the
additional matters recited or assumed herein, all of which we have assumed to be
true, complete and accurate in all material respects.

                  With respect to all documents  examined by us, we have assumed
(i) the  authenticity of all documents  submitted to us as authentic  originals,
(ii) the  conformity  with the  originals  of all  documents  submitted to us as
copies or forms, and (iii) the genuineness of all signatures.

                  For  purposes of this  opinion,  we have  assumed (i) that the
Trust Agreement will  constitute the entire  agreement among the parties thereto
with  respect to the  subject  matter  thereof,  including  with  respect to the
creation,  operation and termination of the trust,  and that the Trust Agreement
the  Certificate  of Trust  will be in full  force and  effect and have not been
amended,  (ii) the due  organization  or due formation,  as the case may be, and
valid  existence in good standing of each party to the documents  examined by us
under the laws of the  jurisdiction  governing  its  organization  or formation,
(iii) the legal  capacity of natural  persons  who are parties to the  documents
examined by us, (iv) that each of the  parties to the  documents  examined by us
has the  power  and  authority  to  execute  and  deliver,  and to  perform  its
obligations  under,  such documents,  (v) the due  authorization,  execution and
delivery  by all  parties  thereto of all  documents  examined  by us,  (vi) the
receipt by each Person to whom a Certificate is to be issued  collectively,  the
"Certificate Holders") of a Certificate for such Certificate and the payment for
such  Certificate in accordance  with the Trust  Agreement and the  Registration
Statement,  and  (vii)  that  the  Certificates  are  issued  and  sold  to  the
Certificate  Holders in accordance with the Trust Agreement and the Registration
Statement.  We have not  participated  in the  preparation  of the  Registration
Statement and assume no responsibility for its contents.

                  This  opinion is limited to the laws of the State of  Delaware
(excluding  the  securities  laws of the  State  of  Delaware),  and we have not
considered  and  express  no  opinion  on the  laws of any  other  jurisdiction,
including federal laws and rules and regulations  relating thereto. Our opinions
are  rendered  only with  respect to Delaware  laws and rules,  regulations  and
orders thereunder which are currently in effect.

                  The following opinions regarding enforceability are subject to
(i) applicable bankruptcy, insolvency, reorganization, moratorium, receivership,
fraudulent  conveyance  and similar laws relating to or affecting the rights and
remedies of  creditors  generally;  (ii)  principles  of equity  (regardless  of
whether  considered  and applied in a proceeding in equity or at law); and (iii)
the effect of  applicable  public  policy on the  enforceability  of  provisions
relating to indemnification or contribution.

                  Based upon the  foregoing,  and upon our  examination  of such
questions  of law and  statutes of the State of  Delaware as we have  considered
necessary  or  appropriate,  and  subject  to the  assumptions,  qualifications,
limitations and exceptions set forth herein, we are of the opinion that:

                  1. The  Certificates  will  represent  valid,  fully  paid and
nonassessable undivided beneficial interests in the assets of the Trust.

   
                  2. The Trust  Agreement  will  constitute  a legal,  valid and
binding  obligation  of the  parties  thereto,  enforceable  against the parties
thereto in accordance with its terms.

                  We consent to the filing of this opinion  with the  Securities
and Exchange Commission as an exhibit to the Registration  Statement.  We hereby
consent to the use of our name under the heading "Legal  Matters" in the form of
Prospectus  Supplement  for Home  Equity  Asset  Backed  Notes and Asset  backed
Certificates for the Certificates.  In giving the foregoing  consent,  we do not
thereby  admit that we come  within the  category  of persons  whose  consent is
required under Section 7 of the Securities Act of 1933, as amended, or the rules
and regulations of the Securities and Exchange Commission thereunder.
    

                                                     Very truly yours,

GCK


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission