INDYMAC ABS INC
S-3, 1998-05-01
Previous: KNIGHT TRIMARK GROUP INC, S-1, 1998-05-01
Next: BARNETT AUTO TRUST 1997-A, 8-K, 1998-05-01



    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 1, 1998
                                                        REGISTRATION NO. 333-
                      SECURITIES AND EXCHANGE COMMISSION
- -----------------------------------------------------------------------------
                            WASHINGTON, D.C. 20549
                             -------------------
                                   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


                                                         PROPOSED      PROPOSED
                                                         MAXIMUM       MAXIMUM           AMOUNT OF
 TITLE OF EACH CLASS OF                  AMOUNT TO BE    OFFERING      AGGREGATE         REGISTRATION
 SECURITIES TO BE REGISTERED             REGISTERED      PRICE         OFFERING PRICE(1) FEE
                                                         PER UNIT(1)
 <S>                                     <C>             <C>           <C>               <C>
 Asset Backed Certificates and Asset
 Backed Notes ..                         $1,000,000(2)   100%          $1,000,000        $295.00

</TABLE>

(1)  Estimated for the purpose of calculating the registration fee.
(2)  Not  specified  as to  each  class  of  Asset  Backed Securities  to  be
     registered pursuant to General Instruction II.D of Form S-3.

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

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

              SUBJECT TO COMPLETION, DATED ____________ __, 1998

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, 1998)
                                 $___________
                                (Approximate)

                              INDYMAC ABS, INC.
                                  DEPOSITOR

                               (INDYMAC, INC.)
                          SELLER AND MASTER SERVICER

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

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

    THE  CERTIFICATES DO  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__.

                              (Underwriters)

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

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

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

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

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

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

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

                             SUMMARY OF TERMS

    This Summary of Terms is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and
in  the accompanying  Prospectus. Certain capitalized  terms used  in this
Summary of Terms are defined elsewhere in this Prospectus Supplement or in
the Prospectus.

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:

<TABLE>
<CAPTION>

                                                                            Initial Class
                                                                             Certificate       Pass-Through
                                                                               Balance             Rate
                                     <S>                                     <C>                   <C>
                                      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.

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

Designations

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

  Residual Certificates . . . . . . . Class A-R Certificates.

  Senior Certificates . . . . . . . . Class   A-  ,  Class_____,   Class  PO,
                                      Class X and Class A-R Certificates.

  Subordinated Certificates . . . . . Class B-  , Class_____, and  Class ____
                                      Certificates.

  Principal Only Certificates . . . . Class PO Certificates.

  Interest Only Certificates  . . . . Class X Certificates.

  Notional Amount Certificates  . . . Class X Certificates.

  Fixed Rate Certificates . . . . . . All Classes of  Certificates other than
                                      the Class PO and Class X Certificates.

  Variable Rate Certificates  . . . . Class X Certificates.

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

  Book-Entry Certificates . . . . . . All  Classes   of  Certificates   other
                                      than the Physical Certificates.

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

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

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

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

Trustee . . . . . . . . . . . . . . . __________________, a _________________
                                      organized under the laws of ___________
                                      (the "Trustee").

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                               RISK FACTORS

    Investors should consider  the following risks in  connection with the
purchase of the Offered Certificates.

    Consequences  of  Owning  Book-Entry 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.

    Cash Flow Considerations and Risks.   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.   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.    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 and Insolvency Risks.  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 Nature of Mortgage Loans.  The Mortgage Loans in the Mortgage
Pool were  made to  borrowers with  prior credit difficulties  and do  not
satisfy the underwriting  guidelines for mortgage loans eligible  for sale
to the Federal National Mortgage  Association ("FNMA") or the Federal Home
Loan  Mortgage Corporation ("FHLMC").   It  is expected that  the rates of
delinquency,  bankruptcy and foreclosure  for the  Mortgage Loans  will be
higher,  and may  be substantially  higher,  than that  of  mortgage loans
underwritten  in accordance  with  FNMA  and FHLMC  standards.   See  "The
Mortgage Pool--Underwriting Standards."

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

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

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

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

                             THE MORTGAGE POOL

GENERAL

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

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

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

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

    Each Mortgage Loan was originated after ____________.

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

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

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

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

    The  Loan-to-Value  Ratio of  a  Mortgage  Loan is  equal  to (i)  the
principal  balance of  such  Mortgage  Loan at  the  date of  origination,
divided by  (ii) the Collateral  Value of the  related Mortgaged Property.
The Collateral  Value of  a Mortgaged Property  is the  lesser of  (x) the
appraised value based on an appraisal made for (IndyMac) by an independent
fee appraiser at the time of the origination of the related Mortgage Loan,
and (y)  the  sales  price of  such Mortgaged  Property  at such  time  of
origination. With  respect to a Mortgage  Loan the proceeds  of which were
used to refinance an existing  mortgage loan, the Collateral Value  is the
appraised  value  of  the  Mortgaged  Property  based  upon the  appraisal
obtained at the  time of refinancing. No  assurance can be given  that the
values of the Mortgaged Properties  have remained or will remain at  their
levels as of  the dates of origination  of the related Mortgage  Loans. If
the residential real estate market should experience an overall decline in
property values such  that the outstanding balances  of the Mortgage Loans
become  equal to or  greater than the  value of  the Mortgaged Properties,
actual losses  on  the Mortgage  Loans  could be  higher than  losses  now
generally experienced in the mortgage lending industry.

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

<TABLE>
<CAPTION>
                         Mortgage Rates(1)                                     Current Mortgage Loan Principal Balances(1)
- ---------------------------------------------------------     -----------------------------------------------------------------
                                 Aggregate                                                             Aggregate
                    Number of    Principal     Percent of                                Number of     Principal     Percent of
                    Mortgage      Balance       Mortgage      Current Mortgage Loan      Mortgage       Balance       Mortgage
Mortgage Rates (%)   Loans      Outstanding       Pool               Amounts              Loans       Outstanding       Pool
- ---------------------------------------------------------     -----------------------------------------------------------------
<S>                 <C>          <C>               <C>       <C>                         <C>         <C>              <C>
6.250 . . . . . . .               $                    %      . . . . . . . . . . . . .               $                    %
6.750 . . . . . . .                                           . . . . . . . . . . . . .
6.875 . . . . . . .                                           . . . . . . . . . . . . .
7.000 . . . . . . .                                           . . . . . . . . . . . . .
7.125 . . . . . . .                                           . . . . . . . . . . . . .
7.250 . . . . . . .                                           . . . . . . . . . . . . . 
7.375 . . . . . . .                                           . . . . . . . . . . . . .
7.500 . . . . . . .                                           . . . . . . . . . . . . .
7.625 . . . . . . .                                           . . . . . . . . . . . . .
7.750 . . . . . . .                                           $450,001-$  500,000 . . .
7.875 . . . . . . .                                           $500,001-$  550,000 . . .
8.000 . . . . . . .                                           $550,001-$  600,000 . . . 
8.125 . . . . . . .                                           $600,001-$  650,000 . . .
8.250 . . . . . . .                                           $650,001-$  700,000 . . .
8.375 . . . . . . .                                           $700,001-$  750,000 . . .
8.500 . . . . . . .                                           $750,001-$1,000,000 . . .
8.625 . . . . . . .                                           Total . . . . . . . . . .                                 100%
8.750 . . . . . . .
8.875 . . . . . . .                                           (1)  As of the Cut-off Date, the average current Mortgage Loan
9.000 . . . . . . .                                                principal balance is expected to be approximately $______
9.125 . . . . . . .
9.250 . . . . . . .
9.375 . . . . . . .
9.500 . . . . . . .
9.875 . . . . . . .
10.00 . . . . . . .               $                 100%

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

                 Original Loan-to-Value Ratios(1)                                     Types of Mortgaged Properties
- -----------------------------------------------------------   --------------------------------------------------------------
                                   Aggregate                                                        Aggregate
                      Number of    Principal     Percent of                            Number of    Principal     Percent of
Original Loan-to-     Mortgage      Balance       Mortgage                             Mortgage      Balance       Mortgage
 Value Ration (%)      Loans      Outstanding       Pool      Property Type             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 . .                                            Totals                                 $                100%
75.01 to 80.00 . .
80.01 to 85.00 . .                                                                      Occupancy Types(1)
85.01 to 90.00 . .                                             -----------------------------------------------------------------
90.01 to 95.00 . .                                                                                     Aggregate 
Totals . . . . . .                 $                 100%                               Number of      Principal     Percent of
- ---------------                                                                         Mortgage        Balance       Mortgage
(1) The weighted average original Loan-to-Value Ratio of      Occupancy Type             Loans        Outstanding       Pool
    Mortgage Loans is expected to be approximately ____%      ------------------------------------------------------------------
                                                              Primary Residence . .                    $                     %
                                                              Investor Property . .
                                                              Second Residence  . .
                                                              Totals  . . . . . . .                    $                  100%
                                                              ---------------
                                                              (1)  Based upon representations of the related mortgagors at the
                                                                   time of origination.

</TABLE>

<TABLE>
<CAPTION>
                 State Distribution Properties(1)                                     Remaining terms to Maturity(1)
- ----------------------------------------------------------    -----------------------------------------------------------------
                                  Aggregate                                                          Aggregate
                   Number of     Principal      Percent of                            Number of      Principal     Percent of
                   Mortgage       Balance        Mortgage     Remaining Term to        Mortgage       Balance       Mortgage
      State          Loans      Outstanding        Pool       Maturity (Months)         Loans       Outstanding       Pool
<S>                 <C>        <C>                   <C>     <C>
                                                              360 . . . . . . . . .
Arizona . . . .                  $                      %     359 . . . . . . . . .                   $                   %
California  . .                                               358 . . . . . . . . .
Colorado  . . .                                               357 . . . . . . . . .
Florida . . . .                                               356 . . . . . . . . .
Georgia . . . .                                               355 . . . . . . . . .
Hawaii  . . . .                                               354 . . . . . . . . .
Illinois  . . .                                               353 . . . . . . . . .
Maryland  . . .                                               352 . . . . . . . . .
Massachusetts .                                               351 . . . . . . . . .
New Jersey  . .                                               349 . . . . . . . . .
New York  . . .                                               348 . . . . . . . . .
Pennsylvania  .                                               347 . . . . . . . . .
Texas . . . . .                                               345 . . . . . . . . .
Utah  . . . . .                                               344 . . . . . . . . .
Washington  . .                                               343 . . . . . . . . .
Other (less than                                              342 . . . . . . . . .
2%) . . . . . .                                               341 . . . . . . . . .
Totals  . . . .                  $                   100%     338 . . . . . . . . .
                                                              335 . . . . . . . . .
(1) Other  includes  other  states  with  under (2)%          334 . . . . . . . . .
    concentration   individually.   No   more   than          333 . . . . . . . . .
    approximately     %  of the Mortgage  Loans will          332 . . . . . . . . .
    be  secured  by   Mortgaged  properties  located          328 . . . . . . . . .
    in any one postal zip code area.                          326 . . . . . . . . .
                                                              325 . . . . . . . . .
                                                              321 . . . . . . . . .
             Purpose of Mortgage Loans                        320 . . . . . . . . .
- ----------------------------------------------------------    319 . . . . . . . . .
                                   Aggregate                  318 . . . . . . . . .
                      Number of    Principal    Percent of    314 . . . . . . . . .
                      Mortgage      balance      Mortgage     297 . . . . . . . . .
   Loan Purpose        Loans      Outstanding    Pool         293 . . . . . . . . .
- ----------------------------------------------------------    259 . . . . . . . . .
Purchase . . . . . . .               $                 %      240 . . . . . . . . .
Refinance (rate/term).                                        238 . . . . . . . . .
Refinance (cash out) .                                        237 . . . . . . . . .
Totals . . . . . . . .               $              100%      Total . . . . . . . .                   $                100%

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


</TABLE>

ASSIGNMENT OF THE MORTGAGE LOANS

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

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

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

UNDERWRITING STANDARDS

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

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

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

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

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

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

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

<TABLE>
<CAPTION>

                                  PRIMARY RESIDENCE-PURCHASE MONEY AND RATE/TERM REFINANCES

    CREDIT               MAXIMUM                                                                                      NO INCOME/
    LEVEL              LOAN AMOUNT            FULL/ALT. DOC.            REDUCED DOC.             NO RATIO              NO ASSET
  ----------          -------------          ----------------          --------------           ----------           ------------
   <S>                   <C>                     <C>                     <C>                    <C>                    <C>
      0
      I+
      I

      II

     III
      IV

</TABLE>
<TABLE>
<CAPTION>

                                          PRIMARY RESIDENCE-CASH OUT REFINANCES

    CREDIT               MAXIMUM                                                                                      NO INCOME/
    LEVEL              LOAN AMOUNT            FULL/ALT. DOC.            REDUCED DOC.             NO RATIO              NO ASSET
   --------           -------------          ----------------          --------------           ----------           ------------
   <S>                  <C>                     <C>                      <C>                      <C>                  <C>
      0
      I+
      I

      II

     III
      IV

</TABLE>
<TABLE>
<CAPTION>

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

      CREDIT                   MAXIMUM
      LEVEL*                 LOAN AMOUNT                FULL/ALT. DOC.                REDUCED DOC.               NO RATIO
     --------               -------------              ----------------              --------------             ----------
      <S>                     <C>                        <C>                           <C>                        <C>
        0
        I+
        I

        II

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

</TABLE>
<TABLE>
<CAPTION>

          SECOND HOME AND INVESTOR PROPERTIES-CASH-OUT REFINANCES

      CREDIT                   MAXIMUM
      LEVEL*                 LOAN AMOUNT                FULL/ALT. DOC.                REDUCED DOC.               NO RATIO
     --------               -------------              ----------------              --------------             ----------
      <S>                     <C>                        <C>                           <C>                        <C>
        0
        I+
        I

        II

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

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

                        SERVICING OF MORTGAGE LOANS

GENERAL

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

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

THE MASTER SERVICER

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

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

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

SERVICING AND COLLECTION PROCEDURES

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

FORECLOSURE AND DELINQUENCY 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  . . . . . . . . . . . . . . . . . . .          %        %        %        %        %
- -----------------------------------------------------------------------------------      ======   ======   ======   ======   ======
(1)      As a percentage of the total number of loans master serviced.

</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>

                                                                        Original Term          Remaining Term
                                                      Net                to Maturity            to Maturity
    Principal Balance       Mortgage Rate        Mortgage Rate           (in months)            (in months)            Loan Age
    -----------------       -------------        -------------          -------------          --------------          --------
<S>                          <C>                  <C>                    <C>                     <C>                    <C>
 $                                    %                     %
 $                                    %                     %

</TABLE>

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

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

OPTIONAL PURCHASE OF DEFAULTED LOANS

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

OPTIONAL TERMINATION

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

THE TRUSTEE

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

RESTRICTIONS ON TRANSFER OF THE CLASS A-R CERTIFICATES

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

               YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

GENERAL

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

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

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

PREPAYMENT CONSIDERATIONS AND RISKS

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

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

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

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

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

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

SENSITIVITY OF THE INTEREST ONLY CERTIFICATES

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

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

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

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

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

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

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

<TABLE>
<CAPTION>

                                             SPA Prepayment/Assumption

Class                   0%                %               %            %             %           %
- ------------         --------          -------         -------      -------       -------     -------
<S>                   <C>               <C>             <C>          <C>           <C>         <C>
Class X                     %                %               %            %             %           %

</TABLE>

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

SENSITIVITY OF THE PRINCIPAL ONLY CERTIFICATES

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

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

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

                     Class                 Price  
                     --------              -----
                     Class PO.............     %


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

<TABLE>
<CAPTION>

                                             SPA Prepayment/Assumption

Class                   0%               %              %            %            %             %
- ------------         --------         -------        -------      -------      -------       -------
<S>                   <C>              <C>            <C>          <C>          <C>           <C>
Class PO                   %                %              %            %            %             %

Class PO...                %                %              %            %            %             %

</TABLE>

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

ADDITIONAL INFORMATION

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

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

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

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

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

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

DECREMENT TABLES

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

                   PERCENT OF INITIAL CLASS CERTIFICATE
                          BALANCES OUTSTANDING/*/

<TABLE>
<CAPTION>

                                                                        Class A-   
                                                                     --------------
Distribution Date 0%                      %                   %                %                %              %              %  
- --------------------                   -------             -------          -------          -------        -------        -------
<S>                                     <C>                 <C>              <C>              <C>            <C.            <C>
Initial................                     %                   %                %                %              %              %  
   19.................
   19.................
   19.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
                                       -------             -------          -------          -------        -------        -------
Weighted Average
 Life (in years)/**/..........


</TABLE>

<TABLE>
<CAPTION>

                                                                        Class A-   
                                                                     --------------
Distribution Date 0%                      %                   %                %                %              %              %  
- --------------------                   -------             -------          -------          -------        -------        -------
<S>                                     <C>                 <C>              <C>              <C>            <C.            <C>
Initial................                     %                   %                %                %              %              %  
   19.................
   19.................
   19.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
   20.................
                                       -------             -------          -------          -------        -------        -------
Weighted Average
 Life (in years)/**/..........

</TABLE>
___________

 * Rounded to the nearest whole percentage.

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

LAST SCHEDULED DISTRIBUTION DATE

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

THE SUBORDINATED CERTIFICATES

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

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

                            CREDIT ENHANCEMENT

SUBORDINATION OF CERTAIN CLASSES

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

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

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

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

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

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

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

                              USE OF PROCEEDS

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

                  CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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

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

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

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

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

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

                           ERISA CONSIDERATIONS

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

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

    Except as  noted above,  investments by Plans  are subject  to ERISA's
general  fiduciary requirements,  including the requirement  of investment
prudence and diversification and the requirement that a Plan's investments
be made in  accordance with the documents governing  the Plan. A fiduciary
that decides to  invest the assets of  a Plan in the  Offered Certificates
should  consider, among  other  factors, the  extreme  sensitivity  of the
investment to the  rate of principal  payments (including prepayments)  on
the Mortgage Loans.

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

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

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

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

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

                          METHOD OF DISTRIBUTION

    Subject  to the  terms and  conditions set  forth in  the Underwriting
Agreement between the  Depositor and the  Underwriters, the Depositor  has
agreed to  sell to the  Underwriters, and  each Underwriter has  agreed to
purchase  from  the  Depositor  the  respective  Classes  of  Underwritten
Certificates indicated on  the cover page  hereof to be  purchased by  it.
Distribution  of  the  Underwritten  Certificates  will  be  made  by  the
respective  Underwriters in  each case  from  time to  time  in negotiated
transactions or otherwise at varying  prices to be determined at  the time
of sale. In connection with the sale of the Underwritten Certificates, the
Underwriters  may  be  deemed  to  have  received  compensation  from  the
Depositor in the form of underwriting discounts.

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

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

    The Class X and Class PO Certificates may be offered by  the Depositor
from time to  time directly or through  underwriters or agents (either  of
which may  include IndyMac  Securities  Corporation, an  affiliate of  the
Depositor and the Master Servicer) in one or more negotiated transactions,
or otherwise,  at varying prices to be determined at  the time of sale, in
one or more separate transactions at  prices to be negotiated at the  time
of each sale. Proceeds  to the Depositor from  any sale of the  Class X or
Class PO Certificates will equal the purchase price paid by the  purchaser
thereof, net of any expenses payable by the Depositor and any compensation
payable to any such underwriter  or agent. Any underwriters or agents that
participate in the  distribution of the Class  X or Class  PO Certificates
may  be deemed to be  "underwriters" within the meaning  of the Securities
Act of 1933 and  any profit on the  sale of such Certificates by them  and
any  discounts, commissions, concessions or other compensation received by
any  such underwriter or agent may  be deemed to be underwriting discounts
and commissions under such Act.

                               LEGAL MATTERS

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

                                  RATINGS

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

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

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

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

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

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

<TABLE>
<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.
                                                                                            $(_____________)
                        ---------------                                                       (Approximate)

                       TABLE OF CONTENTS                                                    INDYMAC ABS, INC.
                                                                                                Depositor
                                                         PAGE                                            
                     PROSPECTUS SUPPLEMENT                                                   (INDYMAC, INC.)
                                                                                       Seller and Master Servicer
Summary of Terms  . . . . . . . . . . . . . . . . . . .    S-3
The Mortgage Pool . . . . . . . . . . . . . . . . . . .    S-9                            MORTGAGE PASS-THROUGH
Servicing of Mortgage Loans   . . . . . . . . . . . . .   S-10                                CERTIFICATES,
Description of Certificates . . . . . . . . . . . . . .   S-18                               SERIES 199_ - _
Yield, Prepayment and Maturity Considerations . . . . .   S-28
Credit Enhancement  . . . . . . . . . . . . . . . . . .   S-35                          -------------------------
Use of Proceeds . . . . . . . . . . . . . . . . . . . .   S-36                            PROSPECTUS SUPPLEMENT
Certain Federal Income Tax Consequences . . . . . . . .   S-36                              (_________, 199_)
ERISA Considerations  . . . . . . . . . . . . . . . . .   S-37                          -------------------------
Method of Distribution  . . . . . . . . . . . . . . . .   S-39
Legal Matters . . . . . . . . . . . . . . . . . . . . .   S-39
Ratings . . . . . . . . . . . . . . . . . . . . . . . .   S-39

                          PROSPECTUS
                          PROSPECTUS

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

</TABLE>



                 SUBJECT TO COMPLETION, DATED APRIL __, 1998

PROSPECTUS SUPPLEMENT
(To Prospectus dated ______________, 199__)

                             $___________________
                                (APPROXIMATE)

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

                              INDYMAC ABS, INC.
                                  DEPOSITOR

                               (INDYMAC, INC.)
                          SELLER AND MASTER SERVICER

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

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

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

                                  (INSURER)
                               ---------------

  PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER "RISK
   FACTORS" ON PAGE S-17 HEREIN AND ON PAGE 16 IN THE ACCOMPANYING
                                  PROSPECTUS.

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

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

===============================================================================
<TABLE>
<CAPTION>
                                            Price to     Underwriting    Proceeds to the
                                            Public (1)   Discount(2)     Depositor (3)
<S>                                         <C>          <C>             <C>

- ----------------------------------------------------------------------------------------
Per Certificate . . . . . . . . . . . . .            %              %                  %
- ----------------------------------------------------------------------------------------
Total . . . . . . . . . . . . . . . . . .  $             $               $
========================================================================================
</TABLE>


(1)  Plus accrued interest, if any, from _______________, 199_.
(2)  The Depositor  has agreed to  indemnify the Underwriter  against certain
     liabilities, including liabilities under the Securities Act of 1933.
(3)  Before deducting expenses, estimated to be $_______________.

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

     The  Certificates are offered subject  to prior sale  and subject to the
Underwriter's right to  reject orders in  whole or in part.   It is  expected
that  delivery of  the  Certificates will  be made  in  book-entry form  only
through the facilities  of The Depository Trust  Company, CEDEL S.A. and  the
Euroclear System on or about ______________, 199_ (the "Closing  Date").  The
Certificates will be offered in Europe and the United States of America.

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

                                (UNDERWRITER)



________________, 199__.



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

     IN CONNECTION  WITH  THIS OFFERING,  THE UNDERWRITER  MAY OVER-ALLOT  OR
EFFECT  TRANSACTIONS WHICH  STABILIZE OR  MAINTAIN  THE MARKET  PRICE OF  THE
CERTIFICATES AT LEVELS ABOVE THOSE WHICH  MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

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

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

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

                                   SUMMARY

     The following summary  of certain pertinent information  is qualified in
its entirety by reference to  the detailed information appearing elsewhere in
this   Prospectus  Supplement  and  the  accompanying  Prospectus.    Certain
capitalized terms used in the Summary are defined elsewhere in the Prospectus
Supplement  or in the Prospectus.  Reference  is made to the Index of Defined
Terms  herein  and the  Index  of Defined  Terms  in the  Prospectus  for the
definitions of certain capitalized terms.

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

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

Securities Offered................ Each  of  the  Home  Equity   Loan   Asset
                                   Backed Certificates, Series 199_-_ offered
                                   hereby  (the "Certificates") represents an
                                   undivided  interest  in  the  Trust.  Each
                                   Certificate  represents   the   right   to
                                   receive  payments  of  interest   at   the
                                   variable   rate   described   below   (the
                                   "Certificate Rate"),  payable monthly, and
                                   payments  of principal at such time and to
                                   the extent provided below.  The  aggregate
                                   undivided  interest  in  the  Trust repre-
                                   sented  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 Princi-
                                   pal  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   Certificate-
                                   holders,  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  ____%,  respec-
                                   tively. 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 Certif-
                                   icate by the Original  Certificate  Princ-
                                   ipal 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   Deposit-
                                   aries").  Cross-market  transfers  between
                                   persons  holding  directly  or  indirectly
                                   through   DTC,  on  the   one   hand,  and
                                   counterparties holding directly or  indir-
                                   ectly  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 Certificate-
                                   holders  will  be  represented   by   book
                                   entries on the records of DTC and partici-
                                   pating  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 partici-
                                   pating  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,   fore-
                                   closure  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 Collec-
                                   tions 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  Overcollateral-
                                   ization  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 Collec-
                                    tions" and "Transferor  Principal Collec-
                                    tions",  respectively) in accordance with
                                    their percentage  interests  in the Mort-
                                    gage Loans of __%  and __%, respectively,
                                    as of the Cut-off Date (the "Fixed  Allo-
                                    cation  Percentage"), but a lesser amount
                                    of Principal Collections may be  distrib-
                                    uted  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  Cer-
                                    tificates--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 Dis-
                                    tribution 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 dis-
                                   tributed 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 distrib-
                                   uted 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 Certifi-
                                   cate  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  Cer-
                                   tificates" 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 Amor-
                                   tization Period will equal, to the  extent
                                   funds   are   available   therefor,    the
                                   Scheduled  Principal Collections Distribu-
                                   tion 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 Distribu-
                                   tion Date.  With  respect  to  any Distri-
                                   bution Date,  the  "Alternative  Principal
                                   Payment" will equal  the  greater  of  (x)
                                   ____%   of   the   Certificate   Principal
                                   Balance immediately prior to such  Distri-
                                   bution Date  and (y) the amount,  but  not
                                   less  than zero, of Principal  Collections
                                   for such Distribution Date less the aggre-
                                   gate of Additional Balances created during
                                   the related Collection Period.

                                   Beginning with the first Distribution Date
                                   following the end of the Managed Amortiza-
                                   tion  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--Distri-
                                   butions on the Certificates" herein.

                                   In  addition,  to  the  extent  funds  are
                                   available therefor (including funds avail-
                                   able under  the Policy),  on the Distribu-
                                   tion  Date in  _____________ 20__, Certif-
                                   icateholders 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 per-
                                   centage  of  Principal Collections distri-
                                   buted 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 domes-
                                   tic 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 Insur-
                                   ance and Indemnity Agreement (the  "Insur-
                                   ance  Agreement")   to  be  dated  as   of
                                   _____________, 199_, among the Seller, the
                                   Depositor, the  Master  Servicer  and  the
                                   Certificate Insurer.

                                   The Policy  will  irrevocably  and  uncon-
                                   ditionally guarantee payment on each  Dis-
                                   tribution Date to the Trustee for the ben-
                                   efit 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 Princ-
                                   ipal 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 Certifi-
                                   cates--The Policy" herein.

Overcollateralization
Amount............................ The distribution of  Accelerated Principal
                                   Distribution Amounts, if  any, to  Certif-
                                   icateholders  may  result in the  Invested
                                   Amount being greater  than the Certificate
                                   Principal Balance,  thereby  creating  the
                                   Overcollateralization  Amount.  The Over-
                                   collateralization 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 over-
                                   collateralization,  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 col-
                                   lections 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 calcu-
                                   late, 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 Distribu-
                                   tion Date following the later  of (A) pay-
                                   ment 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 outstand-
                                   ing   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--Term-
                                   ination;  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 "Descrip-
                                   tion   of  the Certificates--Rapid Amorti-
                                   zation 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 representa-
                                   tions and warranties in the Agreement with
                                   respect to the Mortgage Loans.  Subject to
                                   the   limitations   described  below under
                                   "Descriptions of the Certificates--Assign-
                                   ment  of  the  Mortgage  Loans",  if   the
                                   Seller  breaches certain of its represent-
                                   ations 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 "Descrip-
                                   tion  of  the  Certificates--Assignment of 
                                   Mortgage Loans" herein.

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

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

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

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



                                 RISK FACTORS

     Book-Entry 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.

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

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

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

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

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

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

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

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

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


                           THE CERTIFICATE INSURER

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

                     (Description of Certificate Insurer)


                             THE MASTER SERVICER

General

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

The Master Servicer

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

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



                      DESCRIPTION OF THE MORTGAGE LOANS

General

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

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

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

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

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

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

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


                              PRINCIPAL BALANCES

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


                          GEOGRAPHIC DISTRIBUTION(1)

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




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

</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>
                                                              Number of                                        Percent of Pool
                   Range of Combined                           Mortgage              Cut-off Date          by Cut-of Date Principal
                 Loan-to-Value Ratios                           Loans             Principal Balance                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-of Date Principal
                     Property Type                              Loans             Principal Balance                Balance
<S>                                                           <C>                 <C>                      <C>
Single Family   . . . . . . . . . . . . . . . . . . .                              $                                        %
Two- to Four-Family   . . . . . . . . . . . . . . . .
Condominium   . . . . . . . . . . . . . . . . . . . .
PUD   . . . . . . . . . . . . . . . . . . . . . . . .                                                                         
      Total   . . . . . . . . . . . . . . . . . . . .                                                               100%      

</TABLE>


                                LIEN PRIORITY

<TABLE>
<CAPTION>
                                                              Number of                                        Percent of Pool
                                                               Mortgage              Cut-off Date          by Cut-of Date Principal
                     Lien Priority                              Loans             Principal Balance                Balance
<S>                                                           <C>                 <C>                      <C>
First Lien  . . . . . . . . . . . . . . . . . . . . .                             $                                        %
Second Lien   . . . . . . . . . . . . . . . . . . . .                                                                         
      Total   . . . . . . . . . . . . . . . . . . . .                                                               100%      

</TABLE>


                                LOAN RATES(1)

<TABLE>
<CAPTION>
                                                              Number of                                        Percent of Pool
                                                               Mortgage              Cut-off Date          by Cut-of Date Principal
                  Range of Loan Rates                           Loans             Principal Balance                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.


                                    MARGIN

<TABLE>
<CAPTION>
                                                              Number of                                        Percent of Pool
                                                               Mortgage              Cut-off Date          by Cut-of Date Principal
                    Range of Margins                            Loans             Principal Balance                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   . . . . . . . . . . . . . . . . . . . .                                                               100.00%   

</TABLE>


                        CREDIT LIMIT UTILIZATION RATES

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

</TABLE>


                                CREDIT LIMITS

<TABLE>
<CAPTION>
                                                              Number of                                        Percent of Pool
                                                               Mortgage              Cut-off Date          by Cut-of Date Principal
                 Range of Credit Limits                         Loans             Principal Balance                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   . . . . . . . . . . . . . . . . . . . .                                                             100.00%     

</TABLE>


                                MAXIMUM RATES

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

</TABLE>


                  MONTHS REMAINING TO SCHEDULED MATURITY(1)

<TABLE>
<CAPTION>
                                                              Number of                                        Percent of Pool
                    Range of Months                            Mortgage              Cut-off Date          by Cut-of Date Principal
            Remaining to Scheduled Maturity                     Loans             Principal Balance                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>
                                                              Number of                                        Percent of Pool
                                                               Mortgage              Cut-off Date          by Cut-of Date Principal
                    Origination Year                            Loans             Principal Balance                Balance
<S>                                                           <C>                 <C>                      <C>
_______   . . . . . . . . . . . . . . . . . . . . . .                             $                                        %
_______   . . . . . . . . . . . . . . . . . . . . . .                                                                         
      Total   . . . . . . . . . . . . . . . . . . . .                                                               100.00%   

</TABLE>

                              DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                              Number of                                        Percent of Pool
                                                               Mortgage              Cut-off Date          by Cut-of Date Principal
               Number of Days Delinquent                        Loans             Principal Balance                Balance
<S>                                                           <C>                 <C>                      <C>
0 to 29   . . . . . . . . . . . . . . . . . . . . . .                             $                                        %
30 to 59  . . . . . . . . . . . . . . . . . . . . . .                                                                         
60 to 89  . . . . . . . . . . . . . . . . . . . . . .                                                                         
      Total   . . . . . . . . . . . . . . . . . . . .                                                              100.00%    

</TABLE>


                    MATURITY AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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


                     POOL FACTOR AND TRADING INFORMATION

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

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


                       DESCRIPTION OF THE CERTIFICATES

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

General

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

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

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

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

Book-Entry Certificates

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

Assignment of Mortgage Loans

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

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

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

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

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

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

Amendments to Credit Line Agreements

     Subject to applicable law, the  Master Servicer may change the terms  of
the Credit Line Agreements at any time provided that such changes (i) do  not
adversely  affect the interest  of the Certificateholders  or the Certificate
Insurer,  and  (ii)  are  consistent  with prudent  business  practice.    In
addition,  the  Agreement   permits  the  Master  Servicer,   within  certain
limitations described  therein, to increase  the Credit Limit of  the related
Mortgage Loan or reduce the Margin for such Mortgage Loan.

Optional Transfers of Mortgage Loans to the Transferor

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

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

Payments on Mortgage Loans; Deposits to Collection Account

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

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

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

Allocations and Collections

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

     As to  any Distribution Date,  "Principal Collections" will be  equal to
the sum of  (i) the amounts  collected during the related  Collection Period,
including  such portion  of Net Liquidation  Proceeds allocated  to principal
pursuant to  the terms of  the Credit Line  Agreements and (ii)  any Transfer
Deposit Amounts.  "Net Liquidation Proceeds"  with respect to a Mortgage Loan
are equal to the  Liquidation Proceeds, reduced by related expenses,  but not
including the  portion, if any,  of such  amount that  exceeds the  Principal
Balance of the Mortgage Loan plus accrued and unpaid interest thereon  to the
end  of the  Collection  Period  during which  such  Mortgage Loan  became  a
Liquidated Mortgage Loan.  "Liquidation Proceeds" are the proceeds (excluding
any amounts drawn on the Policy)  received in connection with the liquidation
of any  Mortgage Loan,  whether through trustee's  sale, foreclosure  sale or
otherwise.

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

     Principal Collections  will be allocated between  the Certificateholders
and  the  Transferor   ("Investor  Principal  Collections"   and  "Transferor
Principal Collections", respectively) as described herein.

     The  Trustee will deposit  any amounts drawn  under the Policy  into the
Collection Account.

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

Distributions on the Certificates

     Beginning  with  the  first  Distribution  Date  (which  will  occur  on
__________,  199_), distributions  on the  Certificates will  be made  by the
Trustee or the Paying Agent on each Distribution Date to the persons in whose
names such Certificates  are registered at the  close of business on  the day
prior  to each  Distribution  Date  or, if  the  Certificates  are no  longer
Book-Entry Certificates,  at the  close of business  on the  last day  of the
month  preceding  such Distribution  Date  (the  "Record  Date").   The  term
"Distribution Date" means the fifteenth day of each month or, if such  day is
not  a Business  Day, then the  next succeeding Business  Day.  Distributions
will be  made  by check  or money  order mailed  (or  upon the  request of  a
Certificateholder  owning Certificates  having  denominations aggregating  at
least $_________, by wire transfer or otherwise) to the address of the person
entitled thereto (which, in the case of Book-Entry Certificates, will  be DTC
or  its  nominee)  as it  appears  on  the  Certificate Register  in  amounts
calculated as described herein on  the Determination Date. However, the final
distribution  in  respect  of  the   Certificates  will  be  made  only  upon
presentation and surrender thereof at the office or the agency of the Trustee
specified in  the notice  to Certificateholders  of such  final distribution.
For purposes of the Agreement, a "Business Day" is any day other 
than (i) a Saturday  or Sunday or (ii) a day on which banking institutions in
New York State are required or authorized by law to be closed. 

     Application  of Interest Collections.   On  each Distribution  Date, the
Trustee or the Paying  Agent will apply the Investor  Interest Collections in
the following manner and order of priority:

          (i) as payment  to the Trustee  for its  fee for services  rendered
     pursuant to the Agreement;

          (ii) as payment for the premium for the Policy;

          (iii)  as payment  for the  accrued  interest due  and any  overdue
     accrued interest (with interest thereon  to the extent permitted by law)
     on the Certificate Principal Balance of the Certificates;

          (iv) to pay  Certificateholders the Investor  Loss Amount for  such
     Distribution Date;

          (v)  as  payment  for  any  Investor Loss  Amount  for  a  previous
     Distribution  Date  that  was  not previously  (a)  funded  by  Investor
     Interest  Collections, (b) absorbed by the Overcollateralization Amount,
     (c) funded by amounts on  deposit in the Spread Account or (d) funded by
     draws on the Policy;

          (vi) to reimburse prior draws made from the Policy (with  interest 
     thereon);

          (vii)  to  pay principal  on  the Certificates  until  the Invested
     Amount  exceeds  the  Certificate  Principal  Balance  by  the  Required
     Overcollateralization  Amount  (such  amount so  paid,  the "Accelerated
     Principal Distribution Amount");

          (viii) any other amounts required to be deposited in an account for
     the benefit of  the Certificate  Insurer and  the Certificateholders  or
     owed to the Certificate Insurer pursuant to the Insurance Agreement;

          (ix) certain amounts that may be required  to be paid to the Master
     Servicer pursuant to the Agreement; and

          (x) to the Transferor to the extent permitted as described herein.

     Payments to Certificateholders pursuant to clause (iii) will be interest
payments on the  Certificates.   Payments to  Certificateholders pursuant  to
clauses (iv), (v) and  (vii) will be principal  payments on the  Certificates
and  will  therefore  reduce  the  Certificate  Principal  Balance,  however,
payments pursuant to clause  (vii) will not reduce the Invested  Amount.  The
Accelerated Principal Distribution Amount is not guaranteed by the Policy.

     To  the extent that Investor Interest Collections are applied to pay the
interest   on  the  Certificates,   Investor  Interest  Collections   may  be
insufficient to cover  Investor Loss Amounts.  If  such insufficiency results
in the  Certificate Principal Balance  exceeding the Invested Amount,  a draw
will be made on the Policy in accordance with the terms of the Policy.

     The "Required Overcollateralization Amount" shall be an amount set forth
in  the  Agreement.   "Liquidation Loss  Amount"  means with  respect  to any
Liquidated  Mortgage Loan, the  unrecovered Principal Balance  thereof during
the  Collection  Period in  which  such  Mortgage  Loan became  a  Liquidated
Mortgage  Loan,  after giving  effect  to  the  Net Liquidation  Proceeds  in
connection therewith.  The "Investor Loss Amount" shall be the product of the
Investor Floating Allocation Percentage and  the Liquidation Loss Amount  for
such Distribution Date. 

     A "Liquidated  Mortgage Loan"  means, as to  any Distribution  Date, any
Mortgage Loan in  respect of which the Master  Servicer has determined, based
on the servicing procedures specified in the  Agreement, as of the end of the
preceding Collection Period that all Liquidation Proceeds which it expects to
recover with  respect to  the disposition of  the related  Mortgaged Property
have been  recovered.   The Investor  Loss Amount  will be  allocated to  the
Certificateholders.

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

     Interest  will  be   distributed  on  each  Distribution   Date  at  the
Certificate Rate  for the related  Interest Period  (as defined below).   The
"Certificate  Rate" for a  Distribution Date will generally  equal the sum of
((a) LIBOR,  determined as specified herein, as  of the second LIBOR Business
Day prior to the immediately preceding Distribution Date (or as of  two LIBOR
Business  Days  prior  to  the  Closing  Date,  in  the  case  of  the  first
Distribution Date) plus (b) ____% per annum.) Notwithstanding  the foregoing,
in no event will the amount of interest required to be distributed in respect
of the  Certificates on  any Distribution  Date exceed  a rate  equal to  the
weighted average of the  Loan Rates (net of  the Servicing Fee Rate,  the fee
payable to the Trustee 
and the  rate at  which the  premium payable  to the  Certificate Insurer  is
calculated) weighted on the basis of the daily balance of each  Mortgage Loan
during the  related billing cycle prior to  the Collection Period relating to
such Distribution Date.

     Interest on  the Certificates in  respect of any Distribution  Date will
accrue on the  Certificate Principal Balance from  the preceding Distribution
Date (or in the  case of the  first Distribution Date, from  the date of  the
initial issuance  of the Certificates  (the "Closing Date")) through  the day
preceding such Distribution Date (each  such period, an "Interest Period") on
the basis of the actual number of  days in the Interest Period and a  360-day
year.   Interest payments on  the Certificates  will be funded  from Investor
Interest Collections and, if necessary, from draws on the Policy.

     (Calculation  of the LIBOR Rate.  On each Distribution Date, LIBOR shall
be established by the Trustee and as to any Interest Period, LIBOR will equal
the rate for United States dollar deposits for one month which appears on the
Telerate Screen Page 3750  as of 11:00 A.M., London time, on the second LIBOR
Business Day  prior to  the first  day of  such Interest  Period.   "Telerate
Screen Page  3750" means the display designated as  page 3750 on the Telerate
Service (or such other page as may replace  page 3750 on that service for the
purpose of displaying  London interbank  offered rates of  major banks).   If
such  rate does not  appear on such page  (or such other  page as may replace
that page on  that service,  or if such  service is no  longer offered,  such
other service for  displaying LIBOR or comparable rates as may be selected by
the  Depositor after  consultation with  the Trustee), the  rate will  be the
Reference Bank Rate.   The "Reference  Bank Rate" will  be determined on  the
basis of  the rates at  which deposits in  U.S.   Dollars are offered  by the
reference  banks  (which shall  be  three  major banks  that  are  engaged in
transactions in the London interbank  market, selected by the Depositor after
consultation with the Trustee) as of 11:00 A.M., London time, on the day that
is two  LIBOR Business Days  prior to the immediately  preceding Distribution
Date to  prime banks in the London interbank market for a period of one month
in amounts  approximately equal to  the principal amount of  the Certificates
then  outstanding.  The  Trustee will request the  principal London office of
each of the reference banks to provide a quotation of its rate.   If at least
two such quotations are provided, the rate will be the arithmetic mean of the
quotations.   If  on such  date  fewer than  two quotations  are  provided as
requested, the rate will be the arithmetic mean of the rates quoted by one or
more  major  banks  in  New  York  City,  selected  by  the  Depositor  after
consultation with the Trustee, as of 11:00 A.M., New York  City time, on such
date for loans in U.S. Dollars to leading European banks  for a period of one
month  in  amounts  approximately  equal  to  the  principal  amount  of  the
Certificates then outstanding.   If no such quotations  can be obtained,  the
rate will be  LIBOR for the  prior Distribution Date.   "LIBOR Business  Day"
means any day  other than (i) a Saturday  or a Sunday or (ii)  a day on which
banking institutions  in the  State of  New York or  in the  city of  London,
England are required or authorized by law to be closed.)

     Transferor  Collections.    Collections   allocable  to  the  Transferor
Interest that are not  distributed to Certificateholders will  be distributed
to the Transferor only to the  extent that such distribution will not  reduce
the  amount of the  Transferor Interest as  of the related  Distribution Date
below  the Minimum  Transferor  Interest.   Amounts  not  distributed to  the
Transferor because  of such  limitations will be  retained in  the Collection
Account   until  the  Transferor  Interest  exceeds  the  Minimum  Transferor
Interest, at which time such excess shall be released to the Transferor.   If
any  such  amounts are  still  retained in  the  Collection Account  upon the
commencement of the Rapid  Amortization Period, such amounts will  be paid to
the Certificateholders as a reduction of the Certificate Principal Balance.

     Overcollateralization.   The distribution  of the  aggregate Accelerated
Principal Distribution Amount,  if any, to  Certificateholders may result  in
the Invested  Amount being  greater than  the Certificate  Principal Balance,
thereby creating overcollateralization.  The Overcollateralization Amount, if
any, will be available to absorb any Investor Loss Amount that is not covered
by Investor Interest Collections.

     Distributions of Principal Collections.  For the period beginning on the
first Distribution  Date and,  unless a Rapid  Amortization Event  shall have
earlier occurred, ending on the Distribution Date in ______________ 20__ (the
"Managed Amortization Period"),  the amount of Principal  Collections payable
to  Certificateholders  as  of  each Distribution  Date  during  the  Managed
Amortization Period will  equal, to the extent funds  are available therefor,
the Scheduled Principal Collections Distribution Amount for such Distribution
Date.  On any Distribution  Date during the Managed Amortization  Period, the
"Scheduled  Principal Collections Distribution Amount" shall equal the lesser
of  (i) the  Maximum  Principal  Payment (as  defined  herein)  and (ii)  the
Alternative  Principal Payment  (as defined  herein).   With  respect to  any
Distribution Date, the "Maximum Principal  Payment" will equal the product of
the  Investor Fixed Allocation Percentage  and Principal Collections for such
Distribution Date.   With respect to any Distribution  Date, the "Alternative
Principal Payment"  will equal the  greater of  (x) 0___% of  the Certificate
Principal Balance  immediately prior  to such Distribution  Date and  (y) the
amount,  but  not   less  than  zero,  of  Principal   Collections  for  such
Distribution Date  less the aggregate  of Additional Balances  created during
the related Collection Period.

     Beginning  with the  first Distribution  Date following  the end  of the
Managed  Amortization Period, the amount  of Principal Collections payable to
Certificateholders on  each Distribution  Date will be  equal to  the Maximum
Principal Payment.

     The   amount   of   Principal   Collections   to   be   distributed   to
Certificateholders  on the  first Distribution  Date  will reflect  Principal
Collections and Additional Balances during the  first Collection Period which
is the  period  beginning after  the Cut-off  Date through  the  last day  of
__________ 199_.

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

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

     The Paying  Agent.  The  Paying Agent  shall initially  be the  Trustee,
together with  any successor thereto  in such capacity (the  "Paying Agent").
The Paying Agent  shall have the revocable  power to withdraw funds  from the
Collection  Account   for  the  purpose   of  making  distributions   to  the
Certificateholders.

Rapid Amortization Events

     As  described above,  the  Managed  Amortization  Period  will  continue
through  the Distribution  Date in  20 ,  unless a  Rapid Amortization  Event
occurs prior to  such date in which  case the Rapid Amortization  Period will
commence prior to such date.  "Rapid Amortization Event" refers to any of the
following events:

          (a) failure  on the part  of the Seller  (i) to  make a payment  or
     deposit required  under the Agreement  within three Business  Days after
     the  date such  payment or  deposit is  required to be  made or  (ii) to
     observe  or perform  in  any  material respect  any  other covenants  or
     agreements  of the  Seller set  forth  in the  Agreement, which  failure
     continues unremedied for a period of 60 days after written notice;

          (b)  any representation  or  warranty  made by  the  Seller in  the
     Agreement proves  to have  been incorrect in  any material  respect when
     made and continues to be incorrect in  any material respect for a period
     of 60 days after written notice  and as a result of which the  interests
     of  the  Certificateholders  are  materially  and  adversely   affected;
     provided, however, that  a Rapid Amortization Event shall  not be deemed
     to  occur if  the Seller has  purchased or  made a substitution  for the
     related Mortgage Loan or Mortgage Loans if applicable during such period
     (or within an  additional 60 days  with the consent  of the Trustee)  in
     accordance with the provisions of the Agreement;

          (c) the  occurrence of certain events of  bankruptcy, insolvency or
     receivership relating to the Transferor; or

          (d) the Trust  becomes subject to regulation by  the Securities and
     Exchange Commission as  an investment company within the  meaning of the
     Investment Company Act of 1940, as amended.
 
     In  the  case of  any event  described  in clause  (a) or  (b),  a Rapid
Amortization  Event  will be  deemed  to  have occurred  only  if, after  the
applicable  grace period,  if  any,  described in  such  clauses, either  the
Trustee or Certificateholders  holding Certificates evidencing more  than 51%
of the Percentage Interests  or the Certificate Insurer (so long  as there is
no default by  the Certificate Insurer in the  performance of its obligations
under the Policy), by written notice to the Depositor and the Master Servicer
(and to the Trustee, if given by the Certificateholders) declare that a Rapid
Amortization Event has occurred  as of the date of such notice.   In the case
of any event described in clause (c)  or (d), a Rapid Amortization Event will
be deemed to have occurred without any notice or other action on the part  of
the Trustee or the Certificateholders immediately upon the occurrence of such
event.

     In addition to the consequences  of a Rapid Amortization Event discussed
above, if the Transferor voluntarily files a bankruptcy petition or goes into
liquidation or any person  is appointed a  receiver or bankruptcy trustee  of
the Transferor,  on the  day of  any such  filing or  appointment no  further
Additional Balances  will be  transferred to the  Trust, the  Transferor will
immediately  cease to  transfer  Additional  Balances to  the  Trust and  the
Transferor will  promptly give notice  to the Trustee  of any such  filing or
appointment.   Within  15 days,  the  Trustee will  publish a  notice  of the
liquidation  or the filing or appointment stating that the Trustee intends to
sell, dispose of  or otherwise liquidate the Mortgage Loans in a commercially
reasonable  manner  and  to  the  best of  its  ability.    Unless  otherwise
instructed within  a  specified  period  by  Certificateholders  representing
undivided  interests aggregating  more  than 51%  of the  aggregate principal
amount of the Certificates,  the Trustee will  sell, dispose of or  otherwise
liquidate  the Mortgage  Loans in  a  commercially reasonable  manner and  on
commercially reasonable terms.   Any proceeds will be  treated as collections
allocable  to  the  Certificateholders  and  the  Investor  Fixed  Allocation
Percentage  of  such  remaining  proceeds  and will  be  distributed  to  the
Certificateholders on the date such proceeds are received 
(the  "Dissolution Distribution  Date").   If  the portion  of such  proceeds
allocable to  the Certificateholders are  not sufficient  to pay in  full the
remaining  amount  due  on  the  Certificates, the  Policy  will  cover  such
shortfall.

     Notwithstanding   the   foregoing,  if   a   conservator,  receiver   or
trustee-in-bankruptcy   is  appointed  for   the  Transferor  and   no  Rapid
Amortization  Event exists other  than such conservatorship,  receivership or
insolvency   of    the    Transferor,   the    conservator,    receiver    or
trustee-in-bankruptcy may have  the power to prevent the  commencement of the
Rapid Amortization Period or the sale of Mortgage Loans described above.

The Policy

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

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

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

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

     Payment of claims on the Policy will be made by the  Certificate Insurer
following Receipt  by the Certificate  Insurer of the appropriate  notice for
payment on the later to occur  of (i) 12:00 noon, New York City  time, on the
second Business Day  following Receipt  of such notice  for payment and  (ii)
12:00 noon, New York City time, on the relevant Distribution Date.

     If payment of any amount  guaranteed by the Certificate Insurer pursuant
to the Policy is avoided as a preference payment under applicable bankruptcy,
insolvency,  receivership or  similar law,  the Certificate Insurer  will pay
such amount out of  the funds of the Certificate Insurer on  the later of (a)
the  date when due to be paid pursuant  to the Order referred to below or (b)
the first to occur  of (i) the fourth Business  Day following Receipt by  the
Certificate  Insurer from the  Trustee of (A)  a certified copy  of the order
(the  "Order")  of the  court  or  other  governmental body  which  exercised
jurisdiction to the  effect that the Certificateholder is  required to return
the amount  of any Guaranteed  Distributions distributed with respect  to the
Certificates during the term of the related Policy because such distributions
were  avoidable preference  payments under  applicable bankruptcy law,  (B) a
certificate of the Certificateholder  that the Order has been  entered and is
not  subject to any stay and (C) an assignment duly executed and delivered by
the  Certificateholder,  in  such  form  as is  reasonably  required  by  the
Certificate  Insurer and provided to the Certificateholder by the Certificate
Insurer,  irrevocably assigning  to the  Certificate Insurer  all  rights and
claims of the Certificateholder relating to or arising under the Certificates
against  the debtor  which made  such  preference payment  or otherwise  with
respect  to  such preference  payment, or  (ii)  the date  of Receipt  by the
Certificate Insurer from the Trustee of the items referred to in clauses (A),
(B)  and (C) above  if, at  least four  Business Days prior  to such  date of
Receipt, the Certificate Insurer shall  have Received written notice from the
Trustee that such items were to be  delivered on such date and such date  was
specified in  such notice.  Such payment shall  be disbursed to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order
and  not  to  the  Trustee   or  any  Certificateholder  directly  (unless  a
Certificateholder   has  previously  paid   such  amount  to   the  receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order
in which case such payment shall be disbursed to the Trustee for distribution
to such Certificateholder upon proof  of such payment reasonably satisfactory
to the Certificate Insurer). 

     The terms  "Receipt" and  "Received", with respect  to the  Policy, mean
actual  delivery to the Certificate Insurer and to its fiscal agent appointed
by the Certificate  Insurer at its option,  if any, prior to  12:00 noon, New
York City  time, on a Business  Day; delivery either on  a day that is  not a
Business Day or after 12:00 noon, New  York City time, shall be deemed to  be
Receipt on the  next succeeding Business Day.   If any notice  or certificate
given under the Policy by the Trustee is not in 
proper form or is not properly  completed, executed or delivered it shall  be
deemed not  to have been Received, and the  Certificate Insurer or the fiscal
agent shall promptly  so advise  the Trustee  and the Trustee  may submit  an
amended notice.

     Under the Policy, "Business Day" means any day other than (i) a Saturday
or Sunday  or (ii) a  day on  which banking institutions  in The City  of New
York,  New York are authorized or  obligated by law or  executive order to be
closed.

     The  Certificate Insurer's  obligations under  the Policy in  respect of
Guaranteed  Distributions  shall  be  discharged  to  the  extent  funds  are
transferred to the  Trustee as provided  in the Policy,  whether or not  such
funds are properly applied by the Trustee.

     The  Certificate Insurer  shall  be  subrogated to  the  rights of  each
Certificateholder  to  receive   payments  of  principal  and   interest,  as
applicable, with respect  to distributions on the Certificates  to the extent
of any payment by  the Certificate Insurer under the  Policy.  To the  extent
the  Certificate Insurer makes  Guaranteed Distributions, either  directly or
indirectly (as by paying through the Trustee), to the Certificateholders, the
Certificate   Insurer   will   be   subrogated   to   the   rights   of   the
Certificateholders,   as  applicable,   with  respect   to  such   Guaranteed
Distributions, shall be deemed  to the extent of the payments so made to be a
registered Certificateholder for  purposes of payment  and shall receive  all
future  Guaranteed Distributions until  all such Guaranteed  Distributions by
the  Certificate  Insurer  have  been  fully  reimbursed, provided  that  the
Certificateholders   have  received  the   full  amount  of   the  Guaranteed
Distributions.

     The terms of the  Policy cannot be modified, altered or  affected by any
other agreement or instrument, or by the merger, consolidation or dissolution
of the Seller.  The Policy by its terms may not be cancelled or revoked.  The
Policy is governed by the laws of the State of ________.

     The  Policy is not  covered by the  Property/Casualty Insurance Security
fund specified in Article 76  of the New York Insurance  Law.  The Policy  is
not covered by the Florida  Insurance Guaranty Association created under Part
II  of  Chapter  631  of  the Florida  Insurance  Code.    In  the event  the
Certificate Insurer  were to become  insolvent, any claims arising  under the
Policy are  excluded  from  coverage  by the  California  Insurance  Guaranty
Association, established  pursuant to Article 14.2 of Chapter  1 of part 2 of
Division 1 of the California Insurance Code.

     Pursuant to  the terms  of the Agreement,  unless a  Certificate Insurer
default exists, the Certificate  Insurer shall be deemed to be  the Holder of
the Certificates for certain purposes (other  than with respect to payment on
the  Certificates),  will   be  entitled  to  exercise  all   rights  of  the
Certificateholders thereunder, without  the consent of  such Holders and  the
Holders  of the  Certificates may  exercise such rights  only with  the prior
written consent  of the  Certificate Insurer.   In addition,  the Certificate
Insurer will have certain additional rights as third party beneficiary to the
Agreement.

     In  the absence  of payments under  the Policy,  Certificateholders will
bear  directly the  credit and  other risks  associated with  their undivided
interest in the Trust.)

Reports to Certificateholders

     Concurrently  with each  distribution  to  the  Certificateholders,  the
Master  Servicer   will  forward   to  the  Trustee   for  mailing   to  such
Certificateholder a statement setting forth among other items:

          (i) the Investor  Floating Allocation Percentage for  the preceding
     Collection Period;

          (ii) the amount being distributed to Certificateholders;

          (iii) the amount of interest  included in such distribution and the
     related Certificate Rate;

          (iv) the  amount, if any,  of overdue accrued interest  included in
     such distribution (and the amount of interest thereon);

          (v) the amount,  if any, of the remaining  overdue accrued interest
     after giving effect to such distribution;

          (vi)  the   amount,  if   any,  of   principal  included   in  such
     distribution;

          (vii)  the  amount,  if  any,  of  the  reimbursement  of  previous
     Liquidation Loss Amounts included in such distribution;

          (viii)   the  amount,  if   any,  of  the   aggregate  unreimbursed
     Liquidation Loss Amounts after giving effect to such distribution;

          (ix) the Servicing Fee for such Distribution Date;

          (x) the Invested Amount and the Certificate Principal Balance, each
     after giving effect to such distribution;

          (xi) the  Pool Balance as  of the end  of the preceding  Collection
     Period;

          (xii) the number and  aggregate Principal Balances of  the Mortgage
     Loans as  to which the  minimum monthly payment is  delinquent for 30-59
     days, 60-89 days and 90 or more days, respectively, as of the end of the
     preceding Collection Period;

          (xiii) the  book value of any real estate  which is acquired by the
     Trust through foreclosure or grant of deed in lieu of foreclosure; and

          (xiv) the amount of any draws on the Policy.

     In the  case of information  furnished pursuant to clauses  (iii), (iv),
(v), (vi), (vii) and (viii) above, the amounts shall be expressed as a dollar
amount per Certificate with a $1,000 denomination.

     Within 60  days after the end of each  calendar year commencing in 1998,
the Master Servicer  will be required to  forward to the Trustee  a statement
containing  the  information  set  forth  in clauses  (iii)  and  (vi)  above
aggregated for such calendar year.

Collection and Other Servicing Procedures on Mortgage Loans

     The Master Servicer will make reasonable efforts to collect all payments
called for under the Mortgage Loans and  will, consistent with the Agreement,
follow  such collection  procedures  as it  follows  from time  to time  with
respect to the home equity loans in its servicing portfolio comparable to the
Mortgage Loans.   Consistent with the above,  the Master Servicer may  in its
discretion waive any  late payment charge or  any assumption or other  fee or
charge that may be collected in the ordinary course of servicing the Mortgage
Loans. 

     With respect to the Mortgage Loans, the Master Servicer may arrange with
a  borrower a  schedule for  the payment  of interest  due and  unpaid for  a
period,  provided that  any such  arrangement is  consistent with  the Master
Servicer's policies with respect to the home equity mortgage loans it owns or
services.  In accordance with the terms of the Agreement, the Master Servicer
may consent under certain circumstances to the placing of a subsequent senior
lien in respect of a Mortgage Loan.   
Hazard Insurance

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

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

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

Realization Upon Defaulted Mortgage Loans

     The  Master Servicer will foreclose upon or otherwise comparably convert
to ownership Mortgaged Properties securing such of the Mortgage Loans as come
into default when,  in accordance with applicable  servicing procedures under
the Agreement, no satisfactory arrangements can be made for the collection of
delinquent  payments.     In  connection  with  such   foreclosure  or  other
conversion,  the Master  Servicer  will  follow such  practices  as it  deems
necessary or advisable  and as  are in keeping  with its general  subordinate
mortgage  servicing  activities, provided  the  Master Servicer  will  not be
required  to expend its  own funds  in connection  with foreclosure  or other
conversion,  correction of  default  on  a related  senior  mortgage loan  or
restoration of any  property unless, in its sole  judgment, such foreclosure,
correction or restoration will increase Net Liquidation Proceeds.  The Master
Servicer will be  reimbursed out of Liquidation Proceeds for  advances of its
own funds  as liquidation  expenses before any  Net Liquidation  Proceeds are
distributed to Certificateholders or the Transferor.

Optional Purchase of Defaulted Loan

     The Master  Servicer may,  at its  option, purchase  from the  Trust any
Mortgage Loan which  is delinquent in payment  by 91 days or more.   Any such
purchase shall be at a price equal  to 100% of the Principal Balance of  such
Mortgage  Loan plus accrued interest thereon at the applicable Loan Rate from
the date through which interest was last paid by the related mortgagor to the
first day  of  the  month  in which  such  amount  is to  be  distributed  to
Certificateholders.

Servicing Compensation and Payment of Expenses

     With respect to each Collection Period, the Master Servicer will receive
from interest collections  in respect of the Mortgage Loans a portion of such
interest collections  as  a monthly  Servicing  Fee in  the amount  equal  to
approximately  0.50%  per annum  ("Servicing  Fee  Rate")  on  the  aggregate
Principal Balances of the Mortgage Loans  as of the first day of the  related
Collection Period (or at the Cut-off  Date for the first Collection  Period).
All assumption fees, late payment charges and  other fees and charges, to the
extent collected from borrowers,  will be retained by the Master  Servicer as
additional servicing compensation.

     The Master  Servicer will pay  certain ongoing expenses  associated with
the Trust and incurred  by it in connection  with its responsibilities  under
the  Agreement.   In  addition,  the  Master  Servicer  will be  entitled  to
reimbursement  for  certain  expenses  incurred  by  it  in  connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties,  such  right  of  reimbursement  being prior  to  the  rights  of
Certificateholders to receive any related Net Liquidation Proceeds.

Evidence as to Compliance

     The Agreement  provides for  delivery on or  before ___________  in each
year, beginning in ___________, 199_,  to the Trustee of an  annual statement
signed by an officer  of the Master  Servicer to the  effect that the  Master
Servicer  has  fulfilled   its  material  obligations  under   the  Agreement
throughout the preceding fiscal year, except as specified in such statement.

     On or  before _____________ of  each year, beginning  ___________, 199_,
the Master Servicer  will furnish a report  prepared by a firm  of nationally
recognized independent public accountants (who may also render other services
to the Master  Servicer or the  Transferor) to  the Trustee, the  Certificate
Insurer and the  Rating Agencies to  the effect that  such firm has  examined
certain documents and the records relating to servicing of the Mortgage Loans
under  the Agreement and  that, on the  basis of such  examination, such firm
believes that such  servicing was conducted in compliance  with the Agreement
except for (a) such exceptions as such firm believes to be immaterial and (b)
such other exceptions as shall be set forth in such report.

Certain Matters Regarding the Master Servicer and the Transferor

     The Agreement provides that the Master  Servicer may not resign from its
obligations  and duties  thereunder, except  in connection  with a  permitted
transfer  of servicing, unless (i) such  duties and obligations are no longer
permissible  under applicable law  or are in  material conflict by  reason of
applicable  law with  any other  activities of  a  type and  nature presently
carried  on  by it  or its  affiliate or  (ii) upon  the satisfaction  of the
following  conditions:  (a)  the Master  Servicer  has  proposed a  successor
servicer  to the Trustee  in writing and such  proposed successor servicer is
reasonably acceptable to the Trustee;  (b) the Rating Agencies have confirmed
to  the Trustee that the  appointment of such  proposed successor servicer as
the Master  Servicer will not  result in the  reduction or withdrawal  of the
then  current rating  of the  Certificates; and  (c) such  proposed successor
servicer  is reasonably  acceptable  to  the Certificate  Insurer.   No  such
resignation will become  effective until the Trustee or  a successor servicer
has assumed the Master Servicer's obligations and duties under the Agreement.

     The Master Servicer may  perform any of its duties and obligations under
the Agreement  through one or  more subservicers  or delegates, which  may be
affiliates of the Master Servicer.  Notwithstanding any such arrangement, the
Master Servicer  will remain  liable and  obligated  to the  Trustee and  the
Certificateholders for the Master Servicer's duties and obligations 
under the  Agreement, without any  diminution of such duties  and obligations
and as  if  the  Master  Servicer itself  were  performing  such  duties  and
obligations.

     The Agreement provides that the Master Servicer will indemnify the Trust
and the  Trustee from  and against  any loss,  liability, expense,  damage or
injury suffered or sustained as a result of the Master Servicer's  actions or
omissions in connection with the servicing and administration of the Mortgage
Loans which  are not  in accordance  with  the provisions  of the  Agreement.
Under the Agreement, the Transferor will  indemnify an injured party for  the
entire amount of any losses, claims, damages or liabilities arising out of or
based on the Agreement  (other than losses resulting from defaults  under the
Mortgage Loans).   In  the event  of an  Event of  Servicing Termination  (as
defined  below) resulting  in the  assumption of  servicing obligations  by a
successor  Master Servicer, the successor Master  Servicer will indemnify the
Transferor for any losses, claims,  damages and liabilities of the Transferor
as described in  this paragraph arising from the  successor Master Servicer's
actions or omissions.  The Agreement provides that neither the Depositor, the
Transferor nor the Master Servicer  nor their directors, officers,  employees
or agents will  be under any other  liability to the Trust,  the Trustee, the
Certificateholders or any other person for any action taken or for refraining
from  taking any  action pursuant  to the  Agreement.   However, neither  the
Depositor, the Transferor  nor the Master Servicer will  be protected against
any  liability  which  would  otherwise  be  imposed  by  reason  of  willful
misconduct, bad faith or gross negligence of the Depositor, the Transferor or
the Master Servicer in  the performance of its duties under  the Agreement or
by reason of reckless  disregard of its obligations thereunder.  In addition,
the  Agreement provides  that  the  Master Servicer  will  not  be under  any
obligation to appear  in, prosecute or defend  any legal action which  is not
incidental to its servicing responsibilities under the Agreement and which in
its opinion may expose it to  any expense or liability.  The  Master Servicer
may, in its  sole discretion, undertake  any such legal  action which it  may
deem necessary or  desirable with respect to the Agreement and the rights and
duties  of the  parties thereto  and the  interest of  the Certificateholders
thereunder.

     Any  corporation  into  which  the  Master Servicer  may  be  merged  or
consolidated,  or any  corporation resulting from  any merger,  conversion or
consolidation  to  which  the  Master  Servicer shall  be  a  party,  or  any
corporation  succeeding to the  business of the Master  Servicer shall be the
successor of the  Master Servicer hereunder, without the  execution or filing
of any paper or  any further act on  the part of  any of the parties  hereto,
anything in the Agreement to the contrary notwithstanding.

Events of Servicing Termination

     "Events of  Servicing Termination" will  consist of: (i) any  failure by
the Master Servicer to deposit in the Collection Account any deposit required
to  be made under the Agreement, which  failure continues unremedied for five
business days  after the  giving of  written notice  of such  failure to  the
Master Servicer by the Trustee,  or to the Master Servicer and the Trustee by
the  Certificate  Insurer  or  Certificateholders  evidencing  an  aggregate,
undivided interest in the Trust of at  least 25% of the Certificate Principal
Balance; (ii) any failure by the  Master Servicer duly to observe or  perform
in any  material respect  any other  of its  covenants or  agreements in  the
Agreement which, in each case, materially and adversely affects the interests
of the Certificateholders or the Certificate Insurer and continues unremedied
for 60 days after  the giving of written notice of such failure to the Master
Servicer by  the Trustee, or  to the Master Servicer  and the Trustee  by the
Certificate Insurer  or Certificateholders evidencing an aggregate, undivided
interest in  the Trust of at least 25%  of the Certificate Principal Balance;
or (iii) certain  events of insolvency, readjustment of  debt, marshalling of
assets and liabilities or similar proceedings relating to the Master Servicer
and  certain   actions  by   the  Master   Servicer  indicating   insolvency,
reorganization  or inability  to pay  its obligations.   Under  certain other
circumstances,  the  Certificate  Insurer  with the  consent  of  holders  of
Investor  Certificates evidencing  an aggregate,  undivided  interest in  the
Trust of at  least 66 2/3% of  the Certificate Principal Balance  may deliver
written  notice  to  the  Master  Servicer terminating  all  the  rights  and
obligations of the Master Servicer under the Agreement.

     Notwithstanding  the foregoing,  a  delay in  or failure  of performance
referred to  under clause  (i) above  for a  period of  ten Business  Days or
referred  to under clause (ii) above for a  period of 60 Business Days, shall
not constitute  an Event of  Servicing Termination if  such delay or  failure
could not be prevented by the exercise of reasonable diligence by  the Master
Servicer and  such delay  or failure was  caused by  an act  of God or  other
similar occurrence. Upon the occurrence of any such event the Master Servicer
shall not be relieved from using its best efforts to perform  its obligations
in a  timely manner in  accordance with  the terms of  the Agreement  and the
Master Servicer shall provide the Trustee, the Depositor, the Transferor, the
Certificate  Insurer and the Certificateholders prompt notice of such failure
or delay by it, together with a description  of its efforts to so perform its
obligations.

Rights Upon an Event of Servicing Termination

     So long as an Event  of Servicing Termination remains unremedied, either
the   Trustee,  or  Certificateholders  evidencing  an  aggregate,  undivided
interest in  the  Trust of  at least  66 2/3%  of  the Certificate  Principal
Balance  or the  Certificate Insurer,  may  terminate all  of the  rights and
obligations of the  Master Servicer  under the  Agreement and in  and to  the
Mortgage   Loans,   whereupon  the   Trustee   will   succeed  to   all   the
responsibilities,  duties and liabilities  of the  Master Servicer  under the
Agreement and will be entitled to similar compensation  arrangements.  In the
event that the  Trustee would be obligated to succeed the Master Servicer but
is unwilling or  unable so to  act, it  may appoint, or  petition a court  of
competent jurisdiction  for the  appointment of, a  housing and  home finance
institution or  other mortgage  loan or  home equity  loan servicer  with all
licenses 
and  permits required  to perform  its  obligations under  the Agreement  and
having a net worth of at least $__________ and acceptable to  the Certificate
Insurer  to act  as successor  to the  Master Servicer  under  the Agreement.
Pending  such appointment,  the  Trustee will  be obligated  to  act in  such
capacity unless  prohibited  by law.    Such successor  will be  entitled  to
receive the same  compensation that the Master Servicer  would otherwise have
received (or such lesser  compensation as the Trustee and  such successor may
agree).   A receiver or conservator for the  Master Servicer may be empowered
to prevent the  termination and replacement of the Master  Servicer where the
only Event of Servicing Termination that has occurred is an Insolvency Event.

Amendment

     The Agreement  may be amended from time to  time by the Master Servicer,
the  Depositor and  the  Trustee  and with  the  consent  of the  Certificate
Insurer,  but without the  consent of any  of the  Certificateholders, (i) to
cure  any ambiguity  or  mistake,  (ii) to  correct  any defective  provision
therein or to supplement any provision therein which may be inconsistent with
any other provision therein, (iii) to add to the duties of the Depositor, the
Seller or the Master Servicer, (iv) to add any other provisions  with respect
to matters or questions arising under the  Agreement or (v) to modify, alter,
amend,  add to or  rescind any  of the terms  or provisions contained  in the
Agreement; provided that any action pursuant to clauses (iv) or (v) above
           --------
shall not, as  evidenced by an opinion  of counsel (which opinion  of counsel
shall not be an expense of  the Trustee or the Trust Fund), adversely  affect
in  any  material respect  the  interests  of  any Certificateholder  or  the
Certificate Insurer; provided, however, that no such opinion of counsel shall
                     --------  -------
be required if the Person requesting the amendment obtains a letter from each
Rating Agency stating that the amendment  would not result in the downgrading
or withdrawal of the respective ratings then assigned to the Certificates; it
being understood and  agreed that any such  letter in and of  itself will not
represent  a determination as  to the materiality  of any such  amendment and
will  represent a  determination only as  to the credit  issues affecting any
such rating.

     The Agreement may  also be amended from  time to time by  the Depositor,
the Master  Servicer and  the  Trustee with  the consent  of the  Certificate
Insurer and with the consent of the Holders of a Majority in Interest of each
Class  of  Certificates  affected  thereby  for the  purpose  of  adding  any
provisions to or changing in any manner  or eliminating any of the provisions
of the Agreement or of modifying  in any manner the rights of the  Holders of
Certificates; provided, however, that no such amendment shall (i) reduce in
              --------  -------
any manner  the amount of,  or delay the timing  of, payments required  to be
distributed on  any Certificate  without the  consent of  the Holder of  such
Certificate, (ii) adversely  affect in any material respect  the interests of
the Holders of any Class of Certificates in a  manner other than as described
in (i),  without the  consent of the  Holders of  Certificates of  such Class
evidencing, as  to such Class,  Percentage Interests aggregating 66  2/3%, or
(iii) reduce the  aforesaid percentages of Certificates the  Holders of which
are  required to consent  to any such  amendment, without the  consent of the
Holders of all such Certificates then outstanding.

Termination; Retirement of the Certificates

     The Trust will terminate on the Distribution Date following the later of
(A) payment in full  of all amounts owing to the  Certificate Insurer and (B)
the earliest of (i) the Distribution Date on  which the Certificate Principal
Balance has been reduced to zero, (ii) the final payment or other liquidation
of the last Mortgage Loan  in the Trust, (iii)  the optional transfer to  the
Transferor of the Certificates, as  described below and (iv) the Distribution
Date in ____________ 20__.

     The Certificates will be subject  to optional transfer to the Transferor
on any Distribution  Date after the Certificate Principal  Balance is reduced
to an amount less than or equal to __% of the Original Certificate  Principal
Balance and  all  amounts  due  and  owing to  the  Certificate  Insurer  and
unreimbursed draws on the Policy, together with interest thereon, as provided
under the Insurance  Agreement, have been paid.   The transfer price  will be
equal to the sum of the outstanding Certificate Principal Balance and accrued
and unpaid interest thereon at the Certificate Rate through the day preceding
the final Distribution Date.  In no event, however, will the Trust created by
the Agreement continue  for more  than 21  years after the  death of  certain
individuals named in  the Agreement.   Written notice  of termination of  the
Agreement will be given to each Certificateholder, and the final distribution
will be made only  upon surrender and cancellation of the  Certificates at an
office  or agency  appointed by the  Trustee which  will be specified  in the
notice of termination.

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

The Trustee

     ( ),  a ______________________ with  its principal place of  business in
________, has been named Trustee pursuant to the Agreement.

     The  commercial  bank  or  trust  company serving  as  Trustee  may  own
Certificates  and have normal  banking relationships with  the Depositor, the
Master  Servicer,  the  Seller  and  the  Certificate  Insurer  and/or  their
affiliates.

     The Trustee may resign at any time, in which event the Depositor will be
obligated  to appoint  a successor  Trustee, as  approved by  the Certificate
Insurer.  The Depositor may also remove  the Trustee if the Trustee ceases to
be eligible to continue as such under the Agreement or if the Trustee becomes
insolvent.   Upon becoming aware of such circumstances, the Depositor will be
obligated  to appoint  a successor  Trustee, as  approved by  the Certificate
Insurer.   Any  resignation or removal  of the  Trustee and appointment  of a
successor   Trustee  will  not  become  effective  until  acceptance  of  the
appointment by the successor Trustee.

     No holder of  a Certificate will have  any right under the  Agreement to
institute any  proceeding with  respect to the  Agreement unless  such holder
previously has given  to the  Trustee written  notice of  default and  unless
Certificateholders evidencing an  aggregate, undivided interest in  the Trust
of at  least  51% of  the  Certificate Principal  Balance  have made  written
requests upon  the Trustee to  institute such proceeding  in its own  name as
Trustee thereunder and  have offered to the Trustee  reasonable indemnity and
the  Trustee  for 60  days has  neglected  or refused  to institute  any such
proceeding.  The Trustee will be  under no obligation to exercise any  of the
trusts or powers vested  in it by the Agreement or to  make any investigation
of  matters  arising  thereunder  or  to institute,  conduct  or  defend  any
litigation  thereunder  or in  relation  thereto  at  the request,  order  or
direction  of any of  the Certificateholders, unless  such Certificateholders
have  offered to  the Trustee  reasonable security  or indemnity  against the
cost, expenses and liabilities which may be incurred therein or thereby.

Certain Activities

     The Trust  will not: (i) borrow money; (ii)  make loans; (iii) invest in
securities for the purpose of exercising control; (iv) underwrite securities;
(v) except as provided  in the Agreement, engage in the purchase and sale (or
turnover)  of investments;  (vi) offer  securities in  exchange for  property
(except  Certificates  for  the  Mortgage  Loans);  or  (vii)  repurchase  or
otherwise reacquire its securities.   See "--Evidence as to Compliance" above
for information regarding reports as to the compliance by the Master Servicer
with the terms of the Agreement.


                     DESCRIPTION OF THE PURCHASE AGREEMENT

     The Mortgage Loans to be transferred to the Trust by the  Depositor will
be  purchased  by the  Depositor  from  (IndyMac)  pursuant to  the  Purchase
Agreement to  be entered  into between  the  Depositor, as  purchaser of  the
Mortgage Loans, and  (IndyMac), as Seller of  the Mortgage Loans.   Under the
Purchase Agreement, the Seller will agree  to transfer the Mortgage Loans and
related Additional Balances to the Depositor.  Pursuant to the Agreement, the
Mortgage Loans will be immediately transferred by the Depositor to the Trust,
and  the  Depositor will  assign its  rights  in, to  and under  the Purchase
Agreement to the Trust.  The following summary describes certain terms of the
form of the Purchase Agreement and is qualified in its entirety  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.


                                LEGAL MATTERS

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


                                   EXPERTS

     The  consolidated balance  sheets of  (Insurer)  and Subsidiaries  as of
___________, 199_ and 199_ and the related consolidated statements of income,
changes in shareholder's equity, and cash  flows for each of the three  years
in  the period  ended ___________,  199_, incorporated  by reference  in this
Prospectus  Supplement,  have been  incorporated  herein in  reliance  on the
report of  ________________________, independent  accountants,  given on  the
authority of that firm as experts in accounting and auditing.


                                   RATINGS

     It is a  condition to issuance that  the Certificates be rated  "___" by
_____ and "___" by _________.

     A  securities   rating  addresses  the  likelihood  of  the  receipt  by
Certificateholders of distributions on the  Mortgage Loans.  The rating takes
into  consideration  the  characteristics  of  the  Mortgage  Loans  and  the
structural,  legal and  tax aspects  associated with  the Certificates.   The
ratings  on the Certificates do not, however, constitute statements regarding
the  likelihood or  frequency of  prepayments on  the Mortgage  Loans or  the
possibility  that Certificateholders might  realize a lower  than anticipated
yield.

     The ratings assigned to the  Certificates will depend primarily upon the
creditworthiness  of the  Certificate Insurer.    Any reduction  in a  rating
assigned to  the claims-paying ability  of the Certificate Insurer  below the
ratings initially assigned to the  Certificates may result in a reduction  of
one or more of the ratings assigned to the Certificates.

     A  securities  rating is  not  a  recommendation to  buy,  sell  or hold
securities and may be subject  to revision or withdrawal  at any time by  the
assigning rating  organization.  Each  securities rating should  be evaluated
independently of similar ratings on different securities.

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



                            INDEX OF DEFINED TERMS

                                                                         Page
                                                                         ----
1934 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Accelerated Principal Distribution Amount . . . . . . . . . . . . . S-8, S-40
Additional Balances . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
ALTA    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Alternative Documentation Program . . . . . . . . . . . . . . . . . . .  S-20
Alternative Principal Payment . . . . . . . . . . . . . . . . . .  S-11, S-41
Assignment Event  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39, S-44
Cede    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
CEDEL   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Certificate Insurer . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
Certificate Owners  . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-33
Certificate Principal Balance . . . . . . . . . . . . . . . . . . . S-4, S-32
Certificate Rate  . . . . . . . . . . . . . . . . . . . . . . S-4, S-10, S-40
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . .  S-33, S-54
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-4
CGC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
CGIC    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Citibank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-10, S-40
Code    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-38
Collection Period . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-40
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . . S-5
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
(IndyMac) . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-20
Credit Limit  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Credit Limit Utilization Rate . . . . . . . . . . . . . . . . . . . . .  S-23
Credit Line Agreements  . . . . . . . . . . . . . . . . . . . . . . S-3, S-22
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Cut-off Date Pool Balance . . . . . . . . . . . . . . . . . . . . . . . . S-3
Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . . . . . S-3
Debt Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
debt-to-income ratio  . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Defective Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  S-37
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  S-13, S-38
Dissolution Distribution Date . . . . . . . . . . . . . . . . . . . . .  S-43
Distribution Date . . . . . . . . . . . . . . . . . . . . . . S-1, S-10, S-39
Draw Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-33, S-60
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Eligible Substitute Mortgage Loan . . . . . . . . . . . . . . . . . . .  S-36
ERISA   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-54
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . .  S-34
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . S-7, S-33
Events of Servicing Termination . . . . . . . . . . . . . . . . . . . .  S-48
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-54
FHLMC   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Fixed Allocation Percentage . . . . . . . . . . . . . . . . . . . . . . . S-9
FNMA    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Fund American . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Guaranteed Distributions  . . . . . . . . . . . . . . . . . . . .  S-12, S-43
Guaranteed Principal Distribution Amount  . . . . . . . . . . . .  S-12, S-43
Index Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Insurance Agreement . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-43
Interest Collections  . . . . . . . . . . . . . . . . . . . . . . . S-7, S-38
Interest Period . . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-40
Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-4, S-32
Investor Fixed Allocation Percentage  . . . . . . . . . . . . . . . . . . S-9
Investor Floating Allocation Percentage . . . . . . . . . . . . . . S-8, S-39
Investor Interest Collections . . . . . . . . . . . . . . . . . . . S-8, S-39
Investor Loss Amount  . . . . . . . . . . . . . . . . . . . . . . . S-9, S-40
Investor Principal Collections  . . . . . . . . . . . . . . . . . . S-9, S-39
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
LIBOR   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Liquidated Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . .  S-40
Liquidation Loss Amount . . . . . . . . . . . . . . . . . . . . . . S-9, S-40
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-23
Managed Amortization Period . . . . . . . . . . . . . . . . . . .  S-10, S-41
Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Maximum Principal Payment . . . . . . . . . . . . . . . . . . . .  S-11, S-41
Maximum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Minimum Transferor Interest . . . . . . . . . . . . . . . . . . . . S-5, S-38
Money Rates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Mortgage Files  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . S-4, S-36, S-38
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Net Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . S-8, S-38
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
Order   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Original Certificate Principal Balance  . . . . . . . . . . . . . . S-4, S-32
Original Invested Amount  . . . . . . . . . . . . . . . . . . . . . S-4, S-32
Overcollateralization Amount  . . . . . . . . . . . . . . . . . . . . . . S-9
Paying Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Plan    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Policy  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-39
Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Principal Collections . . . . . . . . . . . . . . . . . . . . . . . S-8, S-38
Purchase Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Rapid Amortization Event  . . . . . . . . . . . . . . . . . . . . . . .  S-42
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Receipt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-44
Received  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-44
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Reduced Documentation Program . . . . . . . . . . . . . . . . . . . . .  S-20
Reference Bank Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Relevant Depositary . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Repayment Period  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Required Overcollateralization Amount . . . . . . . . . . . . . . . . .  S-40
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-55
Rules   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
SAIF    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Scheduled Principal Collections Distribution Amount . . . . . . .  S-11, S-41
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . .  S-13, S-47
SMMEA   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15, S-55
Spread Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-43
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Telerate Screen Page 3750 . . . . . . . . . . . . . . . . . . . . . . .  S-41
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Transfer Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Transfer Deficiency . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Transfer Deposit Amount . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Transferor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Transferor Interest . . . . . . . . . . . . . . . . . . . . .  S-1, S-4, S-33
Transferor Principal Collections  . . . . . . . . . . . . . . . . . S-9, S-39
Trust   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-14
U S WEST  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-54, S-55
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  S-55



                                   ANNEX I

        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except  in  certain  limited circumstances,  the  globally  offered Home
Equity  Loan   Asset  Backed   Certificates,  Series   199_-_  (the   "Global
Securities") will  be available only  in book-entry form.   Investors in  the
Global  Securities  may  hold  such  Global Securities  through  any  of  The
Depository Trust Company ("DTC"), CEDEL  or Euroclear.  The Global Securities
will be tradeable  as home market instruments  in both the European  and U.S.
domestic markets.  Initial settlement and all secondary trades will settle in
same-day funds.

     Secondary  market  trading between  investors holding  Global Securities
through  CEDEL  and Euroclear  will  be  conducted  in  the ordinary  way  in
accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary  market trading  between investors  holding Global  Securities
through  DTC  will  be  conducted  according  to  the  rules  and  procedures
applicable  to U.S.  corporate debt  obligations and  prior Home  Equity Loan
Asset Backed Certificates issues.

     Secondary  cross-market trading  between  CEDEL  or  Euroclear  and  DTC
Participants    holding    Certificates    will    be    effected    on     a
delivery-against-payment basis  through the respective Depositaries  of CEDEL
and Euroclear (in such capacity) and as DTC Participants. 

     Non-U.S.  holders  (as described  below)  of Global  Securities  will be
subject  to  U.S.   withholding  taxes  unless  such   holders  meet  certain
requirements  and deliver appropriate  U.S. tax  documents to  the securities
clearing organizations or their participants.

Initial Settlement

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

     Investors electing  to hold  their  Global Securities  through DTC  will
follow the  settlement practices applicable  to prior Home Equity  Loan Asset
Backed Certificates  issues.   Investor securities  custody accounts  will be
credited  with  their holdings  against  payment  in  same-day funds  on  the
settlement date.

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

Secondary Market Trading

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

     Trading between DTC Participants.   Secondary market trading between DTC
Participants will  be settled using  the procedures applicable to  prior Home
Equity Loan Asset Backed Certificates issues in same-day funds.

     Trading between CEDEL  and/or Euroclear Participants.   Secondary market
trading between CEDEL Participants or  Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

     Trading  between DTC  seller and  CEDEL  or Euroclear  purchaser.   When
Global Securities are to be transferred from the account of a DTC Participant
to  the  account of  a  CEDEL  Participant or  a  Euroclear Participant,  the
purchaser  will send  instructions  to  CEDEL or  Euroclear  through a  CEDEL
Participant  or Euroclear  Participant at  least  one business  day prior  to
settlement.  CEDEL  or Euroclear will instruct the  respective Depositary, as
the case may be, to receive  the Global Securities against payment.   Payment
will include interest accrued on the Global Securities from and including the
last coupon payment date  to and excluding the settlement date,  on the basis
of the actual number  of days in  such accrual period and  a year assumed  to
consist of 360 days.   For transactions  settling on the  31st of the  month,
payment will include interest  accrued to and excluding the first  day of the
following month.  Payment will then  be made by the respective Depositary  of
the  DTC Participant's  account against  delivery  of the  Global Securities.
After settlement has been completed, the Global Securities will be credited to
the respective clearing system and by the clearing system, in accordance with
its usual procedures, to the CEDEL Participant's or Euroclear Participant's
account.  The securities credit will appear the next day (European  time) and
the  cash  debt  will be  back-valued  to,  and the  interest  on  the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York).  If settlement is not completed on the
intended value date (i.e., the trade fails), the CEDEL or Euroclear cash debt
will be valued instead as of the actual settlement date.

     CEDEL   Participants  and  Euroclear  Participants  will  need  to  make
available to the  respective clearing systems the funds  necessary to process
same-day  funds  settlement.   The  most  direct  means  of doing  so  is  to
preposition funds  for settlement, either from cash on hand or existing lines
of  credit,  as  they would  for  any  settlement occurring  within  CEDEL or
Euroclear.  Under this approach, they may take on credit exposure to CEDEL or
Euroclear until the Global Securities are credited to  their accounts one day
later.

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

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

     Trading between CEDEL  or Euroclear Seller  and DTC Purchaser.   Due  to
time  zone differences  in  their  favor,  CEDEL Participants  and  Euroclear
Participants may  employ their customary procedures for transactions in which
Global Securities  are to be  transferred by the respective  clearing system,
through the respective  Depositary, to a  DTC Participant.   The seller  will
send  instructions to  CEDEL  or  Euroclear through  a  CEDEL Participant  or
Euroclear Participant  at least  one business day  prior to  settlement.   In
these cases  CEDEL or Euroclear  will instruct the respective  Depositary, as
appropriate,  to  deliver the  Global  Securities  to the  DTC  Participant's
account against payment.  Payment will include interest accrued on the Global
Securities  from and including  the last coupon payment  to and excluding the
settlement date  on the basis of  the actual number  of days in  such accrual
period and  a year assumed to consist of  360 days. For transactions settling
on  the  31st of  the month,  payment  will include  interest accrued  to and
excluding the  first day of  the following month.   The payment will  then be
reflected in  the account of  the CEDEL Participant or  Euroclear Participant
the   following  day,  and  receipt  of   the  cash  proceeds  in  the  CEDEL
Participant's or Euroclear Participant's account  would be back-valued to the
value date (which would be the preceding day, when settlement occurred in New
York).  Should the CEDEL Participant or  Euroclear Participant have a line of
credit  with its  respective  clearing system  and  elect to  be  in debt  in
anticipation  of   receipt  of  the   sale  proceeds  in  its   account,  the
back-valuation  will  extinguish  any overdraft  incurred  over  that one-day
period.  If settlement is not completed on the intended value date (i.e., the
trade  fails), receipt  of the  cash proceeds  in the CEDEL  Participant's or
Euroclear  Participant's account  would instead  be valued  as of  the actual
settlement date. 

     Finally,  day traders  that use  CEDEL  or Euroclear  and that  purchase
Global Securities from DTC Participants for delivery to CEDEL Participants or
Euroclear Participants should note that these trades would automatically fail
on  the  sale side  unless affirmative  action  were taken.   At  least three
techniques should be readily available to eliminate this potential problem:

     (a) borrowing through CEDEL or Euroclear for one day (until the purchase
side of the day  trade is reflected in their CEDEL  or Euroclear accounts) in
accordance with the clearing system's customary procedures;

     (b)  borrowing the Global Securities in  the U.S. from a DTC Participant
no  later than  one day  prior  to settlement,  which would  give  the Global
Securities  sufficient time  to  be  reflected in  their  CEDEL or  Euroclear
account in order to settle the sale side of the trade; or

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

     Exemption  for U.S.  Persons  (Form W-9).   U.S.  Persons  can obtain  a
complete  exemption from  the withholding  tax  by filing  Form W-9  (Payer's
Request for Taxpayer Identification Number and Certification).

     U.S. Federal Income Tax Reporting Procedure.  The Certificate Owner of a
Global Security or,  in the case  of a Form  1001 or a  Form 4224 filer,  his
agent, files by submitting the appropriate form to the person through whom it
holds (the clearing  agency, in the case  of persons holding directly  on the
books  of the  clearing agency).   Form W-8  and Form 1001  are effective for
three calendar years and Form 4224 is effective for one calendar year.

     The term "U.S.  Person" means (i)  a citizen or  resident of the  United
States, (ii) a corporation or partnership  organized in or under the laws  of
the United States or any political subdivision thereof or (iii) an  estate or
trust the income of which is includible in gross income for United States tax
purposes,  regardless of  its source.   This summary  does not deal  with all
aspects  of U.S.  Federal  income tax  withholding that  may  be relevant  to
foreign holders of the  Global Securities.  Investors are advised  to consult
their  own tax advisors for specific  tax advice concerning their holding and
disposing of the Global Securities. 


<TABLE>
<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.                                $(_____________)
                        ---------------                                                       (Approximate)
                       TABLE OF CONTENTS
                                                                                            Home Equity Loan
                                                         PAGE                           Asset Backed Certificates
                     PROSPECTUS SUPPLEMENT                                                    Series 199_-_

Incorporation of Certain Documents by Reference . . . . .  S-2                              INDYMAC ABS, INC.
Summary . . . . . . . . . . . . . . . . . . . . . . . . .  S-3                                  DEPOSITOR
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . S-12
The Certificate Insurer . . . . . . . . . . . . . . . . . S-14                               (INDYMAC INC.)
The Master Servicer . . . . . . . . . . . . . . . . . . . S-16                         Seller and Master Servicer
The Home Equity Loan Program  . . . . . . . . . . . . . . S-17
Description of the Mortgage Loans . . . . . . . . . . . . S-19
Maturity and Prepayment Considerations  . . . . . . . . . S-26                          -------------------------
Pool Factor and Trading Information . . . . . . . . . . . S-27                            PROSPECTUS SUPPLEMENT
Description of the Certificates . . . . . . . . . . . . . S-28                              (_________, 199_)
Description of the Purchase Agreement . . . . . . . . . . S-45                          -------------------------
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . S-46
Certain Federal Income Tax Consequences . . . . . . . . . S-46                                (UNDERWRITER)
State Taxes . . . . . . . . . . . . . . . . . . . . . . . S-49
ERISA Considerations  . . . . . . . . . . . . . . . . . . S-49
Legal Investment Considerations . . . . . . . . . . . . . S-50
Underwriting  . . . . . . . . . . . . . . . . . . . . . . S-50
Legal Matters . . . . . . . . . . . . . . . . . . . . . . S-51
Experts . . . . . . . . . . . . . . . . . . . . . . . . . S-51
Ratings . . . . . . . . . . . . . . . . . . . . . . . . . S-51
Index of Defined Terms  . . . . . . . . . . . . . . . . . S-52
Annex I . . . . . . . . . . . . . . . . . . . . . . . . . S-56

                          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 APRIL __, 1998

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 1998)

                                 $___________

                              INDYMAC ABS, INC.
                                  DEPOSITOR

                               (INDYMAC, INC.)
                          SELLER AND MASTER SERVICER

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

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

     The property of the Trust will include a pool of (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. 
(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.

     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.  See "Risk Factors" herein.

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

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

    THE SECURITIES REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY
      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 $_______.

     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.

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

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

  Trust . . . . . . . . . . . . . .       Home Equity Loan Trust 199_-_ (the
                                          "Trust" or the "Issuer"), a
                                          Delaware business trust
                                          established pursuant to the Trust
                                          Agreement (as defined herein),
                                          dated as of ___, 199_ (the
                                          "Cut-off Date").  The property of
                                          the Trust will include: a pool of
                                          (adjustable rate) home equity
                                          revolving credit line loans made
                                          or to be made in the future (the
                                          "Mortgage Loans"), under certain
                                          home equity revolving credit line
                                          loan agreements (the "Credit Line
                                          Agreements") and secured by either
                                          first or second mortgages on
                                          residential properties that are
                                          primarily one- to four-family
                                          properties (the "Mortgaged
                                          Properties"); 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 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 "Principal
                                          Balance" of a Loan (other than a
                                          Liquidated 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 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  . . . . . . .       The Mortgage Loans are secured by
                                          first and second mortgages on
                                          Mortgaged Properties.  The
                                          Mortgage 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 to the Depositor,
                                          pursuant to a purchase agreement
                                          (the "Purchase Agreement").  The
                                          aggregate Principal Balance of the
                                          Mortgage 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 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.

CASH FLOW CONSIDERATIONS

     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

     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 "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.

     Certificate Rating.  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 from the Seller to the Depositor pursuant
to the Purchase Agreement will be treated as a sale of the Mortgage Loans. 
The Seller will warrant that such transfer is either a sale of its interest
in the Mortgage 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 as
a borrowing by the Seller secured by a pledge of the Mortgage 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 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 (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

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

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


                                  THE TRUST

GENERAL

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

     The property of the Trust will consist of: (i) each of the Mortgage
Loans that are _________; (ii) collections on the Mortgage Loans (received)
after the Cut-off Date; (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 (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 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.

         (Description of Specific Underwriting Procedures to Follow)


SERVICING OF THE MORTGAGE LOANS

     The Master Servicer has established standard policies for the servicing
and collection of the home equity loans.  Servicing includes, but is not
limited to, (i) the collection and aggregation of payments relating to the
Mortgage Loans; (ii) the supervision of delinquent Mortgage 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.

           (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 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 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:


                   Delinquency Status as of _____________, 199__*

                             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 _________.)


                      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 __%.  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

                                 Number of    Cut-off Date   Percent of Pool by
                                 Mortgage       Principal       Cut-off Date
 Range of Principal Balances      Loans         Balance      Principal Balance
- -----------------------------    ---------    ------------   -----------------
$ _______ to $ _______  . . .                  $                           %
$ _______ to $ _______  . . . 
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .
$ _______ to $ _______  . . .   ----------    -----------      --------------
   Total  . . . . . . . . . .                  $                      100.00%
                                ==========     ==========      ==============



                             GEOGRAPHIC DISTRIBUTION(1)

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

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

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



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

                                              Number of         Cut-off Date       Percent of Pool by
           Range of Combined                   Mortgage           Principal           Cut-off Date
          Loan-to-Value Ratios                  Loans              Balance          Principal Balance
- ----------------------------------------      ----------        ------------       ------------------
<S>                                           <C>               <C>                <C>
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
                                              -------------------------------------------------------
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .         ----------       -------------       -------------------
     Total  . . . . . . . . . . . . .                          $                               100.00%
                                              ==========       =============       ===================

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


<TABLE>
<CAPTION>
                                              PROPERTY TYPE

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


<TABLE>
<CAPTION> 
                                             LIEN PRIORITY

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


<TABLE>
<CAPTION>
                                              LOAN RATES(1)

                Range of                      Number of         Cut-off Date       Percent of Pool by
               Loan Rates                      Mortgage           Principal           Cut-off Date
          Loan-to-Value Ratios                  Loans              Balance          Principal Balance
- ----------------------------------------      ----------       -------------       ------------------
<S>                                           <C>               <C>                <C>
_______% to ________% . . . . . . . .                          $                                    %
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
_______% to ________% . . . . . . . .
                                              ----------        ------------       -----------------
     Total  . . . . . . . . . . . . .                           $                            100.00%

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

</TABLE>


<TABLE>
<CAPTION>
                                       MARGIN

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


<TABLE>
<CAPTION>
                                     CREDIT LIMIT UTILIZATION RATES

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


<TABLE>
<CAPTION>
                                              CREDIT LIMITS

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

<TABLE>
<CAPTION> 
                                             MAXIMUM RATES

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

</TABLE>


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

                                              Number of         Cut-off Date       Percent of Pool by
            Range of Months                    Mortgage           Principal           Cut-off Date
    Remaining to Scheduled Maturity             Loans              Balance          Principal Balance
- ----------------------------------------      ---------         ------------       ------------------
<S>                                           <C>               <C>                <C>
_______ to ________ . . . . . . . . .                           $                                 %
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
_______ to ________ . . . . . . . . .
                                              ----------        ------------       ----------------
     Total  . . . . . . . . . . . . .                           $                           100.00%
                                              ==========        ============       ================
______________
(1)  Assumes that the Draw Period for Mortgage Loans with five year Draw
     Periods will be extended for an additional five years.

</TABLE>

<TABLE>
<CAPTION>
                                            ORIGINATION YEAR

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

<TABLE>
<CAPTION>
                                           DELINQUENCY STATUS

                                              Number of         Cut-off Date       Percent of Pool by
                                               Mortgage           Principal           Cut-off Date
       Number of Days Delinquent                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 (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 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 Securities.

     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 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 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

     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 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 transferrable 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
January __, 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 (818) ___-____.


                                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 in
its entirety 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
in its entirety 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.


                                LEGAL MATTERS

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


                                   RATINGS

     It is a condition to issuance that each Class of the Notes be rated 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.

- --------------------------------------    -----------------------------------
  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                 HOME EQUITY LOAN
  BEEN AUTHORIZED BY THE DEPOSITOR                    TRUST 199___
  OR THE UNDERWRITER. THIS                  $______ (FIXED) (FLOATING) RATE
  PROSPECTUS SUPPLEMENT AND THE                    ASSET BACKED NOTES
  PROSPECTUS DO NOT CONSTITUTE AN           $______ (FIXED) (FLOATING) RATE
  OFFER OF ANY SECURITIES OTHER THAN           ASSET BACKED CERTIFICATES,
  THOSE TO WHICH THEY RELATE OR AN
  OFFER TO SELL, OR A SOLICITATION
  OF AN OFFER TO BUY, TO ANY PERSON                IndyMac ABS, Inc.
  IN ANY JURISDICTION WHERE SUCH AN                   (Depositor)
  OFFER OR SOLICITATION WOULD BE
  UNLAWFUL. NEITHER THE DELIVERY OF
  THIS PROSPECTUS SUPPLEMENT AND THE             PROSPECTUS SUPPLEMENT
  PROSPECTUS NOR ANY SALE MADE                         ( , 199 )
  HEREUNDER SHALL, UNDER ANY
  CIRCUMSTANCES, CREATE ANY
  IMPLICATION THAT THE INFORMATION                   (UNDERWRITER)
  CONTAINED HEREIN IS CORRECT AS OF
  ANY TIME SUBSEQUENT TO THEIR
  RESPECTIVE DATES.

               ----------
           TABLE OF CONTENTS
                                 Page
                                 ----
         PROSPECTUS SUPPLEMENT

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

               PROSPECTUS

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


                 SUBJECT TO COMPLETION, DATED ________ __, 1998

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ___________, 1998)

                                 $___________
                              INDYMAC ABS, INC.
                                  DEPOSITOR

                               (INDYMAC, INC.)
                             SELLER AND SERVICER

      MANUFACTURED HOUSING CONTRACT PASS-THROUGH CERTIFICATES, SERIES 19
PRINCIPAL AND INTEREST PAYABLE ON THE _____ DAY OF EACH MONTH, BEGINNING IN
______ 19__

    The Manufactured Housing Contract Pass-Through Certificates, Series 19__
(the "Certificates") will represent beneficial interests in a trust (the
"Trust"), the assets of which will consist primarily of manufactured housing
installment sales contracts and installment loan agreements (the "Contracts")
originated or purchased by (IndyMac, Inc. or an affiliate thereof)
("(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 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.


                                                  Underwriting
                                                   Discounts       Proceeds
                                 Price to             and           to the
                                 Public(1)        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)

    The Contracts will be sold to the Depositor by (IndyMac, Inc.
("IndyMac")).

    Elections will be made to treat certain assets of the Trust as two
separate real estate mortgage investment conduits (each, a "REMIC") under the
Internal Revenue Code of 1986, as amended (the "Code").  The Regular
Certificates will represent "regular interests" in one of the REMICs.  The
Class A-R Certificates will represent beneficial ownership of the "residual
interest" in each REMIC.  See "Federal Income Tax Consequences" herein and in
the Prospectus.

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

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

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

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


                                   SUMMARY

This summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus Supplement and in the
accompanying Prospectus.  Capitalized terms used herein that are not
otherwise defined shall have the meanings ascribed thereto elsewhere in this
Prospectus Supplement or in the Prospectus.  See the Index of Principal Terms
for the location herein of certain principal terms.

Manufactured Housing Contract Pass-Through Certificates, Series 19     (the
"Certificates") will be issued pursuant to a pooling and servicing agreement,
to be dated as of ______, 19   (the "Agreement"), among IndyMac ABS, Inc., as


depositor (the "Depositor"), (IndyMac, Inc.) ("(IndyMac)"), as seller and
servicer (in such capacities, the "Seller" and the "Servicer," respectively),
and                     , as trustee (the "Trustee").  The Certificates will
be issued in the amounts (with respect to each Class, the "Initial
Certificate Principal Balance") and bear the pass-through rates (with respect
to each Class, the "Pass-Through Rate") set forth below:


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


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

- --------------------
(1)   Computed on the basis of a (360)-day year of twelve (30)-day months.


The following chart sets forth information regarding securities to be issued
pursuant to the Agreement but which are not offered hereby:


                                INITIAL CERTIFICATE            PASS-THROUGH
           CLASS                  PRINCIPAL BALANCE                 RATE
           -----                -------------------            ------------
Class __ Certificates . . . . .  $                                         %
Class __ Certificates . . . . .  

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


Securities Offered . . . The Class A, Class B- and Class     Certificates are
                         the only Certificates being offered hereby (the
                         "Offered Certificates").  The Offered Certificates
                         (other than the Class A-R Certificates) will be
                         issued in book-entry form in minimum denominations
                         of $1,000 and integral multiples of $1 in excess
                         thereof (the "Book-Entry Certificates").  The Class
                         A-R Certificates will be issued in definitive form 
                         as fully registered physical certificates. 
                         The certificates representing the Class A-R 
                         Certificates will be subject to certain transfer 
                         restrictions.  See "Description of the Certificates--
                         Registration of the Offered Certificates--The Class
                         A-R Certificates" herein.  The other Offered 
                         Certificates initially will be represented by 
                         certificates registered in the name of Cede & 
                         Co., as the nominee of The Depository Trust Company 
                         ("DTC").

                         Except as stated otherwise herein, certificates 
                         representing the Offered Certificates will be issued 
                         in definitive form only under the limited 
                         circumstances described herein.  All references 
                         herein to "holders" or "holders of the Offered 
                         Certificates" will reflect the rights of beneficial 
                         owners of Offered Certificates issued in book-entry 
                         form ("Certificate Owners") as they may indirectly
                         exercise such rights through DTC, and participating 
                         members thereof, except as otherwise specified 
                         herein.  See "Risk Factors--Book-Entry Registration" 
                         and "Description of the Certificates--Registration 
                         of the Offered Certificates" herein and "Risk 
                         Factors--Book-Entry Registration" in the Prospectus.

                         The Offered Certificates will evidence undivided 
                         interests in the Contract Pool and certain other 
                         property held in trust for the benefit of the 
                         Certificateholders (collectively, the "Trust Fund"). 
                         The undivided percentage interest (the "Percentage 
                         Interest") of a Class A or Class B- Certificate in 
                         distributions on the related Class of Certificates 
                         will equal the percentage obtained from dividing the 
                         denomination of such Certificate by the Initial
                         Certificate Principal Balance of such Class of 
                         Certificates.  The Offered Certificates will not 
                         represent interests in or obligations of the 
                         Depositor, the Trustee, (IndyMac), the Servicer or 
                         any of their respective affiliates.  Neither the 
                         Offered Certificates nor the underlying Contracts 
                         will be insured or guaranteed by any governmental 
                         agency or instrumentality or by any other party.

Cut-off Date . . . . . . ________, 19  .

Due Period . . . . . . . With respect to each Distribution Date, the calendar 
                         month preceding the month in which the Distribution 
                         occurs.

Prepayment Period. . . . With respect to each Distribution Date, the calendar
                         month preceding the month in which the Distribution
                         Date occurs.

Closing Date . . . . . . ________, 19  .

Interest Accrual Period. With respect to each Distribution Date, the
                         calendar month preceding the month in which the
                         Distribution Date occurs.  Interest on the 
                         Certificates will be computed on the basis of a
                         (360)-day year consisting of twelve (30)-day months.

Distribution Dates . . . Distributions on the Certificates will be made on
                         the           day of each month (or, if such day is 
                         not a Business Day, on the immediately succeeding
                         Business Day), commencing ________, 19    (each, a
                         "Distribution Date").  A "Business Day" will be any
                         day other than (i) a Saturday or Sunday or (ii) a
                         day on which banks in the States of New York or
                         California are authorized or obligated by law or
                         executive order to be closed.

Distributions            Distributions to the holders of Certificates of a 
                         Class on each Distribution Date will be made in an 
                         amount equal to their respective Percentage 
                         Interests multiplied by the aggregate amount
                         distributed on such Class of Certificates on such 
                         Distribution Date.  So long as the Offered 
                         Certificates are registered in the name of Cede & 
                         Co., as nominee of DTC, distributions on each 
                         Distribution Date will be made to the holders of
                         record of the related Offered Certificates (the
                         "Certificateholders") as of the close of business on 
                         the Business Day immediately preceding such 
                         Distribution Date (each, a "Record Date"), except 
                         that the final distribution in respect of the 
                         Certificates will only be made upon presentation and 
                         surrender of the Certificates at the office or 
                         agency appointed by the Trustee for that purpose in 
                         New York, New York.  With respect to the Class A-R 
                         Certificates and, if Definitive Certificates
                         are issued, with respect to the other Offered
                         Certificates, the Record Date shall be the close of
                         business on the last Business Day of the month
                         immediately preceding the month in which such
                         Distribution Date occurs.  As more fully described
                         herein under "Description of the Certificates--
                         Distributions-- Priority of Distributions,"
                         distributions to Certificateholders generally will be
                         applied first to the payment of interest and interest
                         shortfalls, second to the payment of any principal
                         previously due but not distributed and third, if any
                         principal is then due, to the payment of principal of
                         the related Class of Certificates.  With respect to 
                         each Distribution Date, interest on the Certificates 
                         will accrue during the related Interest Accrual 
                         Period.  The Available Distribution Amount with 
                         respect to each Distribution Date will be calculated 
                         as described herein under "Description of the 
                         Certificates--Distributions--Determination of 
                         Available Distribution Amount."  On each 
                         Distribution Date, the Available Distribution
                         Amount will be distributed in the amounts and in the
                         order of priority set forth herein under 
                         "Description of the Certificates--Distributions--
                         Priority of Distributions."

Effect of Priority 
Sequence of Principal 
Distributions. . . . . . The principal amounts described herein under 
                         "Description of the Certificates--Distributions--
                         Priority of Distributions" generally will be 
                         distributed, to the extent of the Available 
                         Distribution Amount after payment of interest and 
                         interest shortfalls on the Certificates, first to
                         the Senior Certificates, sequentially beginning with 
                         the Class A-R Certificates and then in numerical 
                         Class order, and then to each Class of Subordinate 
                         Certificates in order of seniority.  This should, 
                         unless offset by other cash flow insufficiencies
                         due to delinquencies and liquidation losses, have 
                         the effect of accelerating the amortization of the 
                         Senior Certificates sequentially beginning with the 
                         Class A-R Certificates and then in numerical Class
                         order and delaying the amortization of the
                         Subordinate Certificates, from what it would be 
                         without such prioritization, thereby increasing the 
                         respective interest in the Trust Fund evidenced by 
                         the Subordinate Certificates.  Increasing the
                         respective interest of one or more Classes
                         of Subordinate Certificates relative to that of the 
                         Senior Certificates is intended to preserve, as 
                         provided herein, the availability on each 
                         Distribution Date of the subordination provided by 
                         the related Subordinate Certificates.  The aggregate
                         amount of principal paid on any Class of 
                         Certificates will not exceed its Initial
                         Certificate Principal Balance.  See "Description of 
                         the Certificates" herein.

Prepayment Considerations
  and Risks. . . . . . . The Contracts may be prepaid at any time without 
                         penalty and, accordingly, the rate of principal 
                         payments thereon is likely to vary from time to 
                         time.  The Offered Certificates may be sold at a 
                         discount to their principal amounts.  A slower than 
                         anticipated rate of principal payments on the
                         Contracts is likely to result in a lower than 
                         anticipated yield on the Offered Certificates if 
                         they are purchased at a discount.  See "Risk 
                         Factors--Prepayment Considerations" and "Yield and 
                         Prepayment Considerations" herein and "Yield
                         Considerations" and "Yield and Prepayment 
                         Considerations" in the Prospectus.

Subordination of the 
  Subordinate
  Certificates . . . . . The rights of the Subordinate Certificateholders to
                         receive distributions of amounts collected on or in
                         respect of the Contracts will be subordinated to 
                         such rights of the Senior Certificateholders to the 
                         extent described herein.  Interest and interest 
                         shortfalls on the Subordinate Certificates will not 
                         be subordinated to principal payments on the Senior 
                         Certificates.  The foregoing subordination is 
                         intended to enhance the likelihood of receipt by the 
                         holders of each Class of Senior Certificates and 
                         Subordinate Certificates, as applicable, of the full 
                         amount of their monthly payments of interest and the 
                         ultimate receipt by such holders of principal equal 
                         to the related Initial Certificate Principal 
                         Balances.

Overcollateralization. . Excess interest collections will be applied, to the 
                         extent available, to make accelerated payments of 
                         principal to the Certificates.  The "Accelerated 
                         Principal Distribution Amount" for any Distribution 
                         Date will be the positive difference, if any, 
                         between the Target Overcollateralization Amount and 
                         the Current Overcollateralization Amount.  The
                         "Overcollateralization Reduction Amount" for any 
                         Distribution Date will be the positive difference, 
                         if any, between the Current Overcollateralization 
                         Amount and the Target Overcollateralization Amount.  
                         The "Current Overcollateralization Amount" will 
                         mean, for any Distribution Date, the positive 
                         difference, if any, between the Pool Balance and the 
                         sum of the Certificate Principal Balances of all
                         then-outstanding Classes of Certificates.  The
                         "Target Overcollateralization Amount" will mean, 
                         (i) for any Distribution Date prior to the 
                         Cross-over Date, ____% of the Cut-off Date Principal 
                         Balance and (ii) for any other Distribution Date, 
                         the lesser of (a) ____% of the Cut-off Date 
                         Principal Balance and (b) ____% of the then- 
                         outstanding Pool Balance; provided, however, that 
                         so long as any Class of Certificates is outstanding, 
                         the Target Overcollateralization Amount will not be 
                         less than ____% of the Cut-off Date Principal
                         Balance.

Losses on Liquidated
  Contracts. . . . . . . As described herein, on each Distribution Date the 
                         aggregate distribution of principal to the holders 
                         of Certificates is intended to include the Contract 
                         Principal Balance of each Contract that became a 
                         Liquidated Contract during the related Prepayment 
                         Period.  If the amounts received by the Servicer in 
                         connection with the liquidation of a Liquidated
                         Contract, whether through foreclosure thereon or
                         repossession and resale of the related manufactured 
                         home or otherwise (including insurance proceeds 
                         collected in connection with such liquidation) 
                         ("Liquidation Proceeds"), net of reasonable, out-of-
                         pocket costs and expenses (exclusive of the 
                         Servicer's overhead costs) incurred by the Servicer 
                         in connection with liquidation of any Contract or
                         disposition of any related REO property
                         ("Liquidation Expenses"), from such Liquidated 
                         Contract are less than the Contract Principal 
                         Balance of such Liquidated Contract, and accrued 
                         and unpaid interest thereon, then to the extent 
                         such deficiency is not covered by any excess 
                         interest collections on nondefaulted Contracts, the 
                         deficiency may, in effect, be absorbed first by a 
                         reduction in the Current Overcollateralization 
                         Amount, then by the Class B- Certificateholders, 
                         then by the Class B- Certificateholders and then by 
                         the Class __ Certificateholders because a portion of 
                         future Available Distribution Amounts funded by 
                         future principal collections on or in respect of the 
                         Contracts, up to the aggregate amount of such
                         deficiencies, that would otherwise have been 
                         distributable to the related Subordinate 
                         Certificateholders may instead be paid to the Senior 
                         Certificateholders.  If the protection afforded to 
                         the holders of a Class of Subordinate Certificates 
                         by the subordination of one or more other Classes of 
                         Subordinate Certificates, is exhausted, the holders 
                         of such Class of Subordinate Certificates will incur 
                         a loss on their investment.  If the protection 
                         afforded to the holders of a Class of Senior 
                         Certificates by the subordination of the Subordinate 
                         Certificates is exhausted, the holders of the Senior 
                         Certificates will incur a loss on their investment.  
                         The "Contract Principal Balance" of a Contract will 
                         be its (actual) principal balance, computed as 
                         described herein under "(IndyMac, Inc.--Manufactured 
                         Housing Division-- Servicing)" on the basis of the 
                         (actuarial method) (or) (simple interest method) 
                         (, as the case may be).  In general, a "Liquidated  
                         Contract" will be a defaulted Contract as to which 
                         all amounts that the Servicer expects to recover 
                         through the date of sale or other disposition of 
                         the Manufactured Home and any real property securing 
                         such Contract have been received.  If the Available 
                         Distribution Amount for any Distribution Date is not 
                         sufficient to distribute an amount equal to the full 
                         Formula Principal Distribution Amount for such 
                         Distribution Date to the Certificateholders, in 
                         addition to interest and interest shortfalls 
                         distributable to the Certificateholders, the 
                         aggregate Certificate Principal Balance will be 
                         greater than the Pool Balance.  In such event, the 
                         amount of such deficiency (the "Liquidation Loss
                         Amount") will be allocated first to the Class B-2 
                         Certificates (the "Class B-2 Liquidation Loss 
                         Amount") to reduce the Class B-2 Adjusted 
                         Certificate Principal Balance.  After the Class B-2
                         Adjusted Certificate Principal Balance has been 
                         reduced to zero, no additional Liquidation Loss 
                         Amount will be allocated to the Class B-2 
                         Certificates and any further Liquidation Loss 
                         Amounts will be allocated to reduce the Class B-1 
                         Adjusted Certificate Principal Balance (the "Class 
                         B-1 Liquidation Loss Amount").  After the Class
                         B-1 Adjusted Certificate Principal Balance has been 
                         reduced to zero, any further Liquidation Loss Amount 
                         will be allocated to reduce the Class   Adjusted 
                         Certificate Principal Balance (the "Class 
                         Liquidation Loss Amount").  In the event the 
                         Adjusted Certificate Principal Balance of a Class of 
                         Subordinate Certificates were to be reduced by a 
                         Liquidation Loss Amount, interest accruing on such
                         Class will be calculated on such reduced Adjusted 
                         Certificate Principal Balance.  On each Distribution 
                         Date, holders of Class B- Certificates will be 
                         entitled to receive from the Available Distribution 
                         Amount for such Distribution Date, one month's 
                         interest at the related Pass-Through Rate on the 
                         Adjusted Certificate Principal Balance of such Class.
                         Additionally, such holders will be entitled to
                         receive, prior to any distribution of principal on 
                         the related Class of Certificates and each 
                         subordinate Class of Certificates, one month's 
                         interest at the related Pass-Through Rate on the 
                         Liquidation Loss Amount for such Class as of the 
                         immediately preceding Distribution Date (each, a 
                         "Liquidation Loss Interest Amount").  The "Adjusted 
                         Certificate Principal Balance" of any Class of 
                         Subordinate Certificates on any Distribution Date 
                         will be its Certificate Principal Balance (after 
                         giving effect to the distributions made on the 
                         immediately preceding Distribution Date) less any 
                         Liquidation Loss Amounts allocated to such Class on 
                         such preceding Distribution Date.  See "Description 
                         of the Certificates--Subordination of the 
                         Subordinate Certificates" "--Losses on Liquidated 
                         Contracts" and "Yield and Prepayment Considerations" 
                         herein.

Servicer . . . . . . . . (IndyMac) will act as the Servicer of the Contracts 
                         and will be the Master Servicer for purposes of the 
                         Prospectus.  See "(IndyMac, Inc.)" and "Description 
                         of the Certificates--Certain Other Matters Regarding 
                         the Servicer" herein.

Advances . . . . . . . . For each Distribution Date, the Servicer will be 
                         obligated to make Advances in respect of the related 
                         Due Period to the extent of delinquent (principal 
                         and interest payments) in respect of the Contracts. 
                         (The Servicer will not make any Advances with 
                         respect to delinquent principal payments on
                         the Contracts.) The Servicer will be required to 
                         make an Advance only to the extent that it 
                         determines such Advance will be recoverable from 
                         future payments and collections on or in respect of 
                         the related Contracts.  Assuming that in the 
                         judgment of the Servicer all delinquent payments on 
                         the Contracts were recoverable, the amount of the 
                         Advance paid out of the funds of the Servicer will 
                         be calculated such that, if it is made, it will 
                         permit a distribution to the Class __ 
                         Certificateholders undiminished by such delinquent
                         payments (of interest).  See "Description of the
                         Certificates--Advances" herein.

Final Distribution 
  Date . . . . . . . . . To the extent not previously paid prior to such
                         dates, the outstanding principal amount of each
                         Class of Offered Certificates will be payable
                         on the ________ 20__ Distribution Date (the
                         "Final Scheduled Distribution Date").  The Final 
                         Scheduled Distribution Date has been determined by 
                         adding seven months to the month in which the 
                         maturity date of the Contract with the latest stated 
                         maturity as of the Cut-off Date occurs.  Because the 
                         rate of distributions in reduction of the 
                         Certificate Principal Balances of the Offered 
                         Certificates will depend on the rate of amortization 
                         of the Contracts (including amortization due to
                         prepayments and defaults), the actual final
                         distribution on any Class of Offered Certificates 
                         could occur significantly earlier than the Final 
                         Scheduled Distribution Date.  See "Risk Factors--
                         Prepayment Considerations" and "Yield and Prepayment 
                         Considerations" herein.

Termination. . . . . . . The Depositor and the Servicer will each have the 
                         option to purchase from the Trust all Contracts then 
                         outstanding and all other property in the Trust Fund 
                         on any Distribution Date on or after the first 
                         Distribution Date as of which the Pool Balance is 
                         less than 10% of the Cut-off Date Principal Balance.
                         See "Description of the Certificates--Termination"
                         herein.

                         If neither the Depositor nor the Servicer exercises 
                         its optional termination right within 90 days after 
                         such right can first be exercised, the Trustee shall 
                         solicit bids for the purchase of all Contracts then 
                         outstanding and all other property in the Trust 
                         Fund.  In the event that satisfactory bids are 
                         received as described herein under "Description of 
                         the Certificates--Termination," the sale proceeds 
                         will be distributed to Certificateholders.  If 
                         satisfactory bids are not received, the Trustee 
                         shall decline to sell such Contracts and other 
                         property of the Trust Fund, and shall not be under 
                         any obligation to solicit any further bids or 
                         otherwise negotiate any further sale of the 
                         Contracts.  See "Description of the Certificates--
                         Termination" herein. 

The Contracts. . . . . . The assets of the Trust will primarily consist of a 
                         pool (the "Contract Pool") of (fixed rate) 
                         manufactured housing installment sales contracts and 
                         installment loan agreements (collectively, the 
                         "Contracts") secured by security interests in 
                         manufactured homes (the "Manufactured Homes") 
                         financed or refinanced with the proceeds of the 
                         Contracts and, with respect to certain of the 
                         Contracts (the "Land-and-Home Contracts"), secured 
                         by liens on the underlying real property on which 
                         the related Manufactured Homes are located.  The
                         Contract Pool will consist of       Contracts having 
                         an aggregate Contract Principal Balance as of the 
                         Cut-off Date of $            (the "Cut-off Date 
                         Principal Balance").  The properties underlying the 
                         Contracts as of the Cut-off Date were located in 
                             states.  (Substantially all of the Contracts 
                         bear interest at an annual percentage rate (each, 
                         an "APR") which will be equal to or higher than (i) 
                         the sum of the Class A or Class A-R Pass-Through 
                         Rate, as the case may be, and (ii) the rate at which 
                         the Servicing Fee is calculated.)  Monthly payments 
                         of principal and interest on the Contracts will be 
                         due on various days (each, a "Due Date") throughout 
                         each Due Period.  All of the Contracts are (Actuarial
                         Contracts) (or) (Simple Interest Contracts).  As of 
                         the Cut-off Date, the APRs on the Contracts ranged 
                         from     % to    % with a weighted average APR of
                               %.  The Contracts have remaining terms to 
                         maturity as of the Cut-off Date of at least 10 
                         months but not more than ___ months and original 
                         terms to maturity of at least ___ months but not 
                         more than ___ months.  As of the Cut-off Date, the 
                         Contracts had a weighted average remaining term to 
                         maturity of approximately    months, a weighted 
                         average seasoning of approximately   months and a
                         weighted average original loan-to-value ratio of 
                              %.  See "The Contract Pool" herein and "Yield 
                         and Prepayment Considerations" in the Prospectus.  
                         The Agreement will require the Servicer to cause to
                         be maintained one or more standard hazard insurance 
                         policies with respect to each Manufactured Home 
                         (other than a Manufactured Home in repossession) in 
                         an amount and manner described herein under 
                         "Description of the Certificates--Hazard Insurance 
                         Policies."  Generally, no other insurance policies 
                         will be provided with respect to any Contract or 
                         Manufactured Home.

Security Interests and 
  Mortgages on the 
  Manufactured Homes; 
  Repurchase 
  Obligations. . . . . . In connection with the transfer of the Contracts to 
                         the Trustee, (IndyMac) will assign the security 
                         interests in the Manufactured Homes and, with 
                         respect to Land-and-Home Contracts, the liens on the 
                         underlying real property on which the Manufactured 
                         Homes are located to the Trustee.  The Servicer will 
                         be required to take such steps as are necessary to
                         perfect and maintain perfection of the security
                         interest in each Manufactured Home in the name of 
                         (IndyMac) as lienholder or legal titleholder, but so 
                         long as (IndyMac or an affiliate thereof) is the 
                         Servicer, the Servicer will not be required to 
                         cause notations to be made on any document of title
                         relating to any Manufactured Home or to execute
                         any instrument relating to any Manufactured Home 
                         (other than a notation or a transfer instrument 
                         necessary to show (IndyMac) as the lienholder or 
                         legal titleholder).  With respect to the Land-and-
                         Home Contracts, assignments to the Trustee of the 
                         mortgages or deeds of trust securing the Land-and-
                         Home Contracts (each, a "Mortgage") will be recorded 
                         in the appropriate public office for real property 
                         records(, except in the State of California and in 
                         states where the Seller has reasonably determined 
                         that such recording is not required to protect the
                         Trustee's interest against the claim of any
                         subsequent transferee or any successor to or
                         creditor of the Depositor or the Seller).

                         As a result of the foregoing, the security interests 
                         in the Manufactured Homes in certain states may not 
                         be effectively transferred to the Trustee or 
                         perfected.  See "Risk Factors--Security Interests 
                         and Certain Other Aspects of the Contracts" herein.  
                         To the extent such security interest is perfected 
                         and is effectively transferred to the Trustee, the 
                         Trustee will have a prior claim over subsequent 
                         purchasers of the Manufactured Homes, holders of 
                         subsequently perfected security interests and 
                         creditors of either the Depositor or (IndyMac).  
                         Under the laws of most states, Manufactured Homes 
                         constitute personal property, and perfection of a 
                         security interest in a Manufactured Home is obtained,
                         depending on applicable state law, either by noting 
                         the security interest on the certificate of title 
                         for the Manufactured Home or by filing a financing
                         statement under the Uniform Commercial Code.  If a 
                         Manufactured Home were relocated to another state
                         without reperfection of the related security 
                         interest, or if it were to become attached to its 
                         site and a determination were made that the security 
                         interest was subject to real estate title and 
                         recording laws, or as a result of fraud or 
                         negligence, the Trustee could lose its prior 
                         perfected security interest in such Manufactured 
                         Home.  See "Risk Factors--Security Interests and 
                         Certain Other Aspects of the Contracts."  Federal 
                         and state consumer protection laws impose 
                         requirements upon creditors in connection with 
                         extensions of credit and collections on installment 
                         sales contracts and installment loan agreements, 
                         and certain of these laws make an assignee of such 
                         a contract, such as the Trust Fund, liable to the 
                         obligor thereon for any violation by the lender.

Certain Federal 
  Income Tax
  Consequences . . . . . An election will be made to treat the Contract Pool 
                         and certain other assets of the Trust as a REMIC for 
                         federal income tax purposes (the "Pooling REMIC").  
                         An election also will be made to treat the "regular 
                         interests" in the Pooling REMIC and certain other 
                         assets of the Trust as another REMIC for federal 
                         income tax purposes (the "Issuing REMIC").  The 
                         Regular Certificates will be designated as "regular 
                         interests" in the Issuing REMIC and the Class A-R 
                         Certificates will represent the beneficial ownership 
                         of the "residual interest" in each of the Pooling 
                         REMIC and the Issuing REMIC.

                         Because the Offered Certificates (other than the 
                         Class A-R Certificates) will be considered REMIC 
                         regular interests, they will be taxable debt 
                         obligations under the Internal Revenue Code of 
                         1986, as amended (the "Code"), and interest paid or 
                         accrued on such Certificates, including any original 
                         issue discount will be taxable to the holders of 
                         such Certificates in accordance with the accrual
                         method of accounting, regardless of such 
                         Certificateholders' usual methods of accounting.  
                         Each of the Class A Certificates (other than
                         the Class A-R Certificates), will be issued with 
                         original issue discount only if its stated principal 
                         amount exceeds its issue price.  See "Certain 
                         Federal Income Tax Consequences" herein and "Federal 
                         Income Tax Consequences" in the Prospectus.  (The 
                         Class __ and Class B-__ Certificates will not be 
                         treated by the Trust as "variable rate debt 
                         instruments" as defined in Treasury Regulations 
                         promulgated under the Code and, therefore, will be 
                         treated as issued with original issue discount as
                         described in "Certain Federal Income Tax 
                         Consequences" herein and "Federal Income Tax 
                         Consequences" in the Prospectus.)  For purposes of 
                         determining the amount and the rate of accrual of 
                         original issue discount and market discount, the 
                         Depositor intends to assume that there will be 
                         prepayments on the Contracts at a rate equal to 
                         ___% of the Prepayment Model.  No representation is 
                         made as to whether the Contracts will prepay at that 
                         rate or any other rate.  See "Certain Federal Income 
                         Tax Consequences" herein and "Federal Income
                         Tax Consequences" in the Prospectus.

                         For federal income tax purposes, the Offered 
                         Certificates (other than the Class A-R Certificates) 
                         generally will be treated as "regular interests in 
                         a REMIC" for domestic building and loan 
                         associations, and "real estate assets" for real 
                         estate investment trusts ("REITs"), subject to the 
                         limitations described in "Certain Federal Income Tax 
                         Consequences" herein and "Federal Income Tax 
                         Consequences" in the Prospectus.  Similarly, 
                         interest on the Offered Certificates will be 
                         considered "interest on obligations secured by
                         mortgages on real property" for REITs, subject to 
                         the limitations described in "Federal Income Tax 
                         Consequences" in the Prospectus.  The holders of the 
                         Class A-R Certificates, as holders of the residual 
                         interest in the REMICs, will be subject to special 
                         federal income tax rules that may significantly 
                         reduce the after-tax yield of such Certificates.  
                         Further, significant restrictions apply to the 
                         transfer of the Class A-R Certificates.  See 
                         "Certain Federal Income Tax Consequences" herein 
                         and "Federal Income Tax Consequences" in the 
                         Prospectus.

ERISA Considerations . . A fiduciary of an employee benefit plan subject
                         to the Employee Retirement Income Security Act
                         of 1974, as amended ("ERISA"), or Section 4975
                         of the Code should carefully review with its
                         legal advisors whether the purchase or holding
                         of Class A Certificates could give rise to a
                         transaction prohibited or not otherwise
                         permissible under ERISA or the Code.  See
                         "ERISA Considerations" herein and in the
                         Prospectus.

                         An employee benefit plan or other plan subject to 
                         ERISA and/or Section 4975 of the Code, or an entity 
                         purchasing Class A-R or Class B-1 Certificates on 
                         behalf of any such employee benefit or other
                         plan, will not be permitted to purchase or hold such 
                         Certificates unless the opinion of counsel described 
                         under "ERISA Considerations" is delivered to the 
                         Trustee.  See "ERISA Considerations" herein and
                         in the Prospectus.

Legal Investment
  Considerations . . . . The Offered Certificates will (not) constitute
                         "mortgage related securities" under the Secondary
                         Mortgage Market Enhancement Act of 1984 ("SMMEA"). 
                         No representation is made as to the appropriate
                         characterization of the Offered Certificates under
                         any laws relating to investment restrictions and
                         investors should consult their legal advisors.  See
                         "Risk Factors--Limited Liquidity; Lack of SMMEA
                         Eligibility" and "Legal Investment Considerations"
                         herein and "Legal Investment" in the Prospectus.

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


                                 RISK FACTORS

Prospective investors in the Offered Certificates should consider among other
things, the following risk factors in connection with the purchase of the
Offered Certificates.

GENERAL

    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.

    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.

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 forthherein and making their investment 
decision.)

PREPAYMENT CONSIDERATIONS

    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

    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.

    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

    The Offered Certificates will not represent an interest in or obligation
of the Depositor, the Trustee, the Underwriter, (IndyMac) 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 Depositor, 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 INTERESTS AND CERTAIN OTHER ASPECTS OF THE CONTRACTS

    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.

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.

CERTAIN MATTERS RELATING TO INSOLVENCY

    (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.

BOOK-ENTRY REGISTRATION

    Since transactions in the Book-Entry Certificates can be effected only
through DTC, participating organizations, indirect participants and certain
banks, the ability of a Certificate Owner of Book-Entry Certificates to
pledge a Book-Entry Certificate to persons or entities that do not
participate in the DTC system or otherwise to take action in respect of such
Book-Entry Certificate, may be limited due to lack of a physical certificate
representing such Book-Entry Certificate.

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

                              THE CONTRACT POOL

    All of the Contracts will have been purchased or originated by (IndyMac
or an affiliate thereof) in the ordinary course of its business.  Each
Contract will be a manufactured housing installment sales contract or
installment loan agreement (collectively, "manufactured housing contracts" or
"contracts").  A description of the general practice of (IndyMac) and its
affiliates with respect to the origination or purchase of manufactured
housing contracts is set forth under "(IndyMac, Inc.--Manufactured Housing
Division--Underwriting Practices)" herein.

    The statistical information presented in this Prospectus Supplement
concerning the Contract Pool is based on the Contract Pool as of the Cut-off
Date.  Unless otherwise noted, all percentages relating to the Contracts are
measured by the Contract Principal Balance of the related Contracts and the
Contract Pool as of the Cut-off Date.

    Under the Agreement, the Manufactured Homes will be required to comply
with the requirements of certain federal statutes which, in the aggregate,
generally require the Manufactured Homes to have a minimum of 400 square feet
of living space and a minimum width in excess of 102 inches and to be of a
kind customarily used at a fixed location.  Such statutes also require the
Manufactured Homes to be transportable in one or more sections, built on a
permanent chassis and designed to be used as dwellings, with or without
permanent foundations, when connected to the required utilities.  The
Manufactured Homes will also be required to include the plumbing, heating, 
air conditioning and electrical systems therein.

    The Agreement will require the Servicer to maintain hazard insurance
policies with respect to each Manufactured Home (other than a Manufactured
Home in repossession) in the amounts and manner set forth herein under
"Description of the Certificates--Hazard Insurance Policies."  Generally, no
other insurance will be maintained with respect to the Manufactured Homes or
the Contracts.

    (IndyMac) will assign to the Trustee the Contracts and all rights to
receive payments on the Contracts (received after the Cut-off Date, whether
due before, on or after the Cut-off Date) (due after the Cut-off Date,
whether received before, on or after the Cut-off Date).  See "Description of
the Certificates--Conveyance of Contracts" herein.

    The Contract Pool will consist of       Contracts having an aggregate
Contract Principal Balance as of the Cut-off Date of $           .  Each
Contract was originated on or after ________, 19  and on or before ________,
19  .  

    Each Contract has a (fixed APR) and provides for level monthly payments
(each, a "Monthly Payment") over the term of such Contract that fully
amortize the principal balance of the Contract.  Each Contract provides for
allocation of payments according to (the ("actuarial") (or) (simple interest)
method, (as the case may be),) as described under "(IndyMac, Inc.--
Manufactured Housing Division--Servicing)".

    For each Land-and-Home Contract, (IndyMac) either (a) financed the
Manufactured Home and the land on which it is located, or (b) financed the
Manufactured Home and either took as additional security a Mortgage on the
underlying real property on which the Manufactured Home is located or, in
certain cases, took a Mortgage on the underlying real property on which the
Manufactured Home is located in lieu of a down payment in the form of cash or
the value of a trade-in unit.  See "Certain Legal Aspects of the Contracts"
herein and "Certain Legal Aspects of the Contracts" in the Prospectus.

    Based on Cut-off Date Principal Balance,      % of the Contracts are
secured by Manufactured Homes which were new and      % of the Contracts are
secured by Manufactured Homes which were used.  Based on Cut-off Date
Principal Balance,      % of the Contracts are Land-and-Home Contracts.  Each
Contract has an APR of at least     % and not more than      %.  The weighted
average APR of the Contracts as of the Cut-off Date is      %.  The Contracts
have remaining terms to maturity as of the Cut-off Date of at least __ months
but not more than ___ months and original terms to maturity of at least __
months but not more than ___ months.  As of the Cut-off Date, the Contracts
had a weighted average remaining term to maturity of approximately    
months, a weighted average seasoning of approximately __ months and a
weighted average original loan-to-value ratio of      %.  The average
outstanding Contract Principal Balance as of the Cut-off Date was
approximately $      .  The properties underlying the Contracts were located
as of the Cut-off Date in    states.  Based on Cut-off Date Principal
Balance,     % and     % of such properties are located in       ,           
and        , respectively.  No other state represented more than (5.00%) of
the Cut-off Date Principal Balance.

    Appearing below is some additional information regarding the
characteristics of the Contracts.  Unless otherwise indicated by the context,
all such information is as of the Cut-off Date.  Percentages may not add to
100.00% due to rounding.

                GEOGRAPHICAL DISTRIBUTION OF MANUFACTURED HOMES(1)
- -------------------------------------------------------------------------------
                                             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.



                              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
                          NUMBER OF         DATE CONTRACT        CUT-OFF DATE
   REMAINING TERM         CONTRACTS       PRINCIPAL BALANCE      POOL BALANCE
- -------------------------------------------------------------------------------
    1 - 60 months
   61 - 96 months
   97 - 120 months
  121 - 156 months
  157 - 180 months
  181 - 216 months
  217 - 240 months
  241 - 300 months
  301 - 360 months         ________             _______              _______
    Total . . . .
- -------------------------------------------------------------------------------



                                        APRs        
- ------------------------------------------------------------------------------
                                             Aggregate
                                            Cut-off Date         Percentage of
                          Number of           Contract           Cut-off Date
     APRs                 Contracts       Principal Balance      Pool Balance
- ------------------------------------------------------------------------------
 7.01% - 8.00%
 8.01% - 9.00%
 9.01% - 10.00%
10.01% - 11.00%
11.01% - 12.00%
12.01% - 13.00%
13.01% - 14.00%
14.01% - 15.00%
 Total . . . .


                     Original Loan-to-Value/(1)/  Ratio/(2)/
- ------------------------------------------------------------------------------
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),  the original amount financed  on  the related  
         Contract (which  may include  sales and  other  taxes) and
         insurance and  prepaid finance charges or  (ii) the appraisal  
         value of the home and (b)  in the  case of  any  Land-and-Home 
         Contract,  the appraised value of the land securing such Contract 
         (as appraised by an independent appraiser).

/(2)/    Rounded to the nearest 1%.

                               (INDYMAC, INC.)

    (IndyMac, formerly known as Independent National Mortgage Corporation,
operates a nationwide mortgage conduit business established in 1993 to
purchase mortgage loans that do not typically qualify for sale to the U.S.
government sponsored mortgage agencies.  IndyMac formed its Manufactured
Housing Division ("MHD") in December 1995 to both originate directly to
consumers and to purchase manufactured housing retail installment sales
contracts and installment loan agreements from retailers, brokers and other
loan originators.  Loans currently originated or purchased by the MHD are
fixed or variable rate and fully amortizing loans and, in general, provide
that the related manufactured home be constructed in compliance with the
Manufactured Home and Construction and Safety Standards instituted by the
Department of Housing and Urban Development ("HUD") in June 1976.  The MHD's
primary competition is from local, regional and national banks, independent
finance companies and captive manufactured housing finance companies.  The
MHD has its administrative headquarters in San Diego, California and conducts
its operations through six Region Service Centers currently located in
Atlanta, Houston, Indianapolis, Raleigh, San Diego, and Vancouver, WA, and
the Third Party Lending Department (the "TPL Department") in San Diego,
California.)

    (In addition to its mortgage conduit business and manufactured housing
operations, IndyMac is engaged in the subprime mortgage lending business and
additional lending operations through its Home Improvement Division ("HID"),
Construction Lending Division ("CLD") and LoanWorks, which make home
improvement and debt consolidation loans, loans for the purchase of lots,
home construction and remodeling and real estate loans to consumers.
IndyMac's principal office is located at 155 North Lake Avenue, Pasadena, CA
91101, telephone (800) 669-2300.)

MANUFACTURED HOUSING DIVISION

    (The MHD finances both new and used manufactured homes and originates
retail installment sales contracts and installment loan agreements by
purchasing such contracts from retailers.  In addition, the MHD purchases
loans from other originators of manufactured home loans and from approved
IndyMac sellers who deal with other IndyMac divisions.  The MHD distributes
its products and services through its Region Service Centers and the TPL
Department in San Diego.  The marketing efforts of each Region Service Center
are implemented through account executives located throughout the country and
offer retailers financing programs with varying loan terms, down payment
requirements, interest rates and credit policies.  Retailers/loan originators
wishing to offer the MHD financing programs to their customers must submit an
application to the MHD for approval.  Upon satisfactory review of the
dealer's/loan originator's credit worthiness, financial strength and
appropriate experience and qualifications, the dealer/loan originator is
approved and a financing agreement is executed.  Annual reviews are conducted
to monitor continuing qualifications as well as portfolio performance. The
TPL Department originates Land-and-Home Contracts through sellers which sell
to IndyMac's mortgage conduit business and through selected brokers.)

    Underwriting Practices.  (Due to the importance of the roles the
manufacturer, the retailer and the home buyer play in the satisfactory
performance of a contract, all three are subject to investigation to manage
credit risk.  Manufacturers are evaluated and approved by a centralized unit. 
Such manufacturers must be approved by HUD and meet minimum financial
requirements.  In addition, the MHD region sales and management staff make
recommendations based on the industry experience of the principals and
relevant market experience with the product.  Dealers are also approved by a
centralized unit based upon their financial condition, experience in the
industry and the credit history of the principals.  Such approval process
also involves the input of the region sales staff and management.  The
dealers are subject to annual performance reviews.)

    (The MHD's underwriting guidelines generally require that each
applicant's credit history, residence history, employment history, debt
payment to income ratio and discretionary income be examined.  Generally, a
borrower is required to be employed by the same employer a minimum of two
years or be in the same occupational field for at least two years.  The
borrower is required to have an established credit history, and the MHD
carefully reviews any derogatory information.  In general, the debt payment
to income ratio generally is not permitted to exceed 45%.  Discretionary
income requirements are based on family size.  Headquarters' approval is
required for certain exceptions, such as applicants with bankruptcies within
the preceding five years, credit bureau scores which are below the required
standards and debt ratios in excess of Region Service Centers' exception
guidelines.)

    Servicing.  (The MHD services all manufactured housing loans purchased
or originated by IndyMac and its affiliates.  The customer service department
(the "Customer Service Department") and collection department (the
"Collection Department") located in each Region Service Center service the
contracts relating to such region.  The Collection Department of each Region
Service Center performs all collection efforts.  In the event of
delinquencies, collectors evaluate the customer's situation and work with the
customer to eliminate the delinquency in a timely manner.  The Collection
Department also monitors accounts which have filed bankruptcy and manages
repossession proceedings and liquidations. All loans purchased or originated
by the TPL Department are serviced in the Region Service Center responsible
for the state in which the manufactured home is located.)

    (Each Contract provides for allocation of payments according to the
"actuarial" method, whereby 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.)

    (In addition, each Contract provides for allocation of payments
according to the simple interest method, whereby each Monthly Payment for any
Contract will be applied first to interest accrued through the date
immediately preceding the date of payment and then to unpaid principal. 
Accordingly, if an obligor pays an installment before its Due Date, the
portion of the payment allocable to interest for the related Due Period will
be less than if the payment had been made on the Due Date, the portion of the
payment applied to reduce the principal balance will be correspondingly
greater, and the principal balance will be amortized more rapidly than
scheduled.  Conversely, if an obligor pays an installment after its Due Date,
the portion of the payment allocable to interest for the payment period will
be greater than if the payment had been made on the Due Date, the portion of
the payment applied to reduce the principal balance will be correspondingly
less, and the principal balance will be amortized more slowly than scheduled,
in which case a larger portion of the principal balance may be due on the
final scheduled payment date.)

DELINQUENCY AND LOSS EXPERIENCE

    (The following table sets forth information concerning delinquency
experience for the periods indicated for the portfolio of manufactured
housing contracts serviced by the Region Service Centers.)

    (The following table sets forth the delinquency experience for the
periods indicated of the portfolio of conventional manufactured housing
contracts originated or purchased and serviced by (IndyMac and its
affiliates), including contracts previously sold in connection with
securitizations.  (All of the Contracts in the Trust Fund will be
conventional contracts, meaning that they are not insured or guaranteed by
any governmental agency.)

                         DELINQUENCY EXPERIENCE(1)


                                                     AT ________________,
                                             ----------------------------------
                                              19-           19-          19- 
                                              ----          ----         ----
          
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  . . . . . . . .

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

- --------------------                         
(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.)

 
                               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) Includes assets originated by IndyMac, Inc. and its affiliates and
    serviced by IndyMac, Inc. and its affiliates.
(3) Includes assets originated by IndyMac (and its affiliates) and serviced
    by IndyMac (and its affiliates) or others.
(4) Net losses represent all losses incurred on portfolios serviced by
    IndyMac, Inc. and its affiliates.  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.
(6) Annualized.

    The data presented in the foregoing tables are for illustrative purposes
only and there is no assurance that the delinquency, loan loss or
repossession experience of the Contracts will be similar to that set forth
above.  (IndyMac and its affiliates only recently began purchasing and
originating manufactured housing installment sales contracts and installment
loans.  Consequently, such contracts and loans have not yet exhibited a loss
and delinquency experience that is representative of the losses and
delinquencies that may be experienced over a longer period of time.)  In
addition, the delinquency, loan loss and repossession experience of
manufactured housing contracts historically has been sharply affected by a
downturn in regional or local economic conditions.  These regional or local
economic conditions are often volatile, and no predictions can be made
regarding future economic conditions in any particular area.  These downturns
have tended to increase the severity of loss on repossession because of the
increased supply of used manufactured homes, which in turn may affect the
supply in other regions.


                     YIELD AND PREPAYMENT CONSIDERATIONS

GENERAL

    The following information supplements, and to the extent inconsistent
therewith supersedes, the information in the Prospectus under "Yield
Considerations" and "Yield and Prepayment Considerations."

    The Contracts may be prepaid in full or in part at any time by the
related borrowers (each, an "Obligor") without payment of any prepayment fee
or penalty (although there is generally no refund of any prepaid finance
charges).  The prepayment experience of the Contracts (including prepayments
due to liquidations of defaulted Contracts) will affect the life of the
Certificates.  It is anticipated that a substantial number of Contracts will
be prepaid in full prior to maturity.  A variety of factors, including
homeowner mobility, general and regional economic conditions and prevailing
interest rates may influence prepayments.  In addition, repurchases of
Contracts on account of certain breaches of representations and warranties as
described herein under "Description of the Certificates--Conveyance of
Contracts" will have the effect of prepayment of such Contracts and therefore
will affect the lives of the Certificates.  Most of the Contracts contain
provisions that prohibit the Obligor from selling the related Manufactured
Home without the prior consent of the holder of the related Contract.  Such
provisions are similar to "due-on-sale" clauses and may not be enforceable in
some states.  See "Certain Legal Aspects of the Contracts--Land-and-Home
Contracts" herein and "Certain Legal Aspects of the Contracts--Due-on-Sale
Clauses" in the Prospectus.  (IndyMac)'s policy is to permit most sales of
Manufactured Homes where the proposed buyer meets its then current
underwriting standards and enters into an assumption agreement.  See "--
Weighted Average Life of the Offered Certificates" herein and "Yield and
Prepayment Considerations" in the Prospectus.

    The allocation of distributions to the Certificateholders in accordance
with the Agreement will have the effect of accelerating the amortization of
each Class of Offered Certificates in the sequence indicated herein under
"Description of the Certificates--Distributions--Priority of Distributions"
from the amortization that would be applicable if distributions in respect of
the Formula Principal Distribution Amount were made pro rata according to the
Class A- , Class    , Class A-R, Class B-  and Class     Certificate
Principal Balances.  As described herein under "Description of the
Certificates--Subordination of the Subordinate Certificates" to the extent
that, on any Distribution Date, the Available Distribution Amount is not
sufficient to permit a full distribution of the Formula Principal
Distribution Amount or the portion thereof due on such Distribution Date to
any Class of Offered Certificates entitled to such distribution, the effect
will be to delay the amortization of such Class of Offered Certificates.  If
a purchaser of a Class of Offered Certificates purchases them at a discount
and calculates its anticipated yield to maturity based on an assumed rate of
payment of principal on such Offered Certificates that is faster than the rate 
actually realized, such purchaser's actual yield to maturity will be lower 
than the yield so calculated by such purchaser.

    The rate of distributions of principal of the Offered Certificates and
the yield to maturity of the Offered Certificates also will be directly
related to the rate of payment of principal (including delinquencies and
prepayments) of the Contracts.  The rate of principal distributions on the
Offered Certificates and the yield to maturity of the Offered Certificates
will be affected by the rate of delinquencies on the Contracts and the rate
of Obligor defaults resulting in losses on Liquidated Contracts, by the
severity of those losses and by the timing of those losses.  If a purchaser
of Offered Certificates calculates its anticipated yield based on an assumed
rate of default and an assumed amount of losses that are lower than the
default rate and amount of losses actually incurred and such amount of losses
actually incurred is not entirely covered by interest collected on the
Contracts in excess of the amount necessary to distribute interest on the
Certificates and exceeds the Current Overcollateralization Amount, if any,
its actual yield to maturity will be lower than that so calculated.  The
timing of losses on Liquidated Contracts will also affect an investor's
actual yield to maturity, even if the rate of defaults and severity of losses
are consistent with an investor's expectations.  There can be no assurance
that the delinquency, repossession or loss experience set forth herein under
"(IndyMac), Inc.--Delinquency and Loss Experience" will be representative of
the results that may be experienced with respect to the Contracts.  There can
be no assurance as to the delinquency, repossession or loss experience with
respect to the Contracts.

    On any Distribution Date on or after the Distribution Date, if any, on
which the aggregate Certificate Principal Balance of the Certificates is
greater than the Pool Balance, if the Available Distribution Amount is not
sufficient to permit a full distribution of the Formula Principal
Distribution Amount to the Certificateholders, the Certificateholders
(beginning with the most junior Class of Certificates with a Certificate
Principal Balance (i.e., the Class B-  Certificates) until its Certificate
Principal Balance or Adjusted Certificate Principal Balance, as applicable,
has been reduced to zero, then to the second most junior Class (i.e., the
Class B-  Certificates) and so forth) will absorb (i) all losses on each
Liquidated Contract in the amount by which its Liquidation Proceeds (net of
Liquidation Expenses and applicable Advances) are less than its Contract
Principal Balance plus accrued and unpaid interest thereon at a percentage
equal to the sum of (a) the weighted average Pass-Through Rate and (b) the
percentage rate used to calculate the Servicing Fee and (ii) other shortfalls
in the Available Distribution Amount and will incur a loss on their
investments.  See "Description of the Certificates--Distributions," "--
Subordination of the Subordinate Certificates" and "--Losses on Liquidated
Contracts" herein.

    Each of the Depositor and the Servicer will have the option to
repurchase the Contracts and other property in the Trust on any Distribution
Date on or after the first Distribution Date as of which the Pool Balance is
less than 10% of the Cut-off Date Principal Balance.  See "Description of the
Certificates--Termination" herein.  The exercise of such option or the sale
of the Contracts and such other property of the Trust Fund by the Trustee
under the circumstances described herein under "Description of the
Certificates--Termination" will effect early retirement of all outstanding
Offered Certificates.

    Although the APRs on the Contracts vary, prepayments on Contracts
generally will not affect the Pass-Through Rate on the Class (A)
Certificates, because the related Pass-Through Rates are (fixed).  The Class
( ) Pass-Through Rates on any Distribution Date will be      %, per annum
(computed on the basis of a 360-day year of twelve 30-day months), unless the
Contracts prepay in such a manner that the applicable Weighted Average Net
Contract Rate is less than      %, in which case the Class ( ) Pass-Through
Rate will equal such Weighted Average Net Contract Rate.

    While partial prepayments of the principal on the Contracts are applied
on the related Due Dates, Obligors are not required to pay interest on the
Contracts after the date of a full prepayment of principal.  As a result,
full prepayments of Contracts in advance of the related Due Dates in any
Prepayment Period will reduce the amount of interest received during such 
Prepayment Period to less than one month's interest.  If a sufficient number 
of Contracts are prepaid in full in a Prepayment Period in advance of their 
respective Due Dates, interest received during that Prepayment Period may be 
less than the interest payable on the Class A and Class B Certificates on the 
related Distribution Date.  See "Description of the Certificates--Compensating
Interest." Although no assurance can be given in this matter, it is not 
expected that the net shortfall of interest received because of prepayments 
in full in any Prepayment Period will be great enough, in the absence of 
delinquencies and Liquidation Losses, to reduce the Available Distribution 
Amount for the related Distribution Date below the amount that would be 
required to be distributed to Class A and Class B Certificateholders on such 
Distribution Date.

WEIGHTED AVERAGE LIFE OF THE OFFERED CERTIFICATES

    The following information is given solely to illustrate the effect of
prepayments of the Contracts on the weighted average life of the Offered
Certificates under the stated assumptions and is not a prediction of the
prepayment rate that might actually be experienced by the Contracts.

    Weighted average life refers to the average amount of time from the date
of issuance of a security until each dollar of principal of such security
will be repaid to the investor.  The weighted average life of the Offered
Certificates will be affected by the rate at which principal on the Contracts
is paid.  Principal payments on Contracts may be in the form of scheduled
amortization or prepayments (for this purpose, the term "prepayment" includes
repayments and liquidations due to default or other dispositions of
Contracts).  Prepayments on contracts may be measured by a prepayment
standard or model.  The model used in this Prospectus Supplement (the
"Prepayment Model") is based on an assumed rate of prepayment each month of
the Contract Principal Balance of a pool of new Contracts.  100% of the
Prepayment Model assumes prepayment rates of ___% per annum of the Contract
Principal Balance of such Contracts in the first month of the life of the
Contracts and an additional ___% per annum in each month thereafter until the
__th month.  Beginning in the __th month and in each month thereafter during
the life of the Contracts, 100% of the Prepayment Model assumes a constant
prepayment rate of ____% per annum.

    As used in the following tables, "0% of the Prepayment Model" assumes no
prepayments on the Contracts, "75% of the Prepayment Model" assumes the
Contracts will prepay at rates equal to 75% of the Prepayment Model assumed
prepayment rates, "100% of the Prepayment Model" assumes the Contracts will
prepay at rates equal to 100% of the Prepayment Model assumed prepayment
rates, "160% of the Prepayment Model" assumes the Contracts will prepay at
rates equal to 160% of the Prepayment Model assumed prepayment rates, "200%
of the Prepayment Model" assumes the Contracts will prepay at rates equal to
200% of the Prepayment Model assumed prepayment rates and "300% of the
Prepayment Model" assumes the Contracts will prepay at rates equal to 300% of
the Prepayment Model assumed prepayment rates.

    There is no assurance, however, that prepayments of the Contracts will
conform to any level of the Prepayment Model, and no representation is made
that the Contracts will prepay at the prepayment rates shown or any other
prepayment rate.  The rate of principal payments on pools of manufactured
housing contracts is influenced by a variety of economic, geographic, social
and other factors, including the level of interest rates and the rate at
which manufactured homeowners sell their manufactured homes or default on
their contracts.  Other factors affecting prepayment of manufactured housing
contracts include changes in obligors' housing needs, job transfers,
unemployment and obligors' net equity in the related manufactured homes.  In
the case of mortgage loans secured by site-built homes, in general, if
prevailing interest rates fall significantly below the interest rates on such
mortgage loans, the mortgage loans are likely to be subject to higher
prepayment rates than if prevailing interest rates remain at or above the
rates borne by such mortgage loans.  Conversely, if prevailing interest rates
rise above the interest rates on such mortgage loans, the rate of prepayment
would be expected to decrease.  In the case of manufactured housing
contracts, however, because the outstanding (actual) principal balances are, 
in general, much smaller than mortgage loan balances and the original terms 
to maturity are generally shorter, the reduction or increase in the size of 
the monthly payments on contracts of the same maturity and principal balance 
arising from a change in the interest rate thereon is generally much smaller.
Consequently, changes in prevailing interest rates may not have a similar 
effect, or may have a similar effect, but to a smaller degree, on the 
prepayment rates on manufactured housing contracts.

MODELING ASSUMPTIONS AND MHP TABLES

    The prepayment tables set forth below (the "MHP Tables") assume that
Monthly Payments on the Contracts are received by the Servicer on their
respective Due Dates and that on each Distribution Date the Available
Distribution Amount will be sufficient to distribute interest on the Offered
Certificates and an amount equal to the full Formula Principal Distribution
Amount to the Certificateholders and to pay the Servicing Fee to the Servicer
and the Trustee Fee to the Trustee (together with the assumptions set forth
below, the "Modeling Assumptions").

    The percentages and weighted average lives in the following tables were
determined assuming that (i) scheduled interest and principal payments on the
Contracts are received in a timely manner and prepayments are made at the
indicated percentages of the Prepayment Model; (ii) neither the Depositor nor
the Servicer exercises its right of optional termination and the Trustee does
not receive satisfactory bids for the sale of the Contracts and other
property in the Trust Fund, in each case as described herein under
"Description of the Certificates--Termination"; (iii) the Contracts will, as
of the Cut-off Date, be grouped into five pools having the additional
characteristics set forth below under "Assumed Contract Characteristics";
(iv) the Initial Certificate Principal Balance and the Pass-Through Rate of
each Class of Certificates is as set forth under "Summary--Securities Issued"
herein; (v) no interest shortfalls will arise in connection with prepayment
in full of the Contracts; (vi) there will be no losses on the Contract Pool;
(vii) the Servicing Fee will be paid to the Servicer; and (viii) the Trustee
Fee will be paid to the Trustee.  No representation is made that the
Contracts will experience delinquencies or losses at the respective rates
assumed above or at any other rates.


                            ASSUMED CONTRACT CHARACTERISTICS

                                                   REMAINING
                           CUT-OF 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.



       PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<TABLE>
<CAPTION>
                        Class A- Certificates at the following     Class A- Certificates at the following
Distribution Date                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 Percent . . .

January 15 1999 . . .

January 15 2000 . . .

January 15 2001 . . .

January 15 2002 . . .

January 15 2003 . . .

January 15 2004 . . .

January 15 2005 . . .

January 15 2006 . . .

January 15 2007 . . .

January 15 2008 . . .

January 15 2009 . . .

January 15 2010 . . .

January 15 2011 . . .

January 15 2012 . . .

January 15 2013 . . .

January 15 2014 . . .

January 15 2015 . . .

January 15 2016 . . .

January 15 2017 . . .

January 15 2018 . . .

January 15 2019 . . .

January 15 2020 . . .

January 15 2021 . . .

January 15 2022 . . .

January 15 2023 . . .

January 15 2024 . . .

January 15 2025 . . .

January 15 2026 . . .

January 15 2027 . . .

January 15 2028 . . .

Weighted Average Life
(years) . . . . . . .

</TABLE>

<TABLE>
<CAPTION>

       PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING


                        Class A-R Certificates at the following     Class B- Certificates at the following
Distribution Date                 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 Percent . . .

January 15 1999 . . .

January 15 2000 . . .

January 15 2001 . . .

January 15 2002 . . .

January 15 2003 . . .

January 15 2004 . . .

January 15 2005 . . .

January 15 2006 . . .

January 15 2007 . . .

January 15 2008 . . .

January 15 2009 . . .

January 15 2010 . . .

January 15 2011 . . .

January 15 2012 . . .

January 15 2013 . . .

January 15 2014 . . .

January 15 2015 . . .

January 15 2016 . . .

January 15 2017 . . .

January 15 2018 . . .

January 15 2019 . . .

January 15 2020 . . .

January 15 2021 . . .

January 15 2022 . . .

January 15 2023 . . .

January 15 2024 . . .

January 15 2025 . . .

January 15 2026 . . .

January 15 2027 . . .

January 15 2028 . . .

Weighted Average Life
(years) . . . . . . .

</TABLE>

<TABLE>
<CAPTION>

      PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

                                  Class B- Certificates at the following
Distribution Date                          Percentages of MHP           
- -----------------                 --------------------------------------
                                   0%   100%   150%   180%   200%   300%
                                   --   ----   ----   ----   ----   ----
<S>                               <C>   <C>   <C>    <C>    <C>    <C>
Initial Percent . . . . . . . .

January 15 1999 . . . . . . . .

January 15 2000 . . . . . . . .

January 15 2001 . . . . . . . .

January 15 2002 . . . . . . . .

January 15 2003 . . . . . . . .

January 15 2004 . . . . . . . .

January 15 2005 . . . . . . . .

January 15 2006 . . . . . . . . 

January 15 2007 . . . . . . . . 

January 15 2008 . . . . . . . . 

January 15 2009 . . . . . . . . 

January 15 2010 . . . . . . . . 

January 15 2011 . . . . . . . . 

January 15 2012 . . . . . . . . 

January 15 2013 . . . . . . . . 

January 15 2014 . . . . . . . . 

January 15 2015 . . . . . . . . 

January 15 2016 . . . . . . . . 

January 15 2017 . . . . . . . . 

January 15 2018 . . . . . . . . 

January 15 2019 . . . . . . . . 

January 15 2020 . . . . . . . . 

January 15 2021 . . . . . . . . 

January 15 2022 . . . . . . . . 

January 15 2023 . . . . . . . . 

January 15 2024 . . . . . . . . 

January 15 2025 . . . . . . . . 

January 15 2026 . . . . . . . . 

January 15 2027 . . . . . . . . 

January 15 2028 . . . . . . . . 

Weighted Average Life (years) . 
</TABLE>

                       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.  The Trustee will sell such Contracts and other
property only if the net proceeds to the Trust from such sale would at least
equal the Termination Price.  If the net proceeds from such sale would not at
least equal the Termination Price, the Trustee will decline to sell the
Contracts and other property of the Trust and will not be under any
obligation to solicit any further bids or otherwise negotiate any further
sale of the Contracts and other property of the Trust.

    The "Termination Price" will equal the sum of (1) any Liquidation
Expenses incurred by the Servicer in respect of any Contract that has not yet
been liquidated, (2) all amounts required to be reimbursed or paid to the
Servicer in respect of previously unreimbursed Advances and (3) the greater
of (a) the sum of (i) the aggregate Contract Principal Balance, plus accrued
and unpaid interest thereon at the related APRs through the end of the Due
Period immediately preceding the Due Period in which the terminating purchase
will occur, plus (ii) the lesser of (A) the aggregate Contract Principal
Balance of each Contract that had been secured by any Manufactured Home
acquired by the Servicer in a repossession or foreclosure (each, an "REO
Property") remaining in the Trust, plus accrued interest thereon at the
related APR through the end of the Due Period immediately preceding the Due
Period in which the terminating purchase will occur, and (B) the current
appraised value of any such REO Property (net of Liquidation Expenses to be
incurred in connection with the disposition of such property estimated in
good faith by the Servicer), such appraisal to be conducted by an appraiser
mutually agreed upon by the Servicer and the Trustee, plus all previously
unreimbursed Advances made in respect of such REO Property, and (b) the
aggregate fair market value of the Trust Fund (as determined by the Servicer
as will be described in the Agreement) plus all previously unreimbursed
Advances.  The fair market value of the assets of the Trust as determined for
purposes of a terminating purchase will be deemed to include accrued interest
at the applicable APR on the Contract Principal Balance (including any
Contract that had been secured by a REO Property, which REO Property has not
yet been disposed of by the Servicer) through the end of the Due Period
immediately preceding the Due Period in which the terminating purchase will
occur.  The basis for any such valuation shall be furnished by the Servicer
to the Certificateholders upon request.

    On the date of any termination of the Trust, the Termination Price will
be distributed (i) first to the Servicer to reimburse it for all previously
unreimbursed Liquidation Expenses and Advances and (ii) second to the
Certificateholders in accordance with the distribution priorities set forth
herein under "--Distributions--Priority of Distributions."  Upon the 
termination of the Trust and payment of all amounts due on the Certificates 
and all administrative expenses associated with the Trust, any remaining 
assets of the Trust will be sold and the proceeds distributed to the holders 
of the Class A-R Certificates in accordance with the Agreement.

TERMINATION OF AGREEMENT

    The Agreement will terminate upon the last action required to be taken
by the Trustee on the final Distribution Date following the earliest to occur
of (i) the purchase by the Depositor or the Servicer of all Contracts and all
other property in the Trust Fund as described herein under "--Termination,"
(ii) the sale of the Contracts and other property in the Trust Fund by the
Trustee as described herein under "--Termination" or (iii) the final payment
or other liquidation (or any Advance with respect thereto) of the last
Contract remaining in the Trust Fund or the disposition of all property
acquired upon repossession of any Manufactured Home.

    Upon presentation and surrender of the Offered Certificates, the Trustee
will cause to be distributed, to the extent of funds available, to
Certificateholders on the final Distribution Date in proportion to their
respective Percentage Interests an amount equal to the respective Certificate
Principal Balances of the Offered Certificates, together with any unpaid
interest on such Offered Certificates due on prior Distribution Dates,
together with interest thereon, to the extent legally permissible, at the
related Pass-Through Rate, and any Liquidation Loss Interest Amounts for such
Class and one month's interest at the applicable Pass-Through Rate on such
unpaid Certificate Principal Balances; provided that such funds will be
distributed in the applicable order of priority specified herein under "--
Distributions--Priority of Distributions."  If the Agreement is then being
terminated, any amount which remains on deposit in the Certificate Account
(other than amounts retained to meet claims) after distribution to the
holders of the Certificates will be distributed to the Class A-R
Certificateholders in accordance with the Agreement.

SERVICING COMPENSATION

    For its servicing of the Contracts, on each Distribution Date (i) the
Servicer will be entitled to receive a monthly servicing fee equal to
one-twelfth of the product of 1.00% and the Pool Balance as of the first day
of the related Due Period (the "Servicing Fee"), whether or not the related
payments on the Contracts are received and (ii) as additional servicing
compensation, the Servicer will receive amounts pursuant to clause (xviii)
under "Description of the Certificates--Distributions--Priority of
Distributions."  See "--Payments on Contracts; Collection Account;
Certificate Account" herein.

    The Servicer will also be entitled to retain, as compensation for the
additional services provided in connection with the performance of its
servicing obligations under the Agreement, any fees for late payments made by
Obligors, extension fees paid by Obligors for the extension of scheduled
payments and assumption and similar fees for permitted assumptions of
Contracts by purchasers of the related Manufactured Homes.  The Servicer also
will be entitled to retain as additional servicing compensation amounts in
respect of interest on principal prepayments in full of a Contract received
after the Contract's Due Date during any Prepayment Period, but,
correspondingly, its Servicing Fee will be reduced by amounts in respect of
interest on principal prepayments in full of a Contract received in advance
of the Contract's Due Date during such Prepayment Period. 

COMPENSATION OF THE TRUSTEE

    For its services, on each Distribution Date the Trustee will be entitled
to receive a monthly trustee fee as described in the Agreement (the "Trustee
Fee").

CERTAIN OTHER MATTERS REGARDING THE SERVICER

    Any person with which the Servicer is merged or consolidated, or any
corporation resulting from any merger, conversion or consolidation to which
the Servicer is a party, or any person succeeding to the business of the
Servicer, will be the successor to the Servicer under the Agreement, so long
as such successor has a net worth of at least $10 million and has serviced at
least $100 million of manufactured housing contracts for at least one year.

HAZARD INSURANCE POLICIES

    The Servicer will be obligated to cause to be maintained one or more
hazard insurance policies with respect to each Manufactured Home (other than
any Manufactured Home in repossession) in an amount at least equal to the
lesser of its maximum insurable value or the principal amount due from the
Obligor under the related Contract.  Such hazard insurance policies will, at
a minimum, provide fire and extended coverage on terms and conditions
customary in manufactured housing hazard insurance policies, with customary
deductible amounts.

    All amounts collected by the Servicer under a hazard insurance policy
will be applied either to the restoration or repair of the related
Manufactured Home or against the principal balance of the related Contract
upon repossession of such Manufactured Home, after reimbursing the Servicer
for amounts previously advanced by it for such purposes.  The Servicer may
satisfy its obligation to maintain hazard insurance policies by maintaining a
blanket policy insuring against hazard losses on all the Manufactured Homes. 
Such blanket policy may contain a deductible clause, in which case the
Servicer will be required to make payments to the Trust Fund in the amount of
any deductible amounts in connection with insurance claims on repossessed
Manufactured Homes.  See "Description of the Certificates-- Standard Hazard
Insurance" and "The Agreements--Hazard Insurance" in the Prospectus.

    If the Servicer repossesses a Manufactured Home on behalf of the
Trustee, the Servicer will be required to either maintain a hazard insurance
policy with respect to such Manufactured Home meeting the requirements set
forth above, or to indemnify the Trust against any damage to such
Manufactured Home prior to resale or other disposition.

EVIDENCE AS TO COMPLIANCE

    The Servicer will be required to deliver to the Trustee on or before
March 31 of each year, beginning March 31, ____, an officer's certificate
executed by an officer of the Servicer stating that (i) a review of the
activities of the Servicer during the preceding calendar year (or shorter
period in the case of the first such officer's certificate) and of
performance under the Agreement has been made under the supervision of such
officer, and (ii) to the best of such officer's knowledge, the Servicer has
fulfilled all its obligations under the Agreement throughout such year (or
shorter period in the case of the first such officer's certificate), or, if
there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officer and the nature and status
thereof.  Such officer's certificate will be accompanied by a statement of a
firm of independent public accountants to the effect that, on the basis of an
examination of certain documents and records relating to servicing of the
Contracts under the Agreement, conducted in accordance with generally
accepted auditing standards or such other audit or review program used by the
Servicer, the Servicer's servicing has been conducted in compliance with the
provisions of the Agreement (or such agreements), except for (i) such
exceptions as such firm believes to be immaterial and (ii) such other
exceptions as may be set forth in such statement.

EVENTS OF DEFAULT

    "Events of Default" under the Agreement will consist of (i) any failure
by the Servicer to make any deposit or payment required of it under the
Agreement which continues unremedied for five days after the giving of
written notice of such failure; (ii) any failure by the Servicer duly to
observe or perform in any material respect any of its other covenants or
agreements in the Agreement that materially affects the rights of the
Certificateholders which continues unremedied for 60 days after the giving of
written notice of such failure or breach; and (iii) certain events of
insolvency, readjustment of debt, marshalling of assets and liabilities or
other similar proceedings regarding the Servicer.  "Notice" as used in this
paragraph will mean notice to the Servicer by the Trustee or the Depositor,
or to the Servicer, the Trustee and the Depositor by the Holders of
Certificates evidencing, in the aggregate, interests ("Fractional Interests")
at least equal to 25% of the principal balance of all Certificates.  The
foregoing description of Events of Default replaces the description under
"The Agreements--Events of Default; Rights Upon Event of Default" in the
Prospectus.

RIGHTS UPON EVENT OF DEFAULT

    So long as an Event of Default remains unremedied, the Trustee may, and
at the written direction of the Holders of Certificates evidencing Fractional
Interests aggregating not less than 66 2/3% shall, terminate all of the
rights and obligations of the Servicer under the Agreement and in and to the
related Contracts, whereupon (i) (subject to applicable law regarding the
Trustee's ability to make Advances) the Trustee or (ii) a successor Servicer
appointed by the Trustee with a net worth of at least $10 million that has
serviced at least $100 million of manufactured housing contracts for at least
one year will succeed to all the responsibilities, duties and liabilities of
the Servicer under the Agreement and will be entitled to similar compensation
arrangements.  If, however, a bankruptcy trustee or similar official has been
appointed for the Servicer, and no Event of Default other than such
appointment has occurred, such trustee or official may have the power to
prevent the Trustee or such Certificateholders from effecting a transfer of
servicing.  If the Trustee is obligated to succeed the Servicer but is
unwilling or unable so to act, it may appoint, or petition a court of
competent jurisdiction for the appointment of, a successor Servicer as
described above.  Pending such appointment, the Trustee will be obligated to
act in such capacity.  The Trustee and such successor Servicer may agree upon
the servicing compensation to be paid, which in no event may be greater than
a monthly amount specified in the Agreement.

AMENDMENT

    The Agreement may be amended by the Depositor, the Servicer and the
Trustee without the consent of any the Certificateholders (i) to cure any
mistake or ambiguity, (ii) to correct any defective provision therein or to
supplement any provision therein that may be inconsistent with any other
provision therein, (iii) to add to the duties of the Depositor, the Seller or
the Servicer, (iv) to add any other provisions with respect to matters or
questions arising thereunder or (v) to modify alter, amend, add to or rescind
any of the provisions contained in the Agreement; provided, however, that in
the case of clause (iv) or (v), any such action will not, as evidenced by an
opinion of counsel (which opinion of counsel shall not be an expense of the
Trustee or the Trust Fund), adversely affect in any material respect the
interests of any Certificateholder; provided further that no such opinion of
counsel shall be required if the Person requesting the amendment obtains a
letter from each Rating Agency stating that the amendment would not result in
the downgrading or withdrawal of the respective ratings then assigned to the
Certificates; it being understood and agreed that any such letter in and of
itself will not represent a determination as to the materiality of any such
amendment and will represent a determination only as to the credit issues
affecting any such rating.  The Agreement may also be amended, by the
Depositor, the Servicer and the Trustee with the consent of more than 50% (by
Certificate Principal Balance) of the Holders of Certificates of each Class
affected thereby for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of the Agreement or of
modifying in any manner the rights of the Certificateholders; provided, 
however, that no such amendment shall (i) reduce in any manner the amount 
of, or delay the timing of, any distributions on any Certificate, without 
the consent of the Holder of such Certificate, (ii) adversely affect in any 
material respect the interests of the Holders of any Class of Certificates 
in a manner other than as described in (i), without the consent of the 
Holders of Certificates of such Class evidencing, as to such Class, at least 
66 2/3% (by Certificate Principal Balance) of the Certificates of such 
Class, or (iii) reduce the aforesaid percentages of Certificates the Holders 
of which are required to consent to any such amendment, without the consent 
of the Holders of all such Certificates then outstanding.

    The Trustee, the Depositor and the Servicer also may at any time and
from time to time amend the Agreement without the consent of the
Certificateholders to modify, eliminate or add to any of its provisions to
such extent as shall be necessary or helpful to (i) maintain the
qualification of either REMIC as a REMIC under the Code, (ii) avoid or
minimize the risk of the imposition of any tax on either REMIC pursuant to
the Code that would be a claim at any time prior to the final redemption of
the Certificates or (iii) comply with any other requirements of the Code,
provided that the Trustee has been provided an opinion of counsel, which
opinion shall be an expense of the party requesting such opinion but in any
case shall not be an expense of the Trustee or the Trust Fund, to the effect
that such action is necessary or helpful to, as applicable, (i) maintain such
qualification, (ii) avoid or minimize the risk of the imposition of such a
tax or (iii) comply with any such requirements of the Code.

VOTING

    The Agreement will provide that, solely for the purposes of giving any
consent, notice, waiver, request or demand pursuant to the Agreement, any
Certificate registered in the name of the Depositor, the Servicer or any
affiliate of the Servicer and any Certificate in respect of which the
Servicer or any affiliate thereof is the Certificate Owner shall be deemed
not to be outstanding and the Percentage Interest and Fractional Interest
evidenced thereby shall not be taken into account in determining whether the
requisite amount of Percentage Interests or Fractional Interests necessary to
effect such consent, notice, waiver, request or demand has been obtained,
unless, in the case of (i) the Class A Certificates, all Class A Certificates
are held by such persons, (ii) the Class   Certificates, all Class A
Certificates and Class   Certificates are held by such persons or (iii) the
Class B Certificates, all Certificates are held by such persons, or, in each
case, the Certificates of the related Class or Classes have been fully paid.

THE TRUSTEE

    ____________________, a banking corporation organized under the laws of
_____________________, will be the Trustee.  Its "Corporate Trust Office" is
located at ___________________________________, telephone (___) ___-____. 
The Depositor, (IndyMac) and their respective affiliates may engage in
commercial transactions with the Trustee from time to time.

    The Trustee may resign at any time, in which event the Depositor will be
obligated to appoint a successor Trustee.  The Depositor may remove the
Trustee if the Trustee ceases to be eligible to continue as such under the
Agreement or if the Trustee becomes insolvent.  In such circumstances, the
Depositor will also be obligated to appoint a successor Trustee.  In
addition, the Holders of Class A Certificates or, after the Certificate
Principal Balance of each Class of Class A Certificates has been reduced to
zero, Holders of Class   and Class B Certificates evidencing Fractional
Interests of more than 50% of the Class A or the Class   and Class B
Certificates, as the case may be, may remove the Trustee at any time and
appoint a successor Trustee.  Any resignation or removal of the Trustee and
appointment of a successor Trustee will not become effective until acceptance
of the appointment by the successor Trustee.

REGISTRATION OF THE OFFERED CERTIFICATES

    The Class A- , Class    , Class B-  and Class     Certificates.  The
Offered Certificates other than the Class A-R Certificates will be book-entry
Certificates (the "Book-Entry Certificates").  Certificate Owners will hold
their Offered Certificates through DTC if they are participants of such
systems, or indirectly through organizations which are participants in such
systems.  The Book-Entry Certificates will be issued as one or more
certificates with aggregate principal balances equal to the aggregate
principal balance of the Offered Certificates and will initially be
registered in the name of Cede & Co., the nominee of DTC.  Investors may hold
beneficial interests in the Book-Entry Certificates in minimum denominations
of $1,000.  Except as described below, no person acquiring a Book-Entry
Certificate will be entitled to receive a physical certificate representing
such Certificate (a "Definitive Certificate").  Unless and until Definitive
Certificates are issued, it is anticipated that the only "Certificateholder"
of the Offered Certificates will be Cede & Co., as nominee of DTC. 
Certificate Owners will not be Certificateholders as that term will be used
in the Agreement.  Certificate Owners will be permitted to exercise their
rights only indirectly through DTC and its participating members (the "DTC
Participants").

    A Certificate Owner's ownership of a Book-Entry Certificate will be
recorded on the records of the brokerage firm, bank, thrift institution or
other financial intermediary (each, a "Financial Intermediary") that
maintains the beneficial owner's account for such purpose.  In turn, the
Financial Intermediary's ownership of such Book-Entry Certificate will be
recorded on the records of DTC (or of a participating firm that acts as agent
for the Financial Intermediary, whose interest will in turn be recorded on
the records of DTC, if the Certificate Owner's Financial Intermediary is not
a DTC Participant).

    Certificate Owners will receive all distributions of principal of and
interest on the Offered Certificates from the Trustee through DTC and DTC
Participants.  While the Offered Certificates are outstanding (except under
the circumstances described below), under the rules, regulations and
procedures creating and affecting DTC and its operations (the "DTC Rules"),
DTC is required to make book-entry transfers among DTC Participants on whose
behalf it acts with respect to the Offered Certificates and is required to
receive and transmit distributions of principal of, and interest on, the
Offered Certificates.  DTC Participants and indirect participants with whom
Certificate Owners have accounts with respect to Offered Certificates will
similarly be required to make book-entry transfers and receive and transmit
such distributions on behalf of their respective Certificate Owners. 
Accordingly, although Certificate Owners will not possess certificates
representing their respective interests in the Offered Certificates, the DTC
Rules provide a mechanism by which Certificate Owners will receive
distributions and will be able to transfer their interests.

    Certificateholders will not receive or be entitled to receive
certificates representing their respective interests in the Offered
Certificates, except under the limited circumstances described below.  Unless
and until Definitive Certificates are issued, Certificateholders who are not
DTC Participants may transfer ownership of Offered Certificates only through
DTC Participants and indirect participants by instructing such DTC
Participants and indirect participants to transfer Offered Certificates, by
book-entry transfer, through DTC for the account of the purchasers of such
Offered Certificates, which account is maintained with their respective DTC
Participants.  Under the DTC Rules and in accordance with DTC's normal
procedures, transfers of ownership of Offered Certificates will be executed
through DTC and the accounts of the respective DTC Participants will be
debited and credited.  Similarly, the DTC Participants and indirect
participants will make debits or credits, as the case may be, on their
records on behalf of selling and purchasing Certificateholders.

    Transfers between DTC Participants will occur in accordance with DTC
Rules.

    DTC, which is a New York-chartered limited purpose trust company,
performs services for its participants, some of which (and/or their
representatives) own DTC.  In accordance with its normal procedures, 
DTC is expected to record the positions held by each DTC Participant in the
Book-Entry Certificates, whether held for its own account or as a nominee for
another person.  In general, beneficial ownership of Book-Entry Certificates
will be subject to the DTC Rules as in effect from time to time.

    Distributions on Book-Entry Certificates will be made on each
Distribution Date by the Trustee to DTC.  DTC will be responsible for
crediting the amount of such payments to the accounts of the applicable DTC
Participants in accordance with DTC's normal procedures.  Each DTC
Participant will be responsible for disbursing such payments to the
beneficial owners of the Book-Entry Certificates that it represents and to
each Financial Intermediary for which it acts as agent.  Each such Financial
Intermediary will be responsible for disbursing funds to the beneficial
owners of the Book-Entry Certificates that it represents.

    Under a book-entry format, beneficial owners of the Book-Entry
Certificates may experience some delay in their receipt of payments, since
such payments will be forwarded by the Trustee to Cede & Co. Because DTC can
only act on behalf of Financial Intermediaries, the ability of a beneficial
owner to pledge Book-Entry Certificates to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of such
Book-Entry Certificates, may be limited due to the lack of physical
certificates for such Book-Entry Certificates.  In addition, issuance of the
Book-Entry Certificates in book-entry form may reduce the liquidity of the
Offered Certificates in the secondary market since certain potential
investors may be unwilling to purchase Offered Certificates for which they
cannot obtain physical certificates.  See "Risk Factors--Limited Liquidity"
herein.

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

    DTC has advised the Trustee that, unless and until Definitive
Certificates are issued, DTC will take any action permitted to be taken by
the holders of the Book-Entry Certificates under the Agreement only at the
direction of one or more Financial Intermediaries to whose DTC accounts the
Book-Entry Certificates are credited, to the extent that such actions are
taken on behalf of Financial Intermediaries whose holdings include such
Book-Entry Certificates.  DTC may take actions, at the direction of the
related Participants, with respect to some Offered Certificates which
conflict with actions taken with respect to other Offered Certificates.

    Definitive Certificates will be issued to beneficial owners of the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a)
DTC or the Depositor advises the Trustee in writing that DTC is no longer
willing, qualified or able to discharge properly its responsibilities as
nominee and depository with respect to the Book-Entry Certificates and the
Depositor or the Trustee is unable to locate a qualified successor, (b) the
Depositor, at its sole option, with the consent of the Trustee, elects to
terminate the book-entry system through DTC or (c) after the occurrence of an
Event of Default, Certificate Owners having Fractional Interests aggregating
not less than 51% of the Book-Entry Certificates advise the Trustee and DTC
through the Financial Intermediaries and the DTC Participants in writing that
the continuation of a book-entry system through DTC (or a successor thereto)
is no longer in the best interests of Certificate Owners.

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

    Although DTC has agreed to the foregoing procedures in order to
facilitate transfers of Offered Certificates among participants of DTC, it
will be under no obligation to perform or continue to perform such procedures
and such procedures may be discontinued at any time.

    Neither the Depositor, the Servicer nor the Trustee will have any
responsibility for any aspect of the records relating to or payments made on
account of beneficial ownership interests of the Book-Entry Certificates held
by Cede & Co., as nominee for DTC, or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.

    The Class A-R Certificates.  The Class A-R Certificates will be issued
in definitive form as one fully registered physical certificate representing
the entire Class A-R Certificate Principal Balance.  The certificates
representing the Class A-R Certificates will be subject to certain transfer
restrictions.  See "ERISA Considerations--The Class A-R Certificates" herein
and "ERISA Considerations" in the Prospectus.


                               USE OF PROCEEDS

    Substantially all of the net proceeds to be received by the Depositor
from the sale of the Offered Certificates will be used to purchase the
Contracts from (IndyMac), to pay the costs, if any, of carrying the Contracts
until sale of the Offered Certificates and to pay other expenses connected
with pooling the Contracts, issuing the Certificates and selling the Offered
Certificates.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

    An election will be made to treat the Contract Pool and certain other
assets of the Trust as a REMIC for federal income tax purposes (the "Pooling
REMIC").  An election also will be made to treat the "regular interests" in
the Pooling REMIC and certain other assets of the Trust as another REMIC for
federal income tax purposes (the "Issuing REMIC").  The Regular Certificates
will be designated as "regular interests" in the Issuing REMIC and the Class
A-R Certificates will represent the beneficial ownership of the "residual
interest" in each of the Pooling REMIC and the Issuing REMIC.  In order for
the REMIC standards to be met, substantially all of the assets of the Trust
must consist of qualified mortgages or permitted investments.  Section
860G(a)(3) of the Code contains the definition of "qualified mortgages" for
REMIC purposes.  The regulations promulgated by the Internal Revenue Service
under Sections 860A through 860G of the Code provide that obligations secured
by interests in manufactured housing that qualify as "single family
residences" within the meaning of Section 25(e)(10) of the Code may be
treated as qualified mortgages of the REMIC.  Under Section 25(e)(10), the
term "single family residence" includes any manufactured home which has a
minimum of 400 square feet of living space and a minimum width in excess of
102 inches and which is of a kind customarily used in a fixed location. 
Accordingly, assuming a timely election to be treated as a REMIC is made and
further assuming the compliance by the Trust Fund with all the terms of the
Agreement, Brown & Wood LLP will be of the opinion that (i) the Pooling REMIC
and the Issuing REMIC will qualify as a REMIC within the meaning of the Code,
(ii) the Class A (other than the Class A-R Certificates), Class   and Class B
Certificates will constitute "regular interests" in the Issuing REMIC and
(iii) the Class A-R Certificates will constitute the sole class of "residual
interests" in each of the Pooling REMIC and the Issuing REMIC.

    Because the Offered Certificates (other than the Class A-R Certificates)
will be considered REMIC regular interests, they will be taxable debt
obligations under the Internal Revenue Code of 1986, as amended 
(the "Code"), and interest paid or accrued on such Certificates, including
any original issue discount will be taxable to the holders of such
Certificates in accordance with the accrual method of accounting, regardless
of such Certificateholders' usual methods of accounting.  Each of the Class A
Certificates bears interest at a (fixed rate) and, therefore, each Class
(other than the Class A-R Certificates) will be issued with original issue
discount only if its stated principal amount exceeds its issue price by more
than a statutorily defined de minimis amount.  The Class B- Certificates will
not be treated by the Trust as "variable rate debt instruments" as defined in
Treasury Regulations promulgated under the Code and, therefore, will be
treated as issued with original issue discount as described in "Federal
Income Tax Consequences" in the Prospectus.  For purposes of determining the
amount and the rate of accrual of original issue discount and market
discount, the Depositor intends to assume that there will be prepayments on
the Contracts at a rate equal to ___% of the Prepayment Model.  No
representation is made as to whether the Contracts will prepay at that rate
or any other rate.  See "Certain Federal Income Tax Consequences" herein and
"Federal Income Tax Consequences" in the Prospectus.

    The Offered Certificates will be treated as (i) assets described in
Section 7701(a)(19)(C) of the Code and (ii) "real estate assets" within the
meaning of Section 856(c)(5) of the Code, in each case to the extent
described in the Prospectus.  Interest on the Offered Certificates will be
treated as interest on obligations secured by mortgages on real property
within the meaning of Section 856(c)(3)(B) of the Code to the same extent
that the Offered Certificates are treated as real estate assets.  See
"Federal Income Tax Consequences" in the Prospectus.

ORIGINAL ISSUE DISCOUNT

    The Offered Certificates (other than the Class A-R Certificates) may be
issued with original issue discount for federal income tax purposes.  For
purposes of determining the amount and the rate of accrual of original issue
discount and market discount, the Depositor intends to assume that there will
be prepayments on the Contracts at a rate equal to ___% of the Prepayment
Model.  No representation is made as to whether the Contracts will prepay at
that rate or any other rate.  See "Yield and Prepayment Considerations"
herein and "Federal Income Tax Consequences" in the Prospectus.

EFFECT OF LOSSES AND DELINQUENCIES

    As described herein under "Description of the Certificates," the Class B
Certificates will be subordinated to the Senior Certificates.  In the event
there are losses or delinquencies on the Contracts, amounts that otherwise
would be distributed on the Class B-1 Certificates may instead be distributed
on the Senior Certificates.  Holders of the Class B-1 Certificates
nevertheless will be required to report interest with respect to such Class
B-1 Certificates under an accrual method without giving effect to delays and
reductions in distributions on such Certificates attributable to losses and
delinquencies on the Contracts in the Contract Pool, except to the extent it
can be established, for tax purposes, that such amounts are uncollectible. 
As a result, the amount of income reported by holders of the Class B-1
Certificates in any period could significantly exceed the amount of cash
distributed to such holders in that period.  The holders of Class B-1
Certificates will eventually be allowed a loss (or will be allowed to report
a lesser amount of income) to the extent that the aggregate amount of
distributions on such Certificates is reduced as a result of losses and
delinquencies on the Contracts in the Contract Pool.  However, the timing and
character of such losses or reductions in income are uncertain, and holders
of the Class B-1 Certificates are urged to consult their own tax advisors on
this point.

CLASS A-R CERTIFICATES

    In addition to the stated Initial Certificate Principal Balance, the
Class A-R Certificates will be entitled to receive the proceeds of the
remaining assets of the Trust, if any, after the distribution of all amounts
due to all other Classes of Certificates.  It is not anticipated that there 
will be any material assets remaining in such circumstances.

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

    The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ("thrift institutions") to use net
operating losses and other allowable deductions to offset their excess
inclusion income from REMIC residual certificates that have "significant
value" within the meaning of the REMIC Regulations, effective for taxable
years beginning after December 31, 1995, except with respect to residual
certificates continuously held by a thrift institution since November 1,
1995.

    In addition, the Small Business Job Protection Act of 1996 provides
three rules for determining the effect on excess inclusions on the
alternative minimum taxable income of a residual holder.  First, alternative
minimum taxable income for such residual holder is determined without regard
to the special rule that taxable income cannot be less than excess
inclusions.  Second, a residual holder's alternative minimum taxable income
for a tax year cannot be less than the excess inclusions for the year. 
Third, the amount of any alternative minimum tax net operating loss
deductions must be computed without regard to any excess inclusions.  These
rules are effective for tax years beginning after December 31, 1986, unless a
residual holder elects to have such rules apply only to tax years beginning
after August 20, 1996.

    Furthermore, the Small Business Job Protection Act of 1996, as part of
the repeal of the bad debt reserve method for thrift institutions, repealed
the application of Code Section 593(d) to any taxable year beginning after
December 31, 1995.

    Also, purchasers of a Class A-R Certificate should consider carefully
the tax consequences of an investment in Class A-R Certificates discussed in
the Prospectus and should consult their own tax advisors with respect to
those consequences.  See "Federal Income Tax Consequences--Taxation of
Holders of Residual Interest Certificates" in the Prospectus.  Specifically,
prospective holders of Class A-R Certificates should consult their tax
advisors regarding whether, at the time of acquisition, a Class A-R
Certificate will be treated as a "noneconomic" residual interest, a
"non-significant value" residual interest and a "tax avoidance potential"
residual interest.

    For further information regarding the federal income tax consequences of
investing in the Offered Certificates, see "Federal Income Tax Consequences"
in the Prospectus.


                             ERISA CONSIDERATIONS

    ERISA imposes certain restrictions on employee benefit plans that are
subject to ERISA ("Plans") and on persons who are fiduciaries with respect to
such Plans.  See "ERISA Considerations" in the Prospectus.

CLASS A CERTIFICATES (OTHER THAN THE CLASS A-R CERTIFICATES)

    As discussed in the Prospectus under "ERISA Considerations" and subject
to the limitations discussed thereunder, it is expected that the
(Underwriter's) PTE (as such term is defined in the Prospectus) will apply to
the acquisition and holding by Plans of Class A Certificates (other than the
Class A-R Certificates) sold by the Underwriter and that all conditions of 
the Underwriter's PTE other than those within the control of the investors 
have been met.  In addition, as of the date hereof, no Obligor with respect 
to Contracts included in the Trust Fund constitutes more than five percent 
of the aggregate unamortized principal balance of the assets of the Trust 
Fund.

    Employee benefit plans that are governmental plans and church plans (in
each case as defined in Section 3(33) of ERISA) are not subject to ERISA
requirements.  Accordingly, assets of such plans may be invested in the Class
A Certificates without regard to the ERISA restrictions described above,
subject to applicable provisions of other federal and state laws.

    Any Plan fiduciary who proposes to cause a Plan to purchase Class A
Certificates should consult with its own counsel with respect to the
potential consequences under ERISA and the Code, of the Plan's acquisition
and ownership of Class A Certificates.  Assets of a Plan or individual
retirement account should not be invested in the Class A Certificates unless
it is clear that the assets of the Trust Fund will not be plan assets or
unless it is clear that the Underwriter's PTE or a prohibited transaction
class exemption will apply and exempt all potential prohibited transactions. 
See "ERISA Considerations" in the Prospectus.

CLASS A-R CERTIFICATES

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

CLASS B-1 CERTIFICATES

    As discussed in the Prospectus, because subordinate certificates such as
the Class B-1 Certificates are subordinated to the Class A Certificates, the
Underwriter's PTE will not apply to the Class B-1 Certificates.  As such, no
transfer of a Class B-1 Certificate will be permitted to be made to a Plan
unless such Plan, at its expense, delivers to the Trustee and the Depositor
an opinion of counsel to the effect that the purchase or holding of a Class
B-1 Certificate by such Plan will not result in the assets of the Trust Fund
being deemed to be "plan assets" and subject to the prohibited transaction 
provisions of ERISA and the Code and will not subject the Depositor, the 
Trustee or the Servicer to any obligation in addition to those undertaken in 
the Agreement.  Unless such opinion is delivered, each person acquiring a 
Class B-1 Certificate will be deemed to represent to the Trustee, the 
Depositor and the Servicer that such person is not a Plan subject to ERISA 
or Section 4975 of the Code.  Purchasers who are insurance companies 
purchasing Class B-1 Certificates with funds from their "general accounts" 
will be deemed to represent with respect to their acquisition of a 
beneficial interest in such Certificates that such purchase is covered under 
Section III of the Prohibited Transaction Class Exemption _____.  See "ERISA 
Considerations" in the Prospectus.


                       LEGAL INVESTMENT CONSIDERATIONS 

    The Offered Certificates will (not) constitute "mortgage related
securities" under SMMEA.  The appropriate characterization of the Offered
Certificates under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase the Offered
Certificates, may be subject to significant interpretive uncertainties.  All
investors whose investment authority is subject to legal restrictions should
consult their own legal advisors to determine whether, and to what extent,
the Offered Certificates will constitute legal investments for them.

    The Depositor makes no representation as to the proper characterization
of the Offered Certificates for legal investment or financial institution
regulatory purposes, or as to the ability of particular investors to purchase
Offered Certificates under applicable legal investment restrictions.  The
uncertainties described above (and any unfavorable future determinations
concerning legal investment or financial institution regulatory
characteristics of the Offered Certificates) may adversely affect the
liquidity of the Offered Certificates.  See "Legal Investment" in the
Prospectus.

                                 UNDERWRITING

    Under the terms and subject to the conditions contained in an
Underwriting Agreement dated _________, 19  (the "Underwriting Agreement"),
the Underwriter has agreed to purchase from the Depositor all of the Offered
Certificates.  The Underwriting Agreement provides that the obligations of
the Underwriter are subject to certain conditions precedent and that the
Underwriter will be obligated to purchase all the Offered Certificates, if
any are purchased.

    The Depositor has been advised by the Underwriter that it proposes to
offer the Offered Certificates to the public initially at the public offering
prices set forth on the cover page of this Prospectus Supplement and to
certain dealers at such price less a concession, based on Initial Certificate
Principal Balances, not in excess of      % of the Class A-  Certificates,    
 % of the Class     Certificates,      % of the Class A-R Certificates,     
% of the Class B-  Certificates and      % of the Class     Certificates. 
The Underwriter may allow and such dealers may reallow a concession not in
excess of, based on Initial Certificate Principal Balances,      % of the
Class A-  Certificates,      % of the Class     Certificates,      % of the
Class A-R Certificates,      % of the Class B-  Certificates and       % of
the Class     Certificates to certain other dealers.  After the initial
public offering of each Class of Offered Certificates, the public offering
price and such concessions for such Class may be changed.

    The Underwriting Agreement provides that the Depositor will indemnify
the Underwriter against certain liabilities, including liabilities under
applicable securities laws, or contribute to payments the Underwriter may be
required to make in respect thereof.

    Until the distribution of the Certificates is completed, rules of the
Securities and Exchange Commission may limit the ability of the Underwriter
and certain selling group members to bid for and purchase the Certificates. 
As an exemption to these rules, the Underwriter is permitted to engage in
certain transactions that stabilize the price of each Class of Certificates. 
Such transactions may consist of bids or purchases for the purpose of
pegging, fixing or maintaining the price of the Certificates.

    Neither the Seller nor the Underwriter makes any representation or
prediction as to the direction or magnitude of any effect that the
transactions described above may have on the prices of the Certificates.  In
addition, neither the Seller nor the Underwriter makes any representation
that the Underwriter will engage in such transactions or that such
transactions, once commenced, will not be discontinued without notice.


                                LEGAL MATTERS

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


                                   RATINGS

    It is a condition to issuance that the Certificates be rated "___" by
_____ and "___" by _________.

    A securities rating addresses the likelihood of the receipt by
Certificateholders of distributions on the Mortgage Loans.  The rating takes
into consideration the characteristics of the Mortgage Loans and the
structural, legal and tax aspects associated with the Certificates.  The
ratings on the Certificates do not, however, constitute statements regarding
the likelihood or frequency of prepayments on the Mortgage Loans or the
possibility that Certificateholders might realize a lower than anticipated
yield.

    The ratings assigned to the Certificates will depend primarily upon the
creditworthiness of the Certificate Insurer.  Any reduction in a rating
assigned to the claims-paying ability of the Certificate Insurer below the
ratings initially assigned to the Certificates may result in a reduction of
one or more of the ratings assigned to the Certificates.

    A securities rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization.  Each securities rating should be evaluated
independently of similar ratings on different securities.

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


                           INDEX OF PRINCIPAL TERMS

    Set forth below is a list of certain of the more significant capitalized
terms used in this Prospectus Supplement and the pages on which the
definitions of such terms may be found.

TERM                            PAGE      TERM                           PAGE
- ----                            ----      ----                           ----

Adjusted Certificate Principal            Fractional Interests . . . . . S-52
   Balance  . . . . . . . . . .  S-8      HID  . . . . . . . . . . . . . S-23
Advance . . . . . . . . . . . . S-47      HUD  . . . . . . . . . . . . . S-23
Agreement . . . . . . . . . . .  S-3      IndyMac . . . . . . . . .  S-1, S-3
APR . . . . . . . . . . . . .   S-10      Initial Certificate Principal
Available Distribution Amount   S-41         Balance . . . . . . . . . .  S-3
Book-Entry Certificates .  S-4, S-54      Interest Accrual Period. . . . S-42
Business Day  . . . . . . . . .  S-5      Interest Distribution Amount . S-42
Carryover Interest Distribution           Issuing REMIC  . . . . . . . . S-57
   Amount . . . . . . . . . . . S-42      Land-and-Home Contracts. . . . S-10
Certificate Account . . . . .   S-38      Liquidated Contract . . . . . . S-8
Certificate Owners  . . . . . .  S-4      Liquidation Expenses  . . . . . S-7
Certificate Principal Balance   S-46      Liquidation Loss Amount . S-8, S-46
Certificateholders  . . . . . .  S-5      Liquidation Loss Interest
Certificates  . . . . . .   S-1, S-3         Amount . . . . . . . . S-8, S-42
Class A Formula Principal                 Liquidation Proceeds  . . . . . S-7
   Distribution Amount . . . .  S-43      Manufactured Homes  . . . . .  S-10
Class A Percentage . . . . . .  S-44      Manufactured housing contracts S-18
Class B-1 Formula Principal               MHD . . . . . . . . . . . . .  S-23
   Distribution Amount . . . .  S-43      Monthly Payment . . . . . . .  S-19
Class B-1 Liquidation Loss                Mortgage  . . . . . . . . . .  S-11
   Amount  . . . . . . . . . .   S-8      Nonrecoverable Advance  . . .  S-47
Class B-1 Percentage . . . . .  S-44      Obligor . . . . . . . . . . .  S-27
Class B-2 Formula Principal               Offered Certificates  . . . . . S-3
   Distribution Amount . . . .  S-43      Overcollateralization Reduction
Class B-2 Liquidation Loss                   Amount . . . . . . . . . . . S-7
   Amount  . . . . . . . . . .   S-8      Pass-Through Rate . . . . . . . S-3
Class B-2 Percentage . . . . .  S-44      Percentage Interest . . . . . . S-4
Class M Formula Principal                 Pooling REMIC . . . . . . . .  S-57
   Distribution Amount . . . .  S-43      Prepayment Model  . . . . . .  S-29
Class M Liquidation Loss Amount  S-8      Prepayment Period . . . . . . . S-4
Class M Percentage  . . . . .   S-44      Principal Distribution Tests . S-45
CLD . . . . . . . . . . . . .   S-23      Record Date . . . . . . . . . . S-5
Code  . . . . . . .  S-2, S-12, S-58      REIT  . . . . . . . . . . . .  S-13
Compensating Interest . . . .   S-48      REMIC . . . . . . . . . . . . . S-2
Contract Pool . . . . . . . .   S-10      REO Property  . . . . . . . .  S-49
Contract Principal Balance  . .  S-8      Repurchase Price  . . . . . .  S-40
Contracts . . . . .  S-1, S-10, S-18      Seller  . . . . . . . . . . . . S-3
Corporate Trust Office  . . .   S-54      Servicing Fee . . . . . . . .  S-50
Cross-over Date . . . . . . .   S-45      SMMEA . . . . . . . . . . . .  S-13
Current Overcollateralization             Target Overcollateralization
   Amount . . . . . . . .  S-7, S-47         Amount . . . . . . . . S-7, S-47
Cut-off Date  . . . . . . . . .  S-4      Termination Price . . . . . .  S-49
Cut-off Date Pool Balance . .   S-10      TPL Department  . . . . . . .  S-23
Deposit Date  . . . . . . . .   S-41      Trust . . . . . . . . . . . .   S-1
Determination Date  . . . . .   S-41      Trust Fund  . . . . . . . . .   S-4
DTC . . . . . . . . . . . . . .  S-4      Trustee . . . . . . . . . . .   S-3
Due Date  . . . . . . . . . .   S-10      Trustee Fee . . . . . . . . .  S-51
Due Period  . . . . . . . . . .  S-4      UCC . . . . . . . . . . . . .  S-17
Eligible Account  . . . . . .   S-40      Underwriting Agreement  . . .  S-62
ERISA . . . . . . . . . . . .   S-13      Unpaid Certificate Principal
Events of Default . . . . . .   S-52         Shortfall  . . . . . . . .  S-43
Final Scheduled Distribution              Unpaid Liquidation Loss
   Date . . . . . . . . . . . .  S-9         Interest Shortfall . . . .  S-42
Formula Principal Distribution            Value . . . . . . . . . . . .  S-22
   Amount . . . . . . . . . .   S-42      

- --------------------------------------    ------------------------------------
                                          
      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
  SUBSEQUENT  TO  THE DATE  HEREOF  OR               IndyMac ABS, Inc.
  THAT THERE  HAS  BEEN NO  CHANGE  IN                   Depositor
  THE  AFFAIRS OF THE  DEPOSITOR SINCE
  SUCH DATE.

          ---------------------
            TABLE OF CONTENTS
                                  PAGE                 $___________
                                  ----     Manufactured Housing Contract Pass-
          PROSPECTUS SUPPLEMENT                Through Certificates 199___

  SUMMARY . . . . . . . . . . . .  S-3
  RISK FACTORS  . . . . . . . .   S-15
  THE CONTRACT POOL . . . . . .   S-18
  (INDYMAC, INC.) . . . . . . .   S-23                (IndyMac, Inc.)
  DESCRIPTION OF THE CERTIFICATES S-37             Seller and Servicer
  USE OF PROCEEDS . . . . . . .   S-53
  CERTAIN FEDERAL INCOME TAX
     CONSEQUENCES . . . . . . .   S-53
  ERISA CONSIDERATIONS  . . . .   S-56            PROSPECTUS SUPPLEMENT
  LEGAL INVESTMENT CONSIDERATIONS
        . . . . . . . . . . . .   S-57
  UNDERWRITING  . . . . . . . .   S-57
  LEGAL MATTERS . . . . . . . .   S-58
  RATINGS . . . . . . . . . . .   S-58
  INDEX OF PRINCIPAL TERMS  . .   S-59

               PROSPECTUS
  Prospectus Supplement or Current
     Report on Form 8-K . . . . . .  3
  Available Information . . . . . .  3
  Incorporation of Certain
     Information by Reference . . .  4
  Reports to Certificateholders . .  4
  Summary of Terms  . . . . . . . .  3
  Risk Factors  . . . . . . . . . . 15
  The Trust Fund  . . . . . . . . . 22
  Use of Proceeds . . . . . . . . . 26
  The Depositor . . . . . . . . . . 26
  The Manufactured Housing 
     Program  . . . . . . . . . . . 27
  Description of the Certificates . 30
  Credit Enhancement  . . . . . . . 44
  Yield and Prepayment 
    Considerations. . . . . . . . . 49
  The Agreements  . . . . . . . . . 52
  Certain Legal Aspects of the
  Contracts . . . . . . . . . . . . 67
  Federal Income Tax 
     Consequences . . . . . . . . . 86
  State Tax Considerations  . . .  107
  ERISA Considerations  . . . . .  107
  Legal Investment  . . . . . . .  112
  Method of Distribution  . . . .  113
  Legal Matters . . . . . . . . .  114
  Financial Information . . . . .  114
  Rating  . . . . . . . . . . . .  114
  Index of Defined Terms  . . . .  116

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

                                  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 14.

     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.


  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.

May 1, 1998



(continued from cover page)

     Distributions to  Certificateholders will  be  made monthly,  quarterly,
semi-annually or at  such other intervals and  on the dates specified  in the
related Prospectus Supplement. Distributions on the Certificates of a  Series
will be made from the related  Trust Fund Assets or proceeds thereof  pledged
for  the  benefit of  the  Certificateholders  as  specified in  the  related
Prospectus Supplement.

     The  related  Prospectus  Supplement  will  describe  any  insurance  or
guarantee  provided  with respect  to  the  related  Series  of  Certificates
including, without  limitation, any  insurance or  guarantee provided  by the
Department of Housing and Urban  Development, the United States Department of
Veterans' Affairs or  any private insurer or guarantor.  The only obligations
of  the Depositor with respect to a Series  of Certificates will be to obtain
certain representations and warranties from each  Seller and to assign to the
Trustee for  the related Series  of Certificates the Depositor's  rights with
respect to such representations and warranties. The principal  obligations of
the Master Servicer  named in the related Prospectus  Supplement with respect
to the  related Series  of Certificates  will be limited  to its  contractual
servicing  obligations,  including any  obligation  it  may have  to  advance
delinquent interest  and/or  principal payments  on  the related  Trust  Fund
Assets.

     The yield on each class of Certificates of a Series will be affected by,
among other things, the rate of payments of principal (including prepayments)
on the related Trust  Fund Assets and the timing of  receipt of such payments
as described under "Risk Factors  -- Prepayment and Yield Considerations" and
"Yield and Prepayment  Considerations" herein and  in the related  Prospectus
Supplement. A  Trust  Fund may  be  subject to  early  termination under  the
circumstances described  under  "The  Agreements  --  Termination";  Optional
Termination herein and in the related Prospectus Supplement.

     If specified in the related Prospectus Supplement, one or more elections
may be made  to treat a Trust  Fund or specified portions thereof  as a "real
estate  mortgage  investment  conduit"  ("REMIC")  or  as  a financial  asset
securitization  investment trust ("FASIT")  for federal income  tax purposes.
See "Federal Income Tax Consequences."



     UNTIL 90 DAYS AFTER THE DATE  OF EACH PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING  TRANSACTIONS  IN   THE  SECURITIES  COVERED  BY   SUCH  PROSPECTUS
SUPPLEMENT, WHETHER OR NOT PARTICIPATING  IN THE DISTRIBUTION THEREOF, MAY BE
REQUIRED TO DELIVER  SUCH PROSPECTUS SUPPLEMENT AND THIS  PROSPECTUS. THIS IS
IN  ADDITION  TO  THE  OBLIGATION  OF DEALERS  TO  DELIVER  A  PROSPECTUS AND
PROSPECTUS SUPPLEMENT WHEN  ACTING AS UNDERWRITERS AND WITH  RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

     The Prospectus Supplement or  Current Report on Form 8-K relating to the
Certificates of each Series to be offered hereunder will, among other things,
set  forth  with  respect  to  such Certificates,  as  appropriate:  (i)  the
aggregate principal  amount, interest  rate and  authorized denominations  of
each class of such Series of Certificates; (ii) information as to  the assets
of the Trust Fund, including the general characteristics of the related Trust
Fund  Assets included  therein and,  if applicable,  the insurance  policies,
surety  bonds,  guaranties,  letters  of  credit  or   other  instruments  or
agreements included in the Trust Fund or otherwise, and the amount and source
of  any reserve account  or other cash  account; (iii) the  circumstances, if
any, under which the Trust Fund may be subject to early termination; (iv) the
method used to  calculate the amount of  principal to be distributed  or paid
with respect to each class of  Certificates; (v) the order of application  of
distributions or payments to each of the classes  within such Series, whether
sequential, pro rata, or otherwise;  (vi) the Distribution Dates with respect
to  such Series; (vii) additional  information with respect  to the method of
distribution of such Certificates; (viii) whether one or more REMIC elections
will be made  with respect to the Trust  Fund and, if so,  the designation of
the  regular interests  and  the  residual interests;  (ix)  whether a  FASIT
election  will be  made  with respect  to  the Trust  Fund,  and  if so,  the
designation  of the  regular interests  and the  ownership interest;  (x) the
aggregate  original percentage  ownership interest  in the  Trust Fund  to be
evidenced by each class  of Certificates; (xi) information  as to the  nature
and extent of subordination with respect to any class of Certificates that is
subordinate in right  of payment to any other class; and (xii) information as
to the Seller, the Master Servicer and the Trustee.


                            AVAILABLE INFORMATION

     The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration  Statement under the Securities Act  of 1933, as
amended, with  respect to  the Certificates. This  Prospectus, which  forms a
part of the Registration Statement, and the Prospectus Supplement relating to
each Series of Certificates contain descriptions of the material terms of the
documents referred  to herein  and therein,  but do  not contain  all of  the
information set forth in the Registration Statement pursuant to the Rules and
Regulations of the Commission. For  further information, reference is made to
such  Registration  Statement  and the  exhibits  thereto.  Such Registration
Statement and exhibits can be inspected and copied at prescribed rates at the
public reference facilities maintained by the  Commission at its  Public 
Reference Section, 450  Fifth Street, N.W., Washington,  D.C. 20549,  and at
its Regional Offices located as follows: Midwest Regional Office,  500  West
Madison  Street,  Suite 1400, Chicago, Illinois 60661; and Northeast Regional
Office, Seven  World Trade  Center, Suite 1300,  New York, New  York 10048.
The  Commission also maintains  a Web site  at  http://www.sec.gov  from  
which  such  Registration  Statement  and exhibits may be obtained.

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


               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All  documents  subsequently filed  by or  on behalf  of the  Trust Fund
referred  to in  the accompanying  Prospectus Supplement with  the Commission
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Securities  Exchange Act
of 1934, as amended  (the "Exchange Act"), after the date  of this Prospectus
and prior to  the termination of any  offering of the Certificates  issued by
such Trust  Fund shall  be deemed  to be  incorporated by  reference in  this
Prospectus and to be a part of this Prospectus from the date of the filing of
such documents. Any statement contained  in a document incorporated or deemed
to be  incorporated by  reference herein shall  be deemed  to be  modified or
superseded for all purposes of this Prospectus to the extent that a statement
contained herein  (or in  the accompanying Prospectus  Supplement) or  in any
other  subsequently  filed  document  which  also  is  or  is  deemed  to  be
incorporated  by  reference modifies  or  replaces such  statement.  Any such
statement  so  modified  or superseded  shall  not be  deemed,  except  as so
modified or  superseded, to constitute a part of this Prospectus. Neither the
Depositor nor the  Master Servicer for  any Series intends  to file with  the
Commission periodic reports with respect  to the related Trust Fund following
completion of the reporting period  required by Rule 15d-1 or Regulation  15D
under the Exchange Act.

     The Trustee  or such  other entity specified  in the  related Prospectus
Supplement on behalf  of any Trust Fund  will provide without charge  to each
person to whom this Prospectus is  delivered, on the written or oral  request
of such person, a copy of any or  all of the documents referred to above that
have  been  or  may be  incorporated  by reference  in  this  Prospectus (not
including  exhibits to  the  information that  is  incorporated by  reference
unless  such exhibits  are specifically  incorporated  by reference  into the
information  that  this  Prospectus incorporates).  Such  requests  should be
directed to the Corporate Trust Office of the Trustee  or the address of such
other  entity, in  each  case  as specified  in  the accompanying  Prospectus
Supplement. Included  in the accompanying Prospectus Supplement  is the name,
address, telephone number, and, if  available, facsimile number of the office
or contact person  at the Corporate Trust Office of the Trustee or such other
entity.


                        REPORTS TO CERTIFICATEHOLDERS


     Periodic  and annual  reports concerning  the related  Trust Fund  for a
Series of Certificates will be forwarded to Certificateholders. However, such
reports will  neither be examined  nor reported on  by an independent  public
accountant.   See  "Description   of   the   Certificates   --   Reports   to
Certificateholders."


                               SUMMARY OF TERMS

     This summary is  qualified in its entirety by reference  to the detailed
information  appearing  elsewhere  in  this Prospectus  and  in  the  related
Prospectus  Supplement  with respect  to the  Series of  Certificates offered
thereby and to  the related Agreement (as  such term is defined  below) which
will  be prepared  in connection  with  each Series  of Certificates.  Unless
otherwise specified, capitalized  terms used and not defined  in this Summary
of  Terms have  the meanings  given to  them  in this  Prospectus and  in the
related Prospectus  Supplement. See "Index  of Defined Terms"  on page  95 of
this Prospectus  for the location  of the definitions of  certain capitalized
terms.

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

 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 other jurisdiction specified in the related Prospectus Supplement. 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
                                             Certificates"). Certain Series or classes of Certificates may be covered by insurance
                                             policies or other forms of credit enhancement, in each case as described under
                                             "Credit Enhancement" herein and in the related Prospectus Supplement.

                                             One or more classes of Certificates of each Series (i) may be entitled to receive
                                             distributions allocable only to principal, only to interest or to any combination
                                             thereof; (ii) may be entitled to receive distributions only of prepayments of
                                             principal throughout the lives of the Certificates or during specified periods; (iii)
                                             may be subordinated in the right to receive distributions of scheduled payments of
                                             principal, prepayments of principal, interest or any combination thereof to one or
                                             more other classes of Certificates of such Series throughout the lives of the
                                             Certificates or during specified periods; (iv) may be entitled to receive such
                                             distributions only after the occurrence of events specified in the related Prospectus
                                             Supplement; (v) may be entitled to receive distributions in accordance with a
                                             schedule or formula or on the basis of collections from designated portions of the
                                             related Trust Fund Assets; (vi) as to Certificates entitled to distributions
                                             allocable to interest, may be entitled to receive interest at a fixed rate or a rate
                                             that is subject to change from time to time; and (vii) as to Certificates entitled to
                                             distributions allocable to interest, may be entitled to distributions allocable to
                                             interest only after the occurrence of events specified in the related Prospectus
                                             Supplement and may accrue interest until such events occur, in each case as specified
                                             in the related Prospectus Supplement. The timing and amounts of such distributions
                                             may vary among classes or over time, as specified in the related Prospectus
                                             Supplement.

 Distributions on the Certificates . . . . . Distributions on the Certificates entitled thereto will be made monthly, quarterly,
                                             semi-annually or at such other intervals and on the dates specified in the related
                                             Prospectus Supplement (each, a "Distribution Date") out of the payments received in
                                             respect of the assets of the related Trust Fund or Funds or other assets pledged for
                                             the benefit of the Certificates as described under "Credit Enhancement" herein to the
                                             extent specified in the related Prospectus Supplement. The amount allocable to
                                             payments of principal and interest on any Distribution Date will be determined as
                                             specified in the related Prospectus Supplement. The Prospectus Supplement for a
                                             Series of Certificates will describe the method for allocating distributions among
                                             Certificates of different classes as well as the method for allocating distributions
                                             among Certificates for any particular class.

                                             Unless otherwise specified in the related Prospectus Supplement, the aggregate
                                             original principal balance of the Certificates will not exceed the aggregate
                                             distributions allocable to principal that such Certificates will be entitled to
                                             receive. If specified in the related Prospectus Supplement, the Certificates will
                                             have an aggregate original principal balance equal to the aggregate unpaid principal
                                             balance of the Trust Fund Assets as of the related Cut-off Date and will bear
                                             interest in the aggregate at a rate equal to the Contract Rate net of the aggregate
                                             servicing fees and any other amounts specified in the related Prospectus Supplement
                                             or at such other interest rate as may be specified in such Prospectus Supplement. If
                                             specified in the related Prospectus Supplement, the aggregate original principal
                                             balance of the Certificates and interest rates on the classes of Certificates will be
                                             determined based on the cash flow on the Trust Fund Assets.

                                             The rate at which interest will be passed through or paid to holders of each class of
                                             Certificates entitled thereto may be a fixed rate or a rate that is subject to change
                                             from time to time from the time and for the periods, in each case, as specified in
                                             the related Prospectus Supplement. Any such rate may be calculated on a loan-by-loan,
                                             weighted average or notional amount in each case as described in the related
                                             Prospectus Supplement.

 Credit Enhancement  . . . . . . . . . . . . The assets in a Trust Fund or the Certificates of one or more classes in the related
                                             Series may have the benefit of one or more types of credit enhancement as described
                                             in the related Prospectus Supplement. The protection against losses afforded by any
                                             such credit support may be limited. The type, characteristics and amount of credit
                                             enhancement will be determined based on the characteristics of the Contracts
                                             comprising the Trust Fund Assets and other factors and will be established on the
                                             basis of requirements of each Rating Agency rating the Certificates of such Series.
                                             See "Credit Enhancement."

 A.   Subordination  . . . . . . . . . . . . A Series of Certificates may consist of one or more classes of Senior Certificates
                                             and one or more classes of Subordinated Certificates. The rights of the holders of
                                             the Subordinated Certificates of a Series to receive distributions with respect to
                                             the assets in the related Trust Fund will be subordinated to such rights of the
                                             holders of the Senior Certificates of the same Series to the extent described in the
                                             related Prospectus Supplement. This subordination is intended to enhance the
                                             likelihood of regular receipt by holders of Senior Certificates of the full amount of
                                             monthly payments of principal and interest due them. The protection afforded to the
                                             holders of Senior Certificates of a Series by means of the subordination feature will
                                             be accomplished by (i) the preferential right of such holders to receive, prior to
                                             any distribution being made in respect of the related Subordinated Certificates, the
                                             amounts of interest and/or principal due them on each Distribution Date out of the
                                             funds available for distribution on such date in the related Collection Account and,
                                             to the extent described in the related Prospectus Supplement, by the right of such
                                             holders to receive future distributions on the assets in the related Trust Fund that
                                             would otherwise have been payable to the holders of Subordinated Certificates; (ii)
                                             reducing the ownership interest (if applicable) of the related Subordinated
                                             Certificates; or (iii) a combination of clauses (i) and (ii) above. If so specified
                                             in the related Prospectus Supplement, subordination may apply only in the event of
                                             certain types of losses not covered by other forms of credit support, such as hazard
                                             losses not covered by standard hazard insurance policies or losses due to the
                                             bankruptcy or fraud of the borrower. The related Prospectus Supplement will set forth
                                             information concerning, among other things, the amount of subordination of a class or
                                             classes of Subordinated Certificates in a Series, the circumstances in which such
                                             subordination will be applicable, and the manner, if any, in which the amount of
                                             subordination will decrease over time.

 B.   Reserve Account  . . . . . . . . . . . One or more reserve accounts or other cash accounts (each, a "Reserve Account") may
                                             be established and maintained for each Series of Certificates. The related Prospectus
                                             Supplement will specify whether or not such Reserve Accounts will be included in the
                                             corpus of the Trust Fund for such Series and will also specify the manner of funding
                                             such Reserve Accounts and the conditions under which the amounts in any such Reserve
                                             Accounts will be used to make distributions to holders of Certificates of a
                                             particular class or released from such Reserve Accounts.

 C.   Letter of Credit . . . . . . . . . . . If so specified in the related Prospectus Supplement, credit support may be provided
                                             by one or more letters of credit. A letter of credit may provide limited protection
                                             against certain losses in addition to or in lieu of other credit support, such as
                                             losses resulting from delinquent payments on the Contracts in the related Trust Fund,
                                             losses from risks not covered by standard hazard insurance policies, losses due to
                                             bankruptcy of a borrower and application of certain provisions of the Bankruptcy
                                             Code, and losses due to denial of insurance coverage due to misrepresentations made
                                             in connection with the origination or sale of a Contract. The issuer of the letter of
                                             credit (the "L/C Bank") will be obligated to honor demands with respect to such
                                             letter of credit, to the extent of the amount available thereunder, and to provide
                                             funds under the circumstances and subject to such conditions as are specified in the
                                             related Prospectus Supplement. The liability of the L/C Bank under its letter of
                                             credit will be reduced by the amount of unreimbursed payments thereunder.

                                             The maximum liability of a L/C Bank under its letter of credit will be an amount
                                             equal to a percentage specified in the related Prospectus Supplement of the initial
                                             aggregate outstanding principal balance of the Contracts in the related Trust Fund or
                                             one or more classes of Certificates of the related Series (the "L/C Percentage"). The
                                             maximum amount available at any time to be paid under a letter of credit will be
                                             determined in the manner specified therein and in the related Prospectus Supplement.

 D.   Insurance Policies; Surety Bonds and
      Guarantees . . . . . . . . . . . . . .
                                             If so specified in the related Prospectus Supplement, credit support for a Series may
                                             be provided by an insurance policy and/or a surety bond issued by one or more
                                             insurance companies or sureties. Such certificate guarantee insurance or surety bond
                                             will guarantee timely distributions of interest and/or full distributions of
                                             principal on the basis of a schedule of principal distributions set forth in or
                                             determined in the manner specified in the related Prospectus Supplement. If specified
                                             in the related Prospectus Supplement, one or more bankruptcy bonds, special hazard
                                             insurance policies, other insurance or third-party guarantees may be used to provide
                                             coverage for the risks of default or types of losses set forth in such Prospectus
                                             Supplement.

 E.   Over-Collateralization . . . . . . . . If so provided in the Prospectus Supplement for a Series of Certificates, a portion
                                             of the interest payment on each Contract may be applied as an additional distribution
                                             in respect of principal to reduce the principal balance of a certain class or classes
                                             of Certificates and, thus, accelerate the rate of payment of principal on such class
                                             or classes of Certificates.

 F.   Contract Pool Insurance Policy . . . . A pool insurance policy or policies may be obtained and maintained for Contracts
                                             relating to any Series of Certificates, which shall be limited in scope, covering
                                             defaults on the related Contracts in an initial amount equal to a specified
                                             percentage of the aggregate principal balance of all Contracts included in the Pool
                                             as of the related Cut-off Date.

 G.   FHA Insurance  . . . . . . . . . . . . If specified in the related Prospectus Supplement, all or a portion of the Contracts
                                             in a Pool may be (i) insured by the Federal Housing Administration (the "FHA") and/or
                                             (ii) partially guaranteed by the Department of Veterans' Affairs (the "VA"). See
                                             "Certain Legal Aspects of the Contracts -- FHA Insurance and VA Guaranties."

 H.   Cross-Collateralization  . . . . . . . If specified in the related Prospectus Supplement, separate classes of a Series of
                                             Certificates may evidence the beneficial ownership of, or be secured by, separate
                                             groups of assets included in a Trust Fund. In such case, credit support may be
                                             provided by a cross- collateralization feature which requires that distributions be
                                             made with respect to Certificates evidencing a beneficial ownership interest in, or
                                             secured by, one or more asset groups prior to distributions to Subordinated
                                             Certificates evidencing a beneficial ownership interest in, or secured by, other
                                             asset groups within the same Trust Fund. See "Credit Enhancement --
                                             Cross-Collateralization."

                                             If specified in the related Prospectus Supplement, the coverage provided by one or
                                             more of the forms of credit enhancement described in this Prospectus may apply
                                             concurrently to two or more separate Trust Funds. If applicable, the related
                                             Prospectus Supplement will identify the Trust Funds to which such credit enhancement
                                             relates and the manner of determining the amount of coverage provided to such Trust
                                             Funds thereby and of the application of such coverage to the identified Trust Funds.
                                             See "Credit Enhancement -- Cross-Collateralization."

 Advances  . . . . . . . . . . . . . . . . . The Master Servicer and, if applicable, each servicing institution that services a
                                             Contract in a Pool on behalf of the Master Servicer (each, a "Sub-Servicer") may be
                                             obligated to advance amounts (each, an "Advance") corresponding to delinquent
                                             interest and/or principal payments on such Contract until the date, as specified in
                                             the related Prospectus Supplement, following the date on which the related
                                             Manufactured Home is sold after repossession (and, in the case of Land-and-Home
                                             Contracts, after the related underlying real property is sold in foreclosure) or the
                                             related Contract is otherwise liquidated. Any obligation to make Advances may be
                                             subject to limitations as specified in the related Prospectus Supplement. If so
                                             specified in the related Prospectus Supplement, Advances may be drawn from a cash
                                             account available for such purpose as described in such Prospectus Supplement.
                                             Advances will be reimbursable to the extent described under "Description of the
                                             Certificates -- Advances" herein and in the related Prospectus Supplement.

                                             In the event the Master Servicer or Sub-Servicer fails to make a required Advance,
                                             the Trustee may be obligated to advance such amounts otherwise required to be
                                             advanced by the Master Servicer or Sub-Servicer. See "Description of the Certificates
                                             -- Advances."

 Optional Termination  . . . . . . . . . . . The Master Servicer or the party specified in the related Prospectus Supplement,
                                             including the holder of the residual interest in a REMIC or the holder of an
                                             ownership interest in a FASIT, may have the option to effect early retirement of a
                                             Series of Certificates through the purchase of the Trust Fund Assets. The Master
                                             Servicer will deposit the proceeds of any such purchase in the Collection Account for
                                             each Trust Fund as described under "The Agreements -- Payments on Contracts; Deposit
                                             to Collection Account." Any such purchase of Trust Fund Assets and property acquired
                                             in respect of Trust Fund Assets evidenced by a Series of Certificates will be made at
                                             the option of the Master Servicer, such other person or, if applicable, such holder
                                             of the REMIC residual interest or FASIT ownership interest, at a price specified in
                                             the related Prospectus Supplement. The exercise of such right will effect early
                                             retirement of the Certificates of that Series, but the right of the Master Servicer,
                                             such other person or, if applicable, such holder of the REMIC residual interest or
                                             FASIT ownership interest to so purchase is subject to the principal balance of the
                                             related Trust Fund Assets being less than the percentage specified in the related
                                             Prospectus Supplement of the aggregate principal balance of the Trust Fund Assets as
                                             of the Cut-off Date for the Series. The foregoing is subject to the provision that if
                                             a REMIC election is made with respect to a Trust Fund, any repurchase will be made
                                             only in connection with a "qualified liquidation" of the REMIC within the meaning of
                                             Section 860F(g)(4) of the Code, and if a FASIT election is made with respect to a
                                             Trust Fund, any repurchase will be made only if such repurchase would not be a
                                             prohibited transaction within the meaning of section 860L(e)(2) of the Code.

 Legal Investment  . . . . . . . . . . . . . The Prospectus Supplement for each series of Certificates will specify which, if any,
                                             of the classes of Certificates offered thereby constitute "mortgage related
                                             securities" for purposes of the Secondary Mortgage Market Enhancement Act of 1984
                                             ("SMMEA"). Classes of Certificates that qualify as "mortgage related securities" will
                                             be legal investments for certain types of institutional investors to the extent
                                             provided in SMMEA, subject, in any case, to any other regulations which may govern
                                             investments by such institutional investors. Institutions whose investment activities
                                             are subject to review by federal or state authorities should consult with their
                                             counsel or the applicable authorities to determine whether an investment in a
                                             particular class of Certificates (whether or not such class constitutes a "mortgage
                                             related security") complies with applicable guidelines, policy statements or
                                             restrictions. See "Legal Investment."

 Federal Income Tax Consequences . . . . . . The federal income tax consequences to Certificateholders will vary depending on
                                             whether one or more elections are made to treat the Trust Fund or specified portions
                                             thereof as either a REMIC or a FASIT under the provisions of the Internal Revenue
                                             Code of 1986, as amended (the "Code"). The Prospectus Supplement for each Series of
                                             Certificates will specify whether such an election will be made.

                                             If a REMIC election or a FASIT election is made, Certificates representing regular
                                             interests in a REMIC or FASIT will generally be treated as evidences of indebtedness
                                             for federal tax purposes.  Stated interest on such regular interests will be taxable
                                             as ordinary income and taken into account using the accrual method of accounting,
                                             regardless of the holder's normal accounting method. If neither a REMIC election nor
                                             a FASIT election is made, interest (other than original issue discount ("OID")) on
                                             Certificates that are characterized as indebtedness for federal income tax purposes
                                             will be includible in income by holders thereof in accordance with their usual method
                                             of accounting.

                                             Certain classes of Certificates may be issued with OID. A holder should be aware that
                                             the Code and the Treasury regulations promulgated thereunder do not adequately
                                             address certain issues relevant to prepayable securities, such as the Certificates.

                                             Holders that will be required to report income with respect to the related
                                             Certificates under the accrual method of accounting will do so without giving effect
                                             to delays and reductions in distributions attributable to a default or delinquency on
                                             the Contracts, except possibly to the extent that it can be established that such
                                             amounts are uncollectible. As a result, the amount of income (including OID) reported
                                             by a holder of a Certificate in any period could significantly exceed the amount of
                                             cash distributed to such holder in that period.

                                             In the opinion of Brown & Wood LLP, if a REMIC election is made with respect to a
                                             Series of Certificates, then the arrangement by which such Certificates are issued
                                             will be treated as a REMIC as long as all of the provisions of the relevant Agreement
                                             are complied with and the statutory and regulatory requirements are satisfied.
                                             Certificates will be designated as "regular interests" or "residual interests" in a
                                             REMIC. A REMIC generally will not be subject to entity-level tax. Rather, the taxable
                                             income or net loss of a REMIC will be taken into account by the holders of residual
                                             interests. Such holders will report their proportionate share of the taxable income
                                             of the REMIC whether or not they receive cash distributions from the REMIC
                                             attributable to such income. The portion of the REMIC taxable income consisting of
                                             "excess inclusions" generally may not be offset by otherwise allowable deductions or
                                             losses of the holder, including the net operating deductions.

                                             In the opinion of Brown & Wood LLP, if a FASIT election is made with respect to a
                                             Series of Securities, then the arrangement by which such Securities are issued will
                                             be treated as a FASIT as long as all of the provisions of the relevant Agreement are
                                             complied with and the statutory and regulatory requirements are satisfied. 
                                             Securities will be designated as regular interests or as the ownership interest.  The
                                             FASIT generally will not be subject to an entity-level tax.  Rather, the taxable
                                             income or net loss of the FASIT will be taken into account by the holder of the
                                             ownership interest whether or not the holder receives cash distributions from the

</TABLE>


                                 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

     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

     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.

     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

     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

     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.
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 AND INSOLVENCY RISKS

     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

     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.


                                THE TRUST FUND

GENERAL

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

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

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

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

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


- -----------------
     * Whenever  the  terms  "Pool"   and  "Certificates"  are used  in  this
Prospectus, such terms will be deemed to apply, unless the  context indicates
otherwise, to one specific Pool and the  Securities of  one Series  including
the Certificates representing certain undivided  interests in a single  Trust
Fund consisting primarily of the Contracts in such Pool.  Similarly, the term
"pass-through rate"  will  refer  to  the  pass-through  rate  borne  by  the
Certificates and the term "Trust Fund" will refer to one specific Trust Fund.


     The  following  is a  brief  description of  the assets  expected  to be
included in  the Trust  Funds. If specific  information respecting  the Trust
Fund Assets  is not  known at  the time  the related  Series of  Certificates
initially is offered, more general  information of the nature described below
will   be  provided  in  the  related  Prospectus  Supplement,  and  specific
information will  be set forth in a  report on Form 8-K to  be filed with the
Securities  and Exchange  Commission within  fifteen days  after the  initial
issuance of  such Certificates  (the "Detailed Description").  A copy  of the
Agreement with respect to each Series of Certificates will be attached to the
Form 8-K and will be available  for inspection at the Corporate Trust  Office
of the Trustee specified in the  related Prospectus Supplement. A schedule of
the  Contracts  relating to  such Series  will be  attached to  the Agreement
delivered to the Trustee upon delivery of the Certificates.

THE CONTRACTS

     The  Contracts will  consist of  manufactured  housing installment  sale
contracts and installment loan agreements secured by a security interest in a
new  or used  manufactured home (each,  a "Manufactured  Home"), and,  to the
extent, if any, indicated in the related Prospectus Supplement, by a mortgage
or deed  of  trust on  the real  estate  on which  the manufactured  home  is
located. The Contracts may be  conventional Contracts or contracts insured by
the Federal  Housing Administration  ("FHA") or partially  guaranteed by  the
Veterans Administration ("VA"). All Contracts will have been purchased by the
Depositor, either directly or through an affiliate, from one or more Sellers.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
related Seller will represent  the Manufactured Homes securing the  Contracts
consist  of manufactured homes  within the meaning of  42 United States Code,
Section  5402(6),  which  defines  a  "manufactured home"  as  "a  structure,
transportable in one  or more sections, which in the traveling mode, is eight
body feet  or more in width  or forty body feet  or more in length,  or, when
erected on site, is three  hundred twenty or more  square feet, and which  is
built  on a  permanent chassis  designed to  be  used as  a dwelling  with or
without a permanent foundation when  connected to the required utilities, and
includes the  plumbing,  heating, air-conditioning,  and  electrical  systems
contained therein;  except that such  term shall include any  structure which
meets all the requirements of this paragraph except the size requirements and
with  respect  to which  the manufacturer  voluntarily files  a certification
required by  the Secretary  (of Housing and  Urban Development)  and complies
with the standards established under this chapter."

     The payment terms of  the Contracts to be included in  a Trust Fund will
be described in the related Prospectus Supplement and may include any  of the
following features (or combination thereof), all as described below or in the
related Prospectus Supplement:

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

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

          (c)  Monthly  payments of principal  and interest may  be fixed for
     the life of the  Contract, may increase over a specified  period of time
     or may  change from  period to period.  Contracts may include  limits on
     periodic increases  or decreases in  the amount of monthly  payments and
     may include maximum  or minimum amounts of monthly  payments. A Contract
     may provide for  scheduled payments to maturity or  payments that adjust
     from time  to time  to accommodate changes  in the  Contract Rate  or to
     reflect the occurrence of certain events or  that adjust on the basis of
     other  methodologies, and  may  provide  for  negative  amortization  or
     accelerated amortization,  in  each case  as  described in  the  related
     Prospectus Supplement. 

          (d)  Prepayments of principal  may be subject to  a prepayment fee,
     which  may be fixed  for the  life of the  Contract or  may decline over
     time, and may be prohibited for the life of the Contract or  for certain
     periods ("lockout periods").  Certain  Contracts may permit prepayments
     after expiration  of the applicable lockout period and may require the
     payment of a prepayment fee in connection with any such subsequent
     prepayment.  Other Contracts  may  permit prepayments    without payment
     of   a   fee unless  the prepayment occurs during specified time
     periods. The Contracts may  include  "due  on sale"  clauses  which
     permit  the lender  to demand payment of  the entire Contract in
     connection   with  the sale or  certain transfers of the related
     Manufactured Home (and, in the case of a Land-and-Home Contract,  the 
     related underlying real property). Other  Contracts may be assumable by
     persons meeting the then applicable underwriting standards of the related
     Seller.

     A Trust  Fund  may  contain certain  Land-and-Home  Contracts  that  are
"staged-funding" Contracts,  under which  the related  Seller makes  multiple
disbursements  to  enable the  obligor  to  finance both  the  purchase of  a
Manufactured  Home  and  the  acquisition  or  improvement  of  the   related
underlying real property.  For  example, such Seller might make disbursements
to enable the obligor to purchase the underlying real property, then  to make
improvements on the underlying  real property (such  as a driveway, well  and
septic system),  then to purchase and deliver the Manufactured Home, and then
to  make  final site  improvements.   Prior  to the  final  disbursement, the
obligor pays only interest on the disbursed amount of the loan; following the
final disbursement,  the obligor begins  making fully amortizing  payments of
principal  and  interest.   Such  Seller will  represent  and warrant  in the
related Agreement that all staged-funding Land-and-Home Contracts included in
a Contract  Pool will  have been  fully disbursed  within 90  days after  the
related Closing Date, and such Seller will be obligated to repurchase  at the
related Purchase Price on the next Distribution Date any staged-funding Land-
and-Home Contract that has not been fully disbursed by such date.

     Additional  Information.    Each  Prospectus  Supplement   will  contain
information, as of the date of  such Prospectus Supplement and to the  extent
then  specifically known  to the  Depositor,  with respect  to the  Contracts
contained  in the  related  Pool,  including  (i) the  aggregate  outstanding
principal  balance  and  the average  outstanding  principal  balance  of the
Contracts  as of  the applicable  Cut-off  Date, (ii)  the largest  principal
balance  and the smallest principal balance of any of the Contracts as of the
applicable Cut-off  Date, (iii)  whether the Manufactured  Homes were  new or
used  at the time of origination of the  related Contracts, (iv) the state or
states in  which the Manufactured  Homes are  located at  origination of  the
related Contracts, (v) information with respect to the prepayment provisions,
if any,  of the Contracts, (vi) the original  and remaining terms to maturity
of the  Contracts, (vii)  the earliest origination  date and  latest maturity
date of any of the Contracts, (viii) the Loan-to-Value Ratios, as applicable,
of the Contracts, (ix) the Contract Rates or  annual percentage rates ("APR")
or range of Contract  Rates or APR's borne by the  Contracts, (x) the maximum
and minimum per  annum Contract Rates and (xi) with respect to Contracts with
adjustable Contract Rates ("ARM Contracts"),  the index, the frequency of the
adjustment dates, and the maximum  Contract Rate or monthly payment variation
at the time of any adjustment thereof and  over the life of the ARM Contract,
(xii) the method of allocation of payments on the Contracts (i.e., the simple
interest method, the actuarial method or such other method specified in  such
Prospectus Supplement)  and (xiii)  other information  regarding the  payment
characteristics  of the  Contracts. If  specific  information respecting  the
Contracts is not known to the Depositor  at the time the related Certificates
are initially offered, more general information of the nature described above
will   be  provided  in  the  related  Prospectus  Supplement,  and  specific
information will be set forth in the Detailed Description.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
"Loan-to-Value  Ratio"  of a  Contract  at any  given time  is  the fraction,
expressed  as a percentage, the numerator  of which is the original principal
balance  of the related Contract and the denominator of which is the Value in
respect of the Contract. Unless  otherwise provided in the related Prospectus
Supplement,  the  "Value"  in  respect  of  any  Contract  is  calculated  by
determining the sum  of (a) either  (i) the  sum of the  down payment  (which
includes the value of any trade-in unit), the original amount financed on the
related Contract (which may include sales and other taxes) and  insurance and
prepaid finance charges  or (ii) the appraiasal value of the  home and (b) in
the case  of any  Land-and-Home Contract,  the appraised  value  of the  land
securing such Contract (as appraised by an independent appraiser).

SUBSTITUTION OF TRUST FUND ASSETS

     Substitution of  Trust Fund  Assets will  be permitted in  the event  of
certain  breaches  of  representations and  warranties  with  respect to  any
original Trust Fund Asset or in  the event certain documentation with respect
to any Trust  Fund Asset is determined  by the Trustee to  be incomplete. See
"The   Manufactured   Housing   Program  --   Representations   by   Sellers;
Repurchases." The  period during  which such  substitution will  be permitted
generally will be indicated in the related Prospectus Supplement.


                               USE OF PROCEEDS

     The net proceeds to be received  from the sale of the Certificates  will
be  applied by the Depositor to the purchase  of Trust Fund Assets or will be
used by the  Depositor for general corporate purposes.  The Depositor expects
to sell Certificates in Series from  time to time, but the timing  and amount
of offerings of  Certificates will depend  on a number of  factors, including
the  volume  of Trust  Fund  Assets  acquired  by the  Depositor,  prevailing
interest rates, availability of funds and general market conditions.


                                THE DEPOSITOR

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

     Neither the Depositor nor any  of the Depositor's affiliates will insure
or guarantee distributions on the Certificates of any Series.


                       THE MANUFACTURED HOUSING PROGRAM

UNDERWRITING STANDARDS

     The Contracts will have been purchased by the Depositor, either directly
or through  affiliates, from one or more Sellers  as described in the related
Prospectus Supplement. The  Contracts so acquired by the  Depositor will have
been  originated  in  accordance  with  the  underwriting  criteria  for  the
applicable  Seller  or  Sellers  as  described  in   the  related  Prospectus
Supplement.

QUALIFICATIONS OF SELLERS

     Each  Seller  will be  required  to  be  an institution  experienced  in
originating   and  servicing  manufactured  housing  contracts  of  the  type
contained  in the  related Pool  in  accordance with  accepted practices  and
prudent  guidelines, and must  maintain satisfactory facilities  to originate
and  service  those  loans.  Other  qualifications of  each  Seller  will  be
described in the related Prospectus Supplement.

REPRESENTATIONS BY SELLERS; REPURCHASES

     Each Seller will have made  representations and warranties in respect of
the  Contracts sold by  such Seller  and evidenced  by all, or  a part,  of a
Series  of Certificates.  Such representations  and  warranties may  include,
among other things: (i) that the Seller had good title to each such  Contract
and  such Contract  was subject  to  no offsets,  defenses, counterclaims  or
rights  of rescission  except to  the extent  that any buydown  agreement may
forgive  certain  indebtedness  of  a   borrower;  (ii)  that  each  Contract
constituted a valid  lien on, or a  perfected security interest with  respect
to,  the Manufactured Home (and, in  the case of each Land-and-Home Contract,
the underlying real property)  (subject only to permissible liens  disclosed,
if applicable,   and  certain other exceptions  described in  the Agreement);
(iii) that no  required payment on  a Contract was  delinquent more than  the
number of days specified in the related Prospectus Supplement; (iv) that each
Contract is covered by hazard insurance; and (v) that each Contract  was made
in compliance with, and is enforceable under, all applicable local, state and
federal laws and regulations in all material respects.

     If   so  specified   in   the   related   Prospectus   Supplement,   the
representations and warranties of a Seller  in respect of a Contract will  be
made not as of the  Cut-off Date but as of the date on which such Seller sold
the  Contract  to  the  Depositor  or  one  of  its  affiliates.  Under  such
circumstances, a substantial period of time may have elapsed between the sale
date  and  the  date of  initial  issuance  of  the  Series  of  Certificates
evidencing an  interest  in  such Contract.  Since  the  representations  and
warranties of  a Seller do  not address events  that may occur  following the
sale of a Contract by such Seller, its repurchase obligation  described below
will not arise if the relevant event  that would otherwise have given rise to
such  an obligation with respect to a Contract  occurs after the date of sale
of such Contract by such Seller to the Depositor or its  affiliates. However,
the Depositor will not include any Contract in  the Trust Fund for any Series
of Certificates if anything has come to the Depositor's  attention that would
cause it to believe that the representations and warranties of a  Seller will
not be accurate  and complete  in all  material respects in  respect of  such
Contract  as  of  the date  of  initial  issuance of  the  related  Series of
Certificates.  If the  Master Servicer  is also  a Seller  of Contracts  with
respect to a particular Series  of Certificates, such representations will be
in addition to the representations and warranties made by the Master Servicer
in its capacity as a Master Servicer.

     The  Master Servicer  or  the Trustee,  if the  Master  Servicer is  the
Seller,  will  promptly notify  the  relevant  Seller of  any  breach  of any
representation or  warranty  made  by  it in  respect  of  a  Contract  which
materially and  adversely affects  the Certificateholders'  interest in  such
Contract. Unless otherwise specified in the related Prospectus Supplement, if
such Seller cannot cure any such breach on or prior to the business day after
the first Determination Date which is  more than 90 days after such  Seller's
receipt of  notice from the Master  Servicer or the Trustee, as  the case may
be, then such Seller will be obligated either (i) to repurchase such Contract
from  the Trust Fund at a  price (the "Purchase Price")  equal to 100% of the
unpaid  principal balance  thereof as  of  the date  of  the repurchase  plus
accrued  interest thereon  to the  scheduled  monthly payment  date for  such
Contract in the  month following the month of repurchase at the Contract Rate
(less any  Advances or  amount payable as  related servicing  compensation if
such Seller is  the Master Servicer) or  (ii) substitute for such  Contract a
replacement  loan that  satisfies  the  criteria  specified  in  the  related
Prospectus Supplement. If a  REMIC election is to  be made with respect  to a
Trust Fund, unless otherwise specified in  the related Prospectus Supplement,
the Master Servicer or a holder of the related residual certificate generally
will be obligated  to pay any prohibited  transaction tax which may  arise in
connection with any such repurchase or substitution and the Trustee must have
received  a  satisfactory   opinion  of  counsel  that   such  repurchase  or
substitution will not cause  the Trust Fund to lose its status  as a REMIC or
otherwise subject the Trust Fund to a  prohibited transaction tax. The Master
Servicer  may be  entitled  to reimbursement  for any  such payment  from the
assets of the related  Trust Fund or from any holder of  the related residual
certificate.  See  "Description of  the Certificates  -- General."  Except in
those cases in which the Master  Servicer is the Seller, the Master  Servicer
will be required under the relevant  Agreement to enforce this obligation for
the benefit of the Trustee and the holders of the Certificates, following the
practices it  would employ in  its good faith  business judgment were  it the
owner of  such  Contract. This  repurchase  or substitution  obligation  will
constitute  the sole  remedy  available  to holders  of  Certificates or  the
Trustee for a breach of representation by a Seller.

     Neither  the  Depositor  nor  the  Master  Servicer  (unless  the Master
Servicer is a  Seller) will be obligated to purchase or substitute a Contract
if  a Seller defaults  on its obligation  to do so,  and no  assurance can be
given that Sellers will carry out their respective repurchase or substitution
obligations with respect to Contracts. 


                       DESCRIPTION OF THE CERTIFICATES

     Each Series of Certificates will  be issued pursuant to separate pooling
and  servicing agreements  (each, an  "Agreement") among  the Depositor,  the
Master Servicer and the  Trustee. A form  of Agreement has  been filed as  an
exhibit to  the Registration Statement of which this Prospectus forms a part.
Each Agreement,  dated as  of the  related Cut-off  Date, will  be among  the
Depositor, the Master Servicer and the Trustee for the benefit of the holders
of  the Certificates of  such Series. The  provisions of  each Agreement will
vary depending upon  the nature of  the Certificates to be  issued thereunder
and the nature of  the related Trust Fund. The following  are descriptions of
the material provisions which may  appear in each Agreement. The descriptions
are subject to, and are qualified  in their entirety by reference to, all  of
the  provisions  of the  Agreement for  each Series  of Certificates  and the
applicable Prospectus  Supplement. The Depositor  will provide a copy  of the
Agreement (without  exhibits)  relating to  any  Series without  charge  upon
written  request  of a  holder  of record  of  a Certificate  of  such Series
addressed to IndyMac  ABS, Inc., 155 North Lake  Avenue, Pasadena, California
91101, Attention: Secondary Marketing, telephone (800) 669-2300.

GENERAL

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Certificates of each Series will be  issued in book-entry or fully registered
form, in  the authorized  denominations specified in  the related  Prospectus
Supplement, will  evidence specified  beneficial ownership  interests in  the
assets of the  related Trust Fund created pursuant to each Agreement and will
not be entitled to  payments in respect of the  assets included in any  other
Trust Fund  established by the  Depositor. Unless otherwise specified  in the
related   Prospectus  Supplement,   the  Certificates   will   not  represent
obligations  of the Depositor  or any affiliate of  the Depositor. Certain of
the  Contracts  may be  guaranteed or  insured  as set  forth in  the related
Prospectus  Supplement.  Each Trust  Fund  will  consist  of, to  the  extent
provided in the related Agreement, (i) the Trust Fund Assets, as from time to
time are subject to the related Agreement (exclusive of any amounts specified
in  the related Prospectus  Supplement ("Retained Interest")),  including all
payments of  interest and  principal received with  respect to  the Contracts
after the Cut-off Date (to the extent  not applied in computing the principal
balance of such Contracts as of the Cut-off Date (the "Cut-off Date Principal
Balance"));  (ii)  such  assets as  from  time  to time  are  required  to be
deposited in  the related Collection  Account, as described below  under "The
Agreements  -- Payments on Contracts; Deposits  to Collection Account"; (iii)
property which  secured a  Contract and which  is acquired  on behalf  of the
Certificateholders by  repossession (in the  case of a Manufactured  Home) or
foreclosure or deed  in lieu of foreclosure  (in the case of  underlying real
property securing a Land-and-Home Contract)  and (iv) any insurance  policies
or other forms  of credit enhancement required  to be maintained pursuant  to
the related Agreement. If so  specified in the related Prospectus Supplement,
a Trust  Fund may  also include one  or more  of the  following: reinvestment
income on payments  received on the Trust  Fund Assets, a Reserve  Account, a
pool insurance policy, a special  hazard insurance policy, a bankruptcy bond,
one  or  more  letters  of  credit, a  surety  bond,  guaranties  or  similar
instruments.

     Each Series of Certificates will be issued in one or more  classes. Each
class of  Certificates of  a Series will  evidence beneficial ownership  of a
specified percentage (which may be 0%) or portion of future interest payments
and a  specified percentage (which may be 0%)  or portion of future principal
payments  on the  related  Trust Fund  Assets. A  Series of  Certificates may
include one or  more classes that are  senior in right  to payment to one  or
more other  classes of Certificates of such Series. Certain Series or classes
of  Certificates may be covered by insurance  policies, surety bonds or other
forms  of  credit  enhancement,  in  each case  as  described  under  "Credit
Enhancement" herein  and in  the related Prospectus  Supplement. One  or more
classes of Certificates of a Series may be entitled to  receive distributions
of principal,  interest or any  combination thereof. Distributions on  one or
more classes of  a Series of Certificates  may be made  prior to one or  more
other classes, after the occurrence of specified events, in accordance with a
schedule or formula or  on the basis of collections from  designated portions
of  the related Trust Fund Assets,  in each case as  specified in the related
Prospectus Supplement. The timing and  amounts of such distributions may vary
among classes or over time as specified in the related Prospectus Supplement.

     Distributions  of principal  and  interest  (or,  where  applicable,  of
principal only or  interest only) on the related Certificates will be made by
the   Trustee  on   each  Distribution   Date   (i.e.,  monthly,   quarterly,
semi-annually or at such other intervals and on the dates as are specified in
the related Prospectus Supplement) in proportion to the percentages specified
in  the related  Prospectus Supplement.  Distributions  will be  made to  the
persons  in  whose names  the  Certificates are  registered at  the  close of
business on the dates specified in the related Prospectus Supplement (each, a
"Record  Date"). Distributions will  be made in  the manner specified  in the
related Prospectus Supplement to the  persons entitled thereto at the address
appearing  in  the  register  maintained for  holders  of  Certificates  (the
"Certificate  Register"); provided, however,  that the final  distribution in
retirement  of the  Certificates  will  be made  only  upon presentation  and
surrender of the Certificates at the office or agency of the Trustee or other
person  specified  in   the  notice  to  Certificateholders   of  such  final
distribution.

     The Certificates  will be  freely transferable and  exchangeable at  the
Corporate Trust Office of the Trustee as  set forth in the related Prospectus
Supplement. No service  charge will be made for  any registration of exchange
or transfer  of Certificates  of  any Series,  but  the Trustee  may  require
payment of a  sum sufficient to cover  any related tax or  other governmental
charge.

     Under  current law,  the  purchase  and holding  of  certain classes  of
Certificates by or on behalf of any employee benefit plan or other retirement
arrangement (including  individual retirement  accounts and  annuities, Keogh
plans  and collective  investment  funds  in which  such  plans, accounts  or
arrangements are invested)  subject to provisions  of ERISA  or the Code  may
result in prohibited transactions, within the meaning of ERISA  and the Code,
or  may  subject  the  Trustee,  the  Master  Servicer  or  the  Depositor to
obligations or  liabilities in  addition to those  undertaken in  the related
Agreement.  See "ERISA  Considerations." Unless  otherwise  specified in  the
related Prospectus Supplement,  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,  unless otherwise
specified  in the  related Prospectus Supplement,  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;

          (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  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.

<TABLE>
<CAPTION>

CATEGORIES OF CLASSES                              DEFINITION
                                                 PRINCIPAL TYPES
<S>                                            <C>
 Accretion Directed  . . . . . . . . . . . . . A class that receives principal payments from the accreted interest from specified
                                               Accrual Certificates. An Accretion Directed class also may receive principal
                                               payments from principal paid on the underlying Trust Fund Assets for the related
                                               Series.

 Component Certificates  . . . . . . . . . . . A class consisting of "Components." The Components of a class of Component
                                               Certificates may have different principal and/or interest payment characteristics
                                               but together constitute a single class. Each Component of a class of Component
                                               Certificates may be identified as falling into one or more of the categories in this
                                               chart.

 Notional Amount Certificates  . . . . . . . . A class having no principal balance and bearing interest on the related notional
                                               amount. The notional amount is used for purposes of the determination of interest
                                               distributions.

 Planned Principal Class (also sometimes
 referred to as "PACs")  . . . . . . . . . . . A class that is designed to receive principal payments using a predetermined
                                               principal balance schedule derived by assuming two constant prepayment rates for the
                                               underlying Trust Fund Assets. These two rates are the endpoints for the "structuring
                                               range" for the Planned Principal Class. The Planned Principal Classes in any Series
                                               of Certificates may be subdivided into different categories (e.g., Primary Planned
                                               Principal Classes, Secondary Planned Principal Classes and so forth) having
                                               different effective structuring ranges and different principal payment priorities.
                                               The structuring range for the Secondary Planned Principal Classes of a Series of
                                               Certificates will be narrower than that for the Primary Planned Principal Class of
                                               such Series.

 Scheduled Principal Class . . . . . . . . . . A class that is designed to receive principal payments using a predetermined
                                               principal balance schedule but is not designated as a Planned Principal Class or
                                               Targeted Principal Class.  In many cases, the schedule is derived by assuming two
                                               constant prepayment rates for the underlying Trust Fund Assets. These two rates are
                                               the endpoints for the "structuring range" for the Scheduled Principal Class.

 Sequential Pay  . . . . . . . . . . . . . . . Classes that receive principal payments in a prescribed sequence, that do not have
                                               predetermined principal balance schedules and that under all circumstances receive
                                               payments of principal continuously from the first Distribution Date on which they
                                               receive principal until they are retired. A single class that receives principal
                                               payments before or after all other classes in the same Series of Certificates may be
                                               identified as a Sequential Pay class.

 Strip . . . . . . . . . . . . . . . . . . . . A class that receives a constant proportion, or "strip," of the principal payments
                                               on the underlying Trust Fund Assets.

 Support Class (also sometimes referred to as
 "companion classes")  . . . . . . . . . . . . A class that receives principal payments on any Distribution Date only if scheduled
                                               payments have been made on specified Planned Principal Classes, Targeted Principal
                                               Classes and/or Scheduled Principal Classes.

 Targeted Principal Class (also sometimes
 referred to as "TACs")  . . . . . . . . . . . A class that is designed to receive principal payments using a predetermined
                                               principal balance schedule derived by assuming a single constant prepayment rate for
                                               the underlying Trust Fund Assets.

                                                 INTEREST TYPES

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

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

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

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

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

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

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

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

</TABLE>

INDICES APPLICABLE TO FLOATING RATE AND INVERSE FLOATING RATE CLASSES

LIBOR

     Unless otherwise specified in the  related Prospectus Supplement, on the
LIBOR  Determination Date (as such term is  defined in the related Prospectus
Supplement) for  each  class of  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.

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  "Certificateholders"  of  the
Certificates will be  Cede & Co., as  nominee of DTC. Certificate  Owners are
only  permitted to exercise their rights  indirectly through Participants and
DTC.

     The beneficial  owner's ownership  of a  Book-Entry Certificate  will be
recorded on the  records of the  brokerage firm, bank, thrift  institution or
other  financial   intermediary  (each,  a  "Financial   Intermediary")  that
maintains  the beneficial  owner's account  for  such purpose.  In turn,  the
Financial Intermediary's  ownership of  such Book-Entry  Certificate will  be
recorded on the records of DTC (or of a participating firm that acts as agent
for the  Financial Intermediary, whose  interest will in turn  be recorded on
the records of DTC, if the beneficial owner's Financial Intermediary is not a
DTC participant, and on the records of CEDEL or Euroclear, as appropriate).

     Certificate Owners will receive all  distributions of principal of,  and
interest  on,  the  Certificates  from   the  Trustee  through  DTC  and  DTC
participants.  While the  Certificates  are  outstanding  (except  under  the
circumstances described below),  under the rules, regulations  and procedures
creating and affecting  DTC and its operations (the "Rules"), DTC is required
to make book-entry transfers among Participants  on whose behalf it acts with
respect  to  the  Certificates  and  is  required  to  receive  and  transmit
distributions  of   principal  of,   and  interest   on,  the   Certificates.
Participants  and indirect  participants with  whom  Certificate Owners  have
accounts  with  respect  to  Certificates  are  similarly  required  to  make
book-entry transfers and receive and transmit such distributions on behalf of
their respective Certificate Owners. Accordingly, although Certificate Owners
will  not  possess certificates,  the  Rules  provide  a mechanism  by  which
Certificate Owners  will receive distributions  and will be able  to transfer
their interest.

     Certificate   Owners  will  not  receive   or  be  entitled  to  receive
certificates  representing  their respective  interests in  the Certificates,
except under  the  limited circumstances  described below.  Unless and  until
Definitive   Certificates  are  issued,   Certificate  Owners  who   are  not
Participants may transfer ownership of Certificates only through Participants
and  indirect participants  by instructing  such Participants  and   indirect
participants  to transfer Certificates,  by book-entry transfer,  through DTC
for  the account of  the purchasers  of such  Certificates, which  account is
maintained with  their  respective  Participants.  Under  the  Rules  and  in
accordance   with  DTC's  normal   procedures,  transfers  of   ownership  of
Certificates will be  executed through DTC and the accounts of the respective
Participants at DTC will be debited and credited. Similarly, the Participants
and indirect participants will make debits or credits, as the case may be, on
their records on behalf of the selling and purchasing Certificate Owners.

     Because  of  time zone  differences, credits  of securities  received in
CEDEL or  Euroclear as a result of  a transaction with a  Participant will be
made  during  subsequent  securities  settlement  processing  and  dated  the
business  day  following  the  DTC  settlement  date.  Such  credits  or  any
transactions  in  such securities  settled  during  such processing  will  be
reported to  the relevant  Euroclear or CEDEL  Participants on  such business
day. Cash  received in CEDEL or Euroclear as  a result of sales of securities
by  or  through  a  CEDEL   Participant  (as  defined  herein)  or  Euroclear
Participant (as defined  herein) to a DTC  Participant will be received  with
value on the DTC settlement date but  will be available in the relevant CEDEL
or Euroclear cash account only as of the business day following settlement in
DTC.

     Transfers between Participants will occur in accordance with  DTC rules.
Transfers between CEDEL Participants and Euroclear Participants will occur in
accordance with their respective rules and operating procedures.

     Cross-market transfers between  persons holding  directly or  indirectly
through  DTC, on  the  one hand,  and directly  or  indirectly through  CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC
in accordance with DTC rules on behalf of the relevant European international
clearing  system by  the  Relevant  Depositary;  however,  such  cross-market
transactions  will require delivery of instructions  to the relevant European
international   clearing  system  by  the  counterparty  in  such  system  in
accordance with its rules and procedures and within its established deadlines
(European time). The relevant European international clearing system will, if
the  transaction meets its  settlement requirements, deliver  instructions to
the  Relevant Depositary  to take  action to effect  final settlement  on its
behalf by delivering  or receiving securities in DTC, and making or receiving
payment in  accordance with normal  procedures for same day  funds settlement
applicable  to  DTC. CEDEL  Participants and  Euroclear Participants  may not
deliver instructions directly to the European Depositaries.

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

     Euroclear was  created in 1968  to hold securities for  its participants
("Euroclear  Participants")  and  to clear  and  settle  transactions between
Euroclear Participants  through simultaneous  electronic book-entry  delivery
against  payment,  thereby  eliminating the  need  for  physical  movement of
certificates and any  risk from lack of simultaneous  transfers of securities
and cash.  Transactions may  be settled  in any  of 32  currencies, including
United States dollars.  Euroclear includes various other  services, including
securities  lending and  borrowing and  interfaces  with domestic  markets in
several  countries generally  similar to  the  arrangements for  cross-market
transfers with  DTC described above.  Euroclear is operated by  the Brussels,
Belgium office of Morgan Guaranty Trust Company of New York ("Morgan"  and in
such  capacity,  the  "Euroclear Operator"),  under  contract  with Euroclear
Clearance Systems  S.C., a  Belgian cooperative    corporation (the  "Belgian
Cooperative").  All operations  are conducted  by Morgan,  and all  Euroclear
securities clearance accounts and  Euroclear cash accounts are  accounts with
the Euroclear Operator, not the Belgian Cooperative. The  Belgian Cooperative
establishes  policy  for  Euroclear  on  behalf  of  Euroclear  Participants.
Euroclear Participants  include banks  (including central  banks), securities
brokers and dealers and other professional financial intermediaries. Indirect
access to Euroclear  is also available to  other firms that clear  through or
maintain  a custodial  relationship  with  a  Euroclear  Participant,  either
directly or indirectly.

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

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

     Under  a  book-entry   format,  beneficial  owners  of   the  Book-Entry
Certificates may  experience some delay  in their receipt of  payments, since
such payments will be forwarded by the  Trustee to Cede & Co., as nominee  of
DTC.  Distributions  with  respect  to Certificates  held  through  CEDEL  or
Euroclear will be  credited to  the cash  accounts of  CEDEL Participants  or
Euroclear Participants  in accordance with  the relevant  system's rules  and
procedures,   to  the  extent  received  by  the  Relevant  Depositary.  Such
distributions will  be subject to  tax reporting in accordance  with relevant
United States tax laws and  regulations. See "Federal Income Tax Consequences
- -Tax Treatment of Foreign Investors" and " -- Tax Consequences to  Holders of
the Certificates -- Backup Withholding"  herein. Because DTC can only act  on
behalf  of Financial  Intermediaries, the  ability of  a beneficial  owner to
pledge Book-Entry Certificates to persons or entities that do not participate
in  the  Depository  system  may be  limited  due  to  the  lack of  physical
certificates  for such Book-Entry Certificates. In  addition, issuance of the
Book-Entry Certificates in  book-entry form may reduce the  liquidity of such
Certificates in the secondary market since certain potential investors may be
unwilling  to purchase  Certificates for  which they  cannot obtain  physical
certificates.

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

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

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

     Although  DTC,  CEDEL  and  Euroclear   have  agreed  to  the  foregoing
procedures  in   order  to   facilitate  transfers   of  Certificates   among
participants of  DTC, CEDEL and  Euroclear, they  are under no  obligation to
perform  or continue to  perform such procedures  and such  procedures may be
discontinued at any time.

     None of the Master Servicer, the Depositor or the Trustee will  have any
responsibility for any aspect of the records  relating to or payments made on
account of beneficial ownership interests of the Book-Entry Certificates held
by  Cede  &  Co., as  nominee  of  DTC, or  for  maintaining,  supervising or
reviewing any records relating to such beneficial ownership interests.


                              CREDIT ENHANCEMENT

GENERAL

     Credit enhancement may be provided with  respect to one or more  classes
of a Series of Certificates or with respect to the related Trust Fund Assets.
Credit enhancement may be in the form  of a limited financial guaranty policy
issued  by  an  entity  named  in  the  related  Prospectus  Supplement,  the
subordination of one or more classes of the Certificates of such  Series, the
establishment  of  one  or  more  Reserve  Accounts,  the  use  of  a  cross-
collateralization feature, use of a  pool insurance policy, FHA Insurance, VA
Guarantee, bankruptcy  bond, special  hazard insurance  policy, surety  bond,
letter of  credit, guaranteed investment contract,  overcollateralization, or
another method of credit enhancement contemplated herein and described in the
related Prospectus  Supplement, or any  combination of the  foregoing. Unless
otherwise  specified in the related Prospectus Supplement, credit enhancement
will not provide  protection against all risks of loss and will not guarantee
repayment of  the entire principal  balance of the Certificates  and interest
thereon.  If  losses  occur  which   exceed  the  amount  covered  by  credit
enhancement   or  which   are  not   covered  by   the  credit   enhancement,
Certificateholders will bear their allocable share of any deficiencies.

SUBORDINATION

     If  so  specified  in  the  related  Prospectus  Supplement,  protection
afforded  to holders of  one or more  classes of Certificates  of a Series by
means of  the subordination feature  may be accomplished by  the preferential
right  of holders of  one or more  other classes of such  Series (the "Senior
Certificates")  to distributions in respect of scheduled principal, Principal
Prepayments,  interest or any  combination thereof that  otherwise would have
been payable to holders of Subordinated Certificates under the  circumstances
and to the extent specified  in the related Prospectus Supplement. Protection
may also be afforded  to the holders of  Senior Certificates of a  Series by:
(i)  reducing  the  ownership   interest  (if  applicable)  of   the  related
Subordinated  Certificates; (ii) a  combination of the  immediately preceding
sentence and clause (i) above; or (iii) as otherwise described in the related
Prospectus Supplement. If  so specified in the related Prospectus Supplement,
delays  in receipt  of scheduled  payments  on the  Contracts  and losses  on
defaulted Contracts may be borne first by the various classes of Subordinated
Certificates and thereafter by the various classes of Senior Certificates, in
each case under the circumstances and subject to the limitations specified in
such  Prospectus  Supplement.  The  aggregate  distributions  in  respect  of
delinquent payments on the Contracts over the lives of the Certificates or at
any  time, the aggregate losses in respect  of defaulted Contracts which must
be borne by the Subordinated Certificates  by virtue of subordination and the
amount  of  the  distributions otherwise  distributable  to  the Subordinated
Certificateholders that will be distributable to Senior Certificateholders on
any Distribution Date may  be limited as specified in  the related Prospectus
Supplement.  If aggregate distributions in  respect of delinquent payments on
the Contracts or aggregate losses in respect of such Contracts were to exceed
an amount specified  in the related Prospectus Supplement,  holders of Senior
Certificates would experience losses on the Certificates.

     In  addition to  or in  lieu of  the foregoing,  if so specified  in the
related Prospectus Supplement, all or any  portion of distributions otherwise
payable to holders of Subordinated  Certificates on any Distribution Date may
instead be deposited into one  or more Reserve Accounts established with  the
Trustee or distributed  to holders of Senior Certificates.  Such deposits may
be made on each Distribution Date, for specified periods or until the balance
in the Reserve Account has reached a specified amount and, following payments
from  the Reserve  Account to  holders of  Senior Certificates  or otherwise,
thereafter to the  extent necessary  to restore  the balance  in the  Reserve
Account to  required  levels,  in  each case  as  specified  in  the  related
Prospectus  Supplement. Amounts  on deposit  in  the Reserve  Account may  be
released to the holders of certain  classes of Certificates at the times  and
under the circumstances specified in such Prospectus Supplement.

     If specified  in the related  Prospectus Supplement, various  classes of
Senior   Certificates  and  Subordinated   Certificates  may   themselves  be
subordinate in their right to  receive certain distributions to other classes
of   Senior   and   Subordinated   Certificates,   respectively,   through  a
cross-collateralization mechanism or otherwise.

     As  between classes  of Senior  Certificates and  as between  classes of
Subordinated  Certificates, distributions may be allocated among such classes
(i)  in the  order  of  their scheduled  final  distribution dates,  (ii)  in
accordance with a schedule or formula, (iii) in relation to the occurrence of
events or (iv) otherwise, in each case as specified in the related Prospectus
Supplement.  As between  classes of  Subordinated  Certificates, payments  to
holders  of Senior  Certificates on  account of  delinquencies or  losses and
payments to any Reserve Account will be allocated as specified in the related
Prospectus Supplement.

LETTER OF CREDIT

     The letter of credit, if any,  with respect to a Series of  Certificates
will be issued by the bank or financial institution specified in  the related
Prospectus  Supplement (the "L/C Bank"). Under the  letter of credit, the L/C
Bank will  be obligated to  honor drawings  thereunder in an  aggregate fixed
dollar  amount,  net  of  unreimbursed  payments  thereunder,  equal  to  the
percentage specified in  the related Prospectus  Supplement of the  aggregate
principal balance  of the Contracts as of the related  Cut-off Date or of one
or more classes  of Certificates (the "L/C  Percentage"). If so  specified in
the related Prospectus  Supplement, the letter of credit  may permit drawings
in  the event  of losses not  covered by  insurance policies or  other credit
support, such  as losses arising  from damage not covered  by standard hazard
insurance policies,  losses resulting from  the bankruptcy of a  borrower and
the  application of  certain provisions  of  the Bankruptcy  Code, or  losses
resulting  from denial  of insurance  coverage due  to misrepresentations  in
connection with the origination of a Contract. The amount available under the
letter  of  credit will,  in  all  cases, be  reduced  to the  extent  of the
unreimbursed payments thereunder.  The obligations of the L/C  Bank under the
letter of credit for  each Series of Certificates will expire  at the earlier
of the date specified in the related Prospectus Supplement or the termination
of the Trust Fund. See "The Agreements -- Termination: Optional Termination."
A  copy of the letter of credit for a  Series, if any, will be filed with the
Commission as an exhibit  to a Current Report on Form 8-K  to be filed within
15 days of issuance of the Certificates of the related Series.

INSURANCE POLICIES, SURETY BONDS AND GUARANTIES

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates
or  certain classes  thereof will  be  covered by  insurance policies  and/or
surety bonds provided  by one or more  insurance companies or  sureties. Such
instruments may cover, with respect to one or more classes of Certificates of
the   related  series,   timely  distributions   of   interest  and/or   full
distributions  of  principal  on  the   basis  of  a  schedule  of  principal
distributions  set forth  in or  determined  in the  manner specified  in the
related  Prospectus Supplement.  In  addition, if  specified  in the  related
Prospectus  Supplement,  a  Trust Fund  may  also  include bankruptcy  bonds,
special  hazard insurance  policies,  other insurance  or guaranties  for the
purpose of (i) maintaining timely payments or providing additional protection
against  losses  on the  assets  included in  such  Trust  Fund, (ii)  paying
administrative expenses or (iii) establishing  a minimum reinvestment rate on
the payments made  in respect   of such assets or  principal payment rate  on
such  assets.   Such  arrangements   may  include   agreements  under   which
Certificateholders  are  entitled  to receive  amounts  deposited  in various
accounts held  by the Trustee  upon the  terms specified  in such  Prospectus
Supplement. A copy of any such instrument for a series will be filed with the
Commission as an exhibit to a Current Report on Form 8-K to be filed with the
Commission within  15 days  of issuance  of the  Certificates of the  related
series.

OVER-COLLATERALIZATION

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates,  a portion  of the  interest payment  on each  Contract may  be
applied as an additional  distribution in respect of principal to  reduce the
principal balance  of a certain  class or classes of  Certificates and, thus,
accelerate the  rate of  payment of  principal on  such class  or classes  of
Certificates.

RESERVE ACCOUNTS

     If specified in the  related Prospectus Supplement, credit support  with
respect to a Series of Certificates will be provided by the establishment and
maintenance with the  Trustee for such Series  of Certificates, in  trust, of
one  or  more  Reserve  Accounts  for such  Series.  The  related  Prospectus
Supplement will specify  whether or  not any  such Reserve  Accounts will  be
included in the Trust Fund for such Series.

     The Reserve  Account for  a Series  will be  funded (i)  by the  deposit
therein  of cash, United  States Treasury securities,  instruments evidencing
ownership  of principal  or  interest payments  thereon,  letters of  credit,
demand  notes,  certificates of  deposit  or  a  combination thereof  in  the
aggregate amount specified in the  related Prospectus Supplement, (ii) by the
deposit therein  from time to  time of certain  amounts, as specified  in the
related Prospectus Supplement to which the Subordinate Certificateholders, if
any,  would otherwise be  entitled or  (iii) in such  other manner as  may be
specified in the related Prospectus Supplement.

     Any amounts on  deposit in the Reserve  Account and the proceeds  of any
other instrument upon  maturity will be held  in cash or will be  invested in
"Permitted Investments"  which, in general,  will include obligations  of the
United States and certain agencies thereof,  certificates of deposit, certain
commercial  paper, time  deposits  and bankers  acceptances sold  by eligible
commercial  banks  and   certain  repurchase  agreements  of   United  States
government securities with  eligible commercial banks. If a  letter of credit
is deposited  with the  Trustee, such letter  of credit will  be irrevocable.
Unless   otherwise  specified  in  the  related  Prospectus  Supplement,  any
instrument  deposited therein  will  name  the Trustee,  in  its capacity  as
trustee  for the  holders  of the  Certificates, as  beneficiary and  will be
issued  by  an  entity  acceptable  to  each  Rating  Agency  that  rates the
Certificates of the  related Series. Additional  information with respect  to
such instruments deposited in the Reserve  Accounts will be set forth in  the
related Prospectus Supplement.

     Any amounts so  deposited and payments on instruments  so deposited will
be available for  withdrawal from the Reserve Account for distribution to the
holders of Certificates of the related Series for the purposes, in the manner
and at the times specified in the related Prospectus Supplement.

POOL INSURANCE POLICIES

     If  specified  in the  related  Prospectus Supplement,  a  separate pool
insurance policy ("Pool Insurance Policy") will  be obtained for the Pool and
issued  by  the  insurer  (the  "Pool  Insurer")  named  in  such  Prospectus
Supplement.  Each  Pool Insurance  Policy  will, subject  to  the limitations
described therein, cover loss by reason of default in payment on Contracts in
the Pool  in an  amount equal to  a percentage  specified in  such Prospectus
Supplement of  the aggregate principal  balance of  such Contracts as  of the
Cut-off Date. As  more fully described in the  related Prospectus Supplement,
the Master  Servicer will present  claims thereunder to  the Pool  Insurer on
behalf of itself,  the Trustee  and the  holders of the  Certificates of  the
related  Series.  The  Pool  Insurance  Policies,  however,  are not  blanket
policies against  loss, since claims  thereunder may only be  made respecting
particular   defaulted  Contracts  and  only  upon  satisfaction  of  certain
conditions precedent as described in the related Prospectus Supplement. 

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
original amount of  coverage under each Pool Insurance Policy will be reduced
over the  life of the related Certificates by  the aggregate dollar amount of
claims  paid  less the  aggregate of  the  net amounts  realized by  the Pool
Insurer upon  disposition of all  repossessed or  foreclosed properties.  The
amount of claims paid  will include certain  expenses incurred by the  Master
Servicer as well as  accrued interest on delinquent Contracts to  the date of
payment of  the claim, unless  otherwise specified in the  related Prospectus
Supplement.  Accordingly,  if  aggregate  net  claims  paid  under  any  Pool
Insurance Policy  reach the original  policy limit, coverage under  that Pool
Insurance Policy will  be exhausted and any  further losses will be  borne by
the related  Certificateholders. A copy  of the Pool  Insurance Policy for  a
Series,  if any, will be filed within 15 days of issuance of the Certificates
of such  Series with the Commission as an exhibit to a Current Report on Form
8-K.

CROSS-COLLATERALIZATION

     If  specified in  the  related  Prospectus  Supplement,  the  beneficial
ownership of  separate  groups of  assets included  in a  Trust  Fund may  be
evidenced by separate classes of the related Series  of Certificates. In such
case, credit support  may be  provided by  a cross-collateralization  feature
which requires  that  distributions  be  made with  respect  to  Certificates
evidencing a  beneficial ownership  interest in, or  secured by, one  or more
asset  groups  within   the  same  Trust  Fund  prior   to  distributions  to
Subordinated Certificates evidencing  a beneficial ownership interest  in, or
secured  by,  one  or  more  other  asset  groups  within  such  Trust  Fund.
Cross-collateralization may  be provided  by  (i) the  allocation of  certain
excess  amounts generated by one  or more asset  groups to one  or more other
asset groups within the same Trust Fund or (ii) the allocation of losses with
respect to one or more asset groups to one or more other asset groups  within
the same Trust Fund. Such excess  amounts will be applied and/or such  losses
will be allocated to the class or classes of Subordinated Certificates of the
related  Series then  outstanding having  the lowest  rating assigned  by any
Rating Agency or the lowest payment priority,  in each case to the extent and
in  the  manner  more  specifically  described  in   the  related  Prospectus
Supplement.  The  Prospectus  Supplement  for  a  Series  which  includes   a
cross-collateralization feature will  describe the manner and  conditions for
applying such cross-collateralization feature.

     If specified in the related Prospectus Supplement, the coverage provided
by  one  or more  of  the  forms  of  credit enhancement  described  in  this
Prospectus  may apply concurrently  to two or  more separate  Trust Funds. If
applicable, the related  Prospectus Supplement will identify  the Trust Funds
to  which such credit enhancement  relates and the  manner of determining the
amount  of  coverage  provided  to  such  Trust  Funds  thereby  and  of  the
application of such coverage to the identified Trust Funds.


                     YIELD AND PREPAYMENT CONSIDERATIONS

     The yields  to maturity and  weighted average lives of  the Certificates
will be  affected primarily by  the amount  and timing of  principal payments
received on or  in respect of the  Trust Fund Assets included  in the related
Trust  Fund. The original terms to maturity of  the Contracts in a given Pool
will  vary  depending upon  the  type  of  Contracts included  therein.  Each
Prospectus Supplement will  contain information with respect to  the type and
maturities  of the  Contracts in  the  related Pool.  The related  Prospectus
Supplement will  specify the circumstances,  if any, under which  the related
Contracts will be subject to  prepayment penalties. The prepayment experience
on  the Contracts  in a  Pool will  affect the weighted  average life  of the
related Series of Certificates.

     The  rate  of prepayment  on  the  Contracts  cannot be  predicted.  The
prepayment experience  of the related  Trust Fund may  be affected by  a wide
variety  of  factors,  including  general  economic   conditions,  prevailing
interest rate levels, the availability of alternative financing and homeowner
mobility.  In  general,  if prevailing  rates  fall  significantly  below the
Contract Rates  borne by the Contracts, such Contracts  are more likely to be
subject to higher  prepayment rates than if prevailing  interest rates remain
at or  above such  Contract Rates. Conversely,  if prevailing  interest rates
rise  appreciably above  the Contract  Rates   borne  by the  Contracts, such
Contracts  are more  likely to  experience a  lower  prepayment rate  than if
prevailing  rates remain at or below such  Contract Rates. However, there can
be no assurance that such will be the case.

     Because of the depreciating nature of manufactured housing, which limits
the  possibilities  for refinancing,  and  because  the terms  and  principal
amounts of manufactured housing  contracts are generally shorter  and smaller
than the terms and principal amounts  of mortgage loans secured by site-built
homes, changes in interest rates have a correspondingly smaller effect on the
amount of the monthly payments on manufactured housing contracts  than on the
amount of the monthly payments on mortgage loans secured by site-built homes.
Consequently, changes in interest rates may play a smaller role in prepayment
behavior of  manufactured housing  contracts than they  do in  the prepayment
behavior  of loans  secured by  mortgages on  site-built homes.   Conversely,
local economic  conditions and certain  of the other factors  mentioned above
may play a  larger role in  the prepayment behavior  of manufactured  housing
contracts than  they  do  in the  prepayment  behavior of  loans  secured  by
mortgages on site-built homes. 

     In addition, the enforcement of  a "due-on-sale" provision (as described
below) will have the same effect as a prepayment of the related Contract. See
"Certain  Legal Aspects  of the  Contracts --  Due-on-Sale Clauses."   Unless
otherwise specified in  the related Prospectus Supplement,  substantially all
Contracts  will contain  due-on-sale  provisions  permitting  the  lender  to
accelerate the maturity  of the loan  upon sale or  certain transfers by  the
borrower of the  related Manufactured Home (and,  in the case of  a Land-and-
Home  Contract, the related  underlying real property).  Contracts insured by
the FHA or partially guaranteed  by the VA are assumable with the  consent of
the FHA  and the  VA, respectively.  Thus, the  rate of  prepayments on  such
Contracts may be lower than that of conventional Contracts bearing comparable
interest rates. The Master Servicer generally will enforce any due-on-sale or
due-on-encumbrance clause, to  the extent it has knowledge  of the conveyance
or  further  encumbrance  or  the proposed  conveyance  or  proposed  further
encumbrance  of the  Manufactured Home (and,  in the case  of a Land-and-Home
Contract, the  underlying real property)  and reasonably believes that  it is
entitled to  do so under applicable  law; provided, however, that  the Master
Servicer will not take any  enforcement action that would impair or  threaten
to impair any recovery under any related insurance policy. 

     When a full  prepayment is made on  a Contract, the borrower  is charged
interest on the  principal amount  of the  Contract so prepaid  only for  the
number  of  days  in  the  month  actually elapsed  up  to  the  date  of the
prepayment, rather  than for a full month. The  effect of prepayments in full
will  be to  reduce the  amount of  interest passed  through or  paid in  the
following month to holders of  Certificates because interest on the principal
amount of any Contract so prepaid will generally be paid only to  the date of
prepayment.  Partial  prepayments in  a given  month  may be  applied  to the
outstanding principal balances  of the Contracts so prepaid on  the first day
of the month of  receipt or the month following receipt.  In the latter case,
partial prepayments will not reduce the amount of interest passed  through or
paid  in such  month. Unless  otherwise specified  in the  related Prospectus
Supplement, neither  full nor partial  prepayments will be passed  through or
paid until the month following receipt.

     Unless  otherwise specified  in the  related  Prospectus Supplement,  no
scheduled payment on a Contract will be considered delinquent once 90% of the
amount thereof is  received. Late payments or  payments of less than  100% of
any  scheduled payment  on a  simple interest  Contract will  result  in such
Contract amortizing more  slowly than originally  scheduled and could  extend
the maturity date of any such Contract beyond its original scheduled maturity
date.

     Applicable  state laws  generally  regulate  interest  rates  and  other
charges,  require certain  disclosures,  and  require  licensing  of  certain
originators and  servicers of Contracts.  In addition, most have  other laws,
public policy and general principles of equity relating to  the protection of
consumers,  unfair and deceptive  acts and practices  which may apply  to the
origination,  servicing and  collection of  the Contracts.  Depending  on the
provisions of  the applicable  law and the  specific facts  and circumstances
involved, violations  of these  laws, policies and  principles may  limit the
ability of the Master Servicer to collect all or part of the principal of  or
interest  on the Contracts, may entitle the  borrower to a refund of  amounts
previously  paid and,  in  addition,  could subject  the  Master Servicer  to
damages and administrative sanctions.

     If  the rate at which interest is passed  through or paid to the holders
of Certificates  of a Series  is calculated on a  Contract-by-Contract basis,
disproportionate  principal   prepayments  among  Contracts   with  different
Contract Rates will affect the yield on such Certificates. In most cases, the
effective yield to Certificateholders will  be lower than the yield otherwise
produced by  the applicable pass-through  rate or interest rate  and purchase
price, because while interest will accrue on each Contract from the first day
of  the  month  (unless   otherwise  specified  in  the   related  Prospectus
Supplement),  the distribution of such interest will not be made earlier than
the month following the month of accrual.

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

     Under certain circumstances,  the Master  Servicer, the  holders of  the
residual  interests  in  a  REMIC or  any  person  specified  in  the related
Prospectus Supplement  may have the option to purchase  the assets of a Trust
Fund   thereby  effecting  earlier  retirement   of  the  related  Series  of
Certificates. See "The Agreements -- Termination; Optional Termination."

     The  relative contribution of  the various factors  affecting prepayment
may  vary from  time to time.  There can  be no assurance  as to  the rate of
payment  of principal of the Trust Fund Assets  at any time or over the lives
of the Certificates.

     The  Prospectus Supplement  relating to  a  Series of  Certificates will
discuss in greater  detail the  effect of  the rate and  timing of  principal
payments  (including prepayments),  delinquencies and  losses  on the  yield,
weighted average lives and maturities of such Certificates.


                                THE AGREEMENTS

     Set forth  below is  a description  of the  material provisions  of each
Agreement   which  are  not  described  elsewhere  in  this  Prospectus.  The
description is subject to, and qualified in its entirety 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 "Collection 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 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  in their entirety 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.  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 Certificate"), 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  Certificates"). 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 and  the  statutory  and  regulatory
requirements  are  satisfied.  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 and the statutory and regulatory requirements are satisfied.  

     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 Certificates"). 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 Certificates")  will be exempt  from
the  prohibitions of  ERISA Sections  406(a) and  407 (relating  generally to
transactions with Parties  in Interest who are  not fiduciaries) if the  Plan
purchases the  Single Family Certificates  at no more than  fair market value
and will be  exempt from the prohibitions of ERISA Sections 406(b)(1) and (2)
(relating  generally to transactions  with fiduciaries) if,  in addition, the
purchase is approved by an independent fiduciary, no sales commission is paid
to the  pool sponsor, the Plan does not purchase  more than 25% of all Single
Family Certificates, and at least  50% of all Single Family Certificates  are
purchased by persons  independent of the  pool sponsor or  pool trustee.  PTE
83-1 does  not provide an  exemption for  transactions involving  Subordinate
Certificates.  Accordingly,   unless  otherwise   provided  in   the  related
Prospectus  Supplement,  no  transfer  of  a  Subordinate  Certificate  or  a
Certificate which is not a Single Family Certificate may be made to a Plan.

     The discussion in this and the next succeeding paragraph applies only to
Single Family Certificates. The Depositor  believes that, for purposes of PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Certificates  issued  in a  Series  consisting  of  only  a single  class  of
Certificates; and (ii) Certificates issued in a Series in which there is only
one class of those particular Certificates; provided that the Certificates in
the  case of  clause (i),  or the  Certificates in the  case of  clause (ii),
evidence the  beneficial ownership of  both a specified percentage  of future
interest payments (greater than 0%)  and a specified percentage (greater than
0%) of future principal  payments on the Contracts. It is not clear whether a
class of Certificates that evidences the beneficial ownership in a Trust Fund
divided into Contract groups, beneficial  ownership of a specified percentage
of interest payments only or principal payments only, or a notional amount of
either principal or interest payments, or a class of Certificates entitled to
receive  payments of  interest  and  principal on  the  Contracts only  after
payments to  other  classes or  after the   occurrence  of certain  specified
events would  be a  "mortgage pass-through certificate"  for purposes  of PTE
83-1.

     PTE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or  other protection for the pooled  mortgage loans and property
securing  such  loans,  and   for  indemnifying  Certificateholders   against
reductions in  pass-through payments  due to property  damage or  defaults in
loan payments in  an amount not less  than the greater of one  percent of the
aggregate  principal balance  of all  covered  pooled mortgage  loans or  the
principal  balance of  the largest  covered  pooled mortgage  loan; (ii)  the
existence of a pool  trustee who is not an affiliate of the pool sponsor; and
(iii) a limitation on the amount of the payment retained by the pool sponsor,
together with other funds  inuring to its benefit, to not  more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided  by the pool  sponsor to the  Pool. The  Depositor believes
that  the first general  condition referred to  above will be  satisfied with
respect  to the  Certificates  in  a Series  issued  without a  subordination
feature, or the  Certificates only  in a Series  issued with a  subordination
feature, provided that  the subordination and Reserve  Account, subordination
by  shifting  of  interests,  the pool  insurance  or  other  form  of credit
enhancement described under "Credit Enhancement" herein  (such subordination,
pool  insurance or  other  form of  credit  enhancement being  the  system of
insurance or other  protection referred to above) with respect to a Series of
Certificates is  maintained in  an amount not  less than  the greater  of one
percent of the aggregate principal balance of  the Contracts or the principal
balance of  the  largest  Contract.  See "Description  of  the  Certificates"
herein. In  the absence of  a ruling that  the system  of insurance or  other
protection  with respect  to a  Series  of Certificates  satisfies the  first
general condition referred  to above,  there can be  no assurance that  these
features will  be so viewed  by the DOL. The  Trustee will not  be affiliated
with the Depositor.

     Each  Plan  fiduciary  who  is responsible  for  making  the  investment
decisions whether to purchase or commit to purchase and to hold Single Family
Certificates must  make its  own determination  as to  whether the  first and
third  general conditions, and  the specific conditions  described briefly in
the  preceding  paragraph, of  PTE 83-1  have  been satisfied,  or as  to the
availability  of any  other  prohibited  transaction  exemptions.  Each  Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards of investment  prudence and diversification,  an investment in  the
Certificates is  appropriate for  the Plan, taking  into account  the overall
investment  policy of the  Plan and the composition  of the Plan's investment
portfolio.

     The  DOL has granted  to certain underwriters  individual administrative
exemptions  (the "Underwriter  Exemptions") from  certain  of the  prohibited
transaction rules of ERISA  and the related excise tax provisions  of Section
4975 of the  Code with respect to  the initial purchase, the  holding and the
subsequent  resale by  Plans  of  certificates  in pass-through  trusts  that
consist of  certain receivables,  loans and other  obligations that  meet the
conditions and requirements of the Underwriter Exemptions.

     While each Underwriter  Exemption is an individual  exemption separately
granted to a  specific underwriter, the terms and  conditions which generally
apply to the  Underwriter Exemptions are substantially identical, and include
the following:

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

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

          (3)  the certificates acquired  by the Plan have received  a rating
     at the time of such acquisition that is one of the three highest generic
     rating categories  from Standard &  Poor's Ratings Group, a  Division of
     The  McGraw-Hill  Companies  ("S&P"), Moody's  Investors  Service,  Inc.
     ("Moody's"), Duff & Phelps Credit Rating Co. ("DCR") or Fitch IBCA, Inc.
     ("Fitch");

          (4)  the trustee must not  be an affiliate of  any other member  of
     the Restricted Group as defined below;

          (5)  the  sum  of  all  payments   made  to  and  retained  by  the
     underwriters in  connection with  the distribution  of the  certificates
     represents  not more than  reasonable compensation for  underwriting the
     certificates; the sum of all payments made to and retained by the seller
     pursuant to the assignment of the loans to the trust fund represents not
     more than the fair market value of  such loans; the sum of all  payments
     made to and  retained by the servicer and  any other servicer represents
     not  more than reasonable compensation for  such person's services under
     the agreement pursuant to which  the loans are pooled and reimbursements
     of such person's reasonable expenses in connection therewith; and

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

     The trust fund must also meet the following requirements:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (8)  The related prospectus supplement must describe:

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

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

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

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

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

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


                               LEGAL INVESTMENT

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

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

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

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

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


                            METHOD OF DISTRIBUTION

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

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

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

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

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

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

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


                                LEGAL MATTERS

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


                            FINANCIAL INFORMATION

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


                                    RATING

     It is  a condition to  the issuance of  the Certificates of  each Series
offered hereby and  by the Prospectus  Supplement that they  shall have  been
rated  in  one  of the  four  highest  rating  categories by  the  nationally
recognized statistical  rating agency or  agencies (each, a  "Rating Agency")
specified in the related Prospectus Supplement.

     Any such rating would be based  on, among other things, the adequacy  of
the value of the Trust Fund Assets and any credit enhancement with respect to
such  class and  will reflect such  Rating Agency's assessment  solely of the
likelihood that holders of a class of Certificates of such class will receive
payments to  which  such Certificateholders  are entitled  under the  related
Agreement. Such  rating will not  constitute an assessment of  the likelihood
that principal prepayments on the related Contracts will be made,  the degree
to which  the rate  of such  prepayments  might differ  from that  originally
anticipated or the  likelihood of early optional termination of the Series of
Certificates. Such rating should not  be deemed a recommendation to purchase,
hold or sell  Certificates, inasmuch as it  does not address market  price or
suitability  for  a particular  investor.  Each  security  rating  should  be
evaluated independently  of any other  security rating. Such rating  will not
address  the  possibility that  prepayment  at  higher  or lower  rates  than
anticipated by an investor may cause such investor to experience a lower than
anticipated  yield  or  that  an  investor  purchasing  a  Certificate  at  a
significant premium might fail to recoup its initial investment under certain
prepayment scenarios.

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

     The amount, type  and nature of credit enhancement,  if any, established
with respect to a  Series of Certificates will be determined  on the basis of
criteria established  by each  Rating Agency rating  classes of  such Series.
Such criteria are sometimes based upon an  actuarial analysis of the behavior
of mortgage loans in a  larger group. Such analysis  is often the basis  upon
which each Rating Agency determines the amount of credit enhancement required
with  respect  to  each  such class.  There  can  be  no  assurance that  the
historical  data supporting  any  such  actuarial  analysis  will  accurately
reflect future  experience nor  any assurance  that the  data derived  from a
large pool of manufactured housing loans accurately predicts the delinquency,
repossession,  foreclosure  or loss  experience  of  any particular  pool  of
Contracts.  No assurance can be  given that values  of any Manufactured Homes
(and, in the case of Land-and-Home Contracts, any underlying real properties)
have remained  or will  remain at  their levels  on the  respective dates  of
origination  of  the  related  Contracts.  If  the  manufactured  housing  or
residential  real  estate markets  should  experience an  overall  decline in
property values such that the outstanding principal balances of the Contracts
in  a particular  Trust  Fund  and any  secondary  financing on  the  related
Manufactured Homes (and, in  the case of Land-and Home Contracts, the related
underlying real properties)  become equal to or greater than the value of the
Manufactured  Homes  (and,  in  the  case  of  Land-and-Home  Contracts,  the
underlying  real  properties),  the rates  of  delinquencies,  repossessions,
foreclosures and losses could be  higher than those now generally experienced
in the mortgage lending industry. In additional,  adverse economic conditions
(which may or may not affect manufactured housing property values) may affect
the  timely  payment by  obligors  of  scheduled  payments of  principal  and
interest  on the  Contracts  and, accordingly,  the  rates of  delinquencies,
repossessions, foreclosures and losses with respect to any Trust Fund. To the
extent that  such losses are not  covered by credit  enhancement, such losses
will be borne, at least in part, by the holders of one or more classes of the
Certificates of the related Series.



                            INDEX OF DEFINED TERMS

     TERM                                                                PAGE
     ----                                                                ----

Accretion Directed  . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Accrual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Accrual Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Amortizable Bond Premium Regulations. . . . . . . . . . . . . . . . . . .  77
APR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Balloon payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Belgian Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  38
Buydown Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Buydown Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Cash Flow Bond Method . . . . . . . . . . . . . . . . . . . . . . . . . .  83
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17, 63
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5, 21
Capitalized Interest Account  . . . . . . . . . . . . . . . . . . . . . .  51
Claimable Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  72
Class Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . .  31
Closed-End Contracts  . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11, 73
COFI Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Collateral Value  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Combined Contract-to-Value Ratio  . . . . . . . . . . . . . . . . . . . .  25
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Component Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  34
Contingent Regulations  . . . . . . . . . . . . . . . . . . . . . . . . .  74
Cooperative Contracts . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 21
Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . . . . .  29
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Debt Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . . .  38
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 25
Detailed Description  . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19, 38
Eleventh District . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
EPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  40
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
FHA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
FHLBSF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . . .  38
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Fixed Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Floating Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  86
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Garn-St Germain Act . . . . . . . . . . . . . . . . . . . . . . . . . . .  65
Holder in Due Course Rules  . . . . . . . . . . . . . . . . . . . . . . .  18
Home Equity Contracts . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Home Improvement Contracts  . . . . . . . . . . . . . . . . . . . . . .  1, 6
Home Improvements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Installment Contract  . . . . . . . . . . . . . . . . . . . . . . . . . .  67
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Insured Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Interest Only . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Interest Weighted Certificates  . . . . . . . . . . . . . . . . . . . . .  76
Inverse Floating Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  35
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 42
L/C Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 42
Liquidation Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Contract Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 22
Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Contract-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . .  25
Lockout periods . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Master Servicing Fee  . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43, 93
Morgan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Mortgaged Manufactured Homes  . . . . . . . . . . . . . . . . . . . . . .  23
Multifamily Contract  . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5
National Cost of Funds Index  . . . . . . . . . . . . . . . . . . . . . .  37
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Nonresidents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  84
Notional Amount Certificates  . . . . . . . . . . . . . . . . . . . . . .  34
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11, 73
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
PACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Partial Accrual . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Parties in Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 21
Pass-Through Certificates . . . . . . . . . . . . . . . . . . . . . . . .  81
Pay-Through Certificate . . . . . . . . . . . . . . . . . . . . . . . . .  75
Percentage Interests  . . . . . . . . . . . . . . . . . . . . . . . . . .  57
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Planned Principal Class . . . . . . . . . . . . . . . . . . . . . . . . .  34
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  95
Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 21
Pool Insurance Policy . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Pool Insurer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  29
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 19
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Primary Mortgage Insurance Policy . . . . . . . . . . . . . . . . . . . .  23
Prime Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Principal Only  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Principal Prepayments . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Manufactured Homes  . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 23
Manufactured Home Improvement Contracts . . . . . . . . . . . . . . . . .  69
Proposed Mark-to-Market Regulations . . . . . . . . . . . . . . . . . . .  81
PTE 83-1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  96
Ratio Strip Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  82
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Reference Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Refinance Contract  . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Regular Interest Certificates . . . . . . . . . . . . . . . . . . . . . .  73
Relevant Depositary . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 73
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 30
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Residual Interest Certificate . . . . . . . . . . . . . . . . . . . . . .  79
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Revolving Credit Line Contracts . . . . . . . . . . . . . . . . . . . . . . 5
Riegle Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Scheduled Principal Class . . . . . . . . . . . . . . . . . . . . . . . .  34
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5, 21
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Certificate Owners  . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Certificate Register  . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Sellers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 41
Sequential Pay  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  81
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  86
Single Family Contract  . . . . . . . . . . . . . . . . . . . . . . . .  1, 5
Single Family Manufactured Homes  . . . . . . . . . . . . . . . . . . . .  23
Single Family Certificates  . . . . . . . . . . . . . . . . . . . . . . .  91
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11, 94
Strip . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Stripped Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  81
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 21
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  52
Subordinated Certificates . . . . . . . . . . . . . . . . . . . . . . . . . 6
Subsequent Contracts  . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Support Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
TACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Targeted Principal Class  . . . . . . . . . . . . . . . . . . . . . . . .  35
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  40
TIN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  84
Title I Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Title I Program . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66, 67
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 21
Trust Fund Assets . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5, 21
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 29
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
Underwriter Exemptions  . . . . . . . . . . . . . . . . . . . . . . . . .  92
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
VA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
VA Guaranty . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Variable Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35





               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.

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


  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.

     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.

Titleof 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 im-
                                      provement 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,  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."

                                      
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.

                                      
CreditEnhancement.....................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 and the statutory and  regulatory
                                      requirements are satisfied. Securities
                                      will   be   designated   as   "regular
                                      interests" or "residual  interests" in
                                      a REMIC. A REMIC generally will not be
                                      subject to entity-level  tax.  Rather,
                                      the  taxable  income  or net loss of a
                                      REMIC  will be taken  into  account by
                                      the  holders  of  residual  interests.
                                      Such   holders   will   report   their
                                      proportionate  share  of  the  taxable
                                      income  of the  REMIC  whether  or not
                                      they receive cash  distributions  from
                                      the REMIC attributable to such income.
                                      The  portion  of  the  REMIC   taxable
                                      income     consisting    of    "excess
                                      inclusions"   generally   may  not  be
                                      offset    by    otherwise    allowable
                                      deductions  of the  holder,  including
                                      net operating loss deductions.
                                      
                                      In the opinion of Brown & Wood llp, if
                                      a FASIT  election is made with respect
                                      to a Series  of  Securities,  then the
                                      arrangement  by which such  Securities
                                      are issued  will be treated as a FASIT
                                      as  long as all of the  provisions  of
                                      the applicable  Agreement are complied
                                      with and the statutory and  regulatory
                                      requirements are satisfied. Securities
                                      will   be    designated   as   regular
                                      interests   or   as   the    ownership
                                      interest. The FASIT generally will not
                                      be  subject  to an  entity-level  tax.
                                      Rather, the taxable income or net loss
                                      of  the  FASIT   will  be  taken  into
                                      account by the holder of the ownership
                                      interest  whether  or not  the  holder
                                      receives cash  distributions  from the
                                      FASIT attributable to such income. The
                                      ownership  interest  generally must be
                                      held  at all  times  by a  domestic  C
                                      corporation        (an       "Eligible
                                      Corporation").   Furthermore,  certain
                                      regular   interests   referred  to  as
                                      High-Yield interests are only suitable
                                      investments for Eligible Corporations.
                                      Income derived from holding  ownership
                                      interests  and  income   derived  from
                                      holding High-Yield interests generally
                                      may  not  be   offset   by   otherwise
                                      allowable  deductions,  including  net
                                      operating loss deductions.
                                      
                                      In the opinion of Brown & Wood llp, if
                                      a  REMIC  or 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 and the
                                      statutory and regulatory  requirements
                                      are satisfied.  If Notes are issued by
                                      such  Trust  Fund,  such Notes will be
                                      treated as  indebtedness  for  federal
                                      income tax  purposes.  The  holders of
                                      the Certificates  issued by such Trust
                                      Fund   will   agree   to   treat   the
                                      Certificates    either    as    equity
                                      interests  in a  partnership  or  in a
                                      grantor trust.
                                      
                                      Generally,   gain  or  loss   will  be
                                      recognized  on a sale of Securities in
                                      the  amount  equal  to the  difference
                                      between  the amount  realized  and the
                                      seller's  tax basis in the  Securities
                                      sold.
                                      
                                      The   material   federal   income  tax
                                      consequences for investors  associated
                                      with  the   purchase,   ownership  and
                                      disposition  of the Securities are set
                                      forth herein under "Federal  Income --
                                      Tax    Consequences."   The   material
                                      federal  income tax  consequences  for
                                      investors    associated    with    the
                                      purchase, ownership and disposition of
                                      Securities  of any  particular  Series
                                      will be set forth  under  the  heading
                                      "Federal Income Tax  Consequences"  in
                                      the related Prospectus Supplement. See
                                      "Federal Income Tax Consequences."

ERISA Considerations..................A fiduciary  of any  employee  benefit
                                      plan  or  other   retirement  plan  or
                                      arrangement  subject  to the  Employee
                                      Retirement   Income  Security  Act  of
                                      1974,  as  amended  ("ERISA"),  or the
                                      Code should  carefully review with its
                                      legal advisors whether the purchase or
                                      holding of Securities  could give rise
                                      to a  transaction  prohibited  or  not
                                      otherwise  permissible  under ERISA or
                                      the Code. See "ERISA  Considerations."
                                      Certain  classes of Securities may not
                                      be transferred  unless the Trustee and
                                      the  Depositor  are  furnished  with a
                                      letter of representation or an opinion
                                      of  counsel  to the  effect  that such
                                      transfer   will   not   result   in  a
                                      violation     of    the     prohibited
                                      transaction  provisions  of ERISA  and
                                      the  Code and  will  not  subject  the
                                      Trustee,  the  Depositor or the Master
                                      Servicer  to  additional  obligations.
                                      See      "Description      of      the
                                      Securities-General"     and     "ERISA
                                      Considerations."
                                      
Risk Factors..........................For  a  discussion  of  certain  risks
                                      associated  with an  investment in the
                                      Securities, see "Risk Factors" on page
                                      16   herein   and   in   the   related
                                      Prospectus Supplement.
                                      

                                  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

     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."

Balloon Payments

     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.  There are several factors that could adversely affect the
value of  Properties  such that the  outstanding  balance of the related  Loans,
together with any senior financing on the Properties, if applicable, would equal
or exceed the value of the  Properties.  Among the factors that could  adversely
affect the value of the  Properties  are an overall  decline in the  residential
real estate market in the areas in which the Properties are located or a decline
in the general  condition of the  Properties as a result of failure of borrowers
to maintain  adequately  the  Properties  or of natural  disasters  that are not
necessarily  covered by insurance,  such as earthquakes and floods. 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.  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.  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

     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.

Unsecured Home Improvement and Other Loans

     The Trust Fund for any Series may include Home  Improvement  Contracts that
are not secured by an interest in real estate or  otherwise.  The Trust Fund for
any Series may also  include Home Equity  Loans and Home  Improvement  Contracts
that were originated with Loan-to-Value Ratios or Combined  Loan-to-Value Ratios
in excess of the value of the  related  Mortgaged  Property  pledged as security
therefor. Under such circumstances,  the Trust Fund for the related Series could
be treated as a general  unsecured  creditor as to any unsecured  portion of any
such Loan.  In the event of a default under a Loan that is unsecured in whole or
in part,  the related Trust Fund will have recourse only against the  borrower's
assets  generally  for the unsecured  portion of the Loan,  along with all other
general  unsecured  creditors of the  borrower.  In a bankruptcy  or  insolvency
proceeding relating to a borrower on any such Loan, the unsecured obligations of
the borrower with respect to such Loan may be discharged,  even though the value
of the  borrower's  assets made available to the related Trust Fund as a general
unsecured  creditor  is  insufficient  to pay  amounts  due and owing  under the
related Loan.

Environmental Risks

     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

     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

     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.

     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

     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

     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. 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 and Insolvency Risks

     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.

Consequences of Owning Original Issue Discount Securities.

     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

     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.


                                 THE TRUST FUND

General

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

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

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

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

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

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

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

 -------- 
* 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 following is a brief  description of the assets expected to be included
in the Trust Funds. If specific information  respecting the Trust Fund Assets is
not known at the time the related  Series of  Securities  initially  is offered,
more general  information of the nature  described below will be provided in the
related Prospectus  Supplement,  and specific information will be set forth in a
report  on Form 8-K to be filed  with the  Securities  and  Exchange  Commission
within fifteen days after the initial issuance of such Securities (the "Detailed
Description"). A copy of the Agreement with respect to each Series of Securities
will be attached to the Form 8-K and will be  available  for  inspection  at the
corporate  trust  office of the  Trustee  specified  in the  related  Prospectus
Supplement.  A schedule of the Loans relating to such Series will be attached to
the Agreement delivered to the Trustee upon delivery of the Securities.

The Loans

     General. Loans will consist of Single Family Loans, Multifamily Loans, Home
Equity Loans or Home Improvement  Contracts.  For purposes hereof,  "Home Equity
Loans"  includes  "Closed-End  Loans" and  "Revolving  Credit Line Loans." If so
specified,  the Loans may  include  cooperative  apartment  loans  ("Cooperative
Loans") secured by security  interests in shares issued by private,  non-profit,
cooperative housing corporations ("Cooperatives") and in the related proprietary
leases or occupancy  agreements  granting  exclusive  rights to occupy  specific
dwelling units in such Cooperatives'  buildings.  As more fully described in the
related Prospectus  Supplement,  the Loans may be "conventional"  loans or loans
that are insured or guaranteed by a governmental agency such as the FHA or VA.

     Unless otherwise specified in the related Prospectus Supplement, all of the
Loans in a Pool will have monthly payments due on the first,  tenth,  fifteenth,
twentieth or twenty-fifth  day of each month.  The payment terms of the Loans to
be  included  in a  Trust  Fund  will be  described  in the  related  Prospectus
Supplement  and  may  include  any of the  following  features  (or  combination
thereof), all as described below or in the related Prospectus Supplement:

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

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

          (c) Monthly  payments of  principal  and interest may be fixed for the
     life of the  Loan,  may  increase  over a  specified  period of time or may
     change  from  period to  period.  Loans  may  include  limits  on  periodic
     increases or  decreases  in the amount of monthly  payments and may include
     maximum or minimum amounts of monthly payments.

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

     A Trust Fund may contain  certain  Loans  ("Buydown  Loans")  that  include
provisions  whereby a third party partially  subsidizes the monthly  payments of
the borrowers on such Loans during the early years of such Loans, the difference
to be made up from a fund (a "Buydown Fund")  contributed by such third party at
the time of  origination  of the Loan. A Buydown Fund will be in an amount equal
either to the  discounted  value or full  aggregate  amount  of  future  payment
subsidies.  The underlying assumption of buydown plans is that the income of the
borrower will increase during the buydown period as a result of normal increases
in  compensation  and  inflation,  so that the borrower will be able to meet the
full loan  payments  at the end of the buydown  period.  To the extent that this
assumption as to increased income is not fulfilled,  the possibility of defaults
on Buydown Loans is increased.  The related  Prospectus  Supplement will contain
information  with  respect to any Buydown  Loan  concerning  limitations  on the
interest  rate  paid by the  borrower  initially,  on  annual  increases  in the
interest rate and on the length of the buydown period.

     The real property  which  secures  repayment of the Loans is referred to as
the "Mortgaged  Properties." Home Improvement Contracts may, and the other Loans
will,  be  secured  by  mortgages  or deeds of trust or other  similar  security
instruments creating a lien on a Mortgaged Property.  In the case of Home Equity
Loans and the Home Improvement Contracts liens generally will be subordinated to
one or more senior liens on the related Mortgaged Properties as described in the
related   Prospectus   Supplement.   As  specified  in  the  related  Prospectus
Supplement,  Home Improvement  Contracts may be unsecured or secured by purchase
money  security  interests  in the Home  Improvements  financed  thereby.  If so
specified in the related  Prospectus  Supplement,  the Home Equity Loans and the
Home Improvement  Contracts may include Loans (primarily for home improvement or
debt  consolidation  purposes) that are in amounts in excess of the value of the
related  Mortgaged  Properties  at  the  time  of  origination.   The  Mortgaged
Properties and the Home Improvements are collectively  referred to herein as the
"Properties." The Properties may be located in any one of the fifty states,  the
District of  Columbia,  Guam,  Puerto Rico or any other  territory of the United
States.

     Loans with certain  Loan-to-Value  Ratios and/or certain principal balances
may be covered  wholly or  partially  by  primary  mortgage  guaranty  insurance
policies (each, a "Primary Mortgage Insurance  Policy").  The existence,  extent
and duration of any such coverage will be described in the applicable Prospectus
Supplement.

     The aggregate  principal  balance of Loans  secured by Properties  that are
owner-occupied  will be disclosed in the related Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus  Supplement,  the sole basis for a
representation  that a given percentage of the Loans is secured by Single Family
Properties  that  are  owner-occupied  will  be  either  (i)  the  making  of  a
representation  by the  borrower  at  origination  of the Loan  either  that the
underlying  Property  will be used by the  borrower for a period of at least six
months every year or that the borrower  intends to use the Property as a primary
residence or (ii) a finding that the address of the  underlying  Property is the
borrower's mailing address.

     Single Family Loans.  The  Mortgaged  Properties  relating to Single Family
Loans will consist of detached or  semi-detached  one- to  four-family  dwelling
units, townhouses,  rowhouses, individual condominium units, individual units in
planned unit developments,  manufactured housing that is permanently affixed and
treated as real property under local law, security interests in shares issued by
cooperative  housing  corporations,  and certain other  dwelling  units ("Single
Family  Properties").  Single Family  Properties may include vacation and second
homes,  investment properties and leasehold interests.  In the case of leasehold
interests,  the remaining  term of the leasehold and any sublease is at least as
long as the  remaining  term on the  Loan,  unless  otherwise  specified  in the
related Prospectus Supplement.

     Multifamily Loans.  Mortgaged Properties which secure Multifamily Loans may
include  small  multifamily  residential  properties  such as  rental  apartment
buildings or projects  containing  five to fifty  residential  units,  including
mid-rise and garden apartments.  Certain of the Multifamily Loans may be secured
by apartment  buildings owned by  Cooperatives.  In such cases,  the Cooperative
owns  all the  apartment  units  in the  building  and  all  common  areas.  The
Cooperative is owned by  tenant-stockholders  who,  through  ownership of stock,
shares or membership certificates in the corporation, receive proprietary leases
or  occupancy  agreements  which  confer  exclusive  rights to  occupy  specific
apartments or units.  Generally, a tenant-stockholder of a Cooperative must make
a monthly payment to the Cooperative representing such  tenant-stockholder's pro
rata share of the  Cooperative's  payments for its mortgage loan,  real property
taxes,  maintenance  expenses  and other  capital or  ordinary  expenses.  Those
payments  are  in  addition  to any  payments  of  principal  and  interest  the
tenant-stockholder  must make on any loans to the tenant-stockholder  secured by
its shares in the Cooperative.  The Cooperative will be directly responsible for
building management and, in most cases,  payment of real estate taxes and hazard
and  liability  insurance.   A  Cooperative's   ability  to  meet  debt  service
obligations on a Multifamily Loan, as well as all other operating expenses, will
be  dependent  in large part on the  receipt of  maintenance  payments  from the
tenant-stockholders,  as well as any rental  income  from units the  Cooperative
might control.  Unanticipated  expenditures may in some cases have to be paid by
special assessments on the tenant-stockholders.

     Home Equity Loans. The Mortgaged  Properties  relating to Home Equity Loans
will consist of Single Family Properties. As more fully described in the related
Prospectus  Supplement,  interest on each Revolving Credit Line Loan,  excluding
introductory  rates  offered from time to time during  promotional  periods,  is
computed and payable monthly on the average daily outstanding  principal balance
of such Loan.  Principal  amounts on a  Revolving  Credit Line Loan may be drawn
down (up to a maximum amount as set forth in the related Prospectus  Supplement)
or repaid under each  Revolving  Credit Line Loan from time to time,  but may be
subject to a minimum  periodic  payment.  Except to the extent  provided  in the
related  Prospectus  Supplement,  the Trust Fund will not  include  any  amounts
borrowed  under a Revolving  Credit Line Loan after the Cut-off  Date.  The full
amount  of a  Closed-End  Loan is  advanced  at the  inception  of the  Loan and
generally is  repayable in equal (or  substantially  equal)  installments  of an
amount to fully amortize such Loan at its stated maturity.  Except to the extent
provided in the related  Prospectus  Supplement,  the  original  terms to stated
maturity  of  Closed-End  Loans  will  not  exceed  360  months.  Under  certain
circumstances, under either a Revolving Credit Line Loan or a Closed-End Loan, a
borrower may choose an interest only payment option and is obligated to pay only
the amount of interest  which accrues on the Loan during the billing  cycle.  An
interest only payment option may be available for a specified  period before the
borrower must begin paying at least the minimum  monthly  payment of a specified
percentage of the average outstanding balance of the Loan.

     Home  Improvement  Contracts.  The  Trust  Fund  Assets  for  a  Series  of
Securities  may  consist,  in whole or in part,  of Home  Improvement  Contracts
originated by a home improvement  contractor,  a thrift or a commercial mortgage
banker in the ordinary course of business.  The Home  Improvements  securing the
Home  Improvement  Contracts  may include,  but are not limited to,  replacement
windows,  house siding,  new roofs,  swimming pools,  spas, kitchen and bathroom
remodeling  goods,   solar  heating  panels  and  other  exterior  and  interior
renovations  and  general  remodeling  projects.  As  specified  in the  related
Prospectus  Supplement,  the Home Improvement Contracts will either be unsecured
or  secured  by  mortgages  on Single  Family  Properties  which  are  generally
subordinate  to other  mortgages  on the same  Property,  or secured by purchase
money security  interests in the Home Improvements  financed thereby.  Except as
otherwise specified in the related Prospectus  Supplement,  the Home Improvement
Contracts  will be  fully  amortizing  and may  have  fixed  interest  rates  or
adjustable  interest rates and may provide for other payment  characteristics as
described  below  and  in  the  related  Prospectus   Supplement.   The  initial
Loan-to-Value  Ratio of a Home  Improvement  Contract  is computed in the manner
described in the related Prospectus Supplement.

     Additional   Information.   Each   Prospectus   Supplement   will   contain
information, as of the date of such Prospectus Supplement and to the extent then
specifically known to the Depositor,  with respect to the Loans contained in the
related Pool, including (i) the aggregate  outstanding principal balance and the
average outstanding  principal balance of the Loans as of the applicable Cut-off
Date,  (ii)  the  type of  property  securing  the  Loan  (e.g.,  single  family
residences,   individual  units  in  condominium   apartment  buildings,   small
multi-family  properties,  other real property or Home Improvements),  (iii) the
original terms to maturity of the Loans,  (iv) the largest principal balance and
the smallest principal balance of any of the Loans, (v) the earliest origination
date and latest maturity date of any of the Loans, (vi) the Loan-to-Value Ratios
or Combined  Loan-to-Value  Ratios, as applicable,  of the Loans, (vii) the Loan
Rates or annual  percentage  rates ("APR") or range of Loan Rates or APR's borne
by the Loans,  (viii) the  maximum and minimum per annum Loan Rates and (ix) the
geographical location of the Loans. If specific information respecting the Loans
is not known to the Depositor at the time the related  Securities  are initially
offered, more general information of the nature described above will be provided
in the related Prospectus Supplement, and specific information will be set forth
in the Detailed Description.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
"Loan-to-Value Ratio" of a Loan at any given time is the fraction,  expressed as
a percentage,  the numerator of which is the original  principal  balance of the
related Loan and the denominator of which is the Collateral Value of the related
Property.  Unless otherwise specified in the related Prospectus Supplement,  the
"Combined  Loan-to-Value  Ratio"  of a Loan  at any  given  time  is the  ratio,
expressed as a percentage,  of (i) the sum of (a) the original principal balance
of the Loan (or, in the case of a Revolving Credit Line Loan, the maximum amount
thereof  available at origination) and (b) the outstanding  principal balance at
the date of  origination of the Loan of any senior  mortgage  loan(s) or, in the
case of any  open-ended  senior  mortgage  loan,  the maximum  available line of
credit with respect to such  mortgage  loan at  origination,  regardless  of any
lesser amount  actually  outstanding  at the date of origination of the Loan, to
(ii) the Collateral Value of the related Property. Unless otherwise specified in
the related Prospectus Supplement, the "Collateral Value" of the Property, other
than with respect to certain  Loans the proceeds of which were used to refinance
an existing  mortgage loan (each, a "Refinance  Loan"), is the lesser of (a) the
appraised  value  determined  in an  appraisal  obtained  by the  originator  at
origination of such Loan and (b) the sales price for such Property.  In the case
of Refinance Loans, the "Collateral  Value" of the related Property is generally
the appraised value thereof  determined in an appraisal  obtained at the time of
refinancing.

     No assurance  can be given that values of the  Properties  have remained or
will remain at their levels on the dates of origination of the related Loans. If
the  residential  real estate  market should  experience  an overall  decline in
property values such that the sum of the outstanding  principal  balances of the
Loans and any primary or secondary  financing on the Properties,  as applicable,
in a  particular  Pool  become  equal  to or  greater  than  the  value  of  the
Properties, the actual rates of delinquencies,  foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
addition,  adverse  economic  conditions and other factors (which may or may not
affect real  property  values)  may affect the timely  payment by  borrowers  of
scheduled payments of principal and interest on the Loans and, accordingly,  the
actual rates of delinquencies, foreclosures and losses with respect to any Pool.
To the extent that such losses are not covered by  subordination  provisions  or
alternative  arrangements,  such losses will be borne,  at least in part, by the
holders of the Securities of the related Series.

Substitution of Trust Fund Assets

     Substitution  of  Trust  Fund  Assets  will be  permitted  in the  event of
breaches of  representations  and warranties  with respect to any original Trust
Fund Asset or in the event certain  documentation with respect to any Trust Fund
Asset  is  determined  by  the  Trustee  to be  incomplete.  See  "Loan  Program
- --Representations  by  Sellers;  Repurchases."  The  period  during  which  such
substitution  will be  permitted  generally  will be  indicated  in the  related
Prospectus Supplement.


                                 USE OF PROCEEDS

     The net  proceeds to be received  from the sale of the  Securities  will be
applied by the Depositor to the purchase of Trust Fund Assets or will be used by
the  Depositor for general  corporate  purposes.  The Depositor  expects to sell
Securities  in Series from time to time,  but the timing and amount of offerings
of Securities will depend on a number of factors,  including the volume of Trust
Fund Assets acquired by the Depositor,  prevailing interest rates,  availability
of funds and general market conditions.


                                  THE DEPOSITOR

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

     Neither the Depositor nor any of the Depositor's  affiliates will insure or
guarantee distributions on the Securities of any Series.


                                  LOAN PROGRAM

     The Loans will have been  purchased by the  Depositor,  either  directly or
through  affiliates,  from Sellers.  Unless  otherwise  specified in the related
Prospectus  Supplement,  the Loans so acquired by the  Depositor  will have been
originated in accordance with the  underwriting  criteria  specified below under
"Underwriting Standards."

Underwriting Standards

     Underwriting  standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of the  related  Property as  collateral.  In general,  a  prospective  borrower
applying for a Loan is required to fill out a detailed  application  designed to
provide to the underwriting officer pertinent credit information,  including the
principal  balance and payment history with respect to any senior  mortgage,  if
any, which,  unless otherwise  specified in the related  Prospectus  Supplement,
will be  verified  by the  related  Seller.  As part of the  description  of the
borrower's financial condition,  the borrower generally is required to provide a
current list of assets and  liabilities  and a statement of income and expenses,
as well as an  authorization  to apply for a credit report which  summarizes the
borrower's  credit  history with local  merchants  and lenders and any record of
bankruptcy.  In most cases,  an  employment  verification  is  obtained  from an
independent  source  (typically  the  borrower's  employer)  which  verification
reports, among other things, the length of employment with that organization and
the borrower's current salary. If a prospective  borrower is self-employed,  the
borrower may be required to submit  copies of signed tax  returns.  The borrower
may  also be  required  to  authorize  verification  of  deposits  at  financial
institutions where the borrower has demand or savings accounts.

     Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  in
determining the adequacy of the property to be used as collateral,  an appraisal
will generally be made of each property considered for financing.  The appraiser
is generally  required to inspect the property,  issue a report on its condition
and,  if  applicable,  verify  construction,  if new,  has been  completed.  The
appraisal  is  generally  based on the market  value of  comparable  homes,  the
estimated rental income (if considered applicable by the appraiser) and the cost
of replacing the home. The value of the property being financed, as indicated by
the appraisal,  must be such that it currently  supports,  and is anticipated to
support in the future, the outstanding loan balance.

     The maximum loan amount will vary depending upon a borrower's  credit grade
and loan program but will not generally exceed $1,000,000. Variations in maximum
loan amount limits will be permitted based on compensating factors. Compensating
factors may generally include, to the extent specified in the related Prospectus
Supplement,   low  loan-to-value   ratio,  low  debt-to-income   ratio,   stable
employment,  favorable  credit  history and the nature of the  underlying  first
mortgage loan, if applicable.

     Each  Seller's  underwriting  standards  will  generally  permit loans with
loan-to-value ratios at origination of up to 100% depending on the loan program,
type  and  use  of  the   property,   creditworthiness   of  the   borrower  and
debt-to-income  ratio. If so specified in the related Prospectus  Supplement,  a
Seller's  underwriting  criteria may permit loans with  loan-to-value  ratios at
origination  in  excess  of  100%,  such  as  for  debt  consolidation  or  home
improvement  purposes.  Loan-to-value ratios may not be evaluated in the case of
Title I Loans.

     After obtaining all applicable employment, credit and property information,
the  related  Seller  may use a  debt-to-income  ratio to assist in  determining
whether the  prospective  borrower has sufficient  monthly  income  available to
support the payments of principal  and interest on the mortgage loan in addition
to other monthly credit obligations.  The "debt-to-income ratio" is the ratio of
the borrower's  total monthly  payments to the borrower's  gross monthly income.
The maximum monthly  debt-to-income  ratio will vary depending upon a borrower's
credit grade and loan program.  Variations in the monthly  debt-to-income  ratio
limit will be permitted based on compensating factors to the extent specified in
the related Prospectus Supplement.

     In the case of a Loan secured by a leasehold interest in real property, the
title to which is held by a third party lessor,  the related Seller will, unless
otherwise specified in the related Prospectus Supplement, represent and warrant,
among other things,  that the remaining term of the lease and any sublease is at
least as long as the remaining term on the Loan.

     Certain  of the types of Loans  that may be  included  in a Trust  Fund are
recently  developed  and may  involve  additional  uncertainties  not present in
traditional  types of loans. For example,  certain of such Loans may provide for
escalating  or  variable  payments  by the  borrower.  These  types of Loans are
underwritten  on the basis of a judgment that the borrowers  have the ability to
make the monthly payments required  initially.  In some instances,  a borrower's
income may not be sufficient to permit  continued loan payments as such payments
increase. These types of Loans may also be underwritten primarily upon the basis
of Loan-to-Value Ratios or other favorable credit factors.

Qualifications of Sellers

     Each Seller will be required to satisfy the following qualifications.  Each
Seller must be an institution  experienced in originating and servicing loans of
the type contained in the related Pool in accordance with accepted practices and
prudent guidelines,  and must maintain satisfactory  facilities to originate and
service  those  loans.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  each  Seller must be (i) a  seller/servicer  approved by either the
Federal National Mortgage Association ("FNMA") or the Federal Home Loan Mortgage
Corporation ("FHLMC") and (ii) a mortgagee approved by HUD or an institution the
deposit  accounts  of  which  are  insured  by  the  Federal  Deposit  Insurance
Corporation (the "FDIC").

Representations by Sellers; Repurchases

     Each Seller will have made representations and warranties in respect of the
Loans  sold by such  Seller  and  evidenced  by all,  or a part,  of a Series of
Securities. Such representations and warranties may include, among other things:
(i) that title  insurance (or in the case of  Properties  located in areas where
such policies are generally not available,  an attorney's  certificate of title)
and any required hazard  insurance  policy were effective at origination of each
Loan, other than Cooperative  Loans and certain Home Equity Loans, and that each
policy (or certificate of title as applicable) remained in effect on the date of
purchase of the Loan from the Seller by or on behalf of the Depositor; (ii) that
the  Seller  had good  title to each such Loan and such Loan was  subject  to no
offsets,  defenses,  counterclaims or rights of rescission  except to the extent
that any buydown agreement may forgive certain indebtedness of a borrower; (iii)
that each Loan, other than Cooperative Loans,  constituted a valid lien on, or a
perfected  security  interest  with  respect to, the Property  (subject  only to
permissible  liens  disclosed,  if applicable,  title insurance  exceptions,  if
applicable,   the  liens  of  nondelinquent  current  real  property  taxes  and
assessments,  if applicable,  liens arising under  federal,  state or local laws
relating to hazardous wastes or hazardous substances,  if applicable,  any liens
for common charges, if applicable, and certain other exceptions described in the
Agreement);  (iv) that there were no delinquent tax or assessment  liens against
the Property;  (v) that no required  payment on a Loan was delinquent  more than
the number of days specified in the related Prospectus Supplement; and (vi) that
each Loan was made in compliance with, and is enforceable  under, all applicable
local, state and federal laws and regulations in all material respects.

     If so specified in the related Prospectus  Supplement,  the representations
and  warranties  of a Seller  in  respect  of a Loan  will be made not as of the
Cut-off  Date  but as of the  date on  which  such  Seller  sold the Loan to the
Depositor or one of its  affiliates.  Under such  circumstances,  a  substantial
period of time may have  elapsed  between  the sale date and the date of initial
issuance of the Series of Securities  evidencing an interest in such Loan. Since
the  representations  and  warranties of a Seller do not address events that may
occur  following the sale of a Loan by such Seller,  its  repurchase  obligation
described  below will not arise if the relevant event that would  otherwise have
given rise to such an obligation with respect to a Loan occurs after the date of
sale of such Loan by such Seller to the  Depositor or its  affiliates.  However,
the  Depositor  will not  include  any Loan in the Trust  Fund for any Series of
Securities if anything has come to the Depositor's attention that would cause it
to believe  that the  representations  and  warranties  of a Seller  will not be
accurate and complete in all material respects in respect of such Loan as of the
date of initial  issuance of the  related  Series of  Securities.  If the Master
Servicer  is also a Seller  of Loans  with  respect  to a  particular  Series of
Securities,  such representations will be in addition to the representations and
warranties made by the Master Servicer in its capacity as a Master Servicer.

     The Master  Servicer or the Trustee,  if the Master Servicer is the Seller,
will promptly notify the relevant Seller of any breach of any  representation or
warranty made by it in respect of a Loan which materially and adversely  affects
the interests of the Securityholders in such Loan. Unless otherwise specified in
the related Prospectus Supplement, if such Seller cannot cure any such breach on
or prior to the  business day after the first  Determination  Date which is more
than 90 days after such Seller's  receipt of notice from the Master  Servicer or
the Trustee,  as the case may be, then such Seller will be obligated  either (i)
to repurchase  such Loan from the Trust Fund at a price (the  "Purchase  Price")
equal to 100% of the  unpaid  principal  balance  thereof  as of the date of the
repurchase plus accrued interest  thereon to the scheduled  monthly payment date
for such Loan in the month  following  the month of  repurchase at the Loan Rate
(less any Advances or amount payable as related  servicing  compensation  if the
Seller is the Master  Servicer) or (ii)  substitute  for such Loan a replacement
loan that satisfies the criteria specified in the related Prospectus Supplement;
provided,  however,  that such  Seller  will not be  obligated  to make any such
repurchase  or  substitution  (or cure such  breach) if such breach  constitutes
fraud in the  origination  of the  affected  Loan and such  Seller  did not have
knowledge  of such fraud.  If a REMIC  election is to be made with  respect to a
Trust Fund, unless otherwise specified in the related Prospectus Supplement, the
Master Servicer or a holder of the related residual  certificate  generally will
be obligated to pay any prohibited transaction tax which may arise in connection
with any such  repurchase or  substitution  and the Trustee must have received a
satisfactory  opinion of counsel that such repurchase or  substitution  will not
cause the Trust  Fund to lose its  status as a REMIC or  otherwise  subject  the
Trust Fund to a prohibited  transaction tax. The Master Servicer may be entitled
to reimbursement  for any such payment from the assets of the related Trust Fund
or from any holder of the related residual certificate.  See "Description of the
Securities -- General."  Except in those  cases in which the  Master  Servicer
is the  Seller,  the Master  Servicer will be required  under the relevant  
Agreement to enforce this obligation  for the benefit of the  Trustee  and the 
holders of the  Securities, following the practices it would employ in its good
faith business judgment were it the owner of such Loan.  This  repurchase  or
substitution  obligation  will constitute the sole remedy available to holders
of Securities or the Trustee for a breach of representation by a Seller.

     Neither the Depositor nor the Master  Servicer  (unless the Master Servicer
is a Seller)  will be  obligated  to purchase or  substitute  a Loan if a Seller
defaults on its  obligation to do so, and no assurance can be given that Sellers
will carry out their  respective  repurchase or  substitution  obligations  with
respect to Loans.

                          DESCRIPTION OF THE SECURITIES

     Each Series of Certificates will be issued pursuant to separate  agreements
(each,  a "Pooling and Servicing  Agreement" or a "Trust  Agreement")  among the
Depositor,  the Master Servicer and the Trustee. A form of Pooling and Servicing
Agreement and Trust  Agreement has been filed as an exhibit to the  Registration
Statement of which this  Prospectus  forms a part.  Each Series of Notes will be
issued pursuant to an indenture (the "Indenture") between the related Trust Fund
and the entity  named in the  related  Prospectus  Supplement  as  trustee  (the
"Trustee")  with respect to such Series,  and the related Loans will be serviced
by the Master  Servicer  pursuant  to a Master  Servicing  Agreement.  A form of
Indenture  and Master  Servicing  Agreement  has been filed as an exhibit to the
Registration  Statement  of which  this  Prospectus  forms a part.  A Series  of
Securities may consist of both Notes and Certificates.  Each Agreement, dated as
of the related  Cut-off Date,  will be among the Depositor,  the Master Servicer
and the Trustee for the benefit of the holders of the Securities of such Series.
The  provisions of each  Agreement  will vary  depending  upon the nature of the
Securities to be issued thereunder and the nature of the related Trust Fund. The
following are  descriptions of the material  provisions which may appear in each
Agreement.  The descriptions are subject to, and are qualified in their entirety
by  reference  to, all of the  provisions  of the  Agreement  for each Series of
Securities and the applicable Prospectus Supplement.  The Depositor will provide
a copy of the Agreement (without exhibits) relating to any Series without charge
upon  written  request  of a holder  of  record  of a  Security  of such  Series
addressed to IndyMac ABS,  Inc.,  155 North Lake  Avenue,  Pasadena,  California
91101, Attention: Secondary Marketing.

General

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Securities of each Series will be issued in book-entry or fully registered form,
in the authorized  denominations specified in the related Prospectus Supplement,
will,  in the case of  Certificates,  evidence  specified  beneficial  ownership
interests in, and in the case of Notes, be secured by, the assets of the related
Trust Fund  created  pursuant  to each  Agreement  and will not be  entitled  to
payments in respect of the assets  included in any other Trust Fund  established
by  the  Depositor.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the Securities  will not represent  obligations of the Depositor or
any  affiliate  of the  Depositor.  Certain  of the Loans may be  guaranteed  or
insured as set forth in the related Prospectus Supplement.  Each Trust Fund will
consist of, to the extent provided in the related Agreement,  (i) the Trust Fund
Assets, as from time to time are subject to the related Agreement  (exclusive of
any  amounts  specified  in  the  related   Prospectus   Supplement   ("Retained
Interest")),  including  all payments of interest and  principal  received  with
respect  to the Loans  after the  Cut-off  Date (to the  extent  not  applied in
computing  the  principal  balance  of such  Loans as of the  Cut-off  Date (the
"Cut-off Date  Principal  Balance"));  (ii) such assets as from time to time are
required to be deposited in the related  Security  Account,  as described  below
under "The Agreements -- Payments on Loans; Deposits to Security Account"; (iii)
property  which  secured  a  Loan  and  which  is  acquired  on  behalf  of  the
Securityholders  by  foreclosure  or deed in lieu of  foreclosure  and  (iv) any
insurance  policies  or  other  forms  of  credit  enhancement  required  to  be
maintained  pursuant to the related  Agreement.  If so  specified in the related
Prospectus  Supplement,  a  Trust  Fund  may  also  include  one or  more of the
following:  reinvestment income on payments received on the Trust Fund Assets, a
Reserve  Account,  a mortgage pool insurance  policy, a special hazard insurance
policy,  a  bankruptcy  bond,  one or more  letters  of credit,  a surety  bond,
guaranties or similar instruments.

     Each Series of Securities will be issued in one or more classes. Each class
of  Certificates of a Series will evidence  beneficial  ownership of a specified
percentage  (which  may be 0%) or  portion  of future  interest  payments  and a
specified  percentage (which may be 0%) or portion of future principal  payments
on, and each class of Notes of a Series will be secured  by, the  related  Trust
Fund  Assets.  A Series of  Securities  may include one or more classes that are
senior in right to payment to one or more other  classes of  Securities  of such
Series.  Certain  Series or classes of  Securities  may be covered by  insurance
policies,  surety  bonds or other forms of credit  enhancement,  in each case as
described  under  "Credit  Enhancement"  herein  and in the  related  Prospectus
Supplement.  One or more  classes of  Securities  of a Series may be entitled to
receive  distributions  of  principal,  interest  or  any  combination  thereof.
Distributions on one or more classes of a Series of Securities may be made prior
to one or more other  classes,  after the  occurrence  of specified  events,  in
accordance  with a  schedule  or  formula  or on the basis of  collections  from
designated  portions of the related Trust Fund Assets, in each case as specified
in  the  related  Prospectus   Supplement.   The  timing  and  amounts  of  such
distributions  may vary among  classes or over time as  specified in the related
Prospectus Supplement.

     Distributions of principal and interest (or, where applicable, of principal
only or interest only) on the related  Securities will be made by the Trustee on
each Distribution Date (i.e., monthly, quarterly, semi-annually or at such other
intervals  and  on  the  dates  as  are  specified  in  the  related  Prospectus
Supplement) in proportion to the percentages specified in the related Prospectus
Supplement.  Distributions  will be made  to the  persons  in  whose  names  the
Securities are registered at the close of business on the dates specified in the
related  Prospectus  Supplement (each, a "Record Date").  Distributions  will be
made in the manner specified in the related Prospectus Supplement to the persons
entitled thereto at the address appearing in the register maintained for holders
of Securities  (the  "Security  Register");  provided,  however,  that the final
distribution in retirement of the Securities will be made only upon presentation
and surrender of the  Securities at the office or agency of the Trustee or other
person specified in the notice to Securityholders of such final distribution.

     The  Securities  will  be  freely  transferable  and  exchangeable  at  the
Corporate  Trust  Office of the Trustee as set forth in the  related  Prospectus
Supplement.  No service charge will be made for any  registration of exchange or
transfer of Securities of any Series,  but the Trustee may require  payment of a
sum sufficient to cover any related tax or other governmental charge.

     Under  current  law,  the  purchase  and  holding  of  certain  classes  of
Securities  by or on behalf of any  employee  benefit  plan or other  retirement
arrangement (including individual retirement accounts and annuities, Keogh plans
and collective  investment  funds in which such plans,  accounts or arrangements
are  invested)  subject  to  provisions  of  ERISA or the  Code  may  result  in
prohibited  transactions,  within  the  meaning  of ERISA and the  Code,  or may
subject the Trustee,  the Master  Servicer or the  Depositor to  obligations  or
liabilities in addition to those undertaken in the related Agreement. See "ERISA
Considerations."   Unless   otherwise   specified  in  the  related   Prospectus
Supplement,  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,
unless otherwise  specified in the related Prospectus  Supplement,  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.

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 in its entirety by reference to, the  provisions of
each Agreement.  Where particular provisions or terms used in the Agreements are
referred to, such provisions or terms are as specified in the Agreements.

Assignment of the Trust Fund Assets

     Assignment  of the Loans.  At the time of issuance of the  Securities  of a
Series,  the Depositor will cause the Loans comprising the related Trust Fund to
be assigned to the Trustee,  without  recourse,  together with all principal and
interest received (if the Contracts are sold based on actual principal balances)
or  scheduled  to be  received  (if the  Contracts  are sold based on  scheduled
principal  balances) by or on behalf of the Depositor on or with respect to such
Loans after the Cut-off Date and other than any Retained  Interest  specified in
the related  Prospectus  Supplement.  The Trustee will,  concurrently  with such
assignment,  deliver such Securities to the Depositor in exchange for the Loans.
Each Loan will be  identified  in a  schedule  appearing  as an  exhibit  to the
related Agreement.  Such schedule will include information as to the outstanding
principal  balance of each Loan after  application  of payments due on or before
the Cut-off  Date,  as well as  information  regarding the Loan Rate or APR, the
maturity of the Loan, the Loan-to-Value Ratios or Combined Loan-to-Value Ratios,
as applicable, at origination and certain other information.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Agreement will require that, on or prior to the Closing Date, the Depositor will
also  deliver  or cause to be  delivered  to the  Trustee  (or to the  custodian
hereinafter  referred  to) as to each Single  Family Loan or  Multifamily  Loan,
among other things,  (i) the mortgage note or contract endorsed without recourse
in blank or to the order of the  Trustee,  (ii) the  mortgage,  deed of trust or
similar  instrument (a "Mortgage") with evidence of recording  indicated thereon
(except for any Mortgage not returned from the public recording office, in which
case the Depositor will deliver or cause to be delivered a copy of such Mortgage
together with a certificate  that the original of such Mortgage was delivered to
such  recording  office),  (iii) an  assignment  of the Mortgage to the Trustee,
which assignment will be in recordable form in the case of a Mortgage assignment
and (iv) such other security  documents,  including those relating to any senior
interests  in the  Property,  as  may be  specified  in the  related  Prospectus
Supplement or the related Agreement.  Unless otherwise  specified in the related
Prospectus Supplement,  the Depositor will promptly cause the assignments of the
related Loans to be recorded in the appropriate  public office for real property
records,  except in states in which the Seller  has  reasonably  determined  (in
certain  circumstances,  as evidenced by an opinion of counsel acceptable to the
Trustee) that such  recording is not required to protect the Trustee's  interest
in such Loans against the claim of any subsequent transferee or any successor to
or creditor of the Depositor or the originator of such Loans.

     With respect to any Loans that are  Cooperative  Loans,  the Depositor will
cause to be  delivered  to the  Trustee the related  original  cooperative  note
endorsed without recourse in blank or to the order of the Trustee,  the original
security  agreement,   the  proprietary  lease  or  occupancy   agreement,   the
recognition  agreement,  an executed financing  agreement and the relevant stock
certificate,  related blank stock powers and any other document specified in the
related  Prospectus  Supplement.  The  Depositor  will  cause to be filed in the
appropriate  office an  assignment  and a  financing  statement  evidencing  the
Trustee's security interest in each Cooperative Loan.

     With  respect  to any  Loans  that  are  Home  Equity  Loans,  the  related
Prospectus  Supplement will specify whether the documents relating to such Loans
will be required to be  delivered  to the Trustee (or a  custodian)  and whether
assignments  of the related  Mortgage to the Trustee  will be  recorded.  In the
event  documents are not required to be delivered,  they will be retained by the
Master Servicer, which may also be the Seller.

     With  respect to the Home  Improvement  Contracts,  the related  Prospectus
Supplement will specify whether the documents relating to such Contracts will be
required to be delivered to the Trustee (or a  custodian).  Notwithstanding  the
foregoing,  unless otherwise specified in the related Prospectus Supplement, the
Depositor will not deliver to the Trustee the original  Mortgage securing a Home
Improvement  Contract.  In order to give notice of the right, title and interest
of Securityholders to the Home Improvement Contracts, the Depositor will cause a
UCC-1  financing  statement  to be  executed  by the  Depositor  or  the  Seller
identifying   the  Trustee  as  the  secured  party  and  identifying  all  Home
Improvement  Contracts as collateral.  Unless otherwise specified in the related
Prospectus  Supplement,  the Home  Improvement  Contracts will not be stamped or
otherwise  marked to reflect  their  assignment to the Trustee.  Therefore,  if,
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical  possession of the Home  Improvement  Contracts  without notice of such
assignment,  the interest of Securityholders  in the Home Improvement  Contracts
could  be  defeated.  See  "Certain  Legal  Aspects  of the  Loans  -- The  Home
Improvement Contracts."

     The Trustee (or the  custodian)  will review the loan  documents  that have
been delivered to it within the time period specified in the related  Prospectus
Supplement after receipt  thereof,  and the Trustee (or the custodian) will hold
such documents in trust for the benefit of the related  Securityholders.  Unless
otherwise specified in the related Prospectus  Supplement,  if any such document
is found to be missing or  defective in any  material  respect,  the Trustee (or
such  custodian)  will notify the Master  Servicer  and the  Depositor,  and the
Master Servicer will notify the related  Seller.  If such Seller cannot cure the
omission or defect  within the time period  specified in the related  Prospectus
Supplement after receipt of such notice, such Seller will be obligated to either
(i) purchase the related Loan from the Trust Fund at the Purchase  Price or (ii)
if so specified in the related Prospectus Supplement,  remove such Loan from the
Trust  Fund and  substitute  in its place one or more  other  Loans  that  meets
certain requirements set forth therein.  There can be no assurance that a Seller
will  fulfill  this  purchase or  substitution  obligation.  Although the Master
Servicer may be obligated to enforce  such  obligation  to the extent  described
above under "Loan  Program --  Representations  by  Sellers;  Repurchases,"  the
Master  Servicer  will not be  obligated to purchase or replace such Loan if the
Seller  defaults on its obligation  (nor will the Master  Servicer  otherwise be
obligated  to purchase or replace  any such Loan for any other  reason).  Unless
otherwise specified in the related Prospectus Supplement, this obligation of the
Seller to cure, purchase or substitute  constitutes the sole remedy available to
the  Securityholders  or the Trustee for omission of, or a material defect in, a
constituent document.

     Notwithstanding the foregoing provisions,  with respect to a Trust Fund for
which a REMIC election is to be made, no purchase or substitution of a Loan will
be  made  if  such  purchase  or  substitution  would  result  in  a  prohibited
transaction  tax under the Code  (unless the Master  Servicer or a holder of the
related residual certificate otherwise pays such prohibited transaction from its
own funds as described herein). See "Loan Program -- Representations by Sellers;
Repurchases."

     The  Trustee  will be  authorized  to  appoint a  custodian  pursuant  to a
custodial agreement to maintain possession of and, if applicable,  to review the
documents relating to the Loans as agent of the Trustee.

No Recourse to Sellers, Depositor or Master Servicer

     As described  above under " -- Assignment of the Loans," the Depositor will
cause the Loans comprising the related Trust Fund to be assigned to the Trustee,
without  recourse.  However,  each Seller will be  obligated  to  repurchase  or
substitute for any Loan as to which certain  representations  and warranties are
breached where such breach materially and adversely affects the interests of the
Securityholders,  or for failure to deliver  certain  documents  relating to the
Loans as described  herein under  "Assignment of the Loans" and "Loan Program --
Representations  by  Sellers;  Repurchases."  These  obligations  to purchase or
substitute  constitute the sole remedy available to the  Securityholders  or the
Trustee  for a  breach  of any such  representation  or  failure  to  deliver  a
constituent document.

Payments on Loans; Deposits to Security Account

     The Master  Servicer will establish and maintain or cause to be established
and  maintained  with  respect to the related  Trust Fund a separate  account or
accounts for the  collection of payments on the related Trust Fund Assets in the
Trust Fund (the "Security  Account") which,  unless  otherwise  specified in the
related Prospectus  Supplement,  must be either (i) maintained with a depository
institution  the  debt  obligations  of which  (or in the  case of a  depository
institution  that  is  the  principal  subsidiary  of  a  holding  company,  the
obligations of which) are rated in one of the two highest  rating  categories by
the  Rating  Agency or Rating  Agencies  that  rated one or more  classes of the
related Series of Securities,  (ii) an account or accounts the deposits in which
are fully insured by either the Bank  Insurance  Fund (the "BIF") of the FDIC or
the Savings Association  Insurance Fund (as successor to the Federal Savings and
Loan Insurance Corporation ("SAIF")),  (iii) an account or accounts the deposits
in which are insured by the BIF or SAIF (to the limits established by the FDIC),
and the  uninsured  deposits  in which  are  otherwise  secured  such  that,  as
evidenced  by an  opinion  of  counsel,  the  Securityholders  have a claim with
respect to the funds in the  Security  Account  or a  perfected  first  priority
security interest against any collateral securing such funds that is superior to
the  claims of any other  depositors  or  general  creditors  of the  depository
institution  with which the Security Account is maintained or (iv) an account or
accounts otherwise  acceptable to each Rating Agency. The collateral eligible to
secure amounts in the Security  Account is limited to Permitted  Investments.  A
Security  Account may be maintained as an interest  bearing account or the funds
held  therein may be  invested  pending  each  succeeding  Distribution  Date in
Permitted  Investments.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the Master Servicer or its designee will be entitled to receive any
such  interest  or other  income  earned  on funds in the  Security  Account  as
additional compensation and will be obligated to deposit in the Security Account
the amount of any loss  immediately  as realized.  The  Security  Account may be
maintained with the Master Servicer or with a depository  institution that is an
affiliate  of the Master  Servicer,  provided it meets the  standards  set forth
above.

     The Master  Servicer  will deposit or cause to be deposited in the Security
Account  for each Trust  Fund,  to the extent  applicable  and unless  otherwise
specified in the related  Prospectus  Supplement  and provided in the Agreement,
the following payments and collections received or advances made by or on behalf
of it  subsequent  to the Cut-off Date (other than payments due on or before the
Cut-off Date and exclusive of any amounts representing Retained Interest):

          (i)  all  payments  on  account  of  principal,   including  Principal
     Prepayments  and, if specified in the related  Prospectus  Supplement,  any
     applicable prepayment penalties, on the Loans;

          (ii)  all  payments  on  account  of  interest  on the  Loans,  net of
     applicable servicing compensation;

          (iii) all proceeds (net of  unreimbursed  payments of property  taxes,
     insurance  premiums and similar items ("Insured  Expenses")  incurred,  and
     unreimbursed  Advances made, by the Master Servicer,  if any) of the hazard
     insurance  policies and any Primary  Mortgage  Insurance  Policies,  to the
     extent such proceeds are not applied to the  restoration of the property or
     released to the Mortgagor in accordance with the Master  Servicer's  normal
     servicing  procedures  (collectively,  "Insurance  Proceeds") and all other
     cash amounts (net of  unreimbursed  expenses  incurred in  connection  with
     liquidation  or  foreclosure   ("Liquidation  Expenses")  and  unreimbursed
     Advances  made,  by the Master  Servicer,  if any) received and retained in
     connection  with the  liquidation  of defaulted  Loans,  by  foreclosure or
     otherwise ("Liquidation Proceeds"), together with any net proceeds received
     on a monthly basis with respect to any properties acquired on behalf of the
     Securityholders by foreclosure or deed in lieu of foreclosure;

          (iv) all proceeds of any Loan or property in respect thereof purchased
     by the Master  Servicer,  the  Depositor or any Seller as  described  under
     "Loan  Program  --  Representations  by  Sellers;   Repurchases"  or  "  --
     Assignment  of  Trust  Fund  Assets"  above  and all  proceeds  of any Loan
     repurchased  as described  under " --  Termination;  Optional  Termination"
     below;

          (v) all payments required to be deposited in the Security Account with
     respect to any deductible  clause in any blanket insurance policy described
     under " -- Hazard Insurance" below;

          (vi) any amount  required to be  deposited  by the Master  Servicer in
     connection  with  losses  realized  on  investments  for the benefit of the
     Master  Servicer of funds held in the  Security  Account and, to the extent
     specified in the related Prospectus Supplement, any payments required to be
     made  by  the  Master  Servicer  in  connection  with  prepayment  interest
     shortfalls; and

          (vii) all other  amounts  required  to be  deposited  in the  Security
     Account pursuant to the Agreement.

     The Master Servicer (or the Depositor, as applicable) may from time to time
direct the  institution  that  maintains the Security  Account to withdraw funds
from the Security Account for the following purposes:

          (i) to pay to the Master  Servicer the servicing fees described in the
     related  Prospectus  Supplement,  the master  servicing  fees  (subject  to
     reduction)  and,  as  additional  servicing  compensation,  earnings  on or
     investment  income  with  respect to funds in the  amounts in the  Security
     Account credited thereto;

          (ii) to  reimburse  the Master  Servicer for  Advances,  such right of
     reimbursement  with respect to any Loan being  limited to amounts  received
     that represent late recoveries of payments of principal  and/or interest on
     such Loan (or  Insurance  Proceeds or  Liquidation  Proceeds  with  respect
     thereto) with respect to which such Advance was made;

          (iii) to reimburse  the Master  Servicer  for any Advances  previously
     made which the Master Servicer has determined to be nonrecoverable;

          (iv) to reimburse  the Master  Servicer  from  Insurance  Proceeds for
     expenses  incurred  by the  Master  Servicer  and  covered  by the  related
     insurance policies;

          (v) to reimburse the Master Servicer for unpaid master  servicing fees
     and unreimbursed  out-of-pocket  costs and expenses  incurred by the Master
     Servicer in the  performance  of its servicing  obligations,  such right of
     reimbursement   being  limited  to  amounts  received   representing   late
     recoveries of the payments for which such advances were made;

          (vi) to reimburse  the Master  Servicer or the  Depositor for expenses
     incurred and reimbursable pursuant to the Agreement;

          (vii) to withdraw any amount deposited in the Security Account and not
     required to be deposited therein; and

          (viii) to clear and terminate the Security Account upon termination of
     the Agreement.

     In  addition,   unless  otherwise   specified  in  the  related  Prospectus
Supplement,  on  or  prior  to  the  business  day  immediately  preceding  each
Distribution  Date, the Master Servicer shall withdraw from the Security Account
the amount of  Available  Funds,  to the extent on  deposit,  for  deposit in an
account maintained by the Trustee for the related Series of Securities.

Pre-Funding Account

     If so provided in the related  Prospectus  Supplement,  the Master Servicer
will  establish and maintain a Pre-Funding  Account,  in the name of the related
Trustee on behalf of the related Securityholders,  into which the Depositor will
deposit cash in an amount equal to the Pre-Funded  Amount on the related Closing
Date.  The  Pre-Funding  Account  will be  maintained  with the  Trustee for the
related Series of Securities and is designed  solely to hold funds to be applied
by such Trustee  during the Funding  Period to pay to the Depositor the purchase
price for Subsequent  Loans.  Monies on deposit in the Pre-Funding  Account will
not be  available  to cover  losses on or in respect of the related  Loans.  The
Pre-Funded Amount will not exceed 50% of the initial aggregate  principal amount
of the Certificates and Notes of the related Series.  The Pre-Funded Amount will
be used by the related Trustee to purchase  Subsequent  Loans from the Depositor
from time to time during the Funding Period.  The Funding Period,  if any, for a
Trust  Fund  will  begin on the  related  Closing  Date and will end on the date
specified in the related Prospectus Supplement,  which in no event will be later
than the date that is one year after the related Closing Date. Monies on deposit
in the Pre-Funding  Account may be invested in Permitted  Investments  under the
circumstances and in the manner described in the related Agreement.  Earnings on
investment  of funds  in the  Pre-Funding  Account  will be  deposited  into the
related  Security  Account or such other trust  account as is  specified  in the
related  Prospectus  Supplement and losses will be charged  against the funds on
deposit in the  Pre-Funding  Account.  Any amounts  remaining in the Pre-Funding
Account at the end of the  Funding  Period  will be  distributed  to the related
Securityholders  in the manner and priority  specified in the related Prospectus
Supplement, as a prepayment of principal of the related Securities.

     In addition,  if so provided in the related Prospectus  Supplement,  on the
related Closing Date the Depositor will deposit in an account (the  "Capitalized
Interest  Account")  cash in such amount as is necessary to cover  shortfalls in
interest  on the  related  Series  of  Securities  that may arise as a result of
utilization  of the  Pre-Funding  Account as described  above.  The  Capitalized
Interest  Account shall be maintained with the Trustee for the related Series of
Securities  and  is  designed  solely  to  cover  the  above-mentioned  interest
shortfalls.  Monies on deposit in the Capitalized  Interest  Account will not be
available to cover losses on or in respect of the related  Loans.  To the extent
that the entire amount on deposit in the  Capitalized  Interest  Account has not
been applied to cover shortfalls in interest on the related Series of Securities
by the end of the Funding  Period,  any  amounts  remaining  in the  Capitalized
Interest Account will be paid to the Depositor.

Sub-Servicing by Sellers

     Each  Seller  of a Loan  or  any  other  servicing  entity  may  act as the
Sub-Servicer  for such Loan  pursuant to an agreement  (each,  a  "Sub-Servicing
Agreement"),  which will not  contain  any terms  inconsistent  with the related
Agreement.  While each Sub-Servicing Agreement will be a contract solely between
the Master  Servicer and the  Sub-Servicer,  the  Agreement  pursuant to which a
Series of  Securities  is issued will provide that, if for any reason the Master
Servicer for such Series of Securities  is no longer the Master  Servicer of the
related Loans,  the Trustee or any successor  Master Servicer must recognize the
Sub-Servicer's rights and obligations under such Sub-Servicing Agreement.

     All references in this Prospectus and in the Prospectus  Supplement for any
Series to  actions,  rights or duties of the Master  Servicer  will be deemed to
include any one or more  Sub-Servicers  acting on the Master Servicer's  behalf.
Notwithstanding  the  foregoing,   unless  otherwise  provided  in  the  related
Prospectus Supplement,  the Master Servicer will remain liable for its servicing
duties and  obligations  under the Master  Servicing  Agreement as if the Master
Servicer alone were servicing the Loans.

Collection Procedures

     The Master  Servicer will make  reasonable  efforts to collect all payments
called for under the Loans and will, consistent with each Agreement and any Pool
Insurance Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty,
bankruptcy bond or alternative  arrangements,  follow such collection procedures
as are  customary  with  respect  to loans  that are  comparable  to the  Loans.
Consistent with the above, the Master Servicer may, in its discretion, (i) waive
any assumption  fee, late payment or other charge in connection  with a Loan and
(ii) to the extent not  inconsistent  with the  coverage  of such Loan by a Pool
Insurance Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty,
bankruptcy  bond or  alternative  arrangements,  if  applicable,  arrange with a
borrower a schedule for the  liquidation  of  delinquencies  running for no more
than 125 days after the applicable due date for each payment.  To the extent the
Master  Servicer  is  obligated  to make or  cause  to be  made  Advances,  such
obligation will remain during any period of such an arrangement.

     In any case in which property  securing a Loan has been, or is about to be,
conveyed by the mortgagor or obligor, the Master Servicer will, to the extent it
has knowledge of such conveyance or proposed conveyance, exercise or cause to be
exercised  its  rights  to  accelerate  the  maturity  of such  Loan  under  any
due-on-sale clause applicable  thereto,  but only if the exercise of such rights
is  permitted  by  applicable  law and will not impair or threaten to impair any
recovery under any Primary Mortgage  Insurance  Policy.  If these conditions are
not  met or if the  Master  Servicer  reasonably  believes  it is  unable  under
applicable law to enforce such due-on-sale  clause or if such Loan is a mortgage
loan insured by the FHA or partially  guaranteed by the VA, the Master  Servicer
will enter  into or cause to be  entered  into an  assumption  and  modification
agreement  with the  person  to whom  such  property  has been or is about to be
conveyed, pursuant to which such person becomes liable for repayment of the Loan
and, to the extent  permitted by applicable  law, the mortgagor  remains  liable
thereon.  Any fee collected by or on behalf of the Master  Servicer for entering
into an  assumption  agreement  will be  retained  by or on behalf of the Master
Servicer as additional servicing compensation. See "Certain Legal Aspects of the
Loans --Due-on-Sale Clauses." In connection with any such assumption,  the terms
of the related Loan may not be changed.

     With respect to Cooperative Loans, any prospective purchaser will generally
have  to  obtain  the  approval  of the  board  of  directors  of  the  relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary  lease or occupancy  agreement.  See "Certain  Legal  Aspects of the
Loans." This approval is usually based on the  purchaser's  income and net worth
and numerous other factors.  Although the Cooperative's  approval is unlikely to
be  unreasonably  withheld or delayed,  the necessity of acquiring such approval
could limit the number of potential  purchasers  for those shares and  otherwise
limit the Trust Fund's ability to sell and realize the value of those shares.

     In general a "tenant-stockholder"  (as defined in Code Section 216(b)(2) of
a corporation that qualifies as a "cooperative  housing  corporation" within the
meaning of Code  Section  216(b)(1)  is allowed a deduction  for amounts paid or
accrued   within  his  taxable  year  to  the   corporation   representing   his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for a  corporation  to qualify under Code Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the  corporation be derived from its  tenant-stockholders
(as  defined in Code  Section  216(b)(2)).  By virtue of this  requirement,  the
status  of a  corporation  for  purposes  of  Code  Section  216(b)(1)  must  be
determined on a year-to-year basis. Consequently, there can be no assurance that
Cooperatives  relating to the Cooperative  Loans will qualify under such Section
for any particular  year. In the event that such a Cooperative  fails to qualify
for  one or more  years,  the  value  of the  collateral  securing  any  related
Cooperative Loans could be significantly  impaired because no deduction would be
allowable to tenant-stockholders under Code Section 216(a) with respect to those
years.   In   view  of  the   significance   of  the   tax   benefits   accorded
tenant-stockholders   of  a  corporation   that  qualifies  under  Code  Section
216(b)(1),  the  likelihood  that such a failure  would be permitted to continue
over a period of years appears remote.

Hazard Insurance

     Except as otherwise  specified in the related  Prospectus  Supplement,  the
Master Servicer will require the mortgagor or obligor on each Loan to maintain a
hazard  insurance policy providing for no less than the coverage of the standard
form of fire insurance policy with extended  coverage  customary for the type of
Property in the state in which such  Property is located.  Such coverage will be
in an amount that is at least  equal to the lesser of (i) the maximum  insurable
value of the  improvements  securing  such Loan or (ii) the  greater  of (y) the
outstanding  principal  balance  of the Loan  and (z) an  amount  such  that the
proceeds of such policy shall be sufficient to prevent the mortgagor  and/or the
mortgagee  from  becoming a  co-insurer.  All  amounts  collected  by the Master
Servicer  under any  hazard  policy  (except  for  amounts  to be applied to the
restoration or repair of the Property or released to the mortgagor or obligor in
accordance  with the Master  Servicer's  normal  servicing  procedures)  will be
deposited in the related Security Account. In the event that the Master Servicer
maintains  a blanket  policy  insuring  against  hazard  losses on all the Loans
comprising  part of a  Trust  Fund,  it  will  conclusively  be  deemed  to have
satisfied its obligation  relating to the maintenance of hazard insurance.  Such
blanket  policy  may  contain a  deductible  clause,  in which  case the  Master
Servicer  will be  required  to  deposit  from its own  funds  into the  related
Security  Account the amounts  which would have been  deposited  therein but for
such clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical damage to or destruction of the  improvements  securing a Loan by fire,
lightning,  explosion,  smoke,  windstorm  and  hail,  riot,  strike  and  civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.  Although the policies  relating to the Loans may have been underwritten
by different  insurers under  different  state laws in accordance with different
applicable  forms and therefore may not contain  identical terms and conditions,
the basic terms  thereof are dictated by  respective  state laws,  and most such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes,  earth  movement  (including  earthquakes,  landslides  and mud  flows),
nuclear reactions, wet or dry rot, vermin, rodents, insects or domestic animals,
theft and, in certain  cases,  vandalism and  hurricanes.  The foregoing list is
merely  indicative of certain kinds of uninsured risks and is not intended to be
all  inclusive.  If the  Property  securing  a Loan is  located  in a  federally
designated  special flood area at the time of  origination,  the Master Servicer
will require the mortgagor or obligor to obtain and maintain flood insurance.

     The  hazard  insurance  policies  covering  properties  securing  the Loans
typically  contain a clause which in effect  requires the insured at all time to
carry  insurance of a specified  percentage  (generally  80% to 90%) of the full
replacement value of the insured property in order to recover the full amount of
any  partial  loss.  If  the  insured's  coverage  falls  below  this  specified
percentage,  then the insurer's  liability in the event of partial loss will not
exceed the larger of (i) the actual cash value (generally defined as replacement
cost  at the  time  and  place  of  loss,  less  physical  depreciation)  of the
improvements  damaged or  destroyed or (ii) such  proportion  of the loss as the
amount  of  insurance  carried  bears to the  specified  percentage  of the full
replacement cost of such improvements.  Since the amount of hazard insurance the
Master  Servicer may cause to be  maintained  on the  improvements  securing the
Loans  declines as the  principal  balances  owing thereon  decrease,  and since
improved real estate  generally has  appreciated in value over time in the past,
the effect of this  requirement  in the event of partial loss may be that hazard
insurance  proceeds will be insufficient to restore fully the damaged  property.
If specified in the related  Prospectus  Supplement,  a special hazard insurance
policy  will be  obtained  to insure  against  certain  of the  uninsured  risks
described above. See "Credit Enhancement."

     The  Master  Servicer  will not  require  that a  standard  hazard or flood
insurance  policy be  maintained  on the  cooperative  dwelling  relating to any
Cooperative  Loan.   Generally,   the  Cooperative  itself  is  responsible  for
maintenance of hazard  insurance for the property owned by the  Cooperative  and
the  tenant-stockholders  of that Cooperative do not maintain  individual hazard
insurance policies.  To the extent,  however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance  proceeds are not applied to the restoration
of damaged property,  any damage to such borrower's cooperative dwelling or such
Cooperative's  building could  significantly  reduce the value of the collateral
securing  such  Cooperative  Loan to the  extent  not  covered  by other  credit
support.

     If the Property securing a defaulted Loan is damaged and proceeds,  if any,
from the related hazard insurance policy are insufficient to restore the damaged
Property, the Master Servicer is not required to expend its own funds to restore
the  damaged  Property  unless  it  determines  (i) that such  restoration  will
increase  the  proceeds  to  Securityholders  on  liquidation  of the Loan after
reimbursement  of the  Master  Servicer  for its  expenses  and (ii)  that  such
expenses  will  be  recoverable  by  it  from  related  Insurance   Proceeds  or
Liquidation Proceeds.

     If recovery on a defaulted Loan under any related  Insurance  Policy is not
available  for the  reasons  set  forth in the  preceding  paragraph,  or if the
defaulted Loan is not covered by an Insurance  Policy,  the Master Servicer will
be  obligated  to follow  or cause to be  followed  such  normal  practices  and
procedures  as it deems  necessary or  advisable  to realize upon the  defaulted
Loan. If the proceeds of any liquidation of the Property  securing the defaulted
Loan are less than the  principal  balance  of such Loan plus  interest  accrued
thereon that is payable to  Securityholders,  the Trust Fund will realize a loss
in the amount of such difference plus the aggregate of expenses  incurred by the
Master Servicer in connection with such  proceedings and which are  reimbursable
under the Agreement. In the unlikely event that any such proceedings result in a
total  recovery  which is,  after  reimbursement  to the Master  Servicer of its
expenses,  in excess of the principal balance of such Loan plus interest accrued
thereon that is payable to Securityholders, the Master Servicer will be entitled
to withdraw or retain from the Security Account amounts  representing its normal
servicing compensation with respect to such Loan and, unless otherwise specified
in the related Prospectus  Supplement,  amounts representing the balance of such
excess,  exclusive of any amount  required by law to be forwarded to the related
borrower, as additional servicing compensation.

     If the Master Servicer or its designee recovers  Insurance  Proceeds which,
when added to any related  Liquidation  Proceeds and after  deduction of certain
expenses  reimbursable to the Master Servicer,  exceed the principal  balance of
such Loan plus interest accrued thereon that is payable to Securityholders,  the
Master Servicer will be entitled to withdraw or retain from the Security Account
amounts  representing  its normal  servicing  compensation  with respect to such
Loan.  In the event  that the  Master  Servicer  has  expended  its own funds to
restore the damaged  Property and such funds have not been reimbursed  under the
related  hazard  insurance  policy,  it will be entitled  to  withdraw  from the
Security Account out of related  Liquidation  Proceeds or Insurance  Proceeds an
amount equal to such expenses  incurred by it, in which event the Trust Fund may
realize a loss up to the amount so  charged.  Since  Insurance  Proceeds  cannot
exceed  deficiency  claims and certain expenses incurred by the Master Servicer,
no such  payment or  recovery  will result in a recovery to the Trust Fund which
exceeds the  principal  balance of the  defaulted  Loan  together  with  accrued
interest thereon. See "Credit Enhancement."

     The  proceeds  from  any  liquidation  of a Loan  will  be  applied  in the
following  order of priority:  first,  to reimburse the Master  Servicer for any
unreimbursed  expenses  incurred by it to restore the related  Property  and any
unreimbursed  servicing compensation payable to the Master Servicer with respect
to such Loan;  second,  to reimburse  the Master  Servicer for any  unreimbursed
Advances with respect to such Loan;  third,  to accrued and unpaid  interest (to
the extent no Advance has been made for such  amount) on such Loan;  and fourth,
as a recovery of principal of such Loan.

Realization Upon Defaulted Loans

     Primary  Mortgage  Insurance  Policies.  If so  specified  in  the  related
Prospectus  Supplement,  the  Master  Servicer  will  maintain  or  cause  to be
maintained,  as the case may be, in full force and  effect,  a Primary  Mortgage
Insurance  Policy with regard to each Loan for which such  coverage is required.
Primary Mortgage Insurance Policies reimburse certain losses sustained by reason
of defaults in payments by  borrowers.  The Master  Servicer  will not cancel or
refuse to renew any such Primary Mortgage Insurance Policy in effect at the time
of the initial issuance of a Series of Securities that is required to be kept in
force under the applicable  Agreement  unless the replacement  Primary  Mortgage
Insurance  Policy for such cancelled or nonrenewed  policy is maintained with an
insurer whose claims-paying ability is sufficient to maintain the current rating
of the classes of Securities of such Series that have been rated.

     FHA Insurance;  VA Guaranties.  Loans designated in the related  Prospectus
Supplement as insured by the FHA will be insured by the FHA as authorized  under
the United States  Housing Act of 1937,  as amended.  In addition to the Title I
Program of the FHA, see "Certain Legal Aspects of the Loans -- Title I Program,"
certain Loans will be insured under various FHA programs  including the standard
FHA 203(b) program to finance the  acquisition  of one- to  four-family  housing
units  and  the FHA 245  graduated  payment  mortgage  program.  These  programs
generally  limit the principal  amount and interest  rates of the mortgage loans
insured.  Loans  insured  by FHA  generally  require a minimum  down  payment of
approximately  5% of the original  principal  amount of the loan. No FHA-insured
Loans  relating  to a Series may have an  interest  rate or  original  principal
amount  exceeding the  applicable  FHA limits at the time of origination of such
loan.

     Loans designated in the related Prospectus  Supplement as guaranteed by the
VA will be partially  guaranteed by the VA under the  Serviceman's  Readjustment
Act of 1944, as amended (a "VA Guaranty").  The Serviceman's Readjustment Act of
1944,  as amended,  permits a veteran (or in certain  instances  the spouse of a
veteran)  to  obtain  a  mortgage  loan  guaranty  by the VA  covering  mortgage
financing of the  purchase of a one- to  four-family  dwelling  unit at interest
rates permitted by the VA. The program has no mortgage loan limits,  requires no
down payment from the purchaser and permits the guaranty of mortgage loans of up
to 30  years'  duration.  However,  no Loan  guaranteed  by the VA will  have an
original  principal  amount  greater than five times the partial VA guaranty for
such  Loan.  The  maximum  guaranty  that  may be  issued  by the VA  under a VA
guaranteed  mortgage  loan  depends upon the  original  principal  amount of the
mortgage loan, as further described in 38 United States Code Section 1803(a), as
amended.

Servicing and Other Compensation and Payment of Expenses

     The principal  servicing  compensation to be paid to the Master Servicer in
respect of its master servicing activities for each Series of Securities will be
equal to the percentage per annum described in the related Prospectus Supplement
(which  may vary  under  certain  circumstances)  of the  outstanding  principal
balance  of  each  Loan,  and  such  compensation  will be  retained  by it from
collections  of  interest on such Loan in the  related  Trust Fund (the  "Master
Servicing Fee"). As compensation for its servicing duties, a Sub-Servicer or, if
there is no  Sub-Servicer,  the Master  Servicer  will be  entitled to a monthly
servicing fee as described in the related  Prospectus  Supplement.  In addition,
the  Master  Servicer  or  Sub-Servicer  will  retain  all  prepayment  charges,
assumption  fees  and  late  payment  charges,  to  the  extent  collected  from
borrowers,  and any  benefit  that may accrue as a result of the  investment  of
funds in the applicable  Security  Account  (unless  otherwise  specified in the
related Prospectus Supplement).

     The Master Servicer will, to the extent provided in the related  Prospectus
Supplement,  pay or cause to be paid certain  ongoing  expenses  associated with
each Trust Fund and incurred by it in connection with its responsibilities under
the related Agreement,  including,  without limitation,  payment of the fees and
disbursements  of the Trustee,  any  custodian  appointed  by the  Trustee,  the
certificate  registrar and any paying agent, and payment of expenses incurred in
enforcing the obligations of Sub-Servicers and Sellers. The Master Servicer will
be entitled to reimbursement  of expenses  incurred in enforcing the obligations
of Sub-Servicers and Sellers under certain limited circumstances.  Certain other
expenses  may be borne by the  related  Trust Fund as  specified  in the related
Prospectus Supplement.

Evidence as to Compliance

     Each  Agreement  will  provide  that on or before a specified  date in each
year, a firm of independent  public  accountants will furnish a statement to the
Trustee  to the  effect  that,  on the  basis of the  examination  by such  firm
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FHLMC, the servicing by or on behalf of the Master Servicer of mortgage loans or
private  asset backed  securities,  or under  pooling and  servicing  agreements
substantially  similar to each  other  (including  the  related  Agreement)  was
conducted  in  compliance  with  such  agreements  except  for  any  significant
exceptions  or errors in records  that,  in the  opinion of the firm,  the Audit
Program for  Mortgages  serviced for FHLMC,  or the Uniform  Single  Attestation
Program  for  Mortgage  Bankers,  it is  required to report.  In  rendering  its
statement such firm may rely, as to matters  relating to the direct servicing of
Loans by Sub-Servicers,  upon comparable  statements for examinations  conducted
substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of such  statement) of firms of independent  public  accountants
with respect to the related Sub-Servicer.

     Each Agreement will also provide for delivery to the Trustee,  on or before
a specified  date in each year, of an annual  statement  signed by an officer of
the Master  Servicer to the effect that the Master  Servicer has  fulfilled  its
obligations under the Agreement throughout the preceding year.

     Copies of the annual accountants' statement and the statement of an officer
of the Master Servicer may be obtained by  Securityholders of the related Series
without  charge upon written  request to the Master  Servicer at the address set
forth in the related Prospectus Supplement.

Certain Matters Regarding the Master Servicer and the Depositor

     The Master  Servicer  under each Pooling and Servicing  Agreement or Master
Servicing  Agreement,  as  applicable,  will be named in the related  Prospectus
Supplement.  The entity  serving as Master  Servicer  may be an affiliate of the
Depositor  and  may  otherwise  have  normal  business  relationships  with  the
Depositor or the Depositor's affiliates.

     Each  Agreement  will provide that the Master  Servicer may not resign from
its obligations and duties under the Agreement except upon a determination  that
its duties thereunder are no longer permissible under applicable law. The Master
Servicer may,  however,  be removed from its obligations and duties as set forth
in the Agreement. No such resignation will become effective until the Trustee or
a successor  servicer has assumed the Master  Servicer's  obligations and duties
under the Agreement.

     Each Agreement will further provide that neither the Master  Servicer,  the
Depositor nor any director,  officer,  employee, or agent of the Master Servicer
or the  Depositor  will be under any  liability  to the  related  Trust  Fund or
Securityholders  for any action taken or for  refraining  from the taking of any
action in good faith  pursuant  to the  Agreement,  or for  errors in  judgment;
provided,  however, that neither the Master Servicer, the Depositor nor any such
person will be protected  against any liability which would otherwise be imposed
by  reason  of  willful  misfeasance,  bad  faith  or  gross  negligence  in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder.  Each Agreement will further provide that the
Master Servicer, the Depositor and any director,  officer,  employee or agent of
the Master Servicer or the Depositor will be entitled to  indemnification by the
related  Trust Fund and will be held  harmless  against any loss,  liability  or
expense  incurred in connection  with any legal action relating to the Agreement
or the  Securities,  other than any loss,  liability  or expense  related to any
specific  Loan or Loans  (except any such loss,  liability or expense  otherwise
reimbursable  pursuant  to the  Agreement)  and any loss,  liability  or expense
incurred by reason of willful misfeasance,  bad faith or gross negligence in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder. In addition, each Agreement will provide that
neither the Master  Servicer nor the Depositor  will be under any  obligation to
appear in,  prosecute or defend any legal action which is not  incidental to its
respective  responsibilities  under the  Agreement  and which in its opinion may
involve it in any expense or  liability.  The Master  Servicer or the  Depositor
may,  however,  in its  discretion  undertake  any such action which it may deem
necessary or desirable  with respect to the  Agreement and the rights and duties
of the parties thereto and the interests of the Securityholders  thereunder.  In
such  event,  the legal  expenses  and costs of such  action  and any  liability
resulting  therefrom will be expenses,  costs and  liabilities of the Trust Fund
and the Master  Servicer or the Depositor,  as the case may be, will be entitled
to  be   reimbursed   therefor   out  of  funds   otherwise   distributable   to
Securityholders.

     Except as otherwise  specified in the related  Prospectus  Supplement,  any
person  into which the Master  Servicer  may be merged or  consolidated,  or any
person  resulting from any merger or  consolidation to which the Master Servicer
is a party,  or any person  succeeding  to the business of the Master  Servicer,
will be the successor of the Master Servicer under each Agreement, provided that
such person is qualified to sell mortgage  loans to, and service  mortgage loans
on behalf of, FNMA or FHLMC and further provided that such merger, consolidation
or succession  does not adversely  affect the then current  rating or ratings of
the class or classes of Securities of such Series that have been rated.

Events of Default; Rights Upon Event of Default

     Pooling and Servicing  Agreement;  Master  Servicing  Agreement.  Except as
otherwise  specified  in the related  Prospectus  Supplement,  Events of Default
under each Agreement  will consist of (i) any failure by the Master  Servicer to
distribute  or cause to be  distributed  to  Securityholders  of any  class  any
required  payment which  continues  unremedied for five days after the giving of
written  notice of such  failure to the Master  Servicer  by the  Trustee or the
Depositor,  or to the Master  Servicer,  the  Depositor  and the  Trustee by the
holders of  Securities of such class  evidencing  not less than 25% of the total
distributions allocated to such class ("Percentage Interests"); (ii) any failure
by the Master Servicer duly to observe or perform in any material respect any of
its other  covenants or agreements in the  Agreement,  which failure  materially
affects the rights of Securityholders  and continues  unremedied for thirty days
after the giving of written notice of such failure to the Master Servicer by the
Trustee or the  Depositor,  or to the Master  Servicer,  the  Depositor  and the
Trustee by the holders of Securities of any class  evidencing  not less than 25%
of the aggregate Percentage Interests constituting such class; and (iii) certain
events  of  insolvency,   readjustment  of  debt,   marshalling  of  assets  and
liabilities  or similar  proceeding  and certain  actions by or on behalf of the
Master Servicer  indicating its insolvency,  reorganization  or inability to pay
its obligations.

     If specified  in the related  Prospectus  Supplement,  the  Agreement  will
permit the  Trustee to sell the Trust  Fund  Assets and the other  assets of the
Trust  Fund  described  under  "Credit  Enhancement"  herein in the  event  that
payments in respect thereto are  insufficient  to make payments  required in the
Agreement.   The  assets  of  the  Trust  Fund  will  be  sold  only  under  the
circumstances and in the manner specified in the related Prospectus Supplement.

     Unless otherwise provided in the related Prospectus Supplement,  so long as
an Event of Default under an Agreement remains unremedied,  the Depositor or the
Trustee  may,  and at the  direction  of  holders  of  Securities  of any  class
evidencing  not  less  than  66  2/3%  of  the  aggregate  Percentage  Interests
constituting  such class and under such other  circumstances as may be specified
in such Agreement, the Trustee shall terminate all of the rights and obligations
of the Master  Servicer  under the Agreement  relating to such Trust Fund and in
and to the related Trust Fund Assets,  whereupon the Trustee will succeed to all
of the responsibilities, duties and liabilities of the Master Servicer under the
Agreement,  including,  if specified in the related Prospectus  Supplement,  the
obligation  to make  Advances,  and will be  entitled  to  similar  compensation
arrangements. In the event that the Trustee is unwilling or unable so to act, it
may appoint,  or petition a court of competent  jurisdiction for the appointment
of,  a  mortgage  loan  servicing  institution  with  a  net  worth  of a  least
$10,000,000  to act as successor  to the Master  Servicer  under the  Agreement.
Pending such appointment,  the Trustee is obligated to act in such capacity. The
Trustee and any such successor may agree upon the servicing  compensation  to be
paid,  which in no event may be  greater  than the  compensation  payable to the
Master Servicer under the Agreement.

     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,   no
Securityholder,  solely by virtue of such holder's  status as a  Securityholder,
will have any right under any Agreement to institute any proceeding with respect
to such  Agreement,  unless  such  holder  previously  has given to the  Trustee
written  notice of default and unless the holders of  Securities of any class of
such  Series  evidencing  not  less  than 66 2/3%  of the  aggregate  Percentage
Interests  constituting such class have made written request upon the Trustee to
institute such proceeding in its own name as Trustee thereunder and have offered
to the Trustee reasonable  indemnity,  and the Trustee for 60 days has neglected
or refused to institute any such proceeding.

     Indenture.   Except  as  otherwise  specified  in  the  related  Prospectus
Supplement,  Events of  Default  under the  Indenture  for each  Series of Notes
include:  (i) a default in the  payment of any  principal  of or interest on any
Note of such Series which continues unremedied for five days after the giving of
written  notice of such default is given as specified in the related  Prospectus
Supplement;  (ii) failure to perform in any material  respect any other covenant
of the Depositor or the Trust Fund in the Indenture which continues for a period
of  thirty  (30) days  after  notice  thereof  is given in  accordance  with the
procedures described in the related Prospectus Supplement;  (iii) certain events
of bankruptcy,  insolvency,  receivership or liquidation of the Depositor or the
Trust Fund; or (iv) any other Event of Default provided with respect to Notes of
that Series  including  but not  limited to certain  defaults on the part of the
issuer, if any, of a credit enhancement instrument supporting such Notes.

     If an Event of Default  with respect to the Notes of any Series at the time
outstanding  occurs and is  continuing,  either the  Trustee or the holders of a
majority of the then  aggregate  outstanding  amount of the Notes of such Series
may  declare  the  principal  amount  (or,  if the Notes of that  Series have an
interest rate of 0%, such portion of the principal amount as may be specified in
the terms of that Series, as provided in the related  Prospectus  Supplement) of
all the Notes of such Series to be due and payable immediately. Such declaration
may,  under certain  circumstances,  be rescinded and annulled by the holders of
more than 50% of the Percentage Interests of the Notes of such Series.

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

     In the event that the Trustee  liquidates the collateral in connection with
an Event of Default  involving a default for five days or more in the payment of
principal of or interest on the Notes of a Series,  the Indenture  provides that
the Trustee will have a prior lien on the proceeds of any such  liquidation  for
unpaid fees and expenses.  As a result,  upon the occurrence of such an Event of
Default,  the amount available for distribution to the Noteholders would be less
than would  otherwise  be the case.  However,  the Trustee  may not  institute a
proceeding  for  the  enforcement  of  its  lien  except  in  connection  with a
proceeding  for the  enforcement of the lien of the Indenture for the benefit of
the Noteholders after the occurrence of such an Event of Default.

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

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

Amendment

     Except as otherwise  specified in the related Prospectus  Supplement,  each
Agreement may be amended by the Depositor,  the Master Servicer and the Trustee,
without the consent of any of the Securityholders,  (i) to cure any ambiguity or
mistake;  (ii) to correct any defective  provision  therein or to supplement any
provision  therein which may be inconsistent  with any other provision  therein;
(iii) to add to the duties of the Depositor,  the Seller or the Master Servicer,
(iv) to add any other  provisions  with respect to matters or questions  arising
thereunder or (v) to modify, alter, amend, add to or rescind any of the terms or
provisions contained in such Agreement;  provided, however, that any such action
pursuant to clauses  (iv) or (v) above,  will not, as evidenced by an opinion of
counsel,  adversely  affect  in  any  material  respect  the  interests  of  any
Securityholder;  provided,  however, that no opinion of counsel will be required
if the person requesting such amendment obtains a letter from each Rating Agency
requested to rate the class or classes of Securities of such Series stating that
such  amendment  will  not  result  in  the  downgrading  or  withdrawal  of the
respective ratings then assigned to such Securities.  In addition, if a REMIC or
FASIT election is made with respect to a Trust Fund,  the related  Agreement may
be amended to modify,  eliminate or add to any of its  provisions to such extent
as may be  necessary  or helpful to maintain  the  qualification  of the related
Trust  Fund  as a  REMIC  or as a  FASIT,  avoid  or  minimize  the  risk of the
imposition  of any tax on the  REMIC  or  FASIT  or to  comply  with  any  other
provision  of the Code,  provided  that the Trustee  has  received an opinion of
counsel to the effect that such action is necessary or helpful to maintain  such
qualification,  avoid or minimize the risk of imposition of such a tax or comply
with any such  requirement  of the Code, as the case may be. Except as otherwise
specified  in the related  Prospectus  Supplement,  each  Agreement  may also be
amended by the Depositor,  the Master  Servicer and the Trustee with the consent
of holders of Securities of such Series  evidencing not less than 66 2/3% of the
aggregate Percentage Interests of each class affected thereby for the purpose of
adding any  provisions  to or  changing in an manner or  eliminating  any of the
provisions  of the  Agreement  or of  modifying  in any manner the rights of the
holders of the related Securities; provided, however, that no such amendment may
(i) reduce in any manner the amount of or delay the timing of, payments received
on Loans  which are  required  to be  distributed  on any  Security  without the
consent of the holder of such Security,  (ii)  adversely  affect in any material
respect  the  interests  of the holders of any class of  Securities  in a manner
other than as described in the  immediately  preceding  clause (i),  without the
consent of the holders of Securities of such class  evidencing  not less than 66
2/3% of the  Percentage  Interests of such class,  or (iii) reduce the aforesaid
percentage  of  Securities  of any class the  holders of which are  required  to
consent  to any  such  amendment  without  the  consent  of the  holders  of all
Securities of such class covered by such Agreement then outstanding.  If a REMIC
or FASIT  election is made with respect to a Trust Fund, the Trustee will not be
entitled to consent to an  amendment  to the related  Agreement  without  having
first  received an opinion of counsel to the effect that such amendment will not
cause such  Trust Fund to fail to qualify as a REMIC or as a FASIT,  as the case
may be.

Termination; Optional Termination

     Pooling  and  Servicing  Agreement;   Trust  Agreement.   Unless  otherwise
specified in the related Agreement,  the obligations created by each Pooling and
Servicing  Agreement  and Trust  Agreement  for each Series of  Securities  will
terminate upon the payment to the related Securityholders of all amounts held in
the Security  Account or by the Master  Servicer and required to be paid to them
pursuant to such  Agreement  following  the later of (i) the final payment of or
other  liquidation of the last of the Trust Fund Assets  subject  thereto or the
disposition  of all property  acquired upon  foreclosure  of any such Trust Fund
Assets  remaining in the Trust Fund and (ii) the purchase by the Master Servicer
or, if specified in the related Prospectus  Supplement,  by the holder of a call
right with  respect to the Trust Fund  Assets  after the  passage of a specified
period of time or after the  principal  balance of the Trust Fund  Assets or the
Securities has been reduced to a specified level.

     Unless otherwise specified by the related Prospectus  Supplement,  any such
purchase  of Trust Fund  Assets and  property  acquired in respect of Trust Fund
Assets will be made at the option of the Master Servicer or such other person at
a price  specified in the related  Prospectus  Supplement.  The exercise of such
right will effect early  retirement of the  Securities  of that Series,  but the
right of the Master  Servicer or such other  person to so purchase is subject to
the  principal  balance of the  related  Trust Fund  Assets  being less than the
percentage  specified  in the related  Prospectus  Supplement  of the  aggregate
principal balance of the Trust Fund  Assets at the Cut-off  Date for the Series.
The foregoing  is subject to the  provision  that if a REMIC  election  is made
with respect to a Trust Fund,  any  repurchase  pursuant to clause (ii) above 
will be made only in connection  with a "qualified  liquidation" of the REMIC 
within the meaning of Section 860F(g)(4) of the Code.

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

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

The Trustee

     The Trustee under each Agreement will be named in the applicable Prospectus
Supplement.  The  commercial  bank or trust company  serving as Trustee may have
normal banking relationships with the Depositor,  the Master Servicer and any of
their respective affiliates.


                       CERTAIN LEGAL ASPECTS OF THE LOANS

     The following  discussion contains summaries,  which are general in nature,
of certain legal matters  relating to the Loans.  Because such legal aspects are
governed   primarily   by   applicable   state  law   (which   laws  may  differ
substantially),  the  descriptions do not,  except as expressly  provided below,
reflect the laws of any particular  state,  nor encompass the laws of all states
in which the security for the Loans is situated.  The descriptions are qualified
in  their  entirety  by  reference  to  the  applicable  federal  laws  and  the
appropriate laws of the states in which Loans may be originated.

General

     The  Loans  for a Series  may be  secured  by deeds  of  trust,  mortgages,
security deeds or deeds to secure debt,  depending upon the prevailing  practice
in the state in which the  property  subject  to the loan is  located.  Deeds of
trust are used almost exclusively in California instead of mortgages. A mortgage
creates a lien upon the real property encumbered by the mortgage,  which lien is
generally not prior to the lien for real estate taxes and assessments.  Priority
between mortgages depends on their terms and generally on the order of recording
with a state  or  county  office.  There  are two  parties  to a  mortgage,  the
mortgagor,  who is the borrower  and owner of the  mortgaged  property,  and the
mortgagee,  who is the lender.  Under the  mortgage  instrument,  the  mortgagor
delivers to the  mortgagee a note or bond and the  mortgage.  Although a deed of
trust is similar to a mortgage,  a deed of trust formally has three parties, the
borrower-property  owner called the trustor  (similar to a mortgagor),  a lender
(similar to a  mortgagee)  called the  beneficiary,  and a  third-party  grantee
called the trustee.  Under a deed of trust,  the borrower  grants the  property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the  obligation.  A security deed and a deed to
secure  debt are special  types of deeds which  indicate on their face that they
are granted to secure an  underlying  debt. By executing a security deed or deed
to secure debt,  the grantor  conveys title to, as opposed to merely  creating a
lien upon, the subject property to the grantee until such time as the underlying
debt is repaid.  The trustee's  authority under a deed of trust, the mortgagee's
authority under a mortgage and the grantee's  authority under a security deed or
deed to secure  debt are  governed  by law and,  with  respect  to some deeds of
trust, the directions of the beneficiary.

     Cooperatives.   Certain  of  the  Loans  may  be  Cooperative   Loans.  The
Cooperative owns all the real property that comprises the project, including the
land,  separate dwelling units and all common areas. The Cooperative is directly
responsible for project  management  and, in most cases,  payment of real estate
taxes and hazard and liability insurance.  If there is a blanket mortgage on the
Cooperative  and/or  underlying land, as is generally the case, the Cooperative,
as  project   mortgagor,   is  also   responsible  for  meeting  these  mortgage
obligations.  A blanket  mortgage is ordinarily  incurred by the  Cooperative in
connection  with the  construction  or purchase of the  Cooperative's  apartment
building.  The interest of the occupant  under  proprietary  leases or occupancy
agreements to which that Cooperative is a party are generally subordinate to the
interest  of the  holder  of the  blanket  mortgage  in  that  building.  If the
Cooperative is unable to meet the payment  obligations arising under its blanket
mortgage,  the mortgagee  holding the blanket  mortgage could  foreclose on that
mortgage  and  terminate  all  subordinate   proprietary  leases  and  occupancy
agreements.  In  addition,  the blanket  mortgage on a  Cooperative  may provide
financing  in the  form of a  mortgage  that  does  not  fully  amortize  with a
significant  portion of principal  being due in one lump sum at final  maturity.
The inability of the  Cooperative  to refinance this mortgage and its consequent
inability to make such final payment could lead to  foreclosure by the mortgagee
providing  the  financing.  A  foreclosure  in either event by the holder of the
blanket  mortgage  could  eliminate or  significantly  diminish the value of any
collateral  held by the  lender  who  financed  the  purchase  by an  individual
tenant-stockholder  of  Cooperative  shares  or,  in the  case of a  Trust  Fund
including Cooperative Loans, the collateral securing the Cooperative Loans.

     The Cooperative is owned by  tenant-stockholders  who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy  agreements which confer exclusive rights to occupy specific
units.  Generally,  a  tenant-stockholder  of a Cooperative  must make a monthly
payment to the Cooperative representing such tenant-stockholder's pro rata share
of the  Cooperative's  payments for its blanket  mortgage,  real property taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest  in a  Cooperative  and  accompanying  rights  is  financed  through  a
Cooperative  share loan evidenced by a promissory note and secured by a security
interest in the  occupancy  agreement  or  proprietary  lease and in the related
Cooperative  shares.  The lender takes possession of the share certificate and a
counterpart of the  proprietary  lease or occupancy  agreement,  and a financing
statement  covering  the  proprietary  lease  or  occupancy  agreement  and  the
Cooperative  shares  is filed in the  appropriate  state and  local  offices  to
perfect the  lender's  interest in its  collateral.  Subject to the  limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of Cooperative
shares.

Foreclosure

     Deed of Trust.  Foreclosure of a deed of trust is generally accomplished by
a  non-judicial  sale  under a  specific  provision  in the deed of trust  which
authorizes  the trustee to sell the property at public  auction upon any default
by the borrower under the terms of the note or deed of trust. In certain states,
such  foreclosure  also may be  accomplished  by  judicial  action in the manner
provided for  foreclosure of mortgages.  In addition to any notice  requirements
contained in a deed of trust, in some states (such as  California),  the trustee
must record a notice of default and send a copy to the borrower-trustor,  to any
person who has recorded a request for a copy of any notice of default and notice
of  sale,  to  any  successor  in  interest  to  the  borrower-trustor,  to  the
beneficiary  of any junior deed of trust and to certain other  persons.  In some
states (including  California),  the borrower-trustor has the right to reinstate
the loan at any time following  default until shortly before the trustee's sale.
In general, the borrower, or any other person having a junior encumbrance on the
real estate, may, during a statutorily  prescribed  reinstatement period, cure a
monetary  default by paying the entire  amount in arrears plus other  designated
costs and expenses  incurred in enforcing the obligation.  Generally,  state law
controls  the amount of  foreclosure  expenses and costs,  including  attorney's
fees,  which may be recovered by a lender.  After the  reinstatement  period has
expired without the default having been cured, the borrower or junior lienholder
no longer has the right to  reinstate  the loan and must pay the loan in full to
prevent the scheduled  foreclosure  sale. If the deed of trust is not reinstated
within any applicable  cure period,  a notice of sale must be posted in a public
place and,  in most  states  (including  California),  published  for a specific
period of time in one or more newspapers.  In addition,  some state laws require
that a copy of the  notice  of sale be posted  on the  property  and sent to all
parties having an interest of record in the real property.

     Mortgages.  Foreclosure of a mortgage is generally accomplished by judicial
action.  The action is  initiated  by the  service of legal  pleadings  upon all
parties  having an interest in the real  property.  Delays in  completion of the
foreclosure may  occasionally  result from  difficulties  in locating  necessary
parties.  Judicial foreclosure proceedings are often not contested by any of the
parties.  When the  mortgagee's  right to  foreclosure  is contested,  the legal
proceedings  necessary  to resolve  the issue can be time  consuming.  After the
completion of a judicial  foreclosure  proceeding,  the court generally issues a
judgment of foreclosure and appoints a referee or other court officer to conduct
the sale of the  property.  In some states,  mortgages may also be foreclosed by
advertisement, pursuant to a power of sale provided in the mortgage.

     Although foreclosure sales are typically public sales,  frequently no third
party purchaser bids in excess of the lender's lien because of the difficulty of
determining   the  exact  status  of  title  to  the   property,   the  possible
deterioration  of  the  property  during  the  foreclosure   proceedings  and  a
requirement  that the  purchaser  pay for the  property in cash or by  cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or referee for an amount equal to the  principal  amount  outstanding  under the
loan, accrued and unpaid interest and the expenses of foreclosure in which event
the  mortgagor's  debt will be  extinguished  or the lender may  purchase  for a
lesser  amount in order to  preserve  its right  against  a  borrower  to seek a
deficiency  judgment in states  where such  judgment is  available.  Thereafter,
subject  to the right of the  borrower  in some  states to remain in  possession
during the  redemption  period,  the lender will assume the burden of ownership,
including  obtaining hazard insurance and making such repairs at its own expense
as are  necessary  to render the  property  suitable  for sale.  The lender will
commonly  obtain the  services  of a real  estate  broker  and pay the  broker's
commission in connection  with the sale of the property.  Depending  upon market
conditions,  the ultimate proceeds of the sale of the property may not equal the
lender's  investment in the property.  Any loss may be reduced by the receipt of
any mortgage guaranty insurance proceeds.

     Courts have imposed general equitable  principles upon  foreclosure,  which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's  defaults under the loan documents.  Some courts have been faced with
the issue of whether federal or state constitutional  provisions  reflecting due
process  concerns for fair notice  require that  borrowers  under deeds of trust
receive notice longer than that prescribed by statute.  For the most part, these
cases have upheld the notice  provisions as being  reasonable or have found that
the sale by a trustee  under a deed of trust does not involve  sufficient  state
action to afford constitutional protection to the borrower.

     When the  beneficiary  under a junior  mortgage  or deed of trust cures the
default  and  reinstates  or  redeems  by paying  the full  amount of the senior
mortgage  or deed of trust,  the amount  paid by the  beneficiary  so to cure or
redeem becomes a part of the indebtedness secured by the junior mortgage or deed
of trust. See "Junior Mortgages; Rights of Senior Mortgagees" below.

     Cooperative Loans. The Cooperative  shares owned by the  tenant-stockholder
and pledged to the lender are, in almost all cases,  subject to  restrictions on
transfer as set forth in the  Cooperative's  certificate  of  incorporation  and
bylaws,  as well as the  proprietary  lease or occupancy  agreement,  and may be
cancelled by the Cooperative for failure by the  tenant-stockholder  to pay rent
or other  obligations  or  charges  owed by such  tenant-stockholder,  including
mechanics'  liens against the cooperative  apartment  building  incurred by such
tenant-stockholder.  The  proprietary  lease or  occupancy  agreement  generally
permits the  Cooperative  to  terminate  such lease or agreement in the event an
obligor  fails to make  payments  or defaults in the  performance  of  covenants
required  thereunder.  Typically,  the lender and the  Cooperative  enter into a
recognition  agreement  which  establishes  the rights and  obligations  of both
parties in the event of a default by the  tenant-stockholder  on its obligations
under  the  proprietary  lease  or  occupancy   agreement.   A  default  by  the
tenant-stockholder  under the  proprietary  lease or  occupancy  agreement  will
usually constitute a default under the security agreement between the lender and
the tenant-stockholder.

     The recognition  agreement  generally  provides that, in the event that the
tenant-stockholder  has  defaulted  under  the  proprietary  lease or  occupancy
agreement,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the Cooperative will recognize the
lender's  lien  against  proceeds  from the sale of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  Cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  Cooperative  Loan and  accrued  and  unpaid  interest
thereon.

     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative  Loan,  the  lender  must  obtain  the  approval  or  consent of the
Cooperative  as  required  by the  proprietary  lease  before  transferring  the
Cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states,  foreclosure on the Cooperative shares is accomplished by a
sale in accordance  with the  provisions of Article 9 of the Uniform  Commercial
Code (the "UCC") and the security agreement relating to those shares.  Article 9
of the UCC  requires  that a sale be conducted  in a  "commercially  reasonable"
manner.  Whether  a  foreclosure  sale has  been  conducted  in a  "commercially
reasonable"  manner  will  depend  on the  facts in each  case.  In  determining
commercial reasonableness,  a court will look to the notice given the debtor and
the method, manner, time, place and terms of the foreclosure.  Generally, a sale
conducted  according to the usual practice of banks selling  similar  collateral
will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to pay the  costs  and  expenses  of the sale  and  then to  satisfy  the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is  subject  to the  right of the  Cooperative  to  receive  sums due  under the
proprietary lease or occupancy agreement.  If there are proceeds remaining,  the
lender must account to the tenant-stockholder for the surplus.  Conversely, if a
portion of the indebtedness remains unpaid, the  tenant-stockholder is generally
responsible  for the  deficiency.  See "Anti-  Deficiency  Legislation and Other
Limitations on Lenders" below.

     In the case of  foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative  under a non-eviction  plan,  some
states require that a purchaser at a foreclosure  sale take the property subject
to rent control and rent  stabilization  laws which apply to certain tenants who
elected  to  remain  in the  building  but who did not  purchase  shares  in the
Cooperative when the building was so converted.

Environmental Risks

     Real property  pledged as security to a lender may be subject to unforeseen
environmental  risks.  Under  the laws of  certain  states,  contamination  of a
property  may give rise to a lien on the  property  to assure the payment of the
costs of clean-up.  In several  states such a lien has priority over the lien of
an existing  mortgage  against such  property.  In  addition,  under the federal
Comprehensive  Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA"), the United States Environmental Protection Agency ("EPA") may impose
a lien on property where EPA has incurred clean-up costs. However, a CERCLA lien
is subordinate to pre-existing, perfected security interests.

     Under the laws of some states,  and under CERCLA,  it is conceivable that a
secured  lender may be held liable as an "owner" or "operator"  for the costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
Property,  even though the environmental  damage or threat was caused by a prior
or current owner or operator. CERCLA imposes liability for such costs on any and
all  "responsible  parties,"  including  owners or  operators.  However,  CERCLA
excludes from the definition of "owner or operator" a secured creditor who holds
indicia of ownership  primarily to protect its security  interest  (the "secured
creditor  exclusion")  but  without  "participating  in the  management"  of the
Property.  Thus,  if a  lender's  activities  begin to  encroach  on the  actual
management  of a  contaminated  facility  or  property,  the  lender  may  incur
liability  as an  "owner  or  operator"  under  CERCLA.  Similarly,  if a lender
forecloses  and takes title to a contaminated  facility or property,  the lender
may incur CERCLA liability in various circumstances,  including, but not limited
to, when it holds the facility or property as an investment  (including  leasing
the facility or property to third  party),  or fails to market the property in a
timely fashion.

     Whether  actions taken by a lender would  constitute  participation  in the
management  of a mortgaged  property,  or the  business of a borrower,  so as to
render the secured creditor exemption  unavailable to a lender has been a matter
of judicial  interpretation of the statutory language,  and court decisions have
been  inconsistent.  In 1990,  the Court of  Appeals  for the  Eleventh  Circuit
suggested  that the mere  capacity  of the  lender  to  influence  a  borrower's
decisions   regarding   disposal  of   hazardous   substances   was   sufficient
participation  in  the  management  of  the  borrower's  business  to  deny  the
protection of the secured creditor exemption to the lender.

     This ambiguity  appears to have been resolved by the enactment of the Asset
Conservation,  Lender  Liability and Deposit  Insurance  Protection Act of 1996,
which was signed into law by  President  Clinton on  September  30,  1996.  This
legislation  provides  that in order to be  deemed to have  participated  in the
management of a mortgaged  property,  a lender must actually  participate in the
operational  affairs of the  property  or the  borrower.  The  legislation  also
provides that  participation  in the management of the property does not include
"merely  having the  capacity to  influence,  or  unexercised  right to control"
operations.  Rather,  a lender will lose the protection of the secured  creditor
exemption  only if it  exercises  decision-making  control  over the  borrower's
environmental   compliance  and  hazardous   substance   handling  and  disposal
practices,  or assumes day-to-day management of all operational functions of the
mortgaged property.

     If a lender is or becomes liable,  it can bring an action for  contribution
against any other "responsible parties," including a previous owner or operator,
who created  the  environmental  hazard,  but those  persons or entities  may be
bankrupt or otherwise  judgment proof. The costs  associated with  environmental
cleanup may be substantial.  It is conceivable  that such costs arising from the
circumstances set forth above would result in a loss to Certificateholders.

     CERCLA  does not apply to  petroleum  products,  and the  secured  creditor
exclusion  does not govern  liability for cleanup costs under federal laws other
than CERCLA, in particular  Subtitle I of the federal Resource  Conservation and
Recovery Act  ("RCRA"),  which  regulates  underground  petroleum  storage tanks
(except  heating oil tanks).  The EPA has  adopted a lender  liability  rule for
underground storage tanks under Subtitle I of RCRA. Under such rule, a holder of
a security interest in an underground  storage tank or real property  containing
an  underground  storage tank is not  considered an operator of the  underground
storage tank as long as petroleum is not added to,  stored in or dispensed  from
the tank.  In  addition,  under the Asset  Conservation,  Lender  Liability  and
Deposit  Insurance  Protection Act of 1996, the protections  accorded to lenders
under  CERCLA  are  also  accorded  to the  holders  of  security  interests  in
underground  storage  tanks.  It should be noted,  however,  that  liability for
cleanup of petroleum  contamination  may be governed by state law, which may not
provide for any specific protection for secured creditors, or alternatively, may
not impose liability on secured creditors at all.

     Except as otherwise specified in the related Prospectus Supplement,  at the
time the Loans were originated,  no  environmental  assessment or a very limited
environmental assessment of the Properties was conducted.

Rights of Redemption

     In some states,  after sale pursuant to a deed of trust or foreclosure of a
mortgage,  the  borrower  and  foreclosed  junior  lienors are given a statutory
period in which to redeem the property  from the  foreclosure  sale.  In certain
other states (including  California),  this right of redemption  applies only to
sales  following  judicial   foreclosure,   and  not  to  sales  pursuant  to  a
non-judicial  power of sale.  In most states  where the right of  redemption  is
available,  statutory  redemption  may occur  upon  payment  of the  foreclosure
purchase price,  accrued interest and taxes. In other states,  redemption may be
authorized  if the  former  borrower  pays only a portion  of the sums due.  The
effect of a statutory  right of  redemption  is to  diminish  the ability of the
lender to sell the  foreclosed  property.  The exercise of a right of redemption
would  defeat  the  title  of  any  purchaser  from  the  lender  subsequent  to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the  redemption  right is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has run. In some states, there
is no right to redeem property after a trustee's sale under a deed of trust.

Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens

     Certain states have imposed statutory and judicial  restrictions that limit
the  remedies  of a  beneficiary  under a deed of trust or a  mortgagee  under a
mortgage. In some states, including California,  statutes and case law limit the
right of the  beneficiary or mortgagee to obtain a deficiency  judgment  against
borrowers  financing the purchase of their  residence or following  sale under a
deed of trust or certain other foreclosure proceedings. A deficiency judgment is
a personal  judgment  against the borrower equal in most cases to the difference
between  the  amount due to the  lender  and the fair  market  value of the real
property  at the time of the  foreclosure  sale.  In certain  states,  including
California,  if a lender  simultaneously  originates  a loan secured by a senior
lien on a  particular  property  and a loan secured by a junior lien on the same
property,  such a lender as the holder of the junior lien may be precluded  from
obtaining a  deficiency  judgment  with  respect to the excess of the  aggregate
amount owed under both such loans over the  proceeds of any sale under a deed of
trust or other foreclosure proceedings. As a result of these prohibitions, it is
anticipated  that in  most  instances  the  Master  Servicer  will  utilize  the
non-judicial  foreclosure remedy and will not seek deficiency  judgments against
defaulting borrowers.

     Some state  statutes  require the  beneficiary  or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however,  in some of  these  states,  the  lender,  following  judgment  on such
personal  action,  may be deemed to have  elected a remedy and may be  precluded
from  exercising  remedies  with  respect  to the  security.  Consequently,  the
practical effect of the election requirement,  when applicable,  is that lenders
will usually  proceed first against the security rather than bringing a personal
action against the borrower.  In some states,  exceptions to the anti-deficiency
statutes are provided for in certain  instances  where the value of the lender's
security has been impaired by acts or omissions of the borrower, for example, in
the event of waste of the property.  Finally,  other statutory  provisions limit
any deficiency judgment against the former borrower following a foreclosure sale
to the excess of the outstanding debt over the fair market value of the property
at the time of the public  sale.  The purpose of these  statutes is generally to
prevent a beneficiary or a mortgagee from obtaining a large deficiency  judgment
against  the former  borrower  as a result of low or no bids at the  foreclosure
sale.

     Generally,  Article 9 of the UCC governs  foreclosure on Cooperative shares
and the  related  proprietary  lease or  occupancy  agreement.  Some courts have
interpreted  section 9-504 of the UCC to prohibit a deficiency  award unless the
creditor  establishes that the sale of the collateral  (which,  in the case of a
Cooperative  Loan,  would  be the  shares  of the  Cooperative  and the  related
proprietary  lease or  occupancy  agreement)  was  conducted  in a  commercially
reasonable manner.

     In addition to  anti-deficiency  and related  legislation,  numerous  other
federal and state statutory  provisions,  including the federal bankruptcy laws,
and state laws  affording  relief to debtors,  may interfere  with or affect the
ability  of the  secured  mortgage  lender to  realize  upon its  security.  For
example,  in a proceeding  under the Bankruptcy Code, a lender may not foreclose
on a mortgaged  property  without the  permission of the bankruptcy  court.  The
rehabilitation  plan  proposed  by the  debtor  may  provide,  if the  mortgaged
property is not the debtor's  principal  residence and the court determines that
the value of the mortgaged  property is less than the  principal  balance of the
mortgage loan, for the reduction of the secured indebtedness to the value of the
mortgaged  property  as of the  date  of  the  commencement  of the  bankruptcy,
rendering the lender a general unsecured  creditor for the difference,  and also
may reduce the monthly payments due under such mortgage loan, change the rate of
interest and alter the mortgage loan repayment schedule.  The effect of any such
proceedings  under  the  Bankruptcy  Code,  including  but  not  limited  to any
automatic  stay,  could  result  in delays in  receiving  payments  on the Loans
underlying a Series of  Securities  and  possible  reductions  in the  aggregate
amount of such payments.

     The federal tax laws provide priority to certain tax liens over the lien of
a mortgage or secured party.

Due-on-Sale Clauses

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
conventional Loan will contain a due-on-sale clause which will generally provide
that if the mortgagor or obligor sells,  transfers or conveys the Property,  the
loan or contract may be  accelerated  by the mortgagee or secured  party.  Court
decisions and  legislative  actions have placed  substantial  restriction on the
right of lenders to enforce  such  clauses in many  states.  For  instance,  the
California  Supreme  Court in August  1978 held that  due-on-sale  clauses  were
generally  unenforceable.  However, the Garn-St Germain Depository  Institutions
Act of 1982 (the "Garn-St Germain Act"), subject to certain exceptions, preempts
state  constitutional,  statutory and case law  prohibiting  the  enforcement of
due-on-sale  clauses.  As a result,  due-on-sale  clauses have become  generally
enforceable except in those states whose legislatures  exercised their authority
to regulate the  enforceability  of such clauses with respect to mortgage  loans
that were (i) originated or assumed during the "window period" under the Garn-St
Germain  Act which  ended in all cases not later than  October 15, 1982 and (ii)
originated by lenders other than national banks,  federal  savings  institutions
and  federal  credit  unions.  FHLMC  has taken the  position  in its  published
mortgage  servicing  standards  that,  out of a total of eleven  "window  period
states," five states (Arizona,  Michigan,  Minnesota,  New Mexico and Utah) have
enacted  statutes  extending,  on various  terms and for  varying  periods,  the
prohibition  on  enforcement  of  due-on-sale  clauses  with  respect to certain
categories  of  window  period  loans.   Also,  the  Garn-St  Germain  Act  does
"encourage"  lenders  to  permit  assumption  of loans at the  original  rate of
interest  or at some other rate less than the average of the  original  rate and
the market rate.

     As to loans secured by an owner-occupied residence, the Garn-St Germain Act
sets forth nine specific  instances in which a mortgagee  covered by the Act may
not exercise its rights under a  due-on-sale  clause,  notwithstanding  the fact
that a transfer of the property may have  occurred.  The  inability to enforce a
due-on-sale  clause  may  result  in  transfer  of the  related  Property  to an
uncreditworthy  person,  which could  increase the  likelihood of default or may
result in a mortgage  bearing an  interest  rate below the  current  market rate
being  assumed by a new home  buyer,  which may affect the  average  life of the
Loans and the number of Loans which may extend to maturity.

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

Enforceability of Prepayment and Late Payment Fees

     Forms of notes,  mortgages  and deeds of trust used by lenders  may contain
provisions  obligating  the  borrower to pay a late  charge if payments  are not
timely  made,  and in some  circumstances  may  provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be  specific  limitations  upon the late  charges  which a lender may
collect from a borrower for delinquent  payments.  Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid. Under certain state laws, prepayment charges may not be imposed
after a certain period of time following the  origination of mortgage loans with
respect to  prepayments  on loans  secured by liens  encumbering  owner-occupied
residential properties. Since many of the Properties will be owner-occupied,  it
is anticipated  that prepayment  charges may not be imposed with respect to many
of the Loans. The absence of such a restraint on prepayment,  particularly  with
respect  to fixed  rate  Loans  having  higher  Loan  Rates,  may  increase  the
likelihood of refinancing or other early  retirement of such loans or contracts.
Late  charges  and  prepayment  fees are  typically  retained  by  servicers  as
additional servicing compensation.

Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  enacted in March  1980  ("Title  V")  provides  that  state  usury
limitations shall not apply to certain types of residential first mortgage loans
originated  by  certain  lenders  after  March 31,  1980.  The  Office of Thrift
Supervision,  as successor to the Federal Home Loan Bank Board, is authorized to
issue  rules  and   regulations   and  to  publish   interpretations   governing
implementation  of  Title V. The  statute  authorized  the  states  to  reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  which  expressly  rejects an application of the federal law.  Fifteen
states adopted such a law prior to the April 1, 1983 deadline. In addition, even
where Title V is not so rejected,  any state is authorized by the law to adopt a
provision limiting discount points or other charges on mortgage loans covered by
Title V.  Certain  states  have taken  action to reimpose  interest  rate limits
and/or to limit discount points or other charges.

The Home Improvement Contracts

     General. The Home Improvement Contracts,  other than those Home Improvement
Contracts  that are  unsecured or secured by mortgages on real estate (such Home
Improvement   Contracts  are   hereinafter   referred  to  in  this  section  as
"contracts")  generally  are  "chattel  paper"  or  constitute  "purchase  money
security interests" each as defined in the UCC. Pursuant to the UCC, the sale of
chattel  paper is  treated  in a manner  similar  to  perfection  of a  security
interest in chattel  paper.  Under the related  Agreement,  the  Depositor  will
transfer  physical  possession  of the  contracts to the Trustee or a designated
custodian  or may  retain  possession  of the  contracts  as  custodian  for the
Trustee.  In addition,  the Depositor will make an appropriate filing of a UCC-1
financing  statement  in the  appropriate  states to, among other  things,  give
notice  of the  Trust  Fund's  ownership  of  the  contracts.  Unless  otherwise
specified  in the  related  Prospectus  Supplement,  the  contracts  will not be
stamped or otherwise  marked to reflect their  assignment  from the Depositor to
the Trustee. Therefore, if through negligence,  fraud or otherwise, a subsequent
purchaser were able to take physical  possession of the contracts without notice
of such  assignment,  the  Trust  Fund's  interest  in the  contracts  could  be
defeated.

     Security Interests in Home Improvements.  The contracts that are secured by
the Home Improvements financed thereby grant to the originator of such contracts
a purchase money security  interest in such Home  Improvements  to secure all or
part of the purchase price of such Home  Improvements  and related  services.  A
financing  statement generally is not required to be filed to perfect a purchase
money  security  interest  in  consumer  goods.  Such  purchase  money  security
interests are assignable.  In general, a purchase money security interest grants
to the holder a security interest that has priority over a conflicting  security
interest in the same collateral and the proceeds of such collateral. However, to
the extent that the collateral  subject to a purchase  money  security  interest
becomes a fixture,  in order for the related purchase money security interest to
take priority over a conflicting  interest in the fixture, the holder's interest
in such Home Improvement must generally be perfected by a timely fixture filing.
In  general,  a  security  interest  does not exist  under  the UCC in  ordinary
building  material  incorporated  into an improvement on land. Home  Improvement
Contracts that finance lumber, bricks, other types of ordinary building material
or other goods that are deemed to lose such  characterization upon incorporation
of such materials into the related  property,  will not be secured by a purchase
money security interest in the Home Improvement being financed.

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

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

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

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

     Applicability  of  Usury  Laws.  Title  V of  the  Depository  Institutions
Deregulation and Monetary Control Act of 1980, as amended ("Title V"),  provides
that,  subject to the following  conditions,  state usury  limitations shall not
apply to any  contract  which is secured  by a first  lien on  certain  kinds of
consumer  goods.  The  contracts  would  be  covered  if  they  satisfy  certain
conditions  governing,  among other things,  the terms of any prepayments,  late
charges  and  deferral  fees and  requiring  a  30-day  notice  period  prior to
instituting any action leading to repossession of the related unit.

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

Installment Contracts

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

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

Soldiers' and Sailors' Civil Relief Act

     Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief Act
of 1940, as amended (the "Relief Act"), a borrower who enters  military  service
after the  origination of such  borrower's  Loan  (including a borrower who is a
member  of the  National  Guard  or is in  reserve  status  at the  time  of the
origination  of the Loan and is later  called to active duty) may not be charged
interest above an annual rate of 6% during the period of such borrower's  active
duty status,  unless a court orders otherwise upon application of the lender. It
is possible  that such  interest rate  limitation  could have an effect,  for an
indeterminate  period of time, on the ability of the Master  Servicer to collect
full amounts of interest on certain of the Loans.  Unless otherwise  provided in
the  related  Prospectus  Supplement,  any  shortfall  in  interest  collections
resulting  from the  application  of the  Relief  Act could  result in losses to
Securityholders.  The Relief Act also imposes limitations which would impair the
ability of the Master  Servicer  to  foreclose  on an  affected  Loan during the
borrower's  period of active duty status.  Moreover,  the Relief Act permits the
extension of a Loan's  maturity and the  re-adjustment  of its payment  schedule
beyond the completion of military  service.  Thus, in the event that such a Loan
goes into default, there may be delays and losses occasioned by the inability to
realize upon the Property in a timely fashion.

Junior Mortgages; Rights of Senior Mortgagees

     To the  extent  that the Loans  comprising  the Trust Fund for a Series are
secured by mortgages  which are junior to other  mortgages held by other lenders
or  institutional  investors,  the rights of the Trust Fund (and  therefore  the
Securityholders),  as mortgagee under any such junior mortgage,  are subordinate
to those of any mortgagee under any senior  mortgage.  The senior  mortgagee has
the right to receive hazard insurance and condemnation proceeds and to cause the
property  securing  the Loan to be sold upon default of the  mortgagor,  thereby
extinguishing  the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest  in  the  property  in  foreclosure  litigation  and,
possibly,  satisfies  the  defaulted  senior  mortgage.  A junior  mortgagee may
satisfy a defaulted senior loan in full and, in some states,  may cure a default
and bring the senior loan current,  in either event adding the amounts  expended
to the balance due on the junior loan. In most states, absent a provision in the
mortgage  or deed of trust,  no notice of default is  required  to be given to a
junior mortgagee.

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

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

     The form of credit  line  trust  deed or  mortgage  generally  used by most
institutional  lenders which make Revolving Credit Line Loans typically contains
a "future advance" clause, which provides,  in essence,  that additional amounts
advanced to or on behalf of the borrower by the  beneficiary or lender are to be
secured by the deed of trust or  mortgage.  Any  amounts so  advanced  after the
Cut-off  Date with  respect to any  Mortgage  will not be  included in the Trust
Fund.  The  priority of the lien  securing any advance made under the clause may
depend in most  states on whether  the deed of trust or  mortgage  is called and
recorded  as a credit  line deed of trust or  mortgage.  If the  beneficiary  or
lender advances additional amounts,  the advance is entitled to receive the same
priority  as  amounts  initially  advanced  under  the trust  deed or  mortgage,
notwithstanding  the fact that there may be junior trust deeds or mortgages  and
other liens which  intervene  between the date of recording of the trust deed or
mortgage  and the  date of the  future  advance,  and  notwithstanding  that the
beneficiary  or lender had actual  knowledge  of such  intervening  junior trust
deeds or mortgages  and other liens at the time of the advance.  In most states,
the trust  deed or  mortgage  lien  securing  mortgage  loans of the type  which
includes  home equity  credit  lines  applies  retroactively  to the date of the
original recording of the trust deed or mortgage, provided that the total amount
of  advances  under the home  equity  credit  line does not exceed  the  maximum
specified principal amount of the recorded trust deed or mortgage,  except as to
advances  made after  receipt  by the lender of a written  notice of lien from a
judgment lien creditor of the trustor.

The Title I Program

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

     The types of loans which are  eligible  for  insurance by the FHA under the
Title I Program include property improvement loans ("Property Improvement Loans"
or "Title I Loans").  A Property  Improvement  Loan or Title I Loan means a loan
made to finance actions or items that substantially protect or improve the basic
livability  or utility of a property  and  includes  single  family  improvement
loans.

     There are two basic  methods  of lending or  originating  such loans  which
include a "direct loan" or a "dealer  loan." With respect to a direct loan,  the
borrower makes  application  directly to a lender without any assistance  from a
dealer,  which  application  may be filled  out by the  borrower  or by a person
acting at the  direction of the borrower who does not have a financial  interest
in the loan transaction, and the lender may disburse the loan proceeds solely to
the borrower or jointly to the borrower  and other  parties to the  transaction.
With  respect  to a  dealer  loan,  the  dealer,  who has a direct  or  indirect
financial  interest in the loan  transaction,  assists the borrower in preparing
the loan  application  or otherwise  assists the borrower in obtaining  the loan
from lender and the lender may distribute  proceeds  solely to the dealer or the
borrower  or  jointly to the  borrower  and the  dealer or other  parties.  With
respect to a dealer Title I Loan, a dealer may include a seller, a contractor or
supplier of goods or services.

     Loans insured under the Title I Program are required to have fixed interest
rates  and,  generally,  provide  for equal  installment  payments  due  weekly,
biweekly,  semi-monthly or monthly,  except that a loan may be payable quarterly
or  semi-annually  in order to correspond with the borrower's  irregular flow of
income.  The first or last  payments  (or  both) may vary in amount  but may not
exceed 150% of the regular installment  payment, and the first scheduled payment
may be due no later  than two  months  from the date of the loan.  The note must
contain a  provision  permitting  full or partial  prepayment  of the loan.  The
interest rate may be established by the lender and must be fixed for the term of
the loan and recited in the note.  Interest on an insured  loan must accrue from
the date of the loan and be calculated on a simple  interest  basis.  The lender
must assure  that the note and all other  documents  evidencing  the loan are in
compliance with applicable federal, state and local laws.

     Each  insured  lender is  required  to use  prudent  lending  standards  in
underwriting  individual  loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval  of the loan and
disbursement of loan proceeds.  Generally, the lender must exercise prudence and
diligence to  determine  whether the borrower and any co-maker is solvent and an
acceptable  credit risk, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine  whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must be made in  accordance  with  the  expense-to-income  ratios
published by the Secretary of HUD.

     Under  the  Title I  Program,  the FHA  does  not  review  or  approve  for
qualification for insurance the individual loans insured  thereunder at the time
of approval  by the lending  institution  (as is  typically  the case with other
federal  loan  programs).  If,  after a loan has  been  made  and  reported  for
insurance  under  the  Title  I  Program,  the  lender  discovers  any  material
misstatement  of fact  or that  the  loan  proceeds  have  been  misused  by the
borrower,  dealer or any other party,  it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the  property has not
been  impaired,  the insurance of the loan under the Title I Program will not be
affected unless such material  misstatements  of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

     Requirements  for Title I Loans.  The maximum  principal amount for Title I
Loans must not exceed the actual cost of the project  plus any  applicable  fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed $25,000 (or the current  applicable  amount) for a single family
property improvement loan. Generally, the term of a Title I Loan may not be less
than six months nor  greater  than 20 years and 32 days.  A borrower  may obtain
multiple Title I Loans with respect to multiple  properties,  and a borrower may
obtain  more than one Title I Loan with  respect to a single  property,  in each
case as long as the total  outstanding  balance of all Title I Loans in the same
property  does not exceed the  maximum  loan amount for the type of Title I Loan
thereon having the highest permissible loan amount.

     Borrower  eligibility for a Title I Loan requires that the borrower have at
least a one-half  interest in either fee simple  title to the real  property,  a
lease thereof for a term  expiring at least six months after the final  maturity
of the Title I Loan or a recorded land installment  contract for the purchase of
the real  property,  and that the  borrower  have equity in the  property  being
improved  at least  equal to the amount of the Title I Loan if such loan  amount
exceeds  $15,000.  Any Title I Loan in excess of  $7,500  must be  secured  by a
recorded lien on the improved  property which is evidenced by a mortgage or deed
of trust executed by the borrower and all other owners in fee simple.

     The  proceeds  from a Title I Loan  may be used  only to  finance  property
improvements  which  substantially  protect or improve the basic  livability  or
utility of the property as disclosed in the loan  application.  The Secretary of
HUD has published a list of items and  activities  which cannot be financed with
proceeds  from any Title I Loan and from time to time the  Secretary  of HUD may
amend such list of items and  activities.  With  respect  to any dealer  Title I
Loan,  before  the  lender  may  disburse  funds,  the  lender  must have in its
possession  a  completion  certificate  on a HUD  approved  form,  signed by the
borrower and the dealer.  With respect to any direct Title I Loan,  the borrower
is  required  to  submit  to  the  lender,   promptly  upon  completion  of  the
improvements  but not  later  than six  months  after  disbursement  of the loan
proceeds with one six month  extension if necessary,  a completion  certificate,
signed by the  borrower.  The  lender or its agent is  required  to  conduct  an
on-site inspection on any Title I Loan where the principal  obligation is $7,500
or more,  and on any direct  Title I Loan where the  borrower  fails to submit a
completion certificate.

     FHA Insurance  Coverage.  Under the Title I Program the FHA  establishes an
insurance  coverage  reserve  account for each lender  which has been  granted a
Title I insurance contract.  The amount of insurance coverage in this account is
10% of the amount  disbursed,  advanced or expended by the lender in originating
or purchasing  eligible loans  registered  with FHA for Title I insurance,  with
certain  adjustments.  The balance in the insurance  coverage reserve account is
the maximum  amount of insurance  claims the FHA is required to pay. Loans to be
insured  under the Title I Program will be  registered  for insurance by the FHA
and the insurance  coverage  attributable  to such loans will be included in the
insurance  coverage  reserve  account for the  originating or purchasing  lender
following  the  receipt  and  acknowledgment  by the FHA of a loan report on the
prescribed  form pursuant to the Title I  regulations.  The FHA charges a fee of
0.50% per annum of the net proceeds (the original  balance) of any eligible loan
so reported and  acknowledged for insurance by the originating  lender.  The FHA
bills the lender for the  insurance  premium on each insured loan  annually,  on
approximately the anniversary date of the loan's origination. If an insured loan
is prepaid during the year, FHA will not refund the insurance premium,  but will
abate any insurance charges falling due after such prepayment.

     Under  the Title I  Program  the FHA will  reduce  the  insurance  coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's  contract of insurance by (i) the amount of the
FHA  insurance  claims  approved for payment  relating to such insured loans and
(ii) the amount of insurance coverage  attributable to insured loans sold by the
lender.  The balance of the lender's FHA insurance coverage reserve account will
be further  adjusted as required  under Title I or by the FHA, and the insurance
coverage  therein may be earmarked  with  respect to each or any eligible  loans
insured  thereunder,  if a determination is made by the Secretary of HUD that it
is in its interest to do so. Originations and acquisitions of new eligible loans
will continue to increase a lender's  insurance coverage reserve account balance
by 10% of the amount disbursed, advanced or expended in originating or acquiring
such eligible  loans  registered  with the FHA for  insurance  under the Title I
Program.  The Secretary of HUD may transfer insurance coverage between insurance
coverage reserve  accounts with earmarking with respect to a particular  insured
loan or group of insured  loans when a  determination  is made that it is in the
Secretary's interest to do so.

     The  lender  may  transfer  (except  as  collateral  in a  bona  fide  loan
transaction)  insured  loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance.  Unless an insured
loan is  transferred  with recourse or with a guaranty or repurchase  agreement,
the FHA,  upon receipt of written  notification  of the transfer of such loan in
accordance  with the Title I  regulations,  will transfer from the  transferor's
insurance  coverage  reserve  account  to the  transferee's  insurance  coverage
reserve  account an amount,  if available,  equal to 10% of the actual  purchase
price or the net  unpaid  principal  balance of such loan  (whichever  is less).
However,  under the Title I Program not more than $5,000 in  insurance  coverage
shall be transferred to or from a lender's  insurance  coverage  reserve account
during any October 1 to  September 30 period  without the prior  approval of the
Secretary of HUD.

     Claims  Procedures  Under Title I. Under the Title I Program the lender may
accelerate  an  insured  loan  following  a default  on such loan only after the
lender or its agent has contacted the borrower in a  face-to-face  meeting or by
telephone  to discuss the  reasons for the default and to seek its cure.  If the
borrower  does not cure the  default  or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the  borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a  modification
agreement or  repayment  plan,  the loan will be  accelerated  and that,  if the
default  persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the  acceleration of maturity after full payment
is due and  reinstate  the loan only if the  borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

     Following  acceleration of maturity upon a secured Title I Loan, the lender
may either (a) proceed against the property under any security instrument or (b)
make a claim under the lender's contract of insurance.  If the lender chooses to
proceed  against the property  under a security  instrument  (or if it accepts a
voluntary  conveyance  or  surrender  of the  property),  the lender may file an
insurance claim only with the prior approval of the Secretary of HUD.

     When a lender  files an  insurance  claim  with the FHA  under  the Title I
Program,  the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any  dealer who has agreed
thereto,  certification  of compliance with  applicable  state and local laws in
carrying out any foreclosure or  repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the  borrower is bankrupt or deceased.
Generally,  a claim for reimbursement for loss on any Title I Loan must be filed
with the FHA no later than nine  months  after the date of default of such loan.
Concurrently  with filing the  insurance  claim,  the lender shall assign to the
United  States of America the  lender's  entire  interest in the loan note (or a
judgment in lieu of the note),  in any  security  held and in any claim filed in
any  legal  proceedings.  If,  at the time the note is  assigned  to the  United
States,  the  Secretary  has  reason  to  believe  that the note is not valid or
enforceable  against the  borrower,  the FHA may deny the claim and reassign the
note to the lender. If either such defect is discovered after the FHA has paid a
claim, the FHA may require the lender to repurchase the paid claim and to accept
a reassignment of the loan note. If the lender subsequently  obtains a valid and
enforceable  judgment  against  the  borrower,  the  lender  may  resubmit a new
insurance  claim with an  assignment  of the  judgment.  The FHA may contest any
insurance  claim and make a demand for  repurchase of the loan at any time up to
two years  from the date the  claim  was  certified  for  payment  and may do so
thereafter in the event of fraud or misrepresentation on the part of the lender.

     Under the Title I Program  the amount of an FHA  insurance  claim  payment,
when made,  is equal to the  Claimable  Amount,  up to the  amount of  insurance
coverage in the lender's  insurance  coverage reserve account.  For the purposes
hereof,  the "Claimable  Amount" means an amount equal to 90% of the sum of: (a)
the unpaid loan  obligation (net unpaid  principal and the uncollected  interest
earned to the date of  default)  with  adjustments  thereto  if the  lender  has
proceeded  against  property  securing such loan; (b) the interest on the unpaid
amount  of the  loan  obligation  from the  date of  default  to the date of the
claim's initial  submission for payment plus 15 calendar days (but not to exceed
9 months from the date of default),  calculated at the rate of 7% per annum; (c)
the uncollected court costs; (d) the attorney's fees not to exceed $500; and (e)
the expenses for recording the assignment of the security to the United States.

Consumer Protection Laws

     Numerous  federal and state  consumer  protection  laws impose  substantive
requirements upon mortgage lenders in connection with the origination, servicing
and enforcement of loans secured by Single Family Properties. These laws include
the federal  Truth-in-Lending Act and Regulation Z promulgated thereunder,  Real
Estate Settlement Procedures Act and Regulation B promulgated thereunder,  Equal
Credit  Opportunity  Act, Fair Credit Billing Act, Fair Credit Reporting Act and
related statutes and regulations. In particular,  Regulation Z, requires certain
disclosures to the borrowers  regarding the terms of the Loans; the Equal Credit
Opportunity Act and Regulation B promulgated thereunder prohibit  discrimination
on the basis of age,  race,  color,  sex,  religion,  marital  status,  national
origin,  receipt of public  assistance  or the  exercise  of any right under the
Consumer  Credit  Protection  Act, in the  extension of credit;  the Fair Credit
Reporting  Act regulates  the use and  reporting of  information  related to the
borrower's credit experience.

     Certain provisions of these laws impose specific statutory liabilities upon
lenders who fail to comply therewith.  In addition,  violations of such laws may
limit the ability of the Sellers to collect all or part of the  principal  of or
interest  on the Loans and could  subject  the  Sellers  and in some cases their
assignees to damages and administrative enforcement.

                         FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a summary of the anticipated  material  federal income tax
consequences of the purchase,  ownership,  and disposition of the Securities and
is based on advice of Brown & Wood llp,  special  counsel to the Depositor.  The
summary is based upon the  provisions of the Code, the  regulations  promulgated
thereunder,  including, where applicable, proposed regulations, and the judicial
and administrative rulings and decisions now in effect, all of which are subject
to change or  possible  differing  interpretations.  The  statutory  provisions,
regulations,  and  interpretations on which this summary is based are subject to
change, and such a change could apply retroactively.

     The summary  does not  purport to deal with all  aspects of federal  income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances,  nor with certain types of investors subject to special treatment
under the federal income tax laws. This summary focuses primarily upon investors
who will hold  Securities  as "capital  assets"  (generally,  property  held for
investment)  within the  meaning of  Section  1221 of the Code,  but much of the
discussion is applicable to other investors as well.  Prospective  Investors are
advised to consult their own tax advisers  concerning the federal,  state, local
and  any  other  tax  consequences  to  them  of  the  purchase,  ownership  and
disposition of the Securities.

     The federal income tax consequences to Securityholders  will vary depending
on whether (i) the Securities of a Series are classified as  indebtedness;  (ii)
an election is made to treat the Trust Fund  relating to a particular  Series of
Securities as a REMIC or as a FASIT; (iii) the Securities represent interests in
a grantor  trust;  or (iv) the Trust Fund  relating  to a  particular  Series of
Certificates is classified as a partnership.  The Prospectus Supplement for each
Series of Securities will specify how the Securities will be treated for federal
income tax  purposes and will discuss  whether a REMIC or a FASIT  election,  if
any, will be made with respect to such Series.  Prior to issuance of each Series
of Securities, the Depositor shall file with the Commission a Form 8-K on behalf
of the related Trust Fund containing an opinion of Brown & Wood llp with respect
to the  validity  of  the  information  set  forth  under  "Federal  Income  Tax
Consequences" herein and in the related Prospectus Supplement.

Taxation of Debt Securities

     Interest  and  Acquisition   Discount.   Securities   representing  regular
interests in a REMIC are generally  treated as evidences of indebtedness  issued
by the REMIC.  Securities  representing regular interests in a FASIT are treated
as debt instruments.  Stated interest on regular interests in REMICs and regular
interests  in 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.  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 and the statutory and regulatory  requirements  are satisfied.
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 and the statutory and regulatory requirements are satisfied.

     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.

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

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


                                  LEGAL MATTERS

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


                              FINANCIAL INFORMATION

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

                                     RATING

     It is a condition to the issuance of the  Securities of each Series offered
hereby and by the Prospectus  Supplement  that they shall have been rated in one
of the four highest rating categories by the nationally  recognized  statistical
rating agency or agencies  (each,  a "Rating  Agency")  specified in the related
Prospectus Supplement.

     Any such rating would be based on, among other things,  the adequacy of the
value of the Trust Fund Assets and any credit  enhancement  with respect to such
class and will reflect such Rating Agency's  assessment solely of the likelihood
that holders of a class of  Securities  of such class will  receive  payments to
which such Securityholders are entitled under the related Agreement. Such rating
will not constitute an assessment of the likelihood  that principal  prepayments
on the  related  Loans  will be  made,  the  degree  to  which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional  termination of the Series of Securities.  Such rating should not
be deemed a recommendation to purchase, hold or sell Securities,  inasmuch as it
does not address market price or  suitability  for a particular  investor.  Each
security rating should be evaluated  independently of any other security rating.
Such rating will not address the possibility  that prepayment at higher or lower
rates than  anticipated  by an investor may cause such  investor to experience a
lower than  anticipated  yield or that an  investor  purchasing  a Security at a
significant  premium might fail to recoup its initial  investment  under certain
prepayment scenarios.

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

     The amount, type and nature of credit enhancement, if any, established with
respect to a Series of  Securities  will be  determined on the basis of criteria
established by each Rating Agency rating  classes of such Series.  Such criteria
are sometimes based upon an actuarial analysis of the behavior of mortgage loans
in a larger  group.  Such  analysis  is often the basis upon  which each  Rating
Agency determines the amount of credit enhancement required with respect to each
such class.  There can be no assurance that the historical  data  supporting any
such  actuarial  analysis will  accurately  reflect  future  experience  nor any
assurance that the data derived from a large pool of mortgage  loans  accurately
predicts the delinquency,  foreclosure or loss experience of any particular pool
of Loans.  No assurance can be given that values of any Properties have remained
or will remain at their levels on the  respective  dates of  origination  of the
related Loans.  If the  residential  real estate  markets  should  experience an
overall decline in property values such that the outstanding  principal balances
of the Loans in a  particular  Trust  Fund and any  secondary  financing  on the
related  Properties become equal to or greater than the value of the Properties,
the rates of  delinquencies,  foreclosures and losses could be higher than those
now generally  experienced  in the mortgage  lending  industry.  In  additional,
adverse economic  conditions  (which may or may not affect real property values)
may affect the timely  payment by mortgagors of scheduled  payments of principal
and  interest  on the  Loans  and,  accordingly,  the  rates  of  delinquencies,
foreclosures  and losses with respect to any Trust Fund. To the extent that such
losses are not covered by credit  enhancement,  such  losses  will be borne,  at
least in part,  by the holders of one or more classes of the  Securities  of the
related Series.


                             INDEX OF DEFINED TERMS

         Term                                                              Page
         ----                                                              ----
Accretion Directed............................................................34
Accrual.......................................................................35
Accrual Securities............................................................31
Advance.......................................................................10
Agreement.....................................................................21
Amortizable Bond Premium
  Regulations.................................................................77
APR...........................................................................24
Available Funds...............................................................31
Balloon payment...............................................................22
Belgian Cooperative...........................................................40
BIF...........................................................................50
Book-Entry Securities.........................................................38
Buydown Fund..................................................................23
Buydown Loans.................................................................23
Calculation Agent.............................................................35
Cash Flow Bond Method.........................................................83
CEDEL Participants............................................................39
CERCLA....................................................................17, 63
Certificates............................................................1, 5, 21
Capitalized Interest Account..................................................51
Claimable Amount..............................................................72
Class Security Balance........................................................31
Closed-End Loans...............................................................5
Code......................................................................11, 73
COFI Securities...............................................................37
Collateral Value..............................................................25
Combined Loan-to-Value Ratio..................................................25
Commission.....................................................................3
Component Securities..........................................................34
Contingent Regulations........................................................74
Cooperative Loans.............................................................22
Cooperatives..................................................................22
Cut-off Date...............................................................5, 21
Cut-off Date Principal Balance................................................29
DCR...........................................................................93
Debt Securities...............................................................73
Definitive Security...........................................................38
Depositor..................................................................1, 25
Detailed Description..........................................................22
Distribution Date..............................................................7
DOL...........................................................................91
DTC.......................................................................19, 38
Eleventh District.............................................................36
EPA...........................................................................63
ERISA.........................................................................13
Euroclear Operator............................................................40
Euroclear Participants........................................................40
European Depositaries.........................................................38
Exchange Act...................................................................3
FDIC..........................................................................27
FHA............................................................................9
FHLBSF........................................................................36
FHLMC.........................................................................27
Financial Intermediary........................................................38
Fitch.........................................................................93
Fixed Rate....................................................................35
Floating Rate.................................................................35
FNMA..........................................................................27
Foreign person................................................................86
Funding Period................................................................19
Garn-St Germain Act...........................................................65
Holder in Due Course Rules....................................................18
Home Equity Loans...........................................................1, 6
Home Improvement Contracts..................................................1, 6
Home Improvements..............................................................1
Indenture.....................................................................29
Installment Contract..........................................................67
Insurance Proceeds............................................................50
Insured Expenses..............................................................50
Interest Only.................................................................35
Interest Weighted Securities..................................................76
Inverse Floating Rate.........................................................35
IRS...........................................................................74
L/C Bank...................................................................9, 42
L/C Percentage.............................................................9, 42
Liquidation Expenses..........................................................50
Liquidation Proceeds..........................................................50
Loan Rate..................................................................7, 22
Loans..........................................................................1
Loan-to-Value Ratio...........................................................25
Lockout periods...............................................................23
Master Servicer................................................................5
Master Servicing Agreement....................................................21
Master Servicing Fee..........................................................55
Moody's...................................................................43, 93
Morgan........................................................................40
Mortgage......................................................................48
Mortgaged Properties..........................................................23
Multifamily Loan............................................................1, 5
National Cost of Funds Index..................................................37
NCUA..........................................................................94
Nonresidents..................................................................84
Notes...................................................................1, 5, 21
Notional Amount Securities....................................................34
OID.......................................................................11, 73
OID Regulations...............................................................73
OTS...........................................................................37
PACs..........................................................................34
Partial Accrual...............................................................35
Parties in Interest...........................................................91
Pass-Through Rate..........................................................7, 21
Pass-Through Securities.......................................................81
Pay-Through Security..........................................................75
Percentage Interests..........................................................57
Permitted Investments.........................................................43
Planned Principal Class.......................................................34
Plans.........................................................................91
Policy Statement..............................................................95
Pool.......................................................................5, 21
Pool Insurance Policy.........................................................44
Pool Insurer..................................................................44
Pooling and Servicing Agreement...............................................29
Pre-Funded Amount.............................................................19
Pre-Funding Account........................................................5, 19
Prepayment Assumption.........................................................75
Primary Mortgage Insurance
  Policy......................................................................23
Prime Rate....................................................................38
Principal Only................................................................35
Principal Prepayments.........................................................32
Properties.................................................................6, 23
Property Improvement Loans....................................................69
Proposed Mark-to-Market
  Regulations.................................................................81
PTE 83-1......................................................................91
Purchase Price................................................................27
Rating Agency.................................................................96
Ratio Strip Securities........................................................82
RCRA..........................................................................64
Record Date...................................................................30
Reference Banks...............................................................35
Refinance Loan................................................................25
Regular Interest Securities...................................................73
Relevant Depositary...........................................................38
Relief Act....................................................................68
REMIC......................................................................2, 73
Reserve Account............................................................8, 30
Reserve Interest Rate.........................................................36
Residual Interest Security....................................................79
Restricted Group..............................................................93
Retained Interest.............................................................29
Revolving Credit Line Loans....................................................5
Riegle Act....................................................................18
Rules.........................................................................39
S&P...........................................................................93
SAIF..........................................................................50
Scheduled Principal Class.....................................................34
Securities..............................................................1, 5, 21
Security Account..............................................................49
Security Owners...............................................................38
Security Register.............................................................30
Securityholders...............................................................38
Seller.........................................................................1
Sellers.......................................................................21
Senior Securities..........................................................6, 41
Sequential Pay................................................................34
Series.........................................................................1
Servicing Fee.................................................................81
Short-Term Note...............................................................86
Single Family Loan..........................................................1, 5
Single Family Properties......................................................23
Single Family Securities......................................................91
SMMEA.....................................................................11, 94
Strip.........................................................................34
Stripped Securities...........................................................81
Sub-Servicer..............................................................10, 21
Sub-Servicing Agreement.......................................................52
Subordinated Securities........................................................6
Subsequent Loans..............................................................19
Support Class.................................................................34
TACs..........................................................................35
Targeted Principal Class......................................................35
Terms and Conditions..........................................................40
TIN...........................................................................84
Title I Loans.................................................................69
Title I Program...............................................................69
Title V...................................................................66, 67
Trust Agreement...........................................................21, 29
Trust Fund.................................................................1, 21
Trust Fund Assets.......................................................1, 5, 21
Trustee....................................................................5, 29
UCC...........................................................................63
Underwriter Exemptions........................................................92
U.S. Person...................................................................90
VA.............................................................................9
VA Guaranty...................................................................55
Variable Rate.................................................................35


                      [THIS PAGE INTENTIONALLY LEFT BLANK]

                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution*

         The  following  table sets forth the  estimated  expenses in connection
with the issuance and distribution of the Securities being registered under this
Registration Statement, other than underwriting discounts and commissions:

     SEC registration fee.......................................... $
     Printing and engraving expenses...............................
     Legal fees and expenses.......................................
     Trustee fees and expenses.....................................
     Accounting fees and expenses..................................
     Blue Sky fees and expenses....................................
     Rating agency fees............................................
     Miscellaneous.................................................
                                                                   ------------
     Total.................................................        $___________

- ---------
*        To be completed by amendment.


Item 15. Indemnification of Directors and Officers.

     Section  145  of  the  General  Corporation  Law  of  Delaware  empowers  a
corporation to indemnify any person who was or is a party or is threatened to be
made a party to any threatened, pending or completed action, suit or proceeding,
whether civil,  criminal,  administrative or investigative (other than an action
by or in the right of the  corporation)  by reason of the fact that he or she is
or was a director,  officer, employee or agent of the corporation,  or is or was
serving at the request of the  corporation as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise against expenses (including  attorneys' fees),  judgments,  fines and
amounts paid in settlement  actually and reasonably  incurred in connection with
such action,  suit or proceeding if the person  indemnified  acted in good faith
and in a manner he or she  reasonably  believed  to be in or not  opposed to the
best interests of the  corporation,  and, with respect to any criminal action or
proceeding,  had no reasonable cause to believe his or her conduct was unlawful.
No  indemnification  may be made in respect to any claim,  issue or matter as to
which such  person  shall  have been  adjudged  to be liable to the  corporation
unless and only to the extent  that the Court of  Chancery or the court in which
such action or suit was brought shall determine upon application  that,  despite
the adjudication of liability but in view of all the  circumstances of the case,
such person is fairly and  reasonably  entitled to indemnity  for such  expenses
which the Court of  Chancery or such other  court may deem  proper.  Section 145
further  provides that to the extent a director or officer of a corporation  has
been  successful  on the merits or otherwise  in defense of any action,  suit or
proceeding  referred to above,  or in the defense of any claim,  issue or matter
therein, he or she shall be indemnified  against expenses (including  attorneys'
fees) actually and reasonably incurred by him or her in connection therewith.

     The Certificate of Incorporation and Bylaws of the Registrant  provide,  in
effect, that, to the extent and under the circumstances permitted by Section 145
of the General  Corporation Law of Delaware,  the Registrant shall indemnify any
person who was or is a party or is  threatened to be made a party to any action,
suit or proceeding of the type described  above by reason of the fact that he or
she is or was a director, officer, employee or agent of the Registrant.

Item 16. Exhibits.

   1.1  (a) -- Form of Underwriting Agreement.*
   1.1  (b) -- Form of Indemnification and Contribution Agreement.*
   3.1      -- Certificate of Incorporation of the Registrant.
   3.2      -- By-laws of the Registrant.
   4.1      -- Form of Pooling and Servicing Agreement relating to Home Equity
               Loan Asset Backed Certificates.
   4.2      -- Form of Pooling and Servicing Agreement relating to Mortgage
               Pass-Through Certificates.
   4.3      -- Form of Pooling and Servicing Agreement relating to Manufactured
               Housing Asset Backed Certificates.
   4.4      -- Form of Trust Agreement.
   4.5      -- Form of Indenture.
   4.6      -- Form of Master Servicing Agreement.
   5.1      -- Opinion of Brown & Wood llp as to legality of the Securities.
   8.1      -- Opinion of Brown & Wood llp as to certain tax matters (included
               in Exhibit 5.1).
   10.1     -- Form of Loan Purchase Agreement.
   23.1     -- Consent of Brown & Wood llp (included in Exhibits 5.1 and 8.1
               hereof).

- --------------
*  To be filed by amendment.

Item 17. Undertakings.

     (a) The undersigned Registrant hereby undertakes:

          (1) To file,  during  any  period  in which  offers or sales are being
     made, a post-effective amendment to this Registration Statement;

               (i) To include any prospectus required by Section 10(a)(3) of the
          Securities Act of 1933, as amended (the "Act");

               (ii) To reflect  in the  prospectus  any facts or events  arising
          after the effective date of this  Registration  Statement (or the most
          recent post-effective amendment hereof) which,  individually or in the
          aggregate, represent a fundamental change in the information set forth
          in this Registration  Statement.  Notwithstanding  the foregoing,  any
          increase  or decrease  in volume of  securities  offered (if the total
          dollar  value of  securities  offered  would not exceed that which was
          registered)  and  any  deviation  from  the  low  or  high  and of the
          estimated  maximum  offering  range  may be  reflected  in the form of
          prospectus  filed with the  Commission  pursuant to Rule 424(b) if, in
          the aggregate,  the changes in volume and price represent no more than
          20 percent change in the maximum aggregate offering price set forth in
          the   "Calculation  of  Registration   Fee"  table  in  the  effective
          Registration Statement;

               (iii) To include any  material  information  with  respect to the
          plan of  distribution  not previously  disclosed in this  Registration
          Statement  or  any  material  change  to  such   information  in  this
          Registration Statement;

provided,  however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply if the
information  required  to be  included in a  post-effective  amendment  by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Commission by the  Registrant  pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 that are  incorporated  by  reference in this  Registration
Statement.

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

          (3) To remove from registration by means of a post-effective amendment
     any  of  the  securities  being  registered  which  remain  unsold  at  the
     termination of the offering.

     (b) The  undersigned  Registrant  hereby  undertakes  that, for purposes of
determining  any  liability  under the Act, each filing of a Trust Fund's annual
report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act
of 1934,  as amended,  that is  incorporated  by reference in this  Registration
Statement  shall be deemed to be a new  registration  statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

     (c) Insofar as indemnification for liabilities arising under the Act may be
permitted to  directors,  officers  and  controlling  persons of the  Registrant
pursuant to the foregoing  provisions,  or otherwise,  the  Registrant  has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

     (d) The undersigned Registrant hereby undertakes to file an application for
the  purpose  of  determining  the  eligibility  of the  trustee  to  act  under
subsection  (a) of Section 310 of the Trust  Indenture Act of 1939 in accordance
with the  rules and  regulations  prescribed  by the  Commission  under  Section
305(b)(2) of the Trust Indenture Act of 1939.


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended, the
Registrant  certifies that (i) it reasonably  believes that the security  rating
requirement of Transaction  Requirement  B.5 of Form S-3 will be met by the time
of sale of each  Series  of  Securities  to which  this  Registration  Statement
relates and (ii) it has  reasonable  grounds to believe that it meets all of the
requirements  for  filing  on Form S-3 and has  duly  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the city of  Pasadena,  state of  California  on the 30th day of
April, 1998.

                                            IndyMac ABS, Inc.

                                            By: /s/ S. Blair Abernathy


                                             ................................
                                             Name:  S. Blair Abernathy
                                             Title: Chairman of the Board,
                                             President and Director


                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below constitutes and appoints each of S. Blair Abernathy, James Gross and Gwen
J. Eells, or any of them, his/her true and lawful  attorneys-in-fact and agents,
with full power of substitution and resubstitution,  for him and his name, place
and stead, in any and all capacities,  to sign any and all amendments (including
post-effective amendments) to this Registration Statement, and to file the same,
with all exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them,  full power and  authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises,  as  fully  to all  intents  and  purposes  as he might or could do in
person,  hereby  ratifying and  confirming all that said  attorneys-in-fact  and
agents, or any of them, or their or his substitutes, may lawfully do or cause to
be done by virtue hereof.

     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            April 30, 1998
             S. Blair Abernathy             and Director


         /s/ James Gross                    First Vice President, Chief                 April 30, 1998
             James Gross                    Financial Officer and Director


         /s/ Gwen J. Eells                  General Counsel, Secretary                  April 30, 1998
             Gwen J. Eells                  and Director


         /s/ Jeffrey P. Grogin              Director                                    April 30, 1998
             Jeffrey P. Grogin


         /s/ James Banks                    Director                                    April 30, 1998
             James Banks
</TABLE>


EXHIBIT INDEX
<TABLE>
<CAPTION>

  Exhibit
Sequential
   No.                     Description of Exhibit                                       Page Number
- -----------                -----------------------                                      -----------
<S>      <C>                                                                               
  1.1(a) -- Form of Underwriting Agreement*.......................................
  1.1(b) -- Form of Indemnification and Contribution Agreement*...................
  3.1    -- Certificate of Incorporation of the Registrant........................
  3.2    -- By-laws of the Registrant.............................................
  4.1    --Form of Pooling and Servicing Agreement relating to Home Equity Loan Asset Backed
           Certificates..............................................
  4.2    --Form of Pooling and Servicing Agreement relating to Mortgage Pass-Through
           Certificates..............................................
  4.3    -- Form of Pooling and Servicing Agreement relating to Manufactured Housing Asset Backed Certificates.
  4.4    --Form of Trust Agreement...............................................
  4.5    -- Form of Indenture.....................................................
  4.6    --Form of Master Servicing Agreement....................................
  5.1    --Opinion of Brown & Wood llp as to legality of the Securities............
  8.1    --Opinion of Brown & Wood llp as to certain tax matters (included in Exhibit
           5.1).............................................................
  10.1   --Form of Loan Purchase Agreement.......................................
  23.1   --Consent of Brown & Wood llp (included in Exhibits 5.1 and 8.1)..........

- ---------
* To be filed by amendment.

</TABLE>
                                                    




                                Brown & Wood llp
                             One World Trade Center
                          New York, New York 10048-0557
                             Telephone: 212-839-5300
                             Facsimile: 212-839-5599

                                                                  May 1, 1998

VIA ELECTRONIC FILING
Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

           Re:   IndyMac ABS, Inc.
                 Registration Statement on Form S-3

Ladies and Gentlemen:

     On behalf of IndyMac ABS, Inc. (the  "Company")  and trusts to be formed by
the Company,  we transmit  herewith for filing under the Securities Act of 1933,
as amended (the "Act"), a Registration  Statement on Form S-3 (the "Registration
Statement")   relating   to   the   registration   of  $1,000,000 in   aggregate
principal  amount of asset  backed  certificates  and asset backed notes of such
trusts.

     Please  address  any  inquiries  or comments  to the  undersigned  at (212)
839-5395.

                           Very truly yours,


                           /s/ Edward J. Fine


                       CERTIFICATE OF INCORPORATION
                                     OF
                            IndyMac ABS, Inc.

     The undersigned, in order to form a corporation for the purposes
hereinafter stated, under and pursuant to the General Corporation Law of the
State of Delaware (the "GCL"), does hereby certify as follows:

          FIRST: The name of the corporation is IndyMac ABS, Inc. (the
     "Corporation").

          SECOND: The address of the Corporation's registered office in the
     State of Delaware is 1209 Orange Street, in the City of Wilmington,
     County of New Castle. The name of the corporation's registered agent at
     such address is The Corporation Trust Company.

          THIRD: The nature of business or purposes to be conducted or
     promoted by the Corporation is to engage solely in the following
     activities:

               a. To acquire, own, hold, sell, transfer, pledge or otherwise
          dispose of:

                    (1) interests in (A) loan agreements, promissory notes or
               other evidences of indebtedness (the "Mortgage Loans") secured
               by mortgages, deeds of trust, pledge agreements or other
               security devices creating first and/or subordinate liens on
               single family (one- to four-family) or small multifamily (five-
               to fifty- unit) residential properties (including, but not
               limited to, detached or semi-detached dwelling units, apartment
               buildings, townhouses, rowhouses, individual condominium units
               and individual units in planned unit developments (and
               manufactured housing that is permanently affixed and treated as
               real property under local law) (the "Single Family Properties"
               or "Small Multifamily Properties", respectively) or mixed use
               properties which consist of structures of not more than three
               stories which include one- to four-family residential dwelling
               units and space used for retail, professional or other
               commercial uses, (B) installment sales contracts, conditional
               sales contracts or installment loan agreements on manufactured
               housing that is neither permanently affixed nor treated as real
               property under local law (the "Manufactured Housing
               Contracts"), (C) closed-end and/or revolving home equity loans
               (the "Home Equity Loans") secured by first and/or subordinate
               liens on Single Family Properties or Small Multifamily
               Properties and/or (D) home improvement sale contracts and
               installment sale agreements (the "Home Improvement Contracts"
               and, together with the Home Equity Loans, the Manufactured
               Housing Contracts and the Mortgage Loans, the "Loans") that are
               either unsecured or secured primarily by subordinate liens on
               Single Family Properties or Small Multifamily Properties or by
               purchase money security interests in the home improvements
               financed thereby; such Loans may include cooperative apartment
               loans secured by shares issued by private, nonprofit,
               cooperative housing corporations ("Cooperatives") and the
               related proprietary leases or occupancy agreements granting
               exclusive rights to occupy specific dwelling units in such
               Cooperative buildings or loans secured by apartment buildings
               owned by Cooperatives;

                    (2) mortgage-backed securities insured and/or guaranteed
               as to timely payment of interest and/or principal by the
               Government National Mortgage Association, Federal National
               Mortgage Association or Federal Home Loan Mortgage Corporation;
               and

                    (3) mortgage pass-through certificates and other
               collateralized mortgage obligations issued by a financial
               institution or other entity engaged generally in the business
               of mortgage lending, a public agency or instrumentality of a
               state, local or federal government, or a limited purpose
               corporation engaged in the business of establishing trusts and
               acquiring and selling residential loans to such trusts and
               selling beneficial interests in such trusts.

               b. To act as settlor or depositor of trusts formed under a
          trust agreement, pooling and servicing agreement or other agreement
          to issue one or more series (any of which series may be issued in
          one or more classes) of trust certificates ("Certificates")
          representing interests in Loans and/or to issue pursuant to an
          indenture or other agreement one or more series (any of which series
          may be issued in one or more classes) of bonds, notes or other
          evidences of indebtedness ("Debt Obligations") collateralized by
          Loans and/or other property and to enter into any other agreement in
          connection with the authorization, issuance, sale and delivery of
          Certificates and/or Debt Obligations ("Securities").

               c. To hold, pledge, transfer or otherwise deal with Securities,
          including Securities representing a senior interest in Loans
          ("Senior Interests"), representing a subordinated interest in Loans
          ("Subordinated Interests") or a residual interest in Loans
          ("Residual Interests").

               d. To loan or invest or otherwise apply proceeds from Loans,
          funds received in respect of Securities, Senior Interests,
          Subordinated Interests or Residual Interests and any other income,
          as determined by the Corporation's Board of Directors.

               e. To engage in any lawful act or activity to exercise any
          powers permitted to corporations organized under the GCL that are
          incidental to and necessary or convenient for the accomplishment of
          the foregoing purposes.

          FOURTH: The total number of shares of all classes of capital stock
     that the Corporation shall have authority to issue is 1,000 shares of
     common stock, and the par value of such shares shall be $0.01 per share.

          FIFTH: The name and mailing address of the sole incorporator is as
     follows:

          Name                          Mailing Address

     Naji Massouh                       c/o Brown & Wood LLP
                                        One World Trade Center
                                        New York, NY   10048

          SIXTH: The Corporation is to have perpetual existence.

          SEVENTH: The following provisions are inserted for the management of
     the business and the conduct of the affairs of the Corporation, and for
     further definition, limitation and regulation of the powers of the
     Corporation and of its directors and stockholders:

               1. The business and affairs of the Corporation shall be managed
          by or under the direction of the Board of Directors.

               2. In furtherance and not in limitation of the powers conferred
          by statute, the Board of Directors shall have concurrent power with
          the stockholders to make, alter, amend, change, add to or repeal the
          bylaws of the Corporation.

               3. The number of directors of the Corporation shall initially
          be five and thereafter shall be as from time to time fixed by, or in
          the manner provided in, the bylaws of the Corporation. Election of
          directors need not be by written ballot unless the bylaws so
          provide.

               4. At least one director of the Corporation will not be a
          director, officer or employee of any direct or indirect parent of
          the Corporation or of any affiliate of such parent (other than
          CWMBS, Inc., a Delaware corporation, and CWABS, Inc., a Delaware
          corporation, or any successor thereto).

               5. In addition to the powers and authority hereinabove or by
          statute expressly conferred upon them, the directors are hereby
          empowered to exercise all such powers and do all such acts and
          things as may be exercised or done by the Corporation, subject
          nevertheless to the provisions of the GCL, this Certificate of
          Incorporation and the bylaws of the Corporation; provided, however,
          that no bylaw hereafter adopted by the stockholders shall invalidate
          any prior act of the directors that would have been valid if such
          bylaw had not been adopted. The Corporation's Board of Directors
          will duly authorize all of the Corporation's actions.

               6. The Corporation's funds and other assets will not be
          commingled with those of any of its stockholders or of any direct or
          indirect parent of the Corporation or of any affiliate of any such
          parent.

               7. The Corporation will maintain separate corporate records and
          books of account from those of any of its stockholders or of any
          direct or indirect parent of the Corporation or of any affiliate of
          any such parent.

          EIGHTH: The Corporation shall not issue, assume or guarantee any
     debt securities unless such issuance, assumption or guarantee will not
     result in the downgrade or withdrawal of the rating then assigned to any
     outstanding Securities then rated by such rating agency.

          NINTH: A director of the Corporation shall not in the absence of
     fraud be disqualified by his office from dealing or contracting with the
     Corporation either as a vendor, purchaser or otherwise, nor in the
     absence of fraud shall a director of the Corporation be liable to account
     to the Corporation for any profit realized by him from or through any
     transaction or contract of the Corporation by reason of the fact that he,
     or any firm of which he is a member, or any corporation of which he is an
     officer, director or stockholder, was interested in such transaction or
     contract if such transaction or contract has been authorized, approved or
     ratified in the manner provided in the GCL for authorization, approval or
     ratification of transactions or contracts between the Corporation and one
     or more of its directors or officers, or between the Corporation and any
     other corporation, partnership, association or other organization in
     which one or more of its directors or officers are directors or officers
     or have a financial interest.

          TENTH: Whenever a compromise or arrangement is proposed between the
     Corporation and its creditors or any class of them and/or between the
     Corporation and its stockholders or any class of them, any court of
     equitable jurisdiction within the State of Delaware may, on the
     application in a summary way of the Corporation or of any creditor or
     stockholder thereof or on the application of any receiver or receivers
     appointed for the Corporation under the provisions of Section 291 of the
     GCL or on the application of trustees in dissolution or of any receiver
     or receivers appointed for the Corporation under the provisions of
     Section 279 of the GCL, order a meeting of the creditors or class of
     creditors and/or of the stockholders or class of stockholders of the
     Corporation, as the case may be, to be summoned in such manner as the
     said court directs. If a majority in number representing three-fourths in
     value of the creditors or class of creditors and/or of the stockholders
     or class of stockholders of the Corporation, as the case may be, agree to
     any compromise or arrangement and to any reorganization of the
     Corporation as a consequence of such compromise or arrangement, the said
     compromise or arrangement and the said reorganization shall, if
     sanctioned by the court to which the said application has been made, be
     binding on all the creditors or class of creditors and/or on all the
     stockholders or class of stockholders of the Corporation, as the case may
     be, and also on the Corporation.

          ELEVENTH: No director shall be personally liable to the Corporation
     or any of its stockholders for monetary damages for breach of fiduciary
     duty as a director, except for liability (i) for any breach of the
     director's duty of loyalty to the Corporation or its stockholders, (ii)
     for acts or omissions not in good faith or which involve intentional
     misconduct or a knowing violation of law, (iii) pursuant to Section 174
     of the GCL or (iv) for any transaction from which the director derived an
     improper personal benefit. Any repeal or modification of this Article
     ELEVENTH by the stockholders of the Corporation shall not adversely
     affect any right of protection of a director of the Corporation existing
     at the time of such repeal or modification with respect to acts or
     omissions occurring prior to such repeal or modification.

          TWELFTH: Notwithstanding any other provision of this Certificate of
     Incorporation and any provision of law that otherwise so empowers the
     Corporation, the Corporation, for so long as any rated Securities remain
     outstanding, shall not:

               (i) engage in any business or activity other
                  than those set forth in Article THIRD;

               (ii) dissolve or liquidate, in whole or in part; consolidate or
          merge with or into any other entity or convey or transfer its
          properties and assets substantially as an entirety to any entity,
          unless:

                    (A) the entity (if other than the Corporation) formed or
               surviving the consolidation or merger or which acquires the
               properties and assets of the Corporation, is organized and
               existing under the laws of the State of Delaware, expressly
               assumes the due and punctual payment of, and all obligations of
               the Corporation, and has a Certificate of Incorporation
               containing provisions substantially similar to the provisions
               of Articles THIRD, SEVENTH, EIGHTH, TWELFTH and SIXTEENTH of
               this Certificate of Incorporation;

                    (B) immediately after giving effect to the transaction, no
               default or event of default has occurred and is continuing
               under any indebtedness of the Corporation or any agreements
               relating to such indebtedness; and

                    (C) the Corporation receives written confirmation from
               each rating agency then rating any outstanding Securities that
               such merger or consolidation will not result in the downgrade
               or withdrawal of the rating then assigned to any Securities
               then rated by such rating agency; and

                    (iii) without the affirmative vote of 100% of the members
               of the Board of Directors of the Corporation, institute
               proceedings to be adjudicated bankrupt or insolvent, or consent
               to the institution of bankruptcy or insolvency proceedings
               against it, or file a petition seeking or consent to
               reorganization or relief under any applicable federal or state
               law relating to bankruptcy, or consent to the appointment of a
               receiver, liquidator, assignee, trustee, sequestrator (or other
               similar official) of the Corporation or a substantial part of
               its property, or make any assignment for the benefit of
               creditors, or admit in writing its inability to pay its debts
               generally as they become due, or dissolve, liquidate,
               consolidate, merge or sell all or substantially all of the
               assets of the Corporation.

          THIRTEENTH: The Board of Directors, by the affirmative vote of a
     majority of the whole Board, and irrespective of any personal interest of
     its members, shall have authority to provide reasonable compensation of
     all directors for services, ordinary or extraordinary, to the Corporation
     as directors, officers or otherwise.

          FOURTEENTH: Meetings of stockholders and directors may be held
     within or without the State of Delaware, as the bylaws of the Corporation
     may provide. The books and records of the Corporation may be kept
     (subject to any provision contained in the GCL) outside the State of
     Delaware.

          FIFTEENTH: Each person who is or was a director or officer of the
     Corporation, and each person who serves or served at the request of the
     Corporation as a director or officer (or its equivalent) of another
     enterprise, shall be indemnified by the Corporation to the fullest extent
     authorized by the GCL as it may be in effect from time to time, except as
     to any action, suit or proceeding brought by or on behalf of a director
     or officer without prior approval of the Board of Directors.

          SIXTEENTH: The Corporation reserves the right to amend, alter,
     change or repeal any provisions contained in this Certificate of
     Incorporation, in the manner now or hereafter prescribed by statute, and
     all rights conferred upon stockholders herein are granted subject to this
     reservation; provided that no such amendment of Articles THIRD, SEVENTH,
     EIGHTH, TWELFTH or SIXTEENTH shall be effective without the Corporation
     having received confirmation from each rating agency rating any
     outstanding Securities that such amendment shall not result in the
     termination or lowering of the rating of such Securities.

               IN WITNESS WHEREOF, I the undersigned, being the sole
incorporator hereinbefore named, do hereby execute this Certificate of
Incorporation this 29th day of April, 1998.



                                                Naji Massouh
                                                Sole Incorporator





                                    BYLAWS

                                      OF

                               IndyMac ABS, Inc.

                           (a Delaware corporation)


                                   ARTICLE I

                                 Stockholders
                                 ------------
     SECTION 1. Annual Meetings. The annual meeting of stockholders for the
                ---------------
election of directors and for the transaction of such other business as may
properly come before the meeting shall be held each year at such date and
time, within or without the State of Delaware, as the Board of Directors shall
determine.

     SECTION 2. Special Meetings. Special meetings of stockholders for the
                ----------------
transaction of such business as may properly come before the meeting may be
called by order of the Board of Directors or by stockholders holding together
at least a majority of all the shares of the Corporation entitled to vote at
the meeting, and shall be held at such date and time, within or without the
State of Delaware, as may be specified by such order. Whenever the directors
shall fail to fix such place, the meeting shall be held at the principal
executive office of the Corporation.

     SECTION 3. Notice of Meetings. Written notice of all meetings of the
                ------------------
stockholders shall be mailed or delivered to each stockholder not less than 10
nor more than 60 days prior to the meeting. Notice of any special meeting
shall state in general terms the purpose or purposes for which the meeting is
to be held.

     SECTION 4. Stockholder Lists. The officer who has charge of the stock
                -----------------
ledger of the Corporation shall prepare and make, at least 10 days before
every meeting of stockholders, a complete list of the stockholders entitled to
vote at the meeting, arranged in alphabetical order, and showing the address
of each stockholder and the number of shares registered in the name of each
stockholder. Such list shall be open to the examination of any stockholder,
for any purpose germane to the meeting, either at a place within the city
where the meeting is to be held, which place shall be specified in the notice
of the meeting, or, if not so specified, at the place where the meeting is to
be held. The list shall also be produced and kept at the time and place of the
meeting during the whole time thereof, and may be inspected by any stockholder
who is present.

     The stock ledger shall be the only evidence as to who are the
stockholders entitled to examine the stock ledger, the list required by this
section or the books of the Corporation, or to vote in person or by proxy at
any meeting of stockholders.

     SECTION 5. Quorum. Except as otherwise provided by law or the
                ------
corporation's Certificate of Incorporation, a quorum for the transaction of
business at any meeting of stockholders shall consist of the holders of record
of a majority of the issued and outstanding shares of the capital stock of the
Corporation entitled to vote at the meeting, present in person or by proxy. At
all meetings of the stockholders at which a quorum is present, all matters,
except as otherwise provided by law or the Certificate of Incorporation, shall
be decided by the vote of the holders of a majority of the shares entitled to
vote thereat present in person or by proxy. If there be no such quorum, the
holders of a majority of such shares so present or represented may adjourn the
meeting from time to time, without further notice, until a quorum shall have
been obtained. When a quorum is once present it is not broken by the
subsequent withdrawal of any stockholder.

     SECTION 6. Organization. Meetings of stockholders shall be presided over
                ------------
by the Chairman, if any, or if none or in the Chairman's absence the Vice
Chairman, if any, or if none or in the Vice Chairman's absence the President,
if any, or if none or in the President's absence a Vice President, or, if none
of the foregoing is present, by a chairman to be chosen by the stockholders
entitled to vote who are present in person or by proxy at the meeting. The
Secretary of the Corporation, or in the Secretary's absence an Assistant
Secretary, shall act as secretary of every meeting, but if neither the
Secretary nor an Assistant Secretary is present, the presiding officer of the
meeting shall appoint any person present to act as secretary of the meeting.

     SECTION 7. Voting; Proxies; Required Vote. (a) At each meeting of
                ------------------------------
stockholders, every stockholder shall be entitled to vote in person or by
proxy appointed by instrument in writing, subscribed by much stockholder or by
such stockholder's duly authorized attorney-in-fact (but no such proxy shall
be voted or acted upon after three years from its date, unless the proxy
provides for a longer period), and, unless the Certificate of Incorporation
provides otherwise, shall have one vote for each share of stock entitled to
vote registered in the name of such stockholder on the books of the
Corporation on the applicable record date fixed pursuant to these Bylaws. At
all elections of directors the voting may but need not be by ballot and a
plurality of the votes cast there shall elect. Except as otherwise required by
law or the Certificate of Incorporation, any other action shall be authorized
by a majority of the votes cast.

     (b) Any action required or permitted to be taken at any meeting of
stockholders may, except as otherwise required by law or the Certificate of
Incorporation, be taken without a meeting, without prior notice and without a
vote, if a consent in writing, setting forth the action so taken, shall be
signed by the holders of record of the issued and outstanding capital stock of
the Corporation having a majority of votes that would be necessary to
authorize or take such action at a meeting at which all shares entitled to
vote thereon were present and voted, and the writing or writings are filed
with the permanent records of the Corporation. Prompt notice of the taking of
corporate action without a meeting by less than unanimous written consent
shall be given to those stockholders who have not consented in writing.

     (c) Where a separate vote by a class or classes, present in person or
represented by proxy, shall constitute a quorum entitled to vote on that
matter, the affirmative vote of the majority of shares of such class or
classes present in person or represented by proxy at the meeting shall be the
act of such class, unless otherwise provided in the Corporation's Certificate
of Incorporation.

     SECTION 8. Inspectors. The Board of Directors, in advance of any meeting,
                ----------
may, but need not, appoint one or more inspectors of election to act at the
meeting or any adjournment thereof. If an inspector or inspectors are not so
appointed, the person presiding at the meeting may, but need not, appoint one
or more inspectors. In case any person who may be appointed as an inspector
fails to appear or act, the vacancy may be filled by appointment made by the
directors in advance of the meeting or at the meeting by the person presiding
thereat. Each inspector, if any, before entering upon the discharge of his or
her duties, shall take and sign an oath faithfully to execute the duties of
inspector at such meeting with strict impartiality and according to the best
of his or her ability. The inspectors, if any, shall determine the number of
shares of stock outstanding and the voting power of each, the shares of stock
represented at the meeting, the existence of a quorum, and the validity and
effect of proxies, and shall receive votes, ballots or consents, hear and
determine all challenges and questions arising in connection with the right to
vote, count and tabulate all votes, ballots or consents, determine the result,
and do such acts as are proper to conduct the election or vote with fairness
to all stockholders. On request of the person presiding at the meeting, the
inspector or inspectors, if any, shall make a report in writing of any
challenge, question or matter determined by such inspector or inspectors and
execute a certificate of any fact found by such inspector or inspectors.


                                  ARTICLE II

                              Board of Directors

     SECTION 1. General Powers. The business, property and affairs of the
                --------------
Corporation shall be managed by, or under the direction of, the Board of
Directors.

     SECTION 2. Qualification; Number; Term; Remuneration. (a) Each director
                 ----------------------------------------
shall be at least 18 years of age. A director need not be a stockholder, a
citizen of the United States or a resident of the State of Delaware. The
number of directors constituting the entire Board shall initially be five, or
such other number as may be fixed from time to time by action of the
stockholders or Board of Directors, one of whom may be selected by the Board
of Directors to be its chairman. The use of the phrase "entire Board" herein
refers to the total number of directors which the Corporation would have if
there were no vacancies.

     (b) Directors who are elected at an annual meeting of stockholders, and
directors who are elected in the interim to fill vacancies and newly created
directorships, shall hold office until the next annual meeting of stockholders
and until their successors are elected and qualified or until their earlier
resignation or removal.

     (c) Directors may be paid their expenses, if any, of attendance at each
meeting of the Board of Directors and may be paid a fixed sum for attendance
at each meeting of the Board of Directors or a stated salary as director. No
such payment shall preclude any director from serving the Corporation in any
other capacity and receiving compensation therefor. Members of special or
standing committees may be allowed like compensation for attending committee
meetings.

     SECTION 3. Quorum and Manner of Voting. Except as otherwise provided
                ---------------------------
by law, a majority of the entire Board shall  constitute a quorum.  A majority
of the directors  present,  whether or not a quorum is present,  may adjourn a
meeting from time to time to another time and place without  notice.  The vote
of the  majority  of the  directors  present at a meeting at which a quorum is
present shall be the act of the Board of Directors.

         SECTION 4. Places of Meetings. Meetings of the Board of Directors may
                    ------------------
be held at any place within or without the State of Delaware, as may from time
to  time be  fixed  by  resolution  of the  Board  of  Directors  or as may be
specified in the notice of meeting.

     SECTION 5. Annual Meeting. Following the annual meeting of stockholders,
                --------------
the newly elected Board of Directors shall meet for the purpose of the
election of officers and the transaction of such other business as may
properly come before the meeting. Such meeting may be held without notice
immediately after the annual meeting of stockholders at the same place at
which such stockholders' meeting is held.

     SECTION 6. Regular Meetings. Regular meetings of the Board of
                ----------------
Directors  shall be held at such  times and  places as the Board of  Directors
shall from time to time by resolution  determine.  Notice need not be given of
regular  meetings of the Board of Directors  held at times and places fixed by
resolution of the Board of Directors.

     SECTION 7. Special Meetings. Special meetings of the Board of Directors
                ----------------
shall be held whenever called by the Chairman of the Board, Chief Executive
Officer, President, or by a majority of the directors then in office.

     SECTION 8. Notice of Meetings. A notice of the place, date and time and
                ------------------
the purpose or purposes of each meeting of the Board of Directors, other than
regular meetings held at times and places fixed by resolution of the Board of
Directors, shall be given to each director by mailing the same at least two
days before the meeting, or by telegraphing or telephoning the same or by
delivering the same personally not later than the day before the day of the
meeting.

     SECTION 9. Organization. At all meetings of the Board of Directors, the
                ------------
Chairman, if any, or if none or in the Chairman's absence or inability to act
the President, or in the President's absence or inability to act any Vice
President who is a member of the Board of Directors, or in such Vice
President's absence or inability to act a chairman chosen by the directors,
shall preside. The Secretary of the Corporation shall act as secretary at all
meetings of the Board of Directors when present, and, in the Secretary's
absence, the presiding officer may appoint any person to act as Secretary.

     SECTION 10. Resignation. Any director may resign at any time upon written
                 -----------
notice to the Corporation and such resignation shall take effect upon receipt
thereof by the President or Secretary, unless otherwise specified in the
resignation. Any or all of the directors may be removed, with or without
cause, by the holders of a majority of the shares of stock outstanding and
entitled to vote for the election of directors.

     SECTION 11. Vacancies. Unless otherwise provided in these Bylaws,
                 ---------
vacancies on the Board of Directors, whether caused by resignation, death,
disqualification, removal, an increase in the authorized number of directors
or otherwise, may be filled by the affirmative vote of a majority of the
remaining directors, although less than a quorum, or by a sole remaining
director, or at a special meeting of the stockholders, by the holders of
shares entitled to vote for the election of directors.

     SECTION 12. Action by Written Consent; Telephonic Meetings. Any action
                 ----------------------------------------------
required or permitted to be taken at any meeting of the Board of Directors may
be taken without a meeting if all the directors consent thereto in writing,
and the writing or writings are filed with the minutes of proceedings of the
Board of Directors. Subject to applicable notice provisions, members of the
Board of Directors may participate in and hold meetings by means of conference
telephone or similar communications equipment by means of which all persons
participating in the meeting can hear each other, and participation in such
meeting shall be deemed presence in person at such meeting, except where a
person's participation is for the express purpose of objecting to the
transaction of any business on the ground that the meeting is not lawfully
called or convened.


                                  ARTICLE III

                                  Committees
                                  ----------

     SECTION 1. Appointment. From time to time the Board of Directors by a
                -----------
resolution adopted by a majority of the entire Board may appoint any committee
or committees for any purpose or purposes, to the extent lawful, which shall
have powers as shall be determined and specified by the Board of Directors in
the resolution of appointment.

     SECTION 2. Procedures, Quorum and Manner of Acting. Each committee shall
                ---------------------------------------
fix its own rules of procedure, and shall meet where and as provided by such
rules or by resolution of the Board of Directors. Except as otherwise provided
by law, the presence of a majority of the then appointed members of a
committee shall constitute a quorum for the transaction of business by that
committee, and in every case where a quorum is present the affirmative vote of
a majority of the members of the committee present shall be the act of the
committee. Each committee shall keep minutes of its proceedings, and actions
taken by a committee shall be reported to the Board of Directors.

     SECTION 3. Acting by Written Consent; Telephonic Meetings. Any action
                ----------------------------------------------
required or permitted to be taken at any meeting of any committee of the Board
of Directors may be taken without a meeting if all the members of the
committee consent thereto in writing, and the writing or writings are filed
with the minutes or proceedings of the committee. Subject to applicable notice
provisions, members of any committee of the Board of Directors may participate
in and hold meetings by means of conference telephone or similar
communications equipment by means of which all persons participating in the
meeting can hear each other, and Participation in such meeting shall be deemed
presence in person at such meeting, except where a person's participation is
for the express purpose of objecting to the transaction of any business on the
ground that the meeting is not lawfully called or convened.

     SECTION 4. Terms; Termination. In the event any person shall cease to be
                ------------------
a director of the Corporation, such person shall simultaneously therewith
cease to be a member of any committee appointed by the Board of Directors.


                                  ARTICLE IV

                                   Officers
                                   --------

     SECTION 1. Election and Qualifications. The Board of Directors shall
                ---------------------------
elect the officers of the Corporation, which shall include a President and a
Secretary, and may include, by election or appointment, one or more Vice
Presidents (any one or more of whom may be given an additional designation of
rank or function), a Treasurer and such assistant secretaries, such assistant
treasurers and such other officers as the Board may from time to time deem
proper. Each officer shall have such powers and duties as may be prescribed by
these Bylaws and as may be assigned by the Board of Directors or the
President. Any two or more offices may be held by the same person except the
offices of President and Secretary.

     SECTION 2. Term of Office and Remuneration. The term of office of all
                -------------------------------
officers shall be one year or until their respective successors have been
elected and qualified, but any officer may be removed from office, either with
or without cause, at any time by the Board of Directors. Any vacancy in any
office arising from any cause may be filled for the unexpired portion of the
term by the Board of Directors. The remuneration of all officers of the
Corporation may be fixed by the Board of Directors or in such manner as the
Board of Directors shall provide.

     SECTION 3. Resignation; Removal. Any officer may resign at any time upon
                --------------------
written notice to the Corporation and such resignation shall take effect upon
receipt thereof by the President or Secretary, unless otherwise specified in
the resignation. Any officer shall be subject to removal, with or without
cause, at any time by vote of a majority of the entire Board.

     SECTION 4. Chairman of the Board. The Chairman of the Board of Directors,
                ---------------------
if there be one, shall preside at all meetings of the Board of Directors and
shall have such other powers and duties as may from time to time be assigned
by the Board of Directors.

     SECTION 5. President and Chief Executive Officer. The President shall be
                -------------------------------------
the chief executive officer of the Corporation and shall have such duties as
customarily pertain to that office. The President also shall be a director of
the Corporation. If, at any time and for any reason, the President's term of
office as a director of the Corporation terminates or is terminated, then his
term of office as President of the Corporation shall also be automatically
terminated. The President shall have general management and supervision of the
property, business and affairs of the Corporation and over its other officers;
may appoint and remove assistant officers and other agents and employees,
other than officers referred to in Section 1 of this Article IV; and may
execute and deliver in the name of the Corporation powers of attorney,
contracts, bonds and other obligations and instruments.

     SECTION 6. Vice President. A Vice President may execute and deliver in
                --------------
the name of the Corporation contracts and other obligations and instruments
pertaining to the regular course of the duties of said office, and shall have
such other authority as from time to time may be assigned by the Board of
Directors or the President.

     SECTION 7. Treasurer. The Treasurer shall in general have all duties
                ---------
incident to the position of Treasurer and such other duties as may be assigned
by the Board of Directors or the President.

     SECTION 8. Secretary. The Secretary shall in general have all the duties
                ---------
incident to the office of Secretary and such other duties as may be assigned
by the Board of Directors or the President.

     SECTION 9. Assistant Officers. Any assistant officer shall have such
                ------------------
powers and duties of the officer such assistant officer assists as such
officer or the Board of Directors shall from time to time prescribe.


                                   ARTICLE V

                               Books and Records
                               -----------------

     SECTION 1. Location. The books and records of the Corporation may be kept
                ---------
at such place or places within or outside the State of Delaware as the Board
of Directors or the respective officers in charge thereof may from time to
time determine. The record books containing the names and addresses of all
stockholders, the number and class of shares of stock held by each and the
dates when they respectively became the owners of record thereof shall be kept
by the Secretary as prescribed in the Bylaws and by such officer or agent as
shall be designated by the Board of Directors.

     SECTION 2. Addresses of Stockholders. Notices of meetings and all other
                -------------------------
corporate notices may be delivered personally or mailed to each stockholder at
the stockholder's address as it appears on the records of the Corporation.

     SECTION 3. Fixing Date for Determination of Stockholders of Record. (a)
                -------------------------------------------------------
In order that the Corporation may determine the stockholders entitled to
notice of or to vote at any meeting of stockholders or any adjournment
thereof, the Board of Directors may fix a record date, which record date shall
not be more than 60 nor less than 10 days before the date of such meeting. If
no record date is fixed by the Board of Directors, the record date for
determining stockholders entitled to notice of or to vote at a meeting of
stockholders shall be at the close of business on the day next preceding the
day on which notice is given or, if notice is waived, at the close of business
on the day next preceding the day on which the meeting is held. A
determination of stockholders of record entitled to notice of or to vote at a
meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for
the adjourned meeting.

     (b) In order that the Corporation may determine the stockholders entitled
to consent to corporate action in writing without a meeting, the Board of
Directors may fix a record date which date shall not be more than 10 days
after the date upon which the resolution fixing the record date is adopted by
the Board of Directors. If no record date has been fixed by the Board of
Directors, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting, when no prior action by the
Board of Directors is required, shall be the first date on which a signed
written consent setting forth the action taken or proposed to be taken is
delivered to the Corporation by delivery to its registered office in this
State, its principal place of business, or an officer or agent of the
Corporation having custody of the book in which proceedings of meetings of
stockholders are recorded. Delivery made to the Corporation's registered
office shall be by hand or by certified or registered mail, return receipt
requested. If no record date has been fixed by the Board of Directors and
prior action by the Board of Directors is required by this chapter, the record
date for determining Stockholders entitled to consent to corporate action in
writing without a meeting shall be at the close of business on the day on
which the Board of Directors adopts the resolution taking such prior action.

     (c) In order that the Corporation may determine the stockholders entitled
to receive payment of any dividend or other distribution or allotment of any
rights or the Stockholder entitled to exercise any rights in respect of any
change, conversion or exchange of stock, or for the purpose of any other
lawful action, the Board of Directors may fix a record date which record date
shall be not more than 60 days prior to such action. If no record date is
fixed, the record date for determining stockholders for any such purpose shall
be at the close of business on the day on which the Board of Directors adopts
the resolution relating thereto.


                                  ARTICLE VI

                        Certificates Representing Stock
                        -------------------------------

     SECTION 1. Certificate; Signatures. The shares of the Corporation shall
                -----------------------
be represented by certificates, provided that the Board of Directors of the
Corporation may provide by resolution or resolutions that some or all of any
or all classes or series of its stock shall be uncertificated shares. Any such
resolution shall not apply to shares represented by a certificate until such
certificate is surrendered to the Corporation. Notwithstanding the adoption of
such a resolution by the Board of Directors, every holder of stock represented
by certificates and upon request every holder of uncertificated shares shall
be entitled to have a certificate, signed by or in the name of the Corporation
by the Chairman or Vice Chairman of the Board of Directors, or the President
or Vice President, and by the Treasurer or an Assistant Treasurer, or the
Secretary or an Assistant Secretary of the Corporation, representing the
number of shares registered in certificate form. Any and all signatures on any
such certificate may be facsimiles. In case any officer, transfer agent or
registrar who has signed or whose facsimile signature has been placed upon a
certificate shall have ceased to be such officer, transfer agent or registrar
before such certificate is issued, it may be issued by the Corporation with
the same effect as if he or she were such officer, transfer agent or registrar
at the date of issue. The name of the holder of record of the shares
represented thereby, with the number of such shares and the date of issue,
shall be entered on the books of the Corporation.

     SECTION 2. Transfers of Stock. Upon compliance with provisions
                ------------------
restricting the transfer or registration of transfer of shares of stock, if
any, shares of capital stock shall be transferable on the books of the
Corporation only by the holder of record thereof in person, or by duly
authorized attorney, upon surrender and cancellation of certificates for a
like number of shares, properly endorsed, and the payment of all taxes due
thereon.

     SECTION 3. Fractional Shares. The Corporation may, but shall not be
                -----------------
required to, issue certificates for fractions of a share where necessary to
effect authorized transactions, or the Corporation may pay in cash the fair
value of fractions of a share as of the time when those entitled to receive
such fractions are determined, or it may issue scrip in registered or bearer
form over the manual or facsimile signature of an officer of the Corporation
or of its agent, exchangeable as therein provided for full shares, but such
scrip shall not entitle the holder to any rights of a stockholder except as
therein provided.

     The Board of Directors shall have power and authority to make all such
rules and regulations as it may deem expedient concerning the issue, transfer
and registration of certificates representing shares of the Corporation.

     SECTION 4. Lost, Stolen or Destroyed Certificates. The Corporation may
                --------------------------------------
issue a new certificate of stock in place of any certificate, theretofore
issued by it, alleged to have been lost, stolen or destroyed, and the Board of
Directors may require the owner of any lost, stolen or destroyed certificate,
or his legal representative, to give the Corporation a bond sufficient to
indemnify the Corporation against any claim that may be made against it on
account of the alleged loss, theft or destruction of any such certificate or
the issuance of any such new certificate.


                                  ARTICLE VII

                                   Dividends
                                   ---------

     Subject always to the provisions of law and the Certificate of
Incorporation, the Board of Directors shall have full power to determine
whether any, and, if any, what part of any, funds legally available for the
payment of dividends shall be declared as dividends and paid to stockholders;
the division of the whole or any part of such funds of the Corporation shall
rest wholly within the lawful discretion of the Board of Directors, and it
shall not be required at any time, against such discretion, to divide or pay
any part of such funds among or to the stockholders as dividends or otherwise;
and before payment of any dividend, there may be set aside out of any funds of
the Corporation available for dividends such sum or sums as the Board of
Directors from time to time, in its absolute discretion, thinks proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the Corporation, or for such other
purpose as the Board of Directors shall think conducive to the interest of the
Corporation, and the Board of Directors may modify or abolish any such reserve
in the manner in which it was created.


                                 ARTICLE VIII

                                 Ratification
                                 ------------

     Any transaction, questioned in any law suit on the ground of lack of
authority, defective or irregular execution, adverse interest of director,
officer or stockholder, non-disclosure, miscomputation, or the application of
improper principles or practices of accounting, may be ratified before or
after judgment, by the Board of Directors or by the stockholders, and if so
ratified shall have the same force and effect as if the questioned transaction
had been originally duly authorized. Such ratification shall be binding upon
the Corporation and its stockholders and shall constitute a bar to any claim
or execution of any judgment in respect of such questioned transaction.


                                  ARTICLE IX

                                Corporate Seal
                                --------------

     The corporate seal shall have inscribed thereon the name of the
Corporation and the year of its incorporation, and shall be in such form and
contain such other words and/or figures as the Board of Directors shall
determine. The corporate seal may be used by printing, engraving,
lithographing, stamping or otherwise making, placing or affixing, or causing
to be printed, engraved, lithographed, stamped or otherwise made, placed or
affixed, upon any paper or document, by any process whatsoever, an impression,
facsimile or other reproduction of said corporate seal.


                                   ARTICLE X

                                  Fiscal Year
                                  -----------

     The fiscal year of the Corporation shall be fixed, and shall be subject
to change, by the Board of Directors. Unless otherwise fixed by the Board of
Directors, the fiscal year of the Corporation shall be the calendar year.


                                  ARTICLE XI

                               Waiver of Notice
                               ----------------

     Whenever notice is required to be given by these Bylaws or by the
Certificate of Incorporation or by law, a written waiver thereof, signed by
the person or persons entitled to said notice, whether before or after the
time stated therein, shall be deemed equivalent to notice.



                                  ARTICLE XII

                    Bank Accounts, Drafts, Contracts, Etc.
                    --------------------------------------

     SECTION 1. Bank Accounts and Drafts. In addition to such bank accounts as
                ------------------------
may be authorized by the Board of Directors, the primary financial officer or
any person designated by said primary financial officer, whether or not an
employee of the Corporation, may authorize such bank accounts to be opened or
maintained in the name and on behalf of the Corporation as he or she may deem
necessary or appropriate, and payments from such bank accounts may be made
upon and according to the check of the Corporation in accordance with the
written instructions of said primary financial officer, or other person so
designated by the Treasurer.

     SECTION 2. Contracts. The Board of Directors may authorize any person or
                ---------
persons, in the name and on behalf of the Corporation, to enter into or
execute and deliver any and all deeds, bonds, mortgages, contracts and other
obligations or instruments, and such authority may be general or confined to
specific instances.

     SECTION 3. Proxies; Powers of Attorney; Other Instruments. The Chairman,
                ----------------------------------------------
the President or any other person designated by either of them shall have the
power and authority to execute and deliver proxies, powers of attorney and
other instruments on behalf of the Corporation in connection with the rights
and powers incident to the ownership of stock by the Corporation. The
Chairman, the President or any other person authorized by proxy or power of
attorney executed and delivered by either of them on behalf of the Corporation
may attend and vote at any meeting of stockholders of any company in which the
Corporation may hold stock, and may exercise on behalf of the Corporation any
and all of the rights and powers incident to the ownership of such stock at
any such meeting, or otherwise as specified in the proxy or power of attorney
so authorizing any such person. The Board of Directors, from time to time, may
confer like powers upon any other person.

     SECTION 4. Financial Reports. The Board of Directors may appoint the
                -----------------
primary financial officer or other fiscal officer or any other officer to
cause to be prepared and furnished to stockholders entitled thereto any
special financial notice and/or financial statement, as the case may be, which
may be required by any provision of law.


                                 ARTICLE XIII

                                  Amendments
                                  ----------

     The Board of Directors shall have power to adopt, amend or repeal Bylaws.
Bylaws adopted by the Board of Directors may be repealed or changed, and new
Bylaws made, by the stockholders, and the stockholders may prescribe that any
Bylaw made by them shall not be altered, amended or repealed by the Board of
Directors.


                                                        B&W Draft 3/30/98


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






                               IndyMac ABS, Inc.,
                                  as Depositor,



                         as Sponsor and Master Servicer,



                                       and



                                   as Trustee


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

                         POOLING AND SERVICING AGREEMENT

                          Dated as of ___________, 199_


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


                   Home Equity Loan Asset Backed Certificates

                                  Series 199_-_




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






                                TABLE OF CONTENTS

                                                                    Page

                                    ARTICLE I

                                   Definitions

 Section 1.01.  Definitions..........................................  1
 Section 1.02.  Interest Calculations................................ 21


                                   ARTICLE II

                          Conveyance of Mortgage Loans;
                       Original Issuance of Certificates;
                                  Tax Treatment

Section 2.01.  Conveyance of Mortgage Loans; Retention
               of Obligation to Fund Advances Under Credit Line
               Agreements.................................................. 23
Section 2.02.  Acceptance by Trustee; Retransfer of
               Mortgage Loans.............................................. 28
Section 2.03.  Representations and Warranties Regarding
               the Master Servicer......................................... 30
Section 2.04.  Representations and Warranties of the
               Sponsor Regfer
               of Certain Mortgage Loans................................... 31
Section 2.05.  Covenants of the Depositor.................................. 37
Section 2.06.  Transfers of Mortgage Loans at Election
               of Transferor............................................... 38
Section 2.07.  Execution and Authentication of Certificates................ 39
Section 2.08.  Tax Treatment............................................... 40
Section 2.09.  Representations and Warranties of the Depositor............. 40


                                 ARTICLE  III

                          Administration and Servicing
                                of Mortgage Loans

Section 3.01.  The Master Servicer.......................................... 42
Section 3.02.  Collection of Certain Mortgage Loan
               Payments..................................................... 44
Section 3.03.  Withdrawals from the Collection Account...................... 46
Section 3.04.  Maintenance of Hazard Insurance;
               Property Protection Expenses................................. 46
Section 3.05.  Assumption and Modification Agreements....................... 47
Section 3.06.  Realization Upon Defaulted Mortgage
               Loans; Repurchase of Certain Mortgage Loans.................. 48
Section 3.07.  Trustee to Cooperate......................................... 49
Section 3.08.  Servicing Compensation; Payment of
               Certain Expenses by Master Servicer.......................... 50
Section 3.09.  Annual Statement as to Compliance............................ 50
Section 3.10.  Annual Servicing Report...................................... 51

Section 3.11.  Access to Certain Documentation and
               Information Regarding the Mortgage Loans..................... 51
Section 3.12.  Maintenance of Certain Servicing
               Insurance Policies........................................... 52
Section 3.13.  Reports to the Securities and Exchange
               Commission................................................... 52
Section 3.14.  Tax Returns.................................................. 52
Section 3.15.  Information Required by the Internal
               Revenue  Service Generally and Reports of
               Foreclosures and Abandonments of Mortgaged
               Property..................................................... 53

                                   ARTICLE IV

                              Servicing Certificate

Section 4.01.  Servicing Certificate......................................... 54
Section 4.02.  Claims upon the Policy; Policy Payments
               Account....................................................... 57
Section 4.03.  Replacement Policy............................................ 59
Section 4.04.  Effect of Payments by the Credit
               Enhancer; Subrogation......................................... 59
Section 4.05.  Optional Advances of the Master
               Servicer...................................................... 60

                                    ARTICLE V

                           Payments and Statements to
                Certificateholders; Rights of Certificateholders

Section 5.01.  Distributions................................................ 61
Section 5.02.  Calculation of the Investor Certificate
               Rate......................................................... 64
Section 5.03.  Statements to Certificateholders............................. 64
Section 5.04.  Rights of Certificateholders................................. 66

                                   ARTICLE VI

                                The Certificates

Section 6.01.  The Certificates............................................. 67
Section 6.02.  Registration of Transfer and Exchange of
               Investor Certificates; Appointment of Registrar.............. 67
Section 6.03.  Mutilated, Destroyed, Lost or Stolen
               Certificates................................................. 70
Section 6.04.  Persons Deemed Owners........................................ 70
Section 6.05.  Restrictions on Transfer of Transferor
               Certificates................................................. 70
Section 6.06.  Appointment of Paying Agent.................................. 72
Section 6.07.  Acceptance of Obligations.................................... 73


                                   ARTICLE VII

               The Master Servicer, the Sponsor and the Depositor

Section 7.01.  Liability of the Sponsor, the Master
               Servicer and the Depositor................................... 74
Section 7.02.  Merger or Consolidation of, or
               Assumption of the Obligations of, the Master
               Servicer or the Depositor.................................... 74
Section 7.03.  Limitation on Liability of the Master
               Servicer and Others.......................................... 74
Section 7.05.  Delegation of Duties......................................... 76
Section 7.06.  Indemnification of the Trust by the
               Master Servicer.............................................. 76
Section 7.07.  Indemnification of the Trust by the
               Transferor................................................... 76
Section 7.08.  Limitation on Liability of the Transferor.................... 77

                                  ARTICLE VIII

                              Servicing Termination

Section 8.01.  Events of Servicing Termination.............................. 78
Section 8.02.  Trustee to Act; Appointment of
               Successor.................................................... 80
Section 8.03.  Notification to Certificateholders........................... 81

                                   ARTICLE IX

                                   The Trustee

Section 9.01.  Duties of Trustee............................................ 82
Section 9.02.  Certain Matters Affecting the Trustee........................ 83
Section 9.03.  Trustee Not Liable for Certificates or
               Mortgage Loans............................................... 85
Section 9.04.  Trustee May Own Certificates................................. 86
Section 9.05.  Master Servicer to Pay Trustee's Fees
               and Expenses................................................. 86
Section 9.06.  Eligibility Requirements for Trustee......................... 87
Section 9.07.  Resignation or Removal of Trustee............................ 87
Section 9.08.  Successor Trustee............................................ 88
Section 9.09.  Merger or Consolidation of Trustee........................... 89
Section 9.10.  Appointment of Co-Trustee or Separate
               Trustee...................................................... 89
Section 9.11.  Limitation of Liability...................................... 90
Section 9.12.  Trustee May Enforce Claims Without
               Possession of Certificates................................... 91
Section 9.13.  Suits for Enforcement........................................ 91


                                    ARTICLE X

                                   Termination

Section 10.01.  Termination................................................. 92


                                   [ARTICLE XI

                            Rapid Amortization Events

Section 11.01.  Rapid Amortization Events................................... 95


                                   ARTICLE XII

                            Miscellaneous Provisions

Section 12.01.  Amendment................................................... 97
Section 12.02.  Recordation of Agreement.................................... 99
Section 12.03.  Limitation on Rights of Certificate-
                holders..................................................... 99
Section 12.04.  Governing Law...............................................100
Section 12.05.  Notices.....................................................100
Section 12.06.  Severability of Provisions..................................101
Section 12.07.  Assignment..................................................101
Section 12.08.  Certificates Nonassessable and Fully
                Paid........................................................101
Section 12.09.  Third-Party Beneficiaries...................................101
Section 12.10.  Counterparts................................................101
Section 12.11.  Effect of Headings and Table of
                Contents....................................................102

EXHIBIT A - FORM OF INVESTOR CERTIFICATE....................................A-1
EXHIBIT B - FORM OF TRANSFEROR CERTIFICATE..................................B-1
EXHIBIT C - MORTGAGE LOAN SCHEDULE..........................................C-1
Exhibit D - FORM OF CREDIT LINE AGREEMENT...................................D-1
Exhibit E - LETTER OF REPRESENTATIONS.......................................E-1
Exhibit F - FORM OF INVESTMENT LETTER.......................................F-1
Exhibit G - FORM OF REQUEST FOR RELEASE.....................................G-1


         This Pooling and Servicing  Agreement,  dated as of  __________,  199_,
among IndyMac ABS, Inc., as Depositor (the "Depositor"), ______________________,
as Sponsor  and Master  Servicer  (in such  capacities,  the  "Sponsor"  and the
"Master Servicer",  respectively), and  ___________________________,  as Trustee
(the "Trustee"),


                                           W I T N E S S E T H T H A T:

         In consideration of the mutual agreements herein contained, the parties
hereto agree as follows:


                                    ARTICLE I

                                   Definitions


         Section  1.01.  Definitions.  Whenever  used  in  this  Agreement,  the
following words and phrases,  unless the context otherwise requires,  shall have
the meanings specified in this Article.

         Accelerated   Principal   Distribution  Amount:  With  respect  to  any
Distribution  Date,  the  amount,  if  any,  required  to  reduce  the  Investor
Certificate  Principal  Balance (after giving effect to the  distribution of all
other  amounts  actually  distributed  on  the  Investor  Certificates  on  such
Distribution  Date) so that the  Invested  Amount  (immediately  following  such
Distribution  Date) exceeds the Investor  Certificate  Principal  Balance (as so
reduced) by the Required Overcollateralization Amount.

         Additional Balance:  As to any Mortgage Loan and day, the
aggregate amount of all Draws conveyed to the Trust pursuant to
Section 2.01.

         Adjustment Date:  With respect to any Interest Period, the
second LIBOR Business Day preceding the first day of such
Interest Period.

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

         Agreement:  This Pooling and Servicing Agreement and all
amendments hereof and supplements hereto.

         Alternative Principal Payment:  As to any Distribution Date,
the amount (but not less than zero) equal to Principal Collections for 
such  Distribution  Date less the  aggregate  of  Additional  Balances
created during the related Collection Period.

         Appraised Value: [As to any Mortgaged  Property,  the value established
by any of the following:  (i) with respect to Credit Line Agreements with Credit
Limits greater than $[____________],  by a full appraisal,  (ii) with respect to
Credit Line Agreements with Credit Limits equal to or less than $[____________],
by a drive by inspection of such Mortgaged Property made to establish compliance
with the underwriting criteria then in effect in connection with the application
for the Mortgage Loan secured by such Mortgaged Property, and (iii) with respect
to any  Mortgage  Loan as to which the  Servicer  consents  to a new senior lien
pursuant to Section 3.01(a),  in compliance with the underwriting  criteria then
in effect in connection  with the  application  for the related senior  mortgage
loan.]

         Asset  Balance:  As to any  Mortgage  Loan,  other  than  a  Liquidated
Mortgage  Loan, and day, the related  Cut-off Date Asset  Balance,  plus (i) any
Additional  Balance in respect of such Mortgage Loan, minus (ii) all collections
credited as principal  against the Asset  Balance of any such  Mortgage  Loan in
accordance  with  the  related  Credit  Line  Agreement.  For  purposes  of this
definition,  a Liquidated Mortgage Loan shall be deemed to have an Asset Balance
equal to the Asset Balance of the related Mortgage Loan immediately prior to the
final  recovery of related  Liquidation  Proceeds  and an Asset  Balance of zero
thereafter.

         Assignment of Mortgage:  With respect to any Mortgage,  an  assignment,
notice of transfer or  equivalent  instrument,  in recordable  form,  sufficient
under the laws of the  jurisdiction in which the related  Mortgaged  Property is
located to reflect the sale of the  Mortgage to the Trustee,  which  assignment,
notice of transfer or  equivalent  instrument  may be in the form of one or more
blanket assignments  covering the Mortgage Loans secured by Mortgaged Properties
located in the same jurisdiction.

         Authorized Newspaper: A newspaper of general circulation in the Borough
of  Manhattan,  The  City of New  York,  printed  in the  English  language  and
customarily  published  on  each  Business  Day,  whether  or not  published  on
Saturdays, Sundays and holidays.

         Available Transferor  Subordinated Amount: As to any Distribution Date,
an amount equal to the lesser of (a) the Transferor  Principal  Balance for such
Distribution Date and (b) the Required  Transferor  Subordinated Amount for such
Distribution Date.

         Bankruptcy Remote Entity:  Any special or limited purpose  corporation,
partnership  or other entity  structured in all material  respects in accordance
with the requirements of one or more nationally  recognized  statistical  rating
organizations [and the Credit Enhancer] for bankruptcy remote entities.

         BIF: The Bank Insurance Fund, as from time to time constituted, created
under the Financial  Institutions Reform,  Recovery and Enhancement Act of 1989,
or if at any time after the execution of this instrument the Bank Insurance Fund
is not existing and  performing  duties now assigned to it, the body  performing
such duties on such date.

         Billing Cycle: With respect to any Mortgage Loan and Collection Period,
the billing  period  specified  in the related  Credit Line  Agreement  and with
respect to which amounts billed are received during such Collection Period.

         Book-Entry Certificate: Any Investor Certificate registered in the name
of the  Depository or its nominee,  ownership of which is reflected on the books
of the  Depository or on the books of a Person  maintaining an account with such
Depository  (directly or as an indirect participant in accordance with the rules
of such Depository).

         Business  Day:  Any day other than (i) a Saturday or a Sunday or (ii) a
day on which banking  institutions  in the States of New York or California  are
required or authorized by law to be closed.

         Certificate:  An Investor Certificate or a Transferor
Certificate.

         Certificateholder  or Holder: The Person in whose name a Certificate is
registered in the Certificate  Register,  except that, solely for the purpose of
giving any consent, direction, waiver or request pursuant to this Agreement, (x)
any Investor Certificate registered in the name of the Transferor, or any Person
known to a Responsible Officer to be an Affiliate of either the Depositor or the
Transferor and (y) any Investor  Certificate  for which the  Transferor,  or any
Person known to a  Responsible  Officer to be an Affiliate of either such entity
is the  Certificate  Owner shall be deemed not to be outstanding  (unless to the
knowledge of a Responsible  Officer (i) the Trans- feror,  or such  Affiliate is
acting  as  trustee  or  nominee  for a Person  who is not an  Affiliate  of the
Transferor  and who makes the voting  decision  with  respect  to such  Investor
Certificate or (ii) the Transferor,  or such Affiliate is the Certificate  Owner
of all the Investor  Certificates) and the Percentage Interest evidenced thereby
shall not be taken into account in determining  whether the requisite  amount of
Percentage Interests necessary to effect any such consent,  direction, waiver or
request has been obtained.

         Certificate Owner:  The Person who is the beneficial owner
of a Book-Entry Certificate.

         Certificate Register and Certificate Registrar:  The regis-
ter maintained and the registrar appointed pursuant to Section
6.02.

         Closing Date:  ___________, 199_.

         Code:  The Internal Revenue Code of 1986, as the same may be
amended from time to time (or any successor statute thereto).

         Collateral Value: With respect to any Mortgaged  Property,  [the lesser
of (i) the Appraised  Value of the Mortgaged  Property and (ii) in the case of a
Mortgaged  Property  purchased within one year of the origination of the related
Mortgage Loan, the purchase price of the Mortgaged Property].

         Collection Account:  The custodial account or accounts cre-
ated and maintained for the benefit of the Investor Certificate-
holders [and the Credit Enhancer] pursuant to Section 3.02(b).
The Collection Account shall be an Eligible Account.

         Collection Period:  With respect to any Distribution Date
and any Mortgage Loan, the calendar month preceding the month of
such Distribution Date.

         Combined  Loan-to-Value Ratio: [With respect to any Mortgage Loan as of
any date, the percentage  equivalent of the fraction,  the numerator of which is
the sum of (i) the  Credit  Limit (as of the date of  execution  of the  related
Credit Line Agreement (or any subsequent  date as of which such Credit Limit may
be  determined  in  connection  with an  increase  in the Credit  Limit for such
Mortgage  Loan)) and (ii) the outstanding  principal  balance (as of the date of
execution of the related  Credit Line  Agreement (or any  subsequent  date as of
which such outstanding principal balance may be determined in connection with an
increase in the Credit Limit for such  Mortgage  Loan)) of any mortgage  loan or
mortgage  loans that are senior or equal in  priority to the  Mortgage  Loan and
which is secured by the same Mortgaged  Property and the denominator of which is
the Collateral Value of the related Mortgaged Property.]

         Corporate Trust Office:  The principal office of the Trustee
at which at any particular time its corporate business shall be
administered, which office on the Closing Date is located at
- --------------------------------------------------------------
Attention: _____________________________.

         Credit  Enhancement Draw Amount: As to any Distribution Date, an amount
equal to the sum of (x) the  amount by which the  amount  to be  distributed  to
Investor  Certificateholders pursuant to Section 5.01(a)(iii) exceeds the amount
of Investor  Interest  Collections on deposit in the  Collection  Account on the
Business Day preceding  such  Distribution  Date that is available to be applied
therefor and the amount if any deposited in the Collection  Account in respect 
of such  Distribution  Date  pursuant  to Section 4.05, (y) the Guaranteed  
Principal  Distribution  Amount and (z) any Preference Claim for such 
Distribution Date.

         [Credit Enhancer:  ___________________________, a _________
_____________________________________, any successor thereto or
any replacement credit enhancer substituted pursuant to Section
4.03.]

         [Credit Enhancer Default:  The failure by the Credit
Enhancer to make a payment required under the Policy in
accordance with the terms thereof.]

         Credit Limit:  As to any Mortgage Loan, the maximum Asset
Balance permitted under the terms of the related Credit Line
Agreement.

         Credit Limit  Utilization Rate: As to any Mortgage Loan, the percentage
equivalent  of a  fraction  the  numerator  of which is the  Cut-off  Date Asset
Balance  for such  Mortgage  Loan and the  denominator  of which is the  related
Credit Limit.

         Credit Line  Agreement:  With respect to any Mortgage Loan, the related
credit  line  account  agreement  executed  by the  related  Mortgagor  and  any
amendment or modification thereof.

         [Cumulative Loss Test Violation:  As defined in the Insurance 
Agreement.]

         Custodial Agreement:  Any Custodial Agreement between any Custodian and
the Trustee,  which is reasonably acceptable in form and substance to the Credit
Enhancer,  relating  to the  custody  of the  Mortgage  Loans  and  the  Related
Documents.

         Custodian:  Any custodian appointed by the Trustee under a
Custodial Agreement to maintain all or a portion of the Mortgage
Files pursuant to Section 2.01(b).

         Cut-off Date:  ______________, 199_.

         Cut-off Date Asset Balance:  With respect to any Mortgage
Loan, the unpaid principal balance thereof as of the Cut-off
Date.

         Cut-off Date Pool Balance:  The Pool Balance calculated as
of the Cut-off Date.

         Defective Mortgage Loan:  [ Mortgage Loan subject to
retransfer pursuant to Section 2.02, 2.04 or 2.09.]

         Deficiency Amount:  As defined in Section 5.01(d).

         Definitive Certificates:  As defined in Section 6.02(c).

         Delivery Event:  As defined in Section 2.01.

         Depositor:  IndyMac ABS, Inc., Delaware corporation, or its
successor in interest.

         Depository:  The  initial  Depository  shall  be The  Depository  Trust
Company,  the  nominee  of  which is Cede & Co.,  as the  registered  Holder  of
Investor Certificates  evidencing  $[___________] in initial aggregate principal
amount of the  Investor  Certificates.  The  Depository  shall at all times be a
"clearing corporation" as defined in Section 8-102(3) of the UCC of the State of
New York.

         Depository  Participant:  A  broker,  dealer,  bank or other  financial
institution  or other Person for whom from time to time the  Depository  effects
book-entry transfers and pledges of securities deposited with the Depository.

         Determination Date:  With respect to any Distribution Date,
the third Business Day prior to such Distribution Date.

         Distribution Date:  The _________ day of each month, or if
such day is not a Business Day, then the next Business Day,
beginning in _______ 199_.

         Draw:  With respect to any Mortgage Loan, an additional
borrowing by the Mortgagor subsequent to the Cut-off Date in
accordance with the related Mortgage Note.

         Due Date:  As to any Mortgage Loan, the _________ day of the
month.

         Electronic Ledger:  The electronic master record of home
equity credit line mortgage loans maintained by the Master
Servicer or by the Sponsor, as appropriate.

         Eligible  Account:  (i) An account that is maintained with a depository
institution  whose debt  obligations  throughout the time of any deposit therein
are rated in the highest short-term debt rating category by the Rating Agencies,
(ii)  one or more  accounts  with a  depository  institution  having  a  minimum
long-term  unsecured  debt  rating of "BBB-" by  Standard & Poor's and "Baa3" by
Moody's,  which  accounts  are  fully  insured  by either  SAIF or BIF,  (iii) a
segregated  trust  account  maintained  with the Trustee or an  Affiliate of the
Trustee in its fiduciary  capacity,  or (iv) an account otherwise  acceptable to
each Rating Agency and the Credit Enhancer,  as evidenced at closing by delivery
of a rating letter by each Rating Agency and  thereafter by delivery of a letter
from (a) each Rating Agency to the Trustee,  within 30 days of receipt of notice
of such  deposit,  to the effect that such  deposit  shall not cause such Rating
Agency to reduce or withdraw its then-current rating of the Certificates without
regard to the Policy and (b) from the Credit Enhancer to the Trustee, within 30
days of receipt of notice of such  deposit,  to the effect that such  account is
acceptable to it.

         Eligible  Investments:  (i)  obligations  of the  United  States or any
agency  thereof,  provided the timely payment of such  obligations are backed by
the full faith and credit of the United States;  (ii) general  obligations of or
obligations  guaranteed  by any state of the United  States or the  District  of
Columbia  receiving the highest  long-term debt rating of each Rating Agency, or
such lower rating as will not result in the  downgrading  or  withdrawal  of the
rating then assigned to the Certificates by any Rating Agency, without regard to
the Policy; (iii) commercial paper issued by  [__________________] or any of its
Affiliates;  provided that such  commercial  paper is rated no lower than A-1 by
Standard   &  Poor's   and  P-2  by   Moody's,   and  the   long-term   debt  of
[______________________]  is rated at least A3 by Moody's, or such lower ratings
as will not result in the  downgrading or withdrawal of the rating then assigned
to the  Certificates  by any Rating Agency,  without regard to the Policy;  (iv)
commercial  or  finance  company  paper  which  is then  receiving  the  highest
commercial or finance company paper rating of each Rating Agency,  or such lower
rating as will not result in the  downgrading  or  withdrawal of the rating then
assigned to the Certificates by any Rating Agency, without regard to the Policy;
(v) certificates of deposit,  demand or time deposits,  or bankers'  acceptances
issued by any  depository  institution or trust company  incorporated  under the
laws of the United  States or any state thereof and subject to  supervision  and
examination  by federal  and/or state  banking  authorities,  provided  that the
commercial  paper and/or long term unsecured debt obligations of such depository
institution  or  trust  company  (or in the  case  of the  principal  depository
institution  in a holding  company  system,  the  commercial  paper or long-term
unsecured debt obligations of such holding company, but only if Moody's is not a
Rating  Agency) are then rated one of the two highest  long-term and the highest
short-term  ratings of each  Rating  Agency for such  securities,  or such lower
ratings as will not result in the  downgrading  or withdrawal of the rating then
assigned to the Certificates by any Rating Agency, without regard to the Policy;
(vi) demand or time deposits or  certificates  of deposit  issued by any bank or
trust company or savings  institution to the extent that such deposits are fully
insured by the FDIC;  (vii)  guaranteed  reinvestment  agreements  issued by any
bank,  insurance  company or other  corporation  containing,  at the time of the
issuance of such agreements, such terms and conditions as will not result in the
downgrading or withdrawal of the rating then assigned to the Certificates by any
Rating Agency,  without regard to the Policy; (viii) repurchase obligations with
respect to any security  described in clauses (i) and (ii) above, in either case
entered  into  with  a  depository  institution  or  trust  company  (acting  as
principal)  described in clause (v) above;  (ix) securities (other than stripped
bonds,  stripped  coupons or  instruments  sold at a purchase price in excess of
115% of the face amount thereof) bearing  interest or sold at a discount issued 
by any  corporation  incorporated under the laws of the United States or any 
state thereof  which,  at the time of such  investment,  have one of the two  
highest  ratings of each  Rating  Agency (except  if the Rating  Agency is  
Moody's,  such  rating  shall be the  highest commercial  paper  rating of  
Moody's  for any such  securities),  or such lower rating as will not result 
in the  downgrading  or  withdrawal of the rating then assigned to the 
Certificates by any Rating Agency, without regard to the Policy, as evidenced
by a signed writing delivered by each Rating Agency;  (x) interests
in any money market fund which at the date of  acquisition  of the  interests in
such fund and  throughout  the time such interests are held in such fund has the
highest applicable rating by each Rating Agency or such lower rating as will not
result in the  downgrading  or  withdrawal  of the rating  then  assigned to the
Certificates by any Rating Agency, without regard to the Policy; (xi) short term
investment funds sponsored by any trust company or national banking  association
incorporated  under the laws of the United  States or any state thereof which on
the date of acquisition has been rated by each Rating Agency in their respective
highest  applicable  rating  category or such lower rating as will not result in
the downgrading or withdrawal of the rating then assigned to the Certificates by
any  Rating  Agency,  without  regard  to  the  Policy;  and  (xii)  such  other
investments having a specified stated maturity and bearing interest or sold at a
discount  acceptable to each Rating Agency as will not result in the downgrading
or  withdrawal  of the rating then  assigned to the  Certificates  by any Rating
Agency, without regard to the Policy, as evidenced by a signed writing delivered
by each Rating  Agency;  provided that no such  instrument  shall be an Eligible
Investment  if such  instrument  evidences  either the right to receive (a) only
interest with respect to the obligations  underlying such instrument or (b) both
principal  and  interest  payments  derived  from  obligations  underlying  such
instrument  and  the  interest  and  principal  payments  with  respect  to such
instrument provided a yield to maturity at par greater than 120% of the yield to
maturity  at  par  of the  underlying  obligations;  provided  further  that  no
instrument  described  hereunder may be purchased at a price greater than par if
such instrument may be prepaid or called at a price less than its purchase price
prior to its stated maturity.

         Eligible  Substitute Mortgage Loan: [A Mortgage Loan substituted by the
Sponsor  for a  Defective  Mortgage  Loan  which  must,  on  the  date  of  such
substitution,  (i)  have  an  outstanding  Asset  Balance  (or in the  case of a
substitution  of more than one Mortgage Loan for a Defective  Mortgage  Loan, an
aggregate Asset Balance), not 10% more or 10% less than the Transfer Deficiency,
if any, 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 Gross Margin that is not less than the Gross Margin of the Defective  Mortgage
Loan and not more than 100 basis  points  higher  than the Gross  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 at the time
such  Mortgage  was  transferred  to the Trust;  (vi) have a  remaining  term to
maturity not more than six months earlier and not more than 60 months later than
the remaining term to maturity of the Defective Mortgage Loan; (vii) comply with
each representation and warranty set forth in Section 2.04 (deemed to be made as
of the date of substitution); and (viii) have an original Combined Loan-to-Value
Ratio  not  greater  than that of the  Defective  Mortgage  Loan.  More than one
Eligible  Substitute  Mortgage Loan may be substituted for a Defective  Mortgage
Loan if such Eligible Substitute Mortgage Loans meet the foregoing attributes in
the  aggregate  and such  substitution  is approved in writing in advance by the
Credit Enhancer.]

         ERISA:  Employee Retirement Income Security Act of 1974, as
amended.

         Event of Servicing Termination:  As defined in Section 8.01.

         FDIC:  The Federal Deposit Insurance Corporation or any
successor thereto.

         Foreclosure  Profit:  With respect to a Liquidated  Mortgage  Loan, the
amount,  if any,  by which (i) the  aggregate  of its Net  Liquidation  Proceeds
exceeds (ii) the related Asset Balance (plus accrued and unpaid interest thereon
at the  applicable  Loan Rate from the date interest was last paid to the end of
the  Collection  Period  during  which such  Mortgage  Loan became a  Liquidated
Mortgage Loan) of such Liquidated  Mortgage Loan immediately  prior to the final
recovery of its Liquidation Proceeds.

         Gross Margin:  As to any Mortgage Loan, the percentage set
forth as the "Gross Margin" for such Mortgage Loan on Exhibit C
hereto.

         [Guaranteed Distribution:  With respect to any Distribution
Date, the sum of the (i) the Guaranteed Principal Distribution
Amount and (ii) the amount to be distributed to Certificate-
holders pursuant to Section 5.01(a)(iii) for such Distribution
Date.]

         [Guaranteed  Principal  Distribution  Amount:  With  respect to (i) any
Distribution Date on which the Available Transferor  Subordinated Amount and any
Overcollateralization  Amount has been reduced to or equals zero, other than the
Distribution  Date in ________ ____, the amount,  if any, required to reduce the
Investor Certificate Principal Balance (after giving effect to the distributions
of Interest Collections and Principal Collections that are allocable to 
principal on the Investor Certificates on such Distribution   Date)  to  the  
Invested   Amount   immediately   following  such Distribution Date and (ii) 
the Distribution Date in ________ ____, the amount by which the  outstanding  
Investor  Certificate  Principal  Balance  (after giving effect to Interest  
Collections  allocable and distributable as principal on the Investor  
Certificates on such Distribution Date) exceeds the sum of the amounts 
on deposit in the Collection Account available to be distributed to the Investor
Certificate- holders pursuant to Section 5.01(b) hereof.]

         Increased Senior Lien Limitation:  As defined in Section
3.01(a).

         Index:  With  respect  to each  Interest  Rate  Adjustment  Date  for a
Mortgage  Loan, the highest "prime rate" as published in the "Money Rates" table
of The Wall Street Journal as of the first business day of the calendar month.

         Insolvency Event:  As defined in Section 11.02(a).

         [Insurance Agreement:  The insurance and indemnity agreement
dated as of ___________, 199_ among the Depositor, the Sponsor,
the Master Servicer, the Trustee and the Credit Enhancer,
including any amendments and supplements thereto.]

         Insurance Proceeds: Proceeds paid by any insurer (other than the Credit
Enhancer)  pursuant to any insurance policy covering a Mortgage Loan, or amounts
required  to be paid by the Master  Servicer  pursuant  to the last  sentence of
Section 3.04, net of any component thereof (i) covering any expenses incurred by
or on behalf of the Master  Servicer in connection with obtaining such proceeds,
(ii) that is  applied  to the  restoration  or repair of the  related  Mortgaged
Property,  (iii)  released  to the  Mortgagor  in  accordance  with  the  Master
Servicer's normal servicing procedures or (iv) required to be paid to any holder
of a mortgage senior to such Mortgage Loan.

         Interest  Collections:  As to any  Distribution  Date,  the  sum of all
payments  by or on  behalf of  Mortgagors  and any  other  amounts  constituting
interest  (including  without  limitation such portion of Insurance Proceeds and
Net Liquidation  Proceeds as is allocable to interest on the applicable Mortgage
Loan) collected by the Master  Servicer under the Mortgage Loans  (excluding any
fees (including annual fees) or late charges or similar administrative fees paid
by  Mortgagors)  during the related  Collection  Period minus the  Servicing Fee
payable to the Master  Servicer with respect to the related  Collection  Period.
The terms of the related  Credit Line Agreement  shall  determine the portion of
each  payment in respect of such  Mortgage  Loan that  constitutes  principal or
interest.

         Interest Period:  With respect to any Distribution  Date other than the
first Distribution Date, the period beginning on the preceding Distribution Date
and ending on the day preceding such  Distribution  Date, and in the case of the
first  Distribution Date, the period beginning on the Closing Date and ending on
the day preceding the first Distribution Date.

         Interest Rate Adjustment  Date: With respect to each Mortgage Loan, any
date on which the Loan Rate is adjusted in  accordance  with the related  Credit
Line Agreement.

         Intervening Assignments:  As defined in Section 2.01(iv).

         Invested Amount: With respect to any Distribution Date, an amount equal
to the Original  Invested  Amount minus (i) the amount of Principal  Collections
previously  distributed  to  Investor  Certificateholders  and  minus  (ii)  the
Investor Loss Amounts for prior Distribution Dates.

         Investor Certificate:  Any certificate executed and authen-
ticated by the Trustee substantially in the form set forth in
Exhibit A hereto.

         Investor Certificate  Distribution Amount: As to any Distribution Date,
the sum of all amounts to be distributed to the Holders of Investor Certificates
pursuant to Article V and Article XI hereof.

         Investor Certificateholder:  The Holder of an Investor
Certificate.

         Investor Certificate  Interest:  With respect to any Distribution Date,
interest for the related Interest Period at the applicable Investor  Certificate
Rate on the Investor  Certificate  Principal Balance as of the first day of such
Interest Period (after giving effect to the distributions made on the first day
of such Interest Period).

         Investor   Certificate   Principal   Balance:   With   respect  to  any
Distribution Date, (a) the Original Investor Certificate  Principal Balance less
(b) the aggregate of amounts  actually  distributed as principal on the Investor
Certificates.

         Investor  Certificate  Rate: A per annum rate equal to, with respect to
the first Interest Period,  ______%,  and for any subsequent  Interest Period, a
per annum rate equal to the sum of (a) LIBOR as of the second LIBOR Business Day
prior to the first day of such Interest  Period and (b) ____%;  provided that in
no event shall the Investor Certificate Rate with respect to any Interest Period
exceed the Maximum Rate for such Interest Period.

         Investor Floating Allocation Percentage:  With respect to any 
Distribution Date, the percentage equivalent of a fraction, the  numerator of 
which is 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) and the denominator of which is the Pool Balance,  calculated
as of the beginning of the related Collection Period.

         Investor Fixed Allocation Percentage:  [__%].

         Investor Interest Collections:  As to any Distribution Date,
the product of (i) the Interest Collections during the related
Collection Period and (ii) the Investor Floating Allocation
Percentage for such Distribution Date.

         Investor Loss Amount: With respect to any Distribution Date, the amount
equal to the product of (i) the Investor Floating Allocation Percentage for such
Distribution  Date and (ii) the  aggregate of the  Liquidation  Loss Amounts for
such Distribution Date.

         Investor Loss Reduction Amount:  With respect to any Distribution Date,
the portion,  if any, of the Investor Loss Amount for such Distribution Date and
all  prior  Distribution  Dates  that  has  not  been  distributed  to  Investor
Certificateholders  on such Distribution Date pursuant to Section 5.01(a)(iv) or
5.01(a)(v) or by way of the Credit Enhancement Draw Amount.

         Investor Principal Collections:  As to any Distribution
Date,  the Investor  Fixed  Allocation  Percentage of Principal  Collections  in
respect of such Distribution Date.

         LIBOR:  As to any date, the rate for United States dollar  deposits for
one month which appears on the Telerate  Screen LIBO Page 3750 as of 11:00 A.M.,
London  time.  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 reasonably
selected by the Depositor after consultation with the Trustee), the rate will be
the Reference Bank Rate. If no such  quotations can be obtained and no Reference
Bank  Rate  is  available,  LIBOR  will be  LIBOR  applicable  to the  preceding
Distribution Date.

         LIBOR  Business  Day:  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.

         Lien: Any mortgage, deed of trust, pledge,  conveyance,  hypothecation,
assignment,  participation, deposit arrangement, encumbrance, lien (statutory or
other),  preference,  priority right or interest or other security  agreement or
preferential  arrangement of any kind or nature whatsoever,  including,  without
limitation, any conditional sale or other title retention agreement, any 
financing lease having  substantially  the same economic effect as any of the 
foregoing and the filing of any financing  statement under the UCC (other
than any such  financing  statement  filed for  informational  purposes only) or
comparable law of any  jurisdiction  to evidence any of the foregoing;  provided
that any  assignment  pursuant  to Section  7.02  hereof  shall not be deemed to
constitute a Lien.

         Lifetime  Rate Cap:  With respect to each Mortgage Loan with respect to
which the related  Mortgage  Note  provides for a lifetime rate cap, the maximum
Loan Rate  permitted  over the life of such Mortgage Loan under the terms of the
related Credit Line Agreement, as set forth on the Mortgage Loan Schedule.

         Liquidated  Mortgage  Loan: As to any  Distribution  Date, any Mortgage
Loan in respect of which the Master Servicer has determined,  in accordance with
the  servicing  procedures  specified  herein,  as of the  end  of  the  related
Collection  Period,  that all  Liquidation  Proceeds which it expects to recover
with respect to the  disposition  of such  Mortgage Loan or the related REO have
been recovered.

         Liquidation Expenses:  [Out-of-pocket  expenses (exclusive of overhead)
which are incurred by the Master  Servicer in connection with the liquidation of
any Mortgage  Loan and not  recovered  under any  insurance  policy,  including,
without  limitation,  legal fees and expenses,  any unreimbursed amount expended
pursuant to Section 3.06  (including,  without  limitation,  amounts advanced to
correct  defaults on any mortgage loan which is senior to such Mortgage Loan and
amounts  advanced to keep  current or pay off a mortgage  loan that is senior to
such Mortgage  Loan)  respecting  the related  Mortgage Loan and any related and
unreimbursed  expenditures with respect to real estate property taxes,  water or
sewer taxes,  condominium association dues, property restoration or preservation
or insurance against casualty, loss or damage.]

         Liquidation Loss Amount:  With respect to any Distribution Date and any
Mortgage  Loan that  becomes a  Liquidated  Mortgage  Loan  during  the  related
Collection  Period,  the  unrecovered  Asset Balance  thereof at the end of such
Collection Period,  after giving effect to the Net Liquidation  Proceeds applied
in reduction of such Asset Balance.

         Liquidation  Proceeds:  Proceeds (including  Insurance Proceeds but not
including  amounts  drawn under the  Policy)  received  in  connection  with the
liquidation of any Mortgage Loan or related REO, whether through trustee's sale,
foreclosure sale or otherwise.

         Loan Rate: With respect to any Mortgage Loan and as of any day, the per
annum rate of interest applicable under the related Credit Line Agreement to the
calculation of interest for such day on the Asset Balance of such Mortgage Loan.

         Loan Rate Cap:  With respect to each Mortgage  Loan,  the lesser of (i)
the Lifetime Rate Cap, if any, or (ii) the applicable  state usury  ceiling,  if
any.

         Loan-to-Value  Ratio: As of any date of  determination  with respect to
any mortgage  loan, the  percentage  equivalent of a fraction,  the numerator of
which is the outstanding principal balance of such mortgage loan as of such date
of determination and the denominator of which is Collateral Value of the related
Mortgage Property.

         Lost Mortgage Note:  Any Mortgage Note the original of which
was permanently lost or destroyed and has not been replaced.

         Managed Amortization Period:  The period from the Closing
Date to and including the Distribution Date in ________ ____.

         Master Servicer:  ____________________________, a ________
___________ and any successor thereto and any successor
hereunder.

         Maximum Principal Payment:  With respect to any Distribution
Date, the Investor Fixed Allocation Percentage of the Principal
Collections for such Distribution Date.

         Maximum Rate: As to any Interest Period,  the Weighted Average Net Loan
Rate  for the  Collection  Period  during  which  such  Interest  Period  begins
(adjusted to an effective rate  reflecting  accrued  interest  calculated on the
basis of the actual number of days in the  Collection  Period  commencing in the
month in which such Interest  Period  commences and a year assumed to consist of
360 days).

         Minimum Monthly Payment:  With respect to any Mortgage Loan
and any month, the minimum amount required to be paid by the
related Mortgagor in that month.

         Minimum Transferor Interest:  With respect to any date, an amount equal
to the  lesser  of (a)  [__%]  of the  Pool  Balance  on such  date  and (b) the
Transferor Principal Balance as of the Closing Date.

         Moody's:  Moody's Investors Service, Inc. or its successor
in interest.

         Mortgage:  The mortgage,  deed of trust or other instrument  creating a
first or second  lien on an  estate  in fee  simple  interest  in real  property
securing a Mortgage Loan.

         Mortgage File: The mortgage documents listed in Section 2.01 pertaining
to a particular Mortgage Loan and any additional  documents required to be added
to the Mortgage File pursuant to this Agreement.

         Mortgage Loans: The mortgage loans,  including Additional Balances with
respect  thereto,  that are transferred and assigned to the Trustee  pursuant to
Section 2.01,  together with the Related Documents,  exclusive of Mortgage Loans
that are retransferred to the Depositor, the Master Servicer or the Sponsor from
time to time pursuant to Section 2.02,  2.04,  2.05,  2.06, 2.09 or 3.01 as from
time to time are held as a part of the Trust.  The mortgage loans  originally so
held are identified in the Mortgage Loan Schedule delivered on the Closing Date.
The  Mortgage  Loans shall also include any Eligible  Substitute  Mortgage  Loan
Substituted  by the Sponsor for a Defective  Mortgage  Loan pursuant to Sections
2.02 and 2.04.

         Mortgage  Loan  Schedule:  With  respect to any date,  the  schedule of
Mortgage  Loans  included  in the Trust on such date.  The  initial  schedule of
Mortgage  Loans as of the  Cut-off  Date is the  schedule  set  forth  herein as
Exhibit C, which  schedule  sets forth as to each  Mortgage Loan (i) the Cut-off
Date Asset  Balance,  (ii) the Credit Limit,  (iii) the Gross  Margin,  (iv) the
Lifetime Rate Cap, (v) the account number, (vi) the current Loan Rate, (vii) the
Combined Loan-to-Value Ratio, (viii) a code specifying the property type, (ix) a
code specifying  documentation type and (x) a code specifying lien position. The
Mortgage Loan Schedule will be deemed to be amended from time to time to reflect
Additional Balances.

         Mortgage  Note:  With  respect to a  Mortgage  Loan,  the  Credit  Line
Agreement pursuant to which the related mortgagor agrees to pay the indebtedness
evidenced thereby and secured by the related Mortgage.

         Mortgaged Property:  The underlying property, including any
real property and improvements thereon, securing a Mortgage Loan.

         Mortgagor:  The obligor or obligors under a Credit Line
Agreement.

         Net Liquidation Proceeds:  With respect to any Liquidated
Mortgage Loan, Liquidation Proceeds net of Liquidation Expenses.

         Net Loan Rate: With respect to any Mortgage Loan and as to any day, the
Loan Rate less the Servicing Fee Rate, the [premium Percentage,] the Trustee Fee
Rate.

         Officer's Certificate:  A certificate (i) signed by the Chairman of the
Board, the Vice Chairman of the Board,  the President,  a Managing  Director,  a
Vice  President  (however  denominated),   an  Assistant  Vice  President,   the
Treasurer,  the  Secretary,  or one of the  Assistant  Treasurers  or  Assistant
Secretaries of the Depositor, the Transferor or the Master Servicer, or (ii), if
provided for in this Agreement,  signed by a Servicing Officer,  as the case may
be, and delivered to the Depositor and the Trustee, as the case may be, as 
required by this Agreement.

         Opinion of  Counsel:  A written  opinion of counsel  acceptable  to the
Trustee, who may be in-house counsel for the Depositor,  the Sponsor, the Master
Servicer or the Transferor (except that any opinion pursuant to Sections 4.03 or
7.04 or relating to taxation must be an opinion of independent  outside counsel)
and who,  in the case of opinions  delivered  to [the  Credit  Enhancer  or] the
Rating Agency, is reasonably acceptable to it.

         Original Invested Amount:  [$___________.]

         Original Investor Certificate Principal Balance:
[$-----------.]

         Overcollateralization Amount:  At the time of reference
thereto, the amount, if any, by which the Invested Amount exceeds
the Investor Certificate Principal Balance.

         Overcollateralization   Step-Down   Amount:   With   respect   to   any
Distribution  Date,  the  lesser  of (i)  the  Scheduled  Principal  Collections
Distribution  Amount  without  giving  effect to the  proviso in the  definition
thereof  and  (ii)  the  excess  of the  Overcollateralization  Amount  over the
Required Overcollateralization Amount for such Distribution Date.

         Paying Agent:  Any paying agent appointed pursuant to
Section 6.06.

         Percentage Interest:  As to any Investor Certificate, the
percentage obtained by dividing the principal denomination of
such Investor Certificate by the Original Investor Certificate
Principal Balance of such Certificate.

         Person:  Any  individual,  corporation,   partnership,  joint  venture,
association,   joint-stock  company,  trust,   unincorporated   organization  or
government or any agency or political subdivision thereof.

         [Policy:  The certificate guaranty insurance policy number
________, and all endorsements thereto, dated as of the Closing
Date, issued by the Credit Enhancer to the Trustee for the
benefit of the Investor Certificateholders.]

         [Policy Payments Account:  As defined in Section 4.02(b).]

         Pool Balance:  With respect to any date, the aggregate of
the Asset Balances of all Mortgage Loans as of such date.

         Pool Factor:  With respect to any Distribution Date, the
percentage, carried to seven places, obtained by dividing the
Investor  Certificate  Principal  Balance  for  such  Distribution  
Date  by the Original Investor Certificate Principal Balance.

         Preference Claim:  As defined in Section 4.02(d).

         [Premium: As defined in the Insurance Agreement.]

         [Premium Percentage:  As defined in the Insurance
Agreement.]

         Principal  Collections:  As to any  Distribution  Date,  the sum of all
payments  by or on  behalf of  Mortgagors  and any  other  amounts  constituting
principal (including but not limited to any portion of Insurance Proceeds or Net
Liquidation Proceeds allocable to principal of the applicable Mortgage Loan, and
Transfer Deposit Amounts,  but excluding  Foreclosure  Profits) collected by the
Master Servicer under the Mortgage Loans during the related  Collection  Period.
The terms of the related  Credit Line Agreement  shall  determine the portion of
each  payment  in  respect  of a Mortgage  Loan that  constitutes  principal  or
interest.

         Purchase Agreement:  The Purchase Agreement, dated as of the
Cut-off Date, between [__________________________], as seller,
and the Depositor, as purchaser, with respect to the Mortgage
Loans.

         [Rapid Amortization Commencement Date:  The earlier of
(i) the Distribution Date in [January 2003] and (ii) the Distri-
bution Date next succeeding the Collection Period in which a
Rapid Amortization Event is deemed to occur pursuant to Section
11.01.]

         [Rapid Amortization Event:  As defined in Section 11.01.]

         [Rapid Amortization Period:  The period following the
Managed Amortization Period until the termination of the Trust
pursuant to Section 10.01.]

         Rating Agency:  Any statistical credit rating agency, or its successor,
that rated the Investor Certificates at the request of the Depositor at the time
of the initial issuance of the Certificates. If such agency or a successor is no
longer in existence,  "Rating  Agency" shall be such  statistical  credit rating
agency, or other comparable  Person,  designated by the Depositor and the Credit
Enhancer, notice of which designation shall be given to the Trustee.  References
herein to the highest  short-term  unsecured  rating category of a Rating Agency
shall mean A-1+ or better in the case of  Standard & Poor's and P-1 or better in
the case of Moody's and in the case of any other  Rating  Agency  shall mean the
ratings such other Rating  Agency deems  equivalent  to the  foregoing  ratings.
References  herein to the highest  long-term  rating category of a Rating Agency
shall mean "AAA" in the case of  Standard & Poor's  and "Aaa" in the case of  
Moody's  and in the case of any other Rating Agency, the rating such other 
Rating Agency deems equivalent to the foregoing ratings.

         Record Date:  The last day  preceding  the related  Distribution  Date;
provided that following the date on which Definitive  Certificates are available
pursuant  to  Section  6.02(c)  the  Record  Date  shall  be the last day of the
calendar  month  preceding  the month in which  the  related  Distribution  Date
occurs.

         Reference  Bank  Rate:  As to  any  Interest  Period  as  follows:  the
arithmetic mean (rounded upwards, if necessary,  to the nearest one sixteenth of
a percent) of the offered rates for United States dollar  deposits for one month
which are offered by the Reference  Banks as of 11:00 A.M.,  London time, on the
second  LIBOR  Business  Day prior to the first day of such  Interest  Period to
prime banks in the London  interbank market for a period of one month in amounts
approximately equal to the outstanding Investor  Certificate  Principal Balance;
provided that at least two such Reference Banks provide such rate. If fewer than
two offered rates appear, the Reference Bank 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 outstanding  Investor
Certificate  Principal  Balance.  If no such  quotations  can be  obtained,  the
Reference Bank Rate shall be LIBOR applicable to the preceding Interest Period.

         Reference Banks:  Three major banks that are engaged in
transactions in the London interbank market, selected by the
Depositor after consultation with the Trustee.

         Related Documents:  As defined in Section 2.01.

         REO:  A Mortgaged Property that is acquired by the Trust in
foreclosure or by deed in lieu of foreclosure.

         Required Amount:  With respect to any Distribution Date, the
amount, if any, by which the sum of the amounts distributable
pursuant to Sections 5.01(a)(i) through 5.01(a)(iv) on such
Distribution Date exceed Investor Interest Collections for such
Distribution Date.

         Required Overcollateralization Amount:  As defined in the
Insurance Agreement.

         Required Transferor Subordinated Amount:  As defined in the
Insurance Agreement.

         Responsible Officer:  When used with respect to the Trustee,
any officer of the Trustee with direct responsibility for the administration 
of this Agreement and also, with respect to a particular  matter, any other  
officer to whom such  matter is  referred  because of such  officer's
knowledge of and familiarity with the particular subject.

         Revolving  Period:  With  respect  to each  Mortgage  Loan,  the period
specified for such Mortgage Loan in the related  Credit Line  Agreement,  during
which the Mortgagor is permitted to make Draws.

         Rolling Six Month Delinquency Rate:  As defined in the
Insurance Agreement.

         SAIF:  The Savings  Association  Insurance  Fund,  as from time to time
constituted,  created  under the  Financial  Institutions  Reform,  Recovery and
Enhancement  Act  of  1989,  or if at any  time  after  the  execution  of  this
instrument the Savings Association Insurance Fund is not existing and performing
duties now assigned to it, the body performing such duties on such date.

         Scheduled Principal  Collections  Distribution  Amount: With respect to
any Distribution  Date during the Managed  Amortization  Period and the Investor
Certificates, an amount equal to the lesser of (i) the Maximum Principal Payment
and (ii) the Alternative  Principal  Payment;  provided that on any Distribution
Date, such amount shall be reduced by the Overcollateralization  StepDown Amount
for such Distribution  Date. With respect to any Distribution Date in respect of
the Rapid Amortization  Period, the Maximum Principal Payment;  provided that on
any Distribution Date, such amount shall be reduced by the Overcollateralization
Step-Down Amount for such Distribution Date.

         Servicing Certificate:  A certificate completed and executed
by a Servicing Officer in accordance with Section 4.01.

         Servicing Fee: [With respect to any  Distribution  Date, the product of
(i) the Servicing Fee Rate divided by 12 and (ii) the aggregate Asset Balance of
the Mortgage Loans as of the first day of the Collection  Period  preceding such
Distribution  Date (or as of the  close of  business  on the  Cut-off  Date with
respect to the first Distribution Date).]

         Servicing Fee Rate:  [0.50%] per annum.

         Servicing  Officer:  Any officer of the Master Servicer involved in, or
responsible  for, the  administration  and servicing of the Mortgage Loans whose
name and specimen  signature appear on a list of servicing officers furnished to
the Trustee (with a copy to the Credit  Enhancer) by the Master  Servicer on the
Closing Date, as such list may be amended from time to time.

         Servicing Standard:  That degree of skill and care exercised
by the Master Servicer with respect to mortgage loans comparable
to the Mortgage Loans serviced by the Master Servicer for itself
or others.

         Sponsor:  ____________________________, a __________________
and any successor thereto.

         Standard & Poor's:  Standard & Poor's Ratings Group, a
Division of The McGraw-Hill Companies, or its successor in
interest.

         Subordinated Transferor Collections:  With respect to any
Distribution Date, Interest Collections and Principal Collections
allocable to the Transferor Interest on such Distribution Date up
to the Available Transferor Subordinated Amount for such
Distribution Date.

         Telerate Screen LIBO Page 3750: 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  inter-bank  offered rates of major
banks).

         Transfer Date:  As defined in Section 2.06.

         Transfer Deficiency:  As defined in Section 2.02(a).

         Transfer Deposit Amount:  As defined in Section 2.02(a).

         Transfer Notice Date:  As defined in Section 2.06.

         Transferor or Transferor Certificateholders:  The Holders of
the Transferor Certificates.

         Transferor Certificates:  The certificates executed and
authenticated by the Trustee substantially in the form set forth
in Exhibit B hereto.

         Transferor Collections:  As to any period, the sum of Trans-
feror Interest Collections and Transferor Principal Collections
for such period.

         Transferor Interest Collections:  Interest Collections that
are not Investor Interest Collections.

         Transferor  Principal  Balance:  As of any date of  determination,  the
amount equal to (i) the Pool Balance as of the close of business on the day next
preceding  such date of  determination  less (ii) the Invested  Amount as of the
close of business on the preceding Distribution Date.

         Transferor Principal Collections:  On any Distribution Date,
Principal Collections received during the related Collection
Period minus the amount of such Principal Collections required to
be distributed to Investor Certificateholders pursuant to Section
5.01(b).

         Trust:  The  trust  created  by this  Agreement,  the  corpus  of which
consists of the Mortgage Loans,  related Credit  Agreements such other assets as
shall from time to time be identified as deposited in the Collection  Account in
accordance with this  Agreement,  property that secured a Mortgage Loan and that
has become  REO,  the  interest of the  Depositor  in certain  hazard  insurance
policies  maintained by the Mortgagors or the Master  Servicer in respect of the
Mortgage Loans,  the Policy,  an assignment of the Depositor's  rights under the
Purchase  Agreement  and all  proceeds of each of the  foregoing  (exclusive  of
payments of accrued  interest on the Mortgage Loans which are due on or prior to
the Cut-off Date).

         Trustee:  __________________________________ or any succes-
sor Trustee appointed in accordance with this Agreement that has
accepted such appointment in accordance with this Agreement.

         Trustee Fee:  [A fee which is separately agreed to between
the Master Servicer and the Trustee.]

         Trustee Fee Rate:  The per annum rate at which the Trustee
Fee is calculated.

         UCC:  The Uniform Commercial Code, as amended from time to
time, as in effect in any specified jurisdiction.

         Unpaid Investor  Certificate  Interest  Shortfall:  With respect to any
Distribution  Date,  the  aggregate  amount,  if any,  of  Investor  Certificate
Interest  that was accrued in respect of a prior  Distribution  Date and has not
been distributed to Investor Certificateholders.

         Weighted  Average  Net Loan  Rate:  As to any  Collection  Period,  the
average of the daily Net Loan Rate for each  Mortgage Loan  (assuming  that each
Mortgage Loan is fully  indexed) for each day during the related  Billing Cycle,
weighted  on the  basis of the  daily  average  of the  related  Asset  Balances
outstanding  for each  day in such  Billing  Cycle  for  each  Mortgage  Loan as
determined  by the Master  Servicer  in  accordance  with the Master  Servicer's
normal servicing procedures.

         Section  1.02.  Interest  Calculations.  All  calculations  of interest
hereunder that are made in respect of the Asset Balance of a Mortgage Loan shall
be made on a daily basis using a 365-day year. All  calculations  of interest on
the  Investor  Certificates  shall be made on the basis of the actual  number of
days in an  Interest  Period and a year  assumed  to  consist  of 360 days.  The
calculation  of the  Servicing  Fee shall be made on the basis of a 360-day year
consisting of twelve 30-day months. All dollar amounts calculated  hereunder 
shall be rounded to the nearest cent with one-half of one cent being rounded 
down.

                                   ARTICLE II

                          Conveyance of Mortgage Loans;
                       Original Issuance of Certificates;
                                  Tax Treatment


         Section 2.01. Conveyance of Mortgage Loans;  Retention of Obligation to
Fund Advances Under Credit Line Agreements. The Depositor, concurrently with the
execution and delivery of this Agreement, does hereby transfer, assign, set over
and otherwise convey to the Trust without recourse (subject to Sections 2.02 and
2.04) all of its right,  title and interest in and to: (i) each  Mortgage  Loan,
including  its  Asset  Balance  (including  all  Additional  Balances)  and  all
collections  in  respect  thereof   [received]  [due]  after  the  Cut-off  Date
[(excluding payments in respect of accrued interest [due] [received] on or prior
to the  Cut-off  Date)];  (ii)  property  that  secured a Mortgage  Loan that is
acquired by foreclosure or deed in lieu of  foreclosure;  (iii) the  Depositor's
rights  under the  Purchase  Agreement;  (iv) the  Depositor's  rights under the
hazard  insurance  policies;  (v) all other assets included or to be included in
the Trust for the benefit of  Certificateholders  and the Credit  Enhancer;  and
(vi) all proceeds of the  foregoing;  provided  that neither the Trustee nor the
Trust assumes the  obligation  under any Credit Line Agreement that provides for
the funding of future  advances  to the  Mortgagor  thereunder,  and neither the
Trust nor the Trustee  shall be  obligated  or permitted to fund any such future
advances. Additional Balances shall be part of the related Asset Balance and are
hereby  transferred  to the Trust on the Closing  Date  pursuant to this Section
2.01, and therefore part of the Trust property. [In addition, on or prior to the
Closing  Date,  the  Depositor  shall  cause the Credit  Enhancer to deliver the
Policy to the Trustee for the benefit of the Investor  Certificateholders.]  The
foregoing transfer,  assignment,  set- over and conveyance to the Trust shall be
made to the  Trustee,  on  behalf  of the  Trust,  and  each  reference  in this
Agreement  to such  transfer,  assignment,  set-over  and  conveyance  shall  be
construed accordingly.

         The  Depositor  agrees to take or cause to be taken  such  actions  and
execute  such  documents,  including  without  limitation,  the  filing  of  all
necessary  continuation  statements for the UCC-1 financing  statements filed in
the State of  California  (which  shall  have been  filed  within 90 days of the
Closing Date) describing the Cut-off Date Asset Balances and Additional Balances
and naming the  Depositor  as debtor  and the  Trustee as secured  party and any
amendments  to UCC-1  financing  statements  required to reflect a change in the
name or  corporate  structure of the  Depositor or the filing of any  additional
UCC-1  financing  statements  due to the change in the  principal  office of the
Depositor  (within  90 days  of any  event  necessitating  such  filing)  as are
necessary to perfect and protect the Certificateholders' and  Credit  Enhancer's
interests  in  each  Cut-off  Date  Asset  Balance  and Additional Balances and
the proceeds thereof (other than maintaining  possession by the Trustee of the
Mortgage Loans and the Mortgage  Files,  which  possession will,  subject to the
terms  hereof,  be  maintained  by the Master  Servicer as custodian and 
bailee of the Trustee).

         In connection  with such transfer and assignment by the Depositor,  the
Master Servicer  acknowledges that it is holding as custodian and bailee for the
Trustee,  the following documents or instruments (the "Related  Documents") with
respect to each Mortgage Loan:

                         (i) (A) the original  Mortgage  Note endorsed in blank;
         or (B) with respect to any Lost  Mortgage  Note,  a lost not  affidavit
         from the Seller  stating  that the original  Mortgage  Note was lost or
         destroyed together with a copy of such Note;

                        (ii)  an original Assignment of Mortgage in blank in
         recordable form;

                       (iii)  the   original   recorded   Mortgage  or,  if,  in
         connection with any Mortgage Loan, the original  recorded Mortgage with
         evidence of  recording  thereon  cannot be delivered on or prior to the
         Closing Date because of a delay caused by the public  recording  office
         where such  original  Mortgage has been  delivered for  recordation  or
         because  such  original  Mortgage has been lost,  the  Sponsor,  at the
         direction of the  Depositor,  shall deliver or cause to be delivered to
         the  Custodian,  as agent for the  Trustee,  a true and correct copy of
         such  Mortgage,  together with (i) in the case of a delay caused by the
         public  recording  office,  an Officer's  Certificate  of the Depositor
         stating  that  such  original  Mortgage  has  been  dispatched  to  the
         appropriate  public  recording  official  or  (ii)  in the  case  of an
         original  Mortgage that has been lost, a certificate by the appropriate
         county recording office where such Mortgage is recorded;

                        (iv)   if   applicable,    the   original    intervening
         assignments,  if any  ("Intervening  Assignments"),  with  evidence  of
         recording  thereon,  showing a complete  chain of title to the Mortgage
         from  the  originator  to  the  Depositor  or,  if  any  such  original
         Intervening  Assignment  has not  been  returned  from  the  applicable
         recording  office or has been lost,  a true and correct  copy  thereof,
         together with (i) in the case of a delay caused by the public recording
         office,  an  Officer's  Certificate  of the Sponsor  stating  that such
         original Intervening  Assignment has been dispatched to the appropriate
         public  recording  official for  recordation  or (ii) in the case of an
         original Intervening Assignment that has been lost, a certificate by 
         the appropriate county recording office where such Mortgage is 
         recorded;

                         (v)  either  (1) for each  Mortgage  Loan with a Credit
         Limit in excess of $[____________], a title policy or (2) for all other
         Mortgage  Loans,  either a title  policy,  a title  search,  a  limited
         coverage policy or other assurance of title with respect to the related
         Mortgaged Property;

                        (vi) the original of any guaranty executed in connection
         with the Mortgage Note;

                       (vii)  the  original  of each  assumption,  modification,
         consolidation  or  substitution  agreement,  if  any,  relating  to the
         Mortgage Loan; and

                      (viii)  any  security   agreement,   chattel  mortgage  or
         equivalent instrument executed in connection with the Mortgage;

provided  that as to any  Mortgage  Loan,  if (a) as  evidenced by an Opinion of
Counsel  delivered to and in form and substance  satisfactory to the Trustee and
the Credit Enhancer, (x) an optical image or other representation of the related
documents  specified in clauses (i) through (viii) above are  enforceable in the
relevant  jurisdictions  to the same extent as the original of such document and
(y) such optical image or other representation does not impair the ability of an
owner of such Mortgage Loan to transfer its interest in such Mortgage  Loan, and
(b) the  retention  of such  documents  in such  format  will  not  result  in a
reduction  in the then  current  rating of the  Investor  Certificates,  without
regard to the Policy, such optical image or other  representation may be held by
the Master  Servicer,  as  custodian  for the Trustee or assignee in lieu of the
physical documents specified above.

         The  Sponsor  hereby  confirms  to the  Trustee  that it has caused the
portions of the Electronic  Ledgers relating to the Mortgage Loans to be clearly
and unambiguously  marked,  and has made the appropriate  entries in its general
accounting  records,  to indicate that such Mortgage Loans have been transferred
to the Trust at the  direction  of the  Depositor.  The Master  Servicer  hereby
confirms to the Trustee that it has clearly and  unambiguously  made appropriate
entries in its general  accounting  records  indicating that such Mortgage Loans
constitute  part of the Trust and are  serviced  by it on behalf of the Trust in
accordance with the terms hereof.

         Notwithstanding the  characterization  of the Investor  Certificates as
debt for Federal, state and local income and franchise tax purposes, the parties
hereto intend to treat the transfer of the Mortgage Loans as provided  herein as
a sale for accounting and other purposes, by the Depositor to the Trust of
all the Depositor's  right,  title and interest in and to the Mortgage Loans and
other property described above. In the event such transfer is deemed not to be a
sale as contemplated in the immediately preceding sentence, the Depositor hereby
grants to the Trust a security interest in all of the Depositor's  right,  title
and  interest  in, to and under the  Mortgage  Loans  whether  now  existing  or
hereafter created, all monies due or to become due on the Mortgage Loans and all
proceeds  of any  thereof;  and  this  Agreement  shall  constitute  a  security
agreement under applicable law.

         Except as hereinafter  provided,  the Master Servicer shall be entitled
to maintain  possession of all of the foregoing  documents and  instruments  and
shall not be  required  to  deliver  any of them to the  Trustee.  In the event,
however,  that possession of any of such documents or instruments is required by
any Person  (including the Trustee) acting as successor master servicer pursuant
to  Section  7.04 or 8.02 in order to carry out the  duties  of Master  Servicer
hereunder,  then such successor  shall be entitled to request  delivery,  at the
expense of the Master  Servicer,  of such documents or instruments by the Master
Servicer and to retain such  documents or  instruments  for servicing  purposes;
provided that the Trustee or such master  servicer shall maintain such documents
at such offices as may be required by any  regulatory  body having  jurisdiction
over such Mortgage Loans.

         The Master  Servicer's  right to maintain  possession  of the documents
enumerated  above  shall  continue  so long as the long term  unsecured  debt of
[__________________________]  is  assigned  ratings  of  at  least  "[____]"  by
[Standard & Poor's] and  "[____]" by  [Moody's].  At such time as the  condition
specified in the preceding sentence is not satisfied, as promptly as practicable
but in no event more than 90 days in the case of clause (i) below and 60 days in
the  case of  clause  (ii)  below  following  the  occurrence  of such  event (a
"Delivery  Event"),  the Master Servicer  shall, at its expense,  (i) either (x)
record an assignment of Mortgage in favor of the Trustee (which may be a blanket
assignment if permitted by applicable law) in the  appropriate  real property or
other  records or (y) deliver to the Trustee the  assignment of such Mortgage in
favor of the  Trustee  in form for  recordation,  together  with an  Opinion  of
Counsel  addressed to the Trustee  [and the Credit  Enhancer] to the effect that
recording is not required to protect the Trustee's right,  title and interest in
and to the related Mortgage Loan or, in case a court should  recharacterize  the
sale of the Mortgage Loans as a financing,  to perfect a first priority security
interest in favor of the Trustee in the related  Mortgage Loan, which Opinion of
Counsel also shall be reasonably  acceptable to each of the Rating  Agencies (as
evidenced  in writing)  and the Credit  Enhancer,  and (ii) unless an Opinion of
Counsel, reasonably acceptable to the Trustee, the Rating Agencies (as evidenced
in writing) and the Credit Enhancer, is delivered to the Trustee [and the Credit
Enhancer] to the effect that delivery of the Mortgage  Files is not  necessary  
to protect  the  Trustee's  right,  title and interest in the related Mortgage 
Loans;  provided that the lack of delivery will not  result  in  a  reduction 
in  the  then  current  rating  of  the  Investor Certificates,  without regard
to the Policy,  deliver the related Mortgage Files to the Trustee or to a 
custodian located in the State of California appointed by the Trustee and 
acceptable to the Rating  Agencies [and the Credit  Enhancer] to be held by 
the  Custodian  on behalf  of the  Trustee  in trust,  upon the terms herein
set  forth,   for  the  use  and  benefit  of  all  present  and  future
Certificateholders  and the  Custodian  on behalf of the  Trustee  shall  retain
possession  thereof  except to the  extent  the  Master  Servicer  requires  any
Mortgage Files for normal servicing as contemplated by Section 3.07. The Trustee
is hereby  appointed as the  attorney-in-fact  of the Master  Servicer  with the
power to prepare,  execute and record Assignments of Mortgages in the event that
the  Master  Servicer  fails to do so on a  timely  basis  as  provided  in this
paragraph.

         Within 90 days following delivery, if any, of the Mortgage Files to the
Trustee pursuant to the preceding paragraph,  the Trustee shall review each such
Mortgage File to ascertain that all required documents set forth in this Section
2.01 have been  executed and  received,  and that such  documents  relate to the
Mortgage  Loans  identified  on the Mortgage  Loan  Schedule and in so doing the
Trustee may rely on the purported due execution and genuineness of any signature
thereon.   If  within  such  90-day   period  the  Trustee  finds  any  document
constituting  a part of a Mortgage File not to have been executed or received or
to be unrelated to the Mortgage Loans  identified in said Mortgage Loan Schedule
or, if in the course of its review,  the Trustee  determines  that such Mortgage
File is otherwise defective in any material respect,  the Trustee shall promptly
upon the  conclusion  of its review  notify the Sponsor,  the  Depositor and the
Credit  Enhancer,  and the  Sponsor  shall  have a period of 90 days  after such
notice  within  which to  correct  or cure any such  defect;  provided  that the
Sponsor shall not be obligated to correct or cure any such defect if such defect
constitutes  fraud  in the  origination  of the  related  Mortgage  Loan and the
Sponsor did not, at the time of origination or on the Closing Date,  have actual
knowledge of such fraud.

         The Trustee  shall have no  responsibility  for  reviewing any Mortgage
File except as  expressly  provided  in this  Section  2.01.  In  reviewing  any
Mortgage File pursuant to this Section, the Trustee shall have no responsibility
for determining  whether any document is valid and binding,  whether the text of
any  assignment  or  endorsement  is in proper or recordable  form  (except,  if
applicable,  to determine if the Trustee is the assignee or  endorsee),  whether
any  document  has been  recorded in  accordance  with the  requirements  of any
applicable  jurisdiction,  or whether a blanket  assignment  is permitted in any
applicable jurisdiction, whether any Person executing any document is authorized
to do so or whether any signature thereon is genuine, but shall only be
required to determine  whether a document has been executed,  that it appears to
be what it  purports  to be,  and,  where  applicable,  that it  purports  to be
recorded.

         Section 2.02. Acceptance by Trustee;  Retransfer of Mortgage Loans. (a)
The  Trustee  hereby  acknowledges  its  receipt of the Policy and the  Mortgage
Loans, and declares that the Trustee holds and will hold such instrument, and to
the extent that any documents are delivered to it pursuant to Section 2.01, will
hold such documents, and all amounts received by it thereunder and hereunder, in
trust,  upon the terms herein set forth,  for the use and benefit of all present
and future  Certificateholders  and the Credit Enhancer. If (x) the time to cure
any defect in respect of any Mortgage Loan of which the Trustee has notified the
Sponsor and the  Depositor  following  the review  pursuant to Section  2.01 has
expired in respect of any Mortgage Loan as a result of a material  defect in any
document  constituting  a part of its Mortgage  File or (y) the time to cure any
defect in respect of any  Mortgage  Loan of which the Trustee has  notified  the
Sponsor and the  Depositor  following  the review  pursuant to Section  2.01 has
expired or if at any time any loss is  suffered  by the Trustee on behalf of the
Certificateholders  or the Credit Enhancer, in respect of any Mortgage Loan as a
result of an  Assignment  of Mortgage to the Trustee not having been recorded as
required by Section  2.01,  then on the next  succeeding  Business  Day upon the
deposit to the Collection  Account of the Transfer  Deposit Amount,  if any, and
upon  satisfaction of the applicable  conditions  described  herein,  all right,
title and interest of the Trust in and to such  Mortgage Loan shall be deemed to
be  retransferred,   reassigned  and  otherwise  reconveyed,  without  recourse,
representation  or warranty,  to the Sponsor on such  Business Day and the Asset
Balance of such Mortgage Loan shall be deducted from the Pool Balance;  provided
that interest  accrued on the Asset Balance of such Mortgage Loan to the [end of
the  related  Collection  Period]  [Due Date  occurring  in the  calendar  month
immediately  following the calendar month in which such repurchase occurs] shall
be the property of the Trust;  provided further that, for purposes of clause (x)
of this sentence, the Sponsor shall not be obligated to make such retransfer and
repurchase if such defect or omission  constitutes  fraud in the  origination of
the  related  Mortgage  Loan  and  the  Sponsor  did  not,  at the  time of such
origination  or on the Closing Date,  have actual  knowledge of such fraud.  The
Trustee  shall  determine if the  reduction of such Asset  Balance from the Pool
Balance in accordance  with the preceding  sentence  would cause the  Transferor
Principal  Balance to be less than the Minimum  Transferor  Interest  ("Transfer
Deficiency"),  in which event the Trustee shall deliver  written  notice of such
deficiency to the Sponsor,  and within five Business Days after the Business Day
of  such  retransfer  the  Sponsor  shall  either  (i)  substitute  an  Eligible
Substitute  Mortgage Loan or (ii) deposit into the Collection  Account an amount
(the  "Transfer  Deposit  Amount") in immediately  available  funds equal to the
Transfer Deficiency[, or a combination of both (i) and (ii) above].  Such 
reduction or  substitution  and the actual payment of any Transfer Deposit 
Amount,  if any, shall be deemed to be payment in full for such Mortgage  Loan.
Upon receipt of any  Eligible  Substitute  Mortgage  Loan or of written  
notification  signed by a  Servicing  Officer  to the  effect  that the
Transfer  Deposit  Amount  in  respect  of a  Defective  Mortgage  Loan has been
deposited into the Collection Account or, if the Transferor Principal Balance is
not  reduced  below the  Minimum  Transferor  Interest as a result of the deemed
retransfer  of a  Defective  Mortgage  Loan,  then as  promptly  as  practicable
following  such deemed  transfer,  the Trustee shall execute such  documents and
instruments of transfer presented by the Sponsor, in each case without recourse,
representation  or warranty,  and take such other actions as shall reasonably be
requested by the Sponsor to effect such transfer by the Trust of such  Defective
Mortgage  Loan pursuant to this  Section.  It is understood  and agreed that the
obligation  of the Sponsor to so accept a transfer of such a Defective  Mortgage
Loan and to either  convey an  Eligible  Substitute  Mortgage  Loan or to make a
deposit of any related Transfer Deposit Amount into the Collection Account shall
constitute the sole remedy available to Certificateholders  and the Trustee [and
the Credit  Enhancer]  against  the  Sponsor  with  respect to all  defects  and
omissions in respect of the Mortgage Files.

         The Master  Servicer,  promptly  following  the transfer of a Defective
Mortgage  Loan from or to the Trust  pursuant to this  Section,  shall amend the
Mortgage  Loan  Schedule  and make  appropriate  entries in its general  account
records to reflect such  transfer.  The Master  Servicer  shall,  following such
retransfer,  appropriately  mark its  records to  indicate  that it is no longer
servicing  such  Mortgage  Loan on behalf of the Trust.  The  Sponsor,  promptly
following such transfer, shall appropriately mark its Electronic Ledger and make
appropriate entries in its general account records to reflect such transfer.

         Notwithstanding  any other provision of this Section, a retransfer of a
Defective Mortgage Loan to the Sponsor pursuant to this Section that would cause
the Transferor Principal Balance to be less than the Minimum Transferor Interest
shall not occur if either the  Sponsor  fails to convey an  Eligible  Substitute
Mortgage  Loan or to deposit into the  Collection  Account any related  Transfer
Deposit  Amount  required by this  Section  with respect to the transfer of such
Defective Mortgage Loan.

         (b) As to any Eligible  Substitute  Mortgage Loan or Loans, the Sponsor
shall, if a Delivery Event has occurred,  deliver to the Trustee with respect to
such Eligible Substitute Mortgage Loan or Loans such documents and agreements as
are required to be held by the Trustee in accordance  with Section 2.01. For any
Collection  Period  during which the Sponsor  substitutes  one or more  Eligible
Substitute  Mortgage  Loans,  the Master  Servicer shall  determine the Transfer
Deposit Amount which amount shall be deposited by the Sponsor in the Collection
Account at the time of substitution. All amounts  received in respect of the  
Eligible  Substitute  Mortgage  Loan or Loans during the  Collection  Period in 
which the  circumstances  giving rise to such  substitution  occur  shall  not 
be a part of the  Trust  and  shall not be deposited by the Master Servicer 
in the Collection Account. All amounts received by the Master Servicer during 
the Collection  Period in which the  circumstances giving rise to such 
substitution occur in respect of any Defective Mortgage Loan so  removed  by 
the Trust  shall be  deposited  by the  Master  Servicer  in the Collection  
Account.  Upon such substitution,  the Eligible  Substitute Mortgage Loan or 
Loans shall be subject to the terms of this  Agreement in all  respects,
and the  Sponsor  shall be deemed to have made  with  respect  to such  Eligible
Substitute  Mortgage  Loan  or  Loans,  as of  the  date  of  substitution,  the
covenants,  representations  and  warranties  set  forth in  Section  2.04.  The
procedures applied by the Sponsor in selecting each Eligible Substitute Mortgage
Loan  shall not be  materially  adverse to the  interests  of the  Trustee,  the
Certificateholders and the Credit Enhancer.

         Section  2.03.  Representations  and  Warranties  Regarding  the Master
Servicer.  The Master  Servicer  represents and warrants to the Trustee [and the
Credit Enhancer] that as of the Closing Date:

                         (i) The  Master  Servicer  is a  ________  corporation,
         validly  existing and in good  standing  under the laws of the State of
         ________, and has the corporate power to own its assets and to transact
         the business in which it is currently  engaged.  The Master Servicer is
         duly qualified to do business as a foreign  corporation  and is in good
         standing in each  jurisdiction  in which the  character of the business
         transacted by it or any properties  owned or leased by it requires such
         qualification  and in which the  failure  so to  qualify  would  have a
         material  adverse  effect  on  the  business,  properties,  assets,  or
         condition (financial or other) of the Master Servicer;

                        (ii) The Master  Servicer has the power and authority to
         make,  execute,  deliver  and  perform  this  Agreement  and all of the
         transactions  contemplated  under  the  Agreement,  and has  taken  all
         necessary  corporate  action to authorize the  execution,  delivery and
         performance  of this  Agreement.  When  executed  and  delivered,  this
         Agreement will  constitute the legal,  valid and binding  obligation of
         the Master Servicer enforceable in accordance with its terms, except as
         enforcement  of such terms may be limited  by  bankruptcy,  insolvency,
         reorganization,   moratorium  or  other  similar  laws   affecting  the
         enforcement of creditors'  rights  generally and by the availability of
         equitable remedies;

                       (iii) The Master  Servicer is not  required to obtain the
         consent  of any  other  party  or any  consent,  license,  approval  or
         authorization   from,  or   registration   or  declaration   with,  any
         governmental  authority,  bureau  or  agency  in  connection  with  the
         execution,  delivery,  performance,  validity or enforceability of this
         Agreement, except for such consent, license, approval or authorization,
         or registration  or declaration,  as shall have been obtained or filed,
         as the case may be, prior to the Closing Date;

                        (iv) The  execution,  delivery and  performance  of this
         Agreement by the Master  Servicer will not violate any provision of any
         existing  law or  regulation  or  any  order  or  decree  of any  court
         applicable to the Master  Servicer or any provision of the  Certificate
         of  Incorporation  or Bylaws of the Master  Servicer,  or  constitute a
         material breach of any mortgage, indenture, contract or other agreement
         to which the Master Servicer is a party or by which the Master Servicer
         may be bound; and

                         (v) No  litigation or  administrative  proceeding of or
         before any court,  tribunal or governmental body is currently  pending,
         or to the  knowledge  of the Master  Servicer  threatened,  against the
         Master  Servicer  or any of its  properties  or  with  respect  to this
         Agreement  or the  Certificates  which  in the  opinion  of the  Master
         Servicer has a reasonable likelihood of resulting in a material adverse
         effect on the transactions contemplated by this Agreement.

The  representations  and warranties set forth in this Section shall survive the
sale and  assignment  of the Mortgage  Loans to the Trust.  Upon  discovery of a
breach of any  representations  and  warranties  which  materially and adversely
affects the  interests of the  Certificateholders  or the Credit  Enhancer,  the
person  discovering  such breach shall give prompt  written  notice to the other
parties  and to the  Credit  Enhancer.  Within 90 days of its  discovery  or its
receipt of notice of breach, or, with the prior written consent of a Responsible
Officer of the Trustee, such longer period specified in such consent, the Master
Servicer shall cure such breach in all material respects.

         Section 2.04.  Representations and Warranties of the Sponsor
Regarding the Mortgage Loans; Retransfer of Certain Mortgage
Loans.  (a)  The Sponsor hereby represents and warrants to the
Trustee [and the Credit Enhancer] that as of the Cut-off Date,
unless otherwise specifically set forth herein:

                  (i) As of the  Closing  Date,  this  Agreement  constitutes  a
         legal, valid and binding obligation of the Sponsor, enforceable against
         the Sponsor in accordance with its terms, except as enforcement of such
         terms  may  be  limited  by  bankruptcy,  insolvency,   reorganization,
         moratorium or other  similar laws now or hereafter in effect  affecting
         the enforcement of creditors' rights generally and by the availability
         of equitable remedies;

                  (ii) As of the Closing Date with respect to the Mortgage Loans
         and as of the  applicable  Transfer  Date with  respect to any Eligible
         Substitute Mortgage Loan, either (A) the Purchase Agreement constitutes
         a valid  transfer and  assignment to the Depositor of all right,  title
         and interest of the Sponsor in and to the Cut-off  Date Asset  Balances
         with respect to the  applicable  Mortgage  Loans,  all monies due or to
         become  due with  respect  thereto  (excluding  payments  in respect of
         accrued  interest  [due] on or prior to the Cut-off Date [or due in the
         month of]),  and all proceeds of such Cut-off Date Asset  Balances with
         respect to the  Mortgage  Loans and such funds as are from time to time
         deposited in the Collection Account (excluding any investment  earnings
         thereon) and all other property  specified in the definition of "Asset"
         as being part of the corpus of the Trust  conveyed  to the Trust by the
         Sponsor, and upon payment for the Additional Balances,  will constitute
         a valid transfer and assignment to the Trustee of all right,  title and
         interest of the Sponsor in and to the Additional  Balances,  all monies
         due or to become due with  respect  thereto,  and all  proceeds of such
         Additional  Balances and all other property specified in the definition
         of "Asset"  relating to the  Additional  Balances  or (B) the  Purchase
         Agreement or this Agreement,  as appropriate,  constitutes a grant of a
         security interest (as defined in the UCC as in effect in California) in
         such property to the Trustee on behalf of the Trust.  If this Agreement
         constitutes  the  grant of a  security  interest  to the  Trust in such
         property,  and if the Trustee  obtains and maintains  possession of the
         Mortgage  File for each  Mortgage  Loan,  the Trust  shall have a first
         priority perfected  security interest in such property,  subject to the
         effect of Section 9-306 of the UCC with respect to  collections  on the
         Mortgage  Loans  that  are  deposited  in  the  Collection  Account  in
         accordance with the next to last paragraph of Section 3.02(b); provided
         that  nothing in this clause (ii) shall be  construed  to obligate  the
         Master  Servicer to deliver any Mortgage  Files other than as set forth
         in Section 2.01 hereof;

                  [(iii) As of the  Closing  Date with  respect to the  Mortgage
         Loans and the  applicable  Transfer  Date with  respect to any Eligible
         Substitute  Mortgage Loan and as of the date any Additional  Balance is
         created,  the  information  set forth in the Mortgage Loan Schedule for
         such Mortgage Loans is true and correct in all material respects;]

                  (iv) The  applicable  Cut-off Date Asset  Balance has not been
         assigned  or  pledged,  and the Sponsor is the sole owner and holder of
         such  Cut-off  Date Asset  Balance free and clear of any and all liens,
         claims, encumbrances, participation interests,  equities,  pledges,  
         charges or security  interests  of any nature,  and has full right and
         authority,  under all  governmental and regulatory  bodies  having  
         jurisdiction  over  the  ownership  of  the applicable Mortgage Loan,
         to sell, assign or transfer the same pursuant to the Purchase 
         Agreement;

                  (v) As of the Closing Date with respect to the Mortgage  Loans
         and  the  applicable   Transfer  Date  with  respect  to  any  Eligible
         Substitute  Mortgage Loan,  the related  Mortgage Note and the Mortgage
         with respect to each  Mortgage  Loan have not been assigned or pledged,
         and  immediately  prior  to the  sale  of  the  Mortgage  Loans  to the
         Depositor,  the  Sponsor  [was]  [is] the sole  owner and holder of the
         Mortgage   Loan  free  and  clear  of  any  and  all   liens,   claims,
         encumbrances,  participation interests,  equities,  pledges, charges or
         security  interests  of any nature,  and has full right and  authority,
         under all governmental and regulatory  bodies having  jurisdiction over
         the ownership of the applicable  Mortgage Loans, to sell and assign the
         same pursuant to the Purchase Agreement;

                  (vi) As of the Closing Date with respect to the Mortgage Loans
         and  the  applicable   Transfer  Date  with  respect  to  any  Eligible
         Substitute   Mortgage  Loan,  the  related  Mortgage  is  a  valid  and
         subsisting  first or second  lien,  as set forth on the  Mortgage  Loan
         Schedule  with respect to each related  Mortgage  Loan, on the property
         therein  described,  and as of the Cut-off  Date the related  Mortgaged
         Property  is free  and  clear  of all  encumbrances  and  liens  having
         priority over the first or second lien, as applicable, of such Mortgage
         except for liens for (i) real estate taxes and special  assessments not
         yet delinquent  and liens or interests  arising under or as a result of
         any federal,  state or local law,  regulation or ordinance  relating to
         hazardous wastes or hazardous  substances and, if the related Mortgaged
         Property  is  a  unit  in  a   condominium   project  or  planned  unit
         development,  any lien for  common  charges  permitted  by  statute  or
         homeowner  association  fees;  (ii) any first  mortgage loan secured by
         such  Mortgaged  Property and specified on the Mortgage Loan  Schedule;
         (iii) covenants, conditions and restrictions,  rights of way, easements
         and other matters of public record as of the date of recording that are
         acceptable  to mortgage  lending  institutions  in the area wherein the
         related Mortgaged Property is located or specifically  reflected in the
         appraisal  made in  connection  with  the  origination  of the  related
         Mortgage  Loan;  and (iv) other  matters to which like  properties  are
         commonly subject which do not materially interfere with the benefits of
         the security intended to be provided by such Mortgage;

                  (vii) As of the  Closing  Date with  respect  to the  Mortgage
         Loans and the applicable Transfer Date with respect to

         any  Eligible  Substitute  Mortgage  Loan,  there is no  valid  offset,
         defense or  counterclaim of any obligor under any Credit Line Agreement
         or Mortgage;

                  (viii) To the best knowledge of the Sponsor, as of the Closing
         Date with respect to the  Mortgage  Loans and the  applicable  Transfer
         Date with respect to any Eligible Substitute Mortgage Loan, there is no
         delinquent recording or other tax or fee or assessment lien against any
         related Mortgaged Property;

                  (ix) As of the Closing Date with respect to the Mortgage Loans
         and  the  applicable   Transfer  Date  with  respect  to  any  Eligible
         Substitute  Mortgage  Loan,  there is no proceeding  pending or, to the
         best  knowledge  of the  Sponsor,  threatened  for the total or partial
         condemnation of the related  Mortgaged  Property,  and no such property
         has been  materially  damaged by water,  fire,  earthquake,  windstorm,
         flood,  tornado  or  similar  casualty  (excluding  casualty  from  the
         presence of hazardous wastes or hazardous  substances,  as to which the
         Seller makes no representations) so as to affect adversely the value of
         the related Mortgaged Property as security for such Mortgage Loan;

                  (x) To the best  knowledge of the  Sponsor,  as of the Closing
         Date with respect to the  Mortgage  Loans and the  applicable  Transfer
         Date with respect to any Eligible  Substitute  Mortgage Loan, there are
         no  mechanics'  or  similar  liens or claims  which have been filed for
         work, labor or material  affecting the related Mortgaged Property which
         are,  or may be,  liens  prior  or  equal  to the  lien of the  related
         Mortgage,  except  liens which are fully  insured  against by the title
         insurance policy referred to in clause (xiv);

                  (xi)  No  Minimum   Monthly  Payment  is  more  than  59  days
         delinquent  (measured on a  contractual  basis) and with respect to the
         Mortgage  Loans no more than 0.0% (by Cut-off Date Pool  Balance)  were
         30-59 days  delinquent  (measured on a  contractual  basis) and no more
         that [___]% (by Cut-off Date Pool Balance)  were 60-89 days  delinquent
         (measured on a contractual basis);

                  (xii) As of the  Closing  Date with  respect  to the  Mortgage
         Loans and the  applicable  Transfer  Date with  respect to any Eligible
         Substitute  Mortgage Loan, for each Mortgage Loan, the related Mortgage
         File contains each of the  documents  and  instruments  specified to be
         included therein;

                  (xiii) The related  Mortgage Note and the related  Mortgage at
         origination complied in all material respects with applicable state and
         federal laws, including, without limitation,  usury,  truth-in-lending,
         real estate settlement  procedures,  consumer credit protection,  equal
         credit opportunity or disclosure laws applicable to the Mortgage Loan;

                  (xiv) Either a lender's title  insurance  policy or binder was
         issued on the date of  origination  of the Mortgage  Loan and each such
         policy is valid and remains in full force and effect, or a title search
         or  guaranty  of  title  customary  in the  relevant  jurisdiction  was
         obtained with respect to a Mortgage Loan as to which no title insurance
         policy or binder was issued;

                  [(xv) As of the  Closing  Date with  respect  to the  Mortgage
         Loans and the  applicable  Transfer  Date with  respect to any Eligible
         Substitute Mortgage Loan, none of the Mortgaged  Properties is a mobile
         home or manufactured  housing unit that is not considered or classified
         as part of the real estate under the laws of the  jurisdiction in which
         it is located;]

                  [(xvi) As of the Cut-off Date for the  Mortgage  Loans no more
         than [___]% of the Mortgage Loans, by aggregate principal balance,  are
         secured by Mortgaged  Properties  located in one United  States  postal
         five-digit zip code;]

                  [(xvii)  The Combined Lone to Value Ratio for each
         Mortgage Loan was not in excess of [___]%;]

                  (xviii) No  selection  procedure  reasonably  believed  by the
         Sponsor to be adverse to the interests of the Certifi-  cateholders [or
         the Credit Enhancer] was utilized in selecting the Mortgage Loans;

                  (xix) The Sponsor has not  transferred  the Mortgage  Loans to
         the  Trust  with any  intent to  hinder,  delay or  defraud  any of its
         creditors;

                  (xx) The Minimum  Monthly Payment with respect to any Mortgage
         Loan is not less than the interest  accrued at the applicable Loan Rate
         on the average daily Asset Balance during the interest  period relating
         to the date on which such Minimum Monthly Payment is due;

                  (xxi)  Within 90 days of the Closing  Date with respect to the
         Mortgage  Loans and, to the extent not already  included in such filing
         with respect to the Mortgage Loans,  the applicable  Transfer Date with
         respect to any Eligible Substitute Mortgage Loan, the Sponsor will file
         UCC-1 financing statements with respect to the Mortgage Loans;

                  (xxii) As of the  Closing  Date with  respect to the  Mortgage
         Loans and the  applicable  Transfer  Date with  respect to any Eligible
         Substitute  Mortgage Loan, each Credit Line Agreement and each Mortgage
         Loan is an enforceable obligation of the related Mortgagor, except as 
         the enforceability thereof may be  limited  by  bankruptcy,   
         insolvency  or  similar  laws  affecting creditors' rights generally;

                  (xxiii) As of the Closing  Date with  respect to the  Mortgage
         Loans and the  applicable  Transfer  Date with  respect to any Eligible
         Substitute  Mortgage  Loan,  the Sponsor  has not  received a notice of
         default of any senior  mortgage  loan  related to a Mortgaged  Property
         that has not been cured by a party other than the Master Servicer;

                  (xxiv) The  definition  of "Prime  Rate" in each  Credit  Line
         Agreement  relating to a Mortgage Loan does not differ  materially from
         the definition in the form of Credit Line Agreement in Exhibit D;

                  [(xxv) The weighted average  remaining term to maturity of the
         Mortgage Loans (on a contractual basis) as of the Cut-off Date [for the
         Mortgage Loans] is approximately  [___] months.  One each date that the
         Loan  Rates  have  been  adjusted,  interest  rate  adjustments  on the
         Mortgage  Loans were made in compliance  with the related  Mortgage and
         the related  Mortgage  Note and  applicable  law. Over the term of each
         Mortgage  Loan, the Loan Rate may not exceed the related Loan Rate Cap,
         if any. The Loan Rate Caps range  between  [___]% and [___]%.  The Loan
         Rates on the  Mortgage  Loans  range  between  [___]% and [__]% and the
         weighted average Loan Rate is approximately [__]%.]

                  (xxvi) As of the  Closing  Date with  respect to the  Mortgage
         Loans and the  applicable  Transfer  Date with  respect to any Eligible
         Substitute  Mortgage Loan, each Mortgaged Property consists of a single
         parcel of real property with a one-to-four unit single family residence
         erected  thereon,  or an  individual  condominium  unit,  planned  unit
         development unit or townhouse;

                  (xxvii) No more than [___]% (by Cut-off Date Pool  Balance) of
         the Mortgage Loans are secured by real property  improved by individual
         condominium  units,  planned  unit  development  units,  townhouses  or
         two-to-four family residences erected thereon,  and at least [___]% (by
         Cut-off Date Pool  Balance) of the  Mortgage  Loans are secured by real
         property with a detached one-family residence erected thereon;

                  (xxviii) The Credit Limits on the Mortgage Loans range between
         $[____________]  and  $[___________]  with an average of  approximately
         $[_______].  As of the Cut-off Date for the Mortgage Loans, no Mortgage
         Loan   had   a   principal   balance   in   excess   of   approximately
         $[_______________]  and the average  principal  balance of the Mortgage
         Loans is equal to approximately $[_______]; and

                  (xxix)  Approximately  [__]% and [___]% of the Mortgage Loans,
         by aggregate  principal balance as of the Cut-off Date for the Mortgage
         Loans, are first and second liens, respectively.

         (b) It is understood and agreed that the representations and warranties
set forth in this Section 2.04 shall survive delivery of the respective Mortgage
Files to the Trustee  pursuant to Section 2.01 and the termination of the rights
and  obligations of the Master  Servicer  pursuant to Section 7.04 or 8.02. Upon
discovery  by the  Sponsor,  the  Depositor,  the Master  Servicer[,  the Credit
Enhancer]  or a  Responsible  Officer  of the  Trustee of a breach of any of the
foregoing representations and warranties,  that materially and adversely affects
the interests of the Investor Certificateholders [or the Credit Enhancer] in the
related  Mortgage  Loan,  the party  discovering  such breach  shall give prompt
written notice to the other parties and the Credit  Enhancer.  Within 90 days of
its discovery or its receipt of notice of such breach, the Sponsor shall use all
reasonable  efforts to cure such breach in all material  respects or shall,  not
later than the Business Day next  preceding the  Distribution  Date in the month
following the  Collection  Period in which any such cure period expired (or such
later  date that is  acceptable  to the  Trustee  [and the Credit  Enhancer]  as
evidenced  by its  written  consents),  either  (a)  accept a  transfer  of such
Mortgage Loan from the Trust or (b) substitute an Eligible  Substitute  Mortgage
Loan in the same  manner  and  subject  to the same  conditions  as set forth in
Section  2.02;  provided  that the cure for any breach of a  representation  and
warranty relating to the  characteristics of the Mortgage Loans in the aggregate
shall be a repurchase of or  substitution  for only the Mortgage Loans necessary
to  cause  such   characteristics   to  be  in   compliance   with  the  related
representation and warranty; and provided further that, anything to the contrary
herein notwithstanding,  Seller shall have no obligation to cure any such breach
or to repurchase or substitute for such affected  Mortgage Loan if the substance
of such breach  constitutes  fraud in the origination of such affected  Mortgage
Loan and the Seller,  at the time of such  origination  and on the Closing Date,
did not have actual  knowledge of such fraud.  Upon  accepting such transfer and
making any required  deposit into the Collection  Account or  substitution of an
Eligible  Substitute  Mortgage  Loan,  as the case may be, the Sponsor  shall be
entitled to receive an  instrument of assignment or transfer from the Trustee to
the same  extent as set forth in Section  2.02 with  respect to the  transfer of
Mortgage Loans under that Section.

         It is  understood  and agreed that the  obligation of the Sponsor to so
accept a transfer of a Mortgage  Loan as to which such a breach has occurred and
is continuing and to so make any required  deposit in the Collection  Account or
to substitute an Eligible  Substitute  Mortgage  Loan, as the case may be, shall
constitute  the sole remedy  available  to Investor  Certificate-  holders,  the
Trustee on behalf of Investor Certificateholders [and  the  Credit  Enhancer] 
against  the  Sponsor  respecting  any  breach  of representations and 
warranties in respect of the Mortgage Loans[;  provided that the Sponsor shall 
defend and indemnify  the Trustee[,  the Credit  Enhancer] and the Investor  
Certificateholders  against all reasonable costs and expenses, and all losses, 
damages,  claims and  liabilities,  including  reasonable  fees and expenses of
counsel  and the  amount of any  settlement  entered  into with the consent of
the Sponsor (such consent not to be unreasonably withheld), which may
be asserted  against or  incurred by any of them as a result of any  third-party
action arising out of any breach of any such representation and warranty.]

         Section 2.05.  Covenants of the Depositor.  The Depositor
hereby covenants that:

         (a)  Security  Interests.   Except  for  the  transfer  hereunder,  the
Depositor  will not sell,  pledge,  assign or transfer to any other  Person,  or
grant,  create,  incur, assume or suffer to exist any Lien on any Mortgage Loan,
whether  now  existing  or  hereafter  created,  or any  interest  therein;  the
Depositor  will notify the Trustee of the  existence of any Lien on any Mortgage
Loan  immediately  upon  discovery  thereof;  and the Depositor  will defend the
right,  title and  interest  of the Trust in, to and under the  Mortgage  Loans,
whether now existing or hereafter  created,  against all claims of third parties
claiming  through or under the Depositor;  provided that nothing in this Section
2.05(a) shall prevent or be deemed to prohibit the Depositor  from  suffering to
exist upon any of the  Mortgage  Loans any Liens for  municipal  or other  local
taxes and other governmental charges if such taxes or governmental charges shall
not at the  time be due and  payable  or if the  Depositor  shall  currently  be
contesting  the validity  thereof in good faith by appropriate  proceedings  and
shall have set aside on its books adequate reserves with respect thereto.

         (b)  Negative  Pledge.  The  Depositor  hereby  agrees not to transfer,
assign, exchange, pledge, finance, hypothecate,  grant a security interest in or
otherwise convey the Transferor  Certificates except in accordance with Sections
6.05 and 7.02.

         (c) Additional  Indebtedness.  So long as the Investor Certificates are
outstanding  the  Depositor  will not incur any debt other than debt that (i) is
non-recourse  to the  assets of the  Depositor  other  than the  Mortgage  Loans
specifically pledged as security for such debt, or (ii) is subordinated in right
of payment to the rights of the Investor Certificateholders or (iii) is assigned
a rating by each of the  Rating  Agencies  that is the same as the then  current
rating of the Investor Certificates.

         (d)  Downgrading.  The Depositor  will not engage in any activity which
would result in a downgrading of the Investor Certificates.

         (e) Amendment to Certificate of  Incorporation.  The Depositor will not
amend its  Certificate  of  Incorporation  without prior  written  notice to the
Rating Agencies and the Credit Enhancer.

         (f) Principal  Place of Business.  The  Depositor's  principal place of
business is in California and it will not change its principal place of business
without prior written notice to the Rating Agencies.

         Section 2.06.  Transfers of Mortgage  Loans at Election of  Transferor.
Subject to the conditions set forth below,  the Transferor may, but shall not be
obligated  to,  require the  transfer  of  Mortgage  Loans from the Trust to the
Transferor  as of the close of business on a  Distribution  Date (the  "Transfer
Date").  On the fifth  Business Day (the  "Transfer  Notice  Date") prior to the
Transfer Date designated in such notice, the Trans- feror shall give the Trustee
and the Master  Servicer a notice of the proposed  transfer that contains a list
of the Mortgage Loans to be transferred.  Such transfers of Mortgage Loans shall
be permitted upon satisfaction of the following conditions:

                         (i)          No Rapid Amortization Event has occurred;

                        (ii)  On  the  Transfer   Notice  Date  the   Transferor
         Principal Balance (after giving effect to the removal from the Trust of
         the  Mortgage  Loans  proposed to be  transferred)  exceeds the Minimum
         Transferor Interest;

                       (iii) The transfer of any Mortgage  Loans on any Transfer
         Date  during  the  Managed   Amortization  Period  shall  not,  in  the
         reasonable belief of the Transferor,  cause a Rapid  Amortization Event
         to occur or an event  which with  notice or lapse of time or both would
         constitute a Rapid
         Amortization Event;

                        (iv) On or before  the  Transfer  Date,  the  Transferor
         shall have  delivered to the Trustee a revised  Mortgage Loan Schedule,
         reflecting the proposed  transfer and the Transfer Date, and the Master
         Servicer  shall  have  marked  the  Electronic  Ledger to show that the
         Mortgages  Loans  transferred  to the Transferor are no longer owned by
         the Trust;

                         (v) The Transferor  shall represent and warrant that no
         selection  procedures  reasonably  believed  by the Trans-  feror to be
         adverse to the interests of the Investor  Certif-  icateholders [or the
         Credit  Enhancer]  were utilized in selecting the Mortgage  Loans to be
         removed from the Trust;

                        (vi) In connection  with the first  transfer of Mortgage
         Loans  pursuant to this  Section,  each  Rating  Agency [and the Credit
         Enhancer]  shall  have  received  on or prior to the  related  Transfer
         Notice Date notice of such proposed transfer of Mortgage Loans and, 
         prior to the Transfer Date,  shall have notified  the Trustee  [and 
         the Credit  Enhancer]  in writing that such transfer of Mortgage Loans
         would  not  result  in  a reduction  or withdrawal  of its then current
         rating of the  Investor  Certificates without regard to the Policy;

                       (vii) The Transferor  shall have delivered to the Trustee
         [and the Credit Enhancer] an Officer's Certificate  certifying that the
         items set forth in subparagraphs (i) through (vi), inclusive, have been
         performed or are true and correct,  as the case may be. The Trustee may
         conclusively rely on such Officer's Certificate,  shall have no duty to
         make  inquiries  with regard to the matters set forth therein and shall
         incur no liability in so relying.

Upon  receiving  the  requisite  information  from the  Transferor,  the  Master
Servicer  shall  perform  in a timely  manner  those  acts  required  of it,  as
specified above. Upon satisfaction of the above conditions, on the Transfer Date
the Trustee shall  deliver,  or cause to be  delivered,  to the  Transferor  the
Mortgage File for each Mortgage Loan being so transferred, and the Trustee shall
execute  and  deliver to the  Transferor  such other  documents  prepared by the
Transferor as shall be reasonably  necessary to transfer such Mortgage  Loans to
the  Transferor.  Any such transfer of the Trust's right,  title and interest in
and to Mortgage Loans shall be without  recourse,  representation or warranty by
or of the Trustee or the Trust to the Transferor.

         Section  2.07.  Execution  and  Authentication  of  Certificates.   The
Trustee,  on behalf of the Trust, has caused to be executed,  authenticated  and
delivered  to or upon the order of the  Depositor,  in  exchange  for the Trust,
concurrently  with the sale,  assignment  and  conveyance  to the Trustee of the
Trust,  Investor  Certificates  in authorized  denominations  and the Transferor
Certificates, together evidencing the ownership of the entire Trust.

         Section 2.08. Tax Treatment. It is the intention of the Depositor,  the
Transferor and the Investor  Certificateholders  that the Investor  Certificates
will be indebtedness of the Trans- feror for federal, state and local income and
franchise  tax purposes and for purposes of any other tax imposed on or measured
by  income.  The  Transferor,  the  Depositor,  the  Trustee  and each  Investor
Certificateholder   (or  Certificate   Owner)  by  acceptance  of  its  Investor
Certificate  (or,  in the  case  of a  Certificate  Owner,  by  virtue  of  such
Certificate  Owner's  acquisition of a beneficial  interest  therein)  agrees to
treat the Investor  Certificates (or beneficial interest therein),  for purposes
of federal,  state and local income or franchise taxes and any other tax imposed
on or measured by income,  as  indebtedness  of the Trans- feror  secured by the
assets  of the  Trust  and to  report  the  transactions  contemplated  by  this
Agreement on all applicable tax returns   in  a  manner   consistent   with  
such   treatment.   Each   Investor Certificateholder  agrees that it will cause
any Certificate  Owner acquiring an interest in an Investor  Certificate through
it to comply with this Agreement as to treatment of the Investor Certificates as
indebtedness for federal, state and local  income and  franchise  tax  purposes
and for  purposes  of any other tax imposed on or measured  by income.  The  
Trustee  will  prepare and file all tax reports required hereunder.

         Section 2.09.  Representations  and  Warranties of the  Depositor.  The
Depositor   represents   and   warrants   to  the   Trustee  on  behalf  of  the
Certificateholders [and the Credit Enhancer] as follows:

                         (i)  This  Agreement  constitutes  a legal,  valid  and
         binding obligation of the Depositor,  enforceable against the Depositor
         in accordance with its terms, except as enforce- ability may be limited
         by applicable  bankruptcy,  insolvency,  reorganization,  moratorium or
         other similar laws now or hereafter in effect affecting the enforcement
         of creditors' rights in general and except as such  enforceability  may
         be limited by general  principles  of equity  (whether  considered in a
         proceeding at law or in equity);

                        (ii) Immediately prior to the sale and assignment by the
         Depositor to the Trustee of each Mortgage  Loan,  the Depositor was the
         sole beneficial  owner of each Mortgage Loan (insofar as such title was
         conveyed  to it by  the  Sponsor)  subject  to no  prior  lien,  claim,
         participation interest,  mortgage, security interest, pledge, charge or
         other encumbrance or other interest of any nature;

                       (iii)  As  of  the  Closing   Date,   the  Depositor  has
         transferred all right,  title and interest in the Mortgage Loans to the
         Trustee; and

                        (iv) The  Depositor  has not  transferred  the  Mortgage
         Loans to the Trustee with any intent to hinder, delay or defraud any of
         its creditors.


                                   ARTICLE III

                          Administration and Servicing
                                of Mortgage Loans


         Section  3.01.  The  Master  Servicer.  (a) The Master  Servicer  shall
service and administer the Mortgage Loans in a manner  consistent with the terms
of this  Agreement  and the  Servicing  Standard  and shall  have full power and
authority,  acting alone or through a  subservicer,  to do any and all things in
connection with such servicing and administration which it may deem necessary or
desirable,  it being understood,  however, that the Master Servicer shall at all
times  remain  responsible  to the Trustee and the  Certificateholders  [and the
Credit Enhancer] for the performance of its duties and obligations  hereunder in
accordance  with the terms hereof.  Any amounts  received by any  subservicer in
respect of a Mortgage  Loan shall be deemed to have been  received by the Master
Servicer whether or not actually received by it. Without limiting the generality
of the foregoing,  the Master Servicer shall continue,  and is hereby authorized
and empowered by the Trustee,  to execute and deliver,  on behalf of itself, the
Certificateholders  and the Trustee,  or any of them, any and all instruments of
satisfaction or cancellation, or of partial or full release or discharge and all
other  comparable  instruments,  with  respect  to the  Mortgage  Loans and with
respect to the Mortgaged Properties. The Trustee shall, upon the written request
of a Servicing Officer,  furnish the Master Servicer with any powers of attorney
and other  documents  necessary or appropriate to enable the Master  Servicer to
carry out its servicing and administrative duties hereunder. The Master Servicer
in such capacity may also consent to the placing of a lien senior to that of any
Mortgage on the related  Mortgaged  Property,  provided  that (i) the new senior
lien secures a mortgage loan that refinances an existing first mortgage loan and
(ii) the  Loan-to-Value  Ratio of the new  mortgage  loan  (without  taking into
account any closing  costs that may be  financed by such new  mortgage  loan) is
equal to or less than the Loan-to-  Value Ratio of the first mortgage loan to be
replaced  measured as of the Cut-off Date;  provided  that the  aggregate  Asset
Balance of such  Mortgage  Loans with respect to which the senior lien may be so
modified  shall not exceed 10% of the Cut-off Date Pool Balance (such 10% herein
referred to as the "Increased Senior Lien Limitation").

         [The Master  Servicer may also,  without prior approval from the Rating
Agencies [or the Credit Enhancer],  increase the Credit Limits on Mortgage Loans
provided  that (i) new  appraisals  are obtained and the Combined  Loan-to-Value
Ratios of the Mortgage  Loans after giving effect to such increase are less than
or equal to the Combined  Loan-to-Value  Ratios or the Mortgage  Loans as of the
Cut-off Date and (ii) such increases are consistent  with the Master  Servicer's
underwriting policies. In addition, the Master Servicer may (i) increase the 
Credit Limits on Mortgage  Loans having  aggregate Asset  Balances of up to 
[___]% of the Cut-off Date Pool Balance,  provided that (x) the  increase  in 
the  Credit Limit of a Mortgage Loan does not cause the Combined Loan-to- Value
Ratio of such Mortgage  Loan to exceed [__]%,  (y) the increase  in the  Credit
Limit of a Mortgage  Loan does not cause the  Combined Loan-to-Value  Ratio of
such  Mortgage  Loan to increase by more than [__]% (for example,  a Combined
Loan-to- Value Ratio of [__]% can be increased to [__]%, a Combined Loan-to-
Value Ratio of [__]% can be increased to [__]%,  and so forth) and (z) the
increase  is  consistent  with the Master  Servicer's  underwriting
policies  and (ii)  increase  the Credit  Limits on the  Mortgage  Loans  having
aggregate  Asset Balances of up to an additional  [__]% of the Cut-off Date Pool
Balance,  provided  that (x) the increase in the Credit Limit of a Mortgage Loan
does not cause the Combined  Loan-to-Value Ratio of such Mortgage Loan to exceed
[__]%,  (y) the increase in the Credit  Limit of a Mortgage  Loan does not cause
the Combined  Loan-to-Value Ratio of such Mortgage Loan to increase by more than
[__]% (for example, a Combined  Loan-to-Value Ratio of [__]% can be increased to
[__]%, a Combined Loan-to-Value Ratio of [__]% can be increased to [__]%, and so
forth)  and  (z)  the  increase  is  consistent   with  the  Master   Servicer's
underwriting policies.]

         [Furthermore,  the Master Servicer may, without prior approval from the
Rating Agencies [and the Credit Enhancer] solicit  Mortgagors for a reduction in
Loan Rates; provided that the Master Servicer can only reduce such Loan Rates on
up to  10% of the  Mortgage  Loans  by  Cut-off  Date  Pool  Balance.  Any  such
solicitations  shall not result in a reduction  in the  weighted  average  Gross
Margin of the Mortgage  Loans in the pool by more than [__] basis points  taking
into account any such prior reductions.]

         In addition, the Master Servicer may agree to changes in the terms of a
Mortgage Loan at the request of the Mortgagor  provided that such changes (i) do
not materially and adversely affect the interests of Certificateholders  [or the
Credit  Enhancer] and (ii) are  consistent  with prudent and customary  business
practice as evidenced by a certificate  signed by a Servicing  Officer delivered
to the Trustee and the Credit Enhancer.

         [In  addition  to  the  foregoing,  the  Master  Servicer  may  solicit
Mortgagors  to change any other terms of the related  Mortgage  Loans,  provided
that such changes (i) do not  materially  and  adversely  affect the interest of
Certificateholders  [or the Credit  Enhancer] and (ii) are  consistent  with the
Servicing Standard.  Nothing herein shall limit the right of the Master Servicer
to solicit Mortgagors with respect to new loans (including  mortgage loans) that
are not Mortgage Loans.]

         The  relationship  of the Master  Servicer (and of any successor to the
Master Servicer as master servicer under this Agreement) to the Trustee under 
this  Agreement is intended by the parties to be that of an independent  
contractor and not that of a joint venturer,  partner or agent.

         (b) In the event that the rights,  duties and obligations of the Master
Servicer are terminated  hereunder,  any successor to the Master Servicer in its
sole  discretion may, to the extent  permitted by applicable law,  terminate the
existing subservicer  arrangements with any subservicer or assume the terminated
Master Servicer's rights under such subservicing  arrangements which termination
or assumption will not violate the terms of such arrangements.

         Section 3.02.  Collection of Certain  Mortgage  Loan  Payments.  (a) In
accordance with and to the extent of the Servicing Standard, the Master Servicer
shall  make  reasonable  efforts  in  accordance  with the  customary  and usual
standards  of practice of prudent  mortgage  servicers  to collect all  payments
called for under the terms and  provisions  of the Mortgage  Loans to the extent
such procedures  shall be consistent  with this  Agreement.  Consistent with the
foregoing,  and without  limiting the  generality of the  foregoing,  the Master
Servicer  may in its  discretion  (i)  waive  any  late  payment  charge  or any
assumption  fees or other fees which may be collected in the ordinary  course of
servicing  such  Mortgage  Loan and (ii) arrange with a Mortgagor a schedule for
the  payment of interest  due and  unpaid;  provided  that such  arrangement  is
consistent  with the Master  Servicer's  policies  with  respect to the mortgage
loans  it  owns  or  services;   provided  further  that   notwithstanding  such
arrangement  such Mortgage Loans will be included in the  information  regarding
delinquent  Mortgage  Loans set forth in the Servicing  Certificate  and monthly
statement to Certificateholders pursuant to Section 5.03.

         (b) The Master  Servicer  shall  establish and maintain a trust account
(the  "Collection  Account")  titled  "___________  ______________________,   as
Trustee,  in trust for the  registered  holders of Home Equity Loan Asset Backed
Certificates,  Series  199_-_."  The  Collection  Account  shall be an  Eligible
Account.  The  Master  Servicer  shall  [(i)  on the  Business  Day  immediately
preceding each of the first three Distribution Dates,  deposit in the Collection
Account any  shortfall in the amount  required to pay the  Investor  Certificate
Interest on such Distribution Dates resulting solely from the failure of certain
Mortgage  Loans to be fully  indexed and (ii) on the  Business  Day  immediately
preceding the first  Distribution  Date,  deposit in the Collection  Account any
amounts  representing  payments  on,  and any  collections  in  respect  of, the
Mortgage  Loans  received  after the Cut-off  Date and prior to the Closing Date
(exclusive  of  payments in respect of accrued  interest  due on or prior to the
Cut-off Date), and thereafter the Master Servicer,  or the Sponsor,  as the case
may be, shall] deposit within two Business Days  following  receipt  thereof the
following payments and collections received or made by it (without duplication):

                         (i)   all collections on and in respect of the Mort-
         gage Loans;

                        (ii)  the amounts, if any, deposited to the Collection
         Account pursuant to Section 4.05;

                       (iii)    Net Liquidation Proceeds net of any related
         Foreclosure Profit;

                        (iv) Insurance  Proceeds  (including,  for this purpose,
         any amount required to be credited by the Master  Servicer  pursuant to
         the last sentence of Section 3.04 and excluding the portion thereof, if
         any, that has been applied to the  restoration or repair of the related
         Mortgaged  Property or released to the related  Mortgagor in accordance
         with the normal servicing procedures of the Master Servicer); and

                         (v)      any amounts required to be deposited therein
         pursuant to Section 10.01;

provided that with respect to each Collection  Period, the Master Servicer shall
be  permitted  to retain from  payments  in respect of interest on the  Mortgage
Loans,  the  Servicing  Fee for such  Collection  Period  and the  amount of any
unreimbursed  optional  advance made by the Master Servicer  pursuant to Section
4.05;  provided  further  that,   notwithstanding  the  foregoing,  so  long  as
___________  is the Master  Servicer  [and (x) the Master  Servicer's  long-term
unsecured debt  obligations  are rated at least "[__]" by Moody's and "[___]" by
Standard & Poor's and (y) the Credit Enhancer's  claims-paying  ability is rated
"[___]" by Moody's and "[___]" by Standard & Poor's,] the Master  Servicer  need
not make daily deposits in the Collection Account for any Collection Period, but
instead  may make a single  deposit in the  Collection  Account of amounts to be
remitted by it for such Collection Period in immediately  available funds on the
Business Day prior to the related Distribution Date. The foregoing  requirements
respecting deposits to the Collection Account are exclusive, it being understood
that, without limiting the generality of the foregoing, the Master Servicer need
not deposit in the Collection Account amounts representing  Foreclosure Profits,
fees (including annual fees) or late charge penalties payable by Mortgagors,  or
amounts  received by the Master  Servicer  for the  accounts of  Mortgagors  for
application  towards  the  payment of taxes,  insurance  premiums,  assessments,
excess pay off amounts and similar  items.  The Master  Servicer shall remit all
Foreclosure Profits to the Sponsor.

         The Trustee shall hold amounts  deposited in the Collection  Account as
trustee for the Certificateholders  [and for the Credit Enhancer].  In addition,
the Master  Servicer  shall  notify the  Trustee  [and the Credit  Enhancer]  in
writing on each  Determination Date of the amount of payments and collections in
the Collection Account allocable to Interest Collections and Principal   
Collections for the  related  Distribution  Date.  Following such notification,
the  Master  Servicer  shall be  entitled  to  withdraw  from the Collection  
Account  and  retain any  amounts  that  constitute  income and gain realized
from the investment of such payments and collections.

         Amounts on deposit in the Collection  Account will, at the direction of
the Master Servicer,  be invested in Eligible Investments maturing no later than
the day before the next Distribution Date. All income and gain realized from any
investment in Eligible  Investments of funds in the Collection  Account shall be
for the benefit of the Master  Servicer  and shall be subject to its  withdrawal
from time to time. The amount of any losses incurred in respect of the principal
amount of any such investments  shall be deposited in the Collection  Account by
the Master Servicer out of its own funds immediately as realized.

         Section 3.03.     Withdrawals from the Collection Account.
From time to time, withdrawals may be made from the Collection
Account by the Master Servicer for the following purposes:

                  (i)      To the Master Servicer as payment for its
         Servicing Fee pursuant to Section 3.08;

             (ii)  To pay to the  Master  Servicer  amounts  on  deposit  in the
         Collection Account that are not to be included in the distributions and
         payments  pursuant to Section 5.01 to the extent provided by the second
         to the last and the last paragraph of Section 3.02(b); and

            (iii) To make or to permit  the Paying  Agent to make  distributions
         and payments pursuant to Section 5.01;

provided that, if the Master  Servicer makes monthly  deposits in the Collection
Account pursuant to the second proviso of Section 3.02(b), in lieu of making the
foregoing  withdrawals (except in the case of clause (iii)), the Master Servicer
may make a net deposit in the Collection Account pursuant to Section 3.02(b).

         If the Master  Servicer  deposits in the Collection  Account any amount
not  required  to be  deposited  therein or any amount in respect of payments by
Mortgagors made by checks subsequently  returned for insufficient funds or other
reason  for  non-payment  it may at any  time  withdraw  such  amount  from  the
Collection Account, and any such amounts shall not be included in the amounts to
be  deposited  in the  Collection  Account  pursuant  to  Section  3.02(b),  any
provision herein to the contrary notwithstanding.

         Section 3.04.     Maintenance of Hazard Insurance; Property
Protection Expenses.  The Master Servicer shall cause to be
maintained for each Mortgage Loan hazard insurance naming the
Master Servicer or the related subservicer as loss payee thereunder
providing  extended coverage in an amount which is at least equal to
the lesser of (i) the maximum insurable value of the improvements  securing such
Mortgage Loan from time to time or (ii) the combined  principal balance owing on
such  Mortgage Loan and any mortgage loan senior to such Mortgage Loan from time
to time.  The Master  Servicer  shall also  maintain on property  acquired  upon
foreclosure,  or by deed in lieu of foreclosure,  hazard insurance with extended
coverage  in an amount  which is at least equal to the lesser of (i) the maximum
insurable value from time to time of the  improvements  which are a part of such
property or (ii) the combined  principal balance owing on such Mortgage Loan and
any mortgage loan senior to such  Mortgage Loan at the time of such  foreclosure
or deed in lieu of foreclosure plus accrued interest and the good-faith estimate
of the Master  Servicer  of  related  Liquidation  Expenses  to be  incurred  in
connection  therewith.  Amounts  collected by the Master Servicer under any such
policies shall be deposited in the  Collection  Account to the extent called for
by  Section  3.02.  In cases in which any  Mortgaged  Property  is  located in a
federally  designated  flood area, the hazard insurance to be maintained for the
related  Mortgage Loan shall include flood  insurance.  All such flood insurance
shall be in such  amounts as are required  under  applicable  guidelines  of the
Federal Flood Emergency Act. The Master Servicer shall be under no obligation to
require that any Mortgagor maintain earthquake or other additional insurance and
shall be under no obligation itself to maintain any such additional insurance on
property  acquired in respect of a Mortgage  Loan,  other than  pursuant to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require  such  additional  insurance.  If the Master  Servicer  shall obtain and
maintain a blanket policy  consistent with prudent industry  standards  insuring
against  hazard  losses  on all of the  Mortgage  Loans in an  aggregate  amount
prudent  under  industry  standards,  it shall  conclusively  be  deemed to have
satisfied  its  obligations  as set forth in the first  sentence of this Section
3.04, it being  understood  and agreed that such policy may contain a deductible
clause on terms  substantially  equivalent to those  commercially  available and
maintained by comparable servicers. If such policy contains a deductible clause,
the  Master  Servicer  shall,  in the  event  that  there  shall  not have  been
maintained on the related  Mortgaged  Property a policy complying with the first
sentence of this Section, and there shall have been a loss which would have been
covered  by such  policy,  deposit  in the  Collection  Account  the  amount not
otherwise payable under the blanket policy because of such deductible clause.

         Section 3.05.  Assumption and Modification  Agreements.  In any case in
which a Mortgaged Property has been or is about to be conveyed by the Mortgagor,
the Master  Servicer shall exercise its right to accelerate the maturity of such
Mortgage Loan consistent  with the then current  practice of the Master Servicer
and without  regard to the inclusion of such  Mortgage Loan in the Trust.  If it
elects not to enforce its right to accelerate or if it is prevented from doing
so by applicable  law, the Master Servicer (so long as such action  conforms 
with the  underwriting  standards  generally  acceptable in the industry at
the time for new origination) is authorized to take or enter into an assumption
and  modification  agreement  from or with the  Person  to whom such Mortgaged
Property has been or is about to be conveyed,  pursuant to which such Person
becomes liable  under the  Credit  Line  Agreement and, to the extent permitted
by applicable law, the Mortgagor  remains liable  thereon.  The Master
Servicer shall notify the Trustee that any assumption and modification agreement
has been  completed  by  delivering  to the  Trustee  an  Officer's  Certificate
certifying  that such  agreement is in compliance  with this Section 3.05 and by
forwarding to the applicable  Custodian,  as agent for the Trustee, the original
copy of such  assumption and  modification  agreement.  Any such  assumption and
modification  agreement  shall,  for all  purposes,  be considered a part of the
related  Mortgage File to the same extent as all other documents and instruments
constituting  a part thereof.  No change in the terms of the related Credit Line
Agreement  may be made by the  Master  Servicer  in  connection  with  any  such
assumption  to the extent that such change  would not be permitted to be made in
respect of the original Credit Line Agreement  pursuant to the fourth  paragraph
of Section  3.01(a).  Any fee collected by the Master Servicer for entering into
any such  agreement  will be  retained  by the  Master  Servicer  as  additional
servicing compensation.

         Section 3.06. Realization Upon Defaulted Mortgage Loans;  Repurchase of
Certain  Mortgage  Loans.  The Master  Servicer shall use reasonable  efforts in
accordance with the Servicing Standard to foreclose upon or otherwise comparably
convert to ownership Mortgaged Properties securing such of the Mortgage Loans as
come into and continue in default and as to which no  satisfactory  arrangements
can be made for collection of delinquent  payments pursuant to Section 3.02. The
foregoing  is  subject to the  proviso  that the  Master  Servicer  shall not be
required to expend its own funds in connection  with any  foreclosure or towards
the correction of any default on a related  senior  mortgage loan or restoration
of any property  unless it shall determine that such  expenditure  will increase
Net Liquidation Proceeds.

         In the event  that  title to any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
shall  be   issued   to  the   Trustee,   or  to  its   nominee   on  behalf  of
Certificateholders.

         The Master Servicer,  in its sole  discretion,  shall have the right to
purchase for its own account  from the Trust any Mortgage  Loan which is 91 days
or more delinquent at a price equal to the purchase price described  below.  The
price for any Mortgage Loan purchased  hereunder (which shall be an amount equal
to 100% of the Asset 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  through the Due Date occurring in the calendar
month  immediately  following the calendar  month in which such repurchase
occurs  (provided  that such purchase  price shall be reduced by any 
unreimbursed  Servicing Advances with respect to such Mortgage Loan and the Loan
Rate used to determine  the accrued  interest to be paid by the Master  Servicer
shall be  computed at the Net Loan Rate) shall be  deposited  in the  Collection
Account and the Trustee,  upon receipt of a certificate from the Master Servicer
in the form of Exhibit G hereto,  shall  release or cause to be  released to the
Master  Servicer the related  Mortgage  File and shall  execute and deliver such
instruments of transfer or assignment  prepared by the Master Servicer,  in each
case without  recourse,  as shall be necessary to vest in the  purchaser of such
Mortgage Loan any Mortgage Loan released pursuant hereto and the Master Servicer
shall  succeed to all the  Trustee's  right,  title and  interest in and to such
Mortgage Loan and all security and documents  related  thereto.  Such assignment
shall be an assignment outright and not for security.  The Master Servicer shall
thereupon own such Mortgage Loan,  and all security and  documents,  free of any
further   obligation   to   the   Trustee[,   the   Credit   Enhancer]   or  the
Certificateholders with respect thereto.

         Section  3.07.  Trustee to  Cooperate.  On or before each  Distribution
Date, the Master  Servicer will notify the Trustee of the payment in full of the
Asset Balance of any Mortgage Loan during the preceding Collection Period, which
notification shall be by a certification  (which  certification  shall include a
statement  to the effect  that all  amounts  received  in  connection  with such
payment which are required to be deposited in the Collection Account pursuant to
Section 3.02 have been so deposited  or credited) of a Servicing  Officer.  Upon
any such payment in full, the Master Servicer is authorized to execute, pursuant
to the  authorization  contained in Section 3.01, if the assignments of Mortgage
have  been  recorded  as  required  hereunder,  an  instrument  of  satisfaction
regarding  the related  Mortgage,  which  instrument  of  satisfaction  shall be
recorded by the Master  Servicer if required by applicable  law and be delivered
to the Person  entitled  thereto.  It is understood  and agreed that no expenses
incurred in connection with such instrument of satisfaction or transfer shall be
reimbursed from amounts deposited in the Collection  Account.  If the Trustee is
holding  the  Mortgage  Files,  from  time to time  and as  appropriate  for the
servicing or foreclosure of any Mortgage Loan, or in connection with the payment
in full of the Asset  Balance of any  Mortgage  Loan,  the Trustee  shall,  upon
request of the Master  Servicer  and  delivery  to the  Trustee of a Request for
Release  substantially  in the form  attached  hereto  as  Exhibit G signed by a
Servicing Officer,  release the related Mortgage File to the Master Servicer and
the Trustee shall execute such  documents,  in the forms  provided by the Master
Servicer,  as shall be necessary to the  prosecution of any such  proceedings or
the taking of other  servicing  actions.  Such trust receipt shall  obligate the
Master Servicer to return the Mortgage  File to the Trustee  when the need  
therefor by the  Master  Servicer  no longer  exists,  unless  the  Mortgage  
Loan  shall be liquidated,  in which case, upon receipt of a certificate of 
a Servicing Officer similar to that  hereinabove  specified,  the trust 
receipt shall be released by the Trustee or such Custodian to the Master 
Servicer.

         In order to facilitate  the  foreclosure  of the Mortgage  securing any
Mortgage Loan that is in default  following  recorda- tion of the assignments of
Mortgage in accordance  with the provisions  hereof,  the Trustee  shall,  if so
requested in writing by the Master Servicer,  execute an appropriate  assignment
in the form  provided  to the  Trustee by the  Master  Servicer  to assign  such
Mortgage  Loan for the purpose of  collection  to the Master  Servicer or to the
related subservicer (any such assignment shall  unambiguously  indicate that the
assignment is for the purpose of collection  only),  and, upon such  assignment,
the Master  Servicer will thereupon  bring all required  actions in its own name
and  otherwise  enforce  the  terms of the  Mortgage  Loan and  deposit  the Net
Liquidation  Proceeds,  exclusive of Foreclosure Profits,  received with respect
thereto in the Collection Account. In the event that all delinquent payments due
under any such Mortgage  Loan are paid by the  Mortgagor and any other  defaults
are cured,  then the Master Servicer shall promptly  reassign such Mortgage Loan
to the Trustee and return the  related  Mortgage  File to the place where it was
being maintained.

         Section 3.08.  Servicing  Compensation;  Payment of Certain Expenses by
Master Servicer.  The Master Servicer shall be entitled to receive the Servicing
Fee pursuant to Section 3.03 as compensation for its services in connection with
servicing the Mortgage Loans. Moreover, additional servicing compensation in the
form of late payment  charges or other  receipts not required to be deposited in
the Collection Account (other than Foreclosure Profits) shall be retained by the
Master  Servicer.  The Master  Servicer  shall be required  to pay all  expenses
incurred by it in connection with its activities hereunder (including payment of
all other fees and expenses not expressly stated hereunder to be for the account
of the  Certificateholders)  and shall not be entitled to reimbursement therefor
except as specifically provided herein. Liquidation Expenses are reimbursable to
the Master Servicer first, from related  Liquidation  Proceeds and second,  from
the Collection Account pursuant to Section  5.01(a)(ix).  [reimbursement for out
of pocket expenses]

         Section  3.09.  Annual  Statement  as to  Compliance.  (a)  The  Master
Servicer  will  deliver to the  Trustee[,  the Credit  Enhancer]  and the Rating
Agencies, on or before __________ of each year, beginning ___________,  199_, an
Officer's  Certificate,  signed by one officer of the Master  Servicer,  stating
that (i) a review of the activities of the Master  Servicer during the preceding
fiscal year (or such shorter  period as is  applicable  in the case of the first
report) and of its performance under this Agreement has been made under such 
officer's supervision and (ii) to the best of such  officer's  knowledge, based
on such  review,  the  Master  Servicer  has fulfilled all of its material  
obligations under this Agreement  throughout such fiscal  year,  or, if there
has been a default  in the  fulfillment  of any such obligation,  specifying
each such default  known to such officer and the nature and status thereof.

         (b) The  Master  Servicer  shall  deliver to the  Trustee[,  the Credit
Enhancer]  and each of the  Rating  Agencies,  promptly  after  having  obtained
knowledge  thereof,  but in no event later than five Business  Days  thereafter,
written notice by means of an Officer's  Certificate of any event which with the
giving  of  notice  or the  lapse  of time or  both,  would  become  an Event of
Servicing Termination.

         Section 3.10.  Annual Servicing Report. On or before __________ of each
year,  beginning  _________,  199_, the Master Servicer,  at its expense,  shall
cause a firm of nationally  recognized  independent  public accountants (who may
also render other  services to the Master  Servicer) to furnish a report to [the
Trustee,  the Credit  Enhancer  and] each Rating  Agency to the effect that such
firm has examined  certain  documents  and records  relating to the servicing of
mortgage  loans during the most recent  fiscal year then ended under pooling and
servicing agreements  (substantially  similar to this Agreement,  including this
Agreement) that such examination, was conducted substantially in compliance with
the  audit  guide  for  audits  of  non-supervised  mortgagees  approved  by the
Department  of  Housing  and Urban  Development  for use by  independent  public
accountants  (to the  extent  that  the  procedures  in  such  audit  guide  are
applicable to the servicing  obligations set forth in such  agreements) and that
such examination has disclosed no items of noncompliance  with the provisions of
this Agreement which, in the opinion of such firm, are material, except for such
items of noncompliance as shall be set forth in such report.

         Section 3.11. Access to Certain Documentation and Information Regarding
the Mortgage Loans.  (a) The Master Servicer shall provide to the Trustee,  [the
Credit  Enhancer],  any Investor  Certificateholders  that are federally insured
savings and loan associations,  the Office of Thrift  Supervision,  successor to
the  Federal  Home Loan Bank  Board,  the FDIC and the  supervisory  agents  and
examiners  of the  Office of  Thrift  Supervision  access  to the  documentation
regarding the Mortgage Loans required by applicable regulations of the Office of
Thrift  Supervision  and the FDIC  (acting as  operator of the SAIF or the BIF),
such access being afforded  without charge but only upon reasonable  request and
during normal business hours at the offices of the Master  Servicer.  Nothing in
this Section 3.11 shall derogate from the  obligation of the Master  Servicer to
observe any applicable law prohibiting  disclosure of information  regarding the
Mortgagors and the failure of the Master Servicer to provide access as
provided  in  this  Section  3.11  as a  result  of such  obligation  shall  not
constitute a breach of this Section 3.11.

         (b) The Master  Servicer  shall supply  information in such form as the
Trustee  shall  reasonably  request to the Trustee and the Paying  Agent,  on or
before the start of the  Determination  Date preceding the related  Distribution
Date, as is required in the Trustee's  reasonable  judgment to enable the Paying
Agent or the Trustee, as the case may be, to make required  distributions and to
furnish the required reports to  Certificateholders  and to make any claim under
the Policy.

         Section 3.12.  Maintenance of Certain Servicing Insurance Policies. The
Master Servicer shall during the term of its service as master servicer maintain
in force (i) a policy or policies of insurance  covering errors and omissions in
the  performance  of its  obligations  as master  servicer  hereunder and (ii) a
fidelity bond in respect of its officers,  employees or agents. Each such policy
or policies and bond together  shall comply with the  requirements  from time to
time  of the  Federal  National  Mortgage  Association  for  persons  performing
servicing for mortgage loans purchased by such Association.

         Section 3.13.  Reports to the Securities and Exchange  Commission.  The
Trustee shall, on behalf of the Trust, cause to be filed with the Securities and
Exchange  Commission  any  periodic  reports  required  to be  filed  under  the
provisions of the Securities Exchange Act of 1934, as amended, and the rules and
regulations  of the  Securities  and Exchange  Commission  thereunder.  Upon the
request of the Trustee, each of the Sponsor, the Master Servicer,  the Depositor
and the Transferor  shall  cooperate with the Trustee in the  preparation of any
such  report  and shall  provide  to the  Trustee  in a timely  manner  all such
information or documentation as the Trustee may reasonably request in connection
with the performance of its duties and obligations under this Section.

         Section 3.14. Tax Returns.  In accordance with Section 2.08 hereof, the
Trustee shall prepare and file any federal,  state or local income and franchise
tax return for the Trust as well as any other applicable  return and apply for a
taxpayer  identification  number on behalf of the Trust.  The  Transferor  shall
treat the Mortgage  Loans as its  property  for all federal,  state or local tax
purposes and shall report all income earned thereon  (including  amounts payable
as fees to the Master  Servicer) as its income for income tax  purposes.  In the
event  the  Trust  shall be  required  pursuant  to an  audit or  administrative
proceeding or change in applicable  regulations to file federal,  state or local
tax returns,  the Trustee  shall  prepare and file or shall cause to be prepared
and filed any tax returns  required to be filed by the Trust;  the Trustee shall
promptly  sign such  returns and deliver  such  returns  after  signature to the
Master  Servicer and such  returns  shall be filed by the Master  Servicer.  The
Trustee shall also prepare or shall cause to be prepared all tax  information
required by law to be distributed to Investor Certificateholders.  In no event
shall the Trustee or the Master Servicer be liable for any  liabilities,  
costs or expenses of the Trust, the Investor Certificateholders, the Transferor
Certificateholders or the Certificate  Owners  arising  under any tax law,
including  without  limitation federal,  state or local  income and  franchise
or excise taxes or any other tax imposed on or  measured  by income (or any
interest  or  penalty  with  respect thereto or arising from a failure to 
comply therewith). 

         Section  3.15.  Information  Required by the Internal  Revenue  Service
Generally and Reports of Foreclosures  and  Abandonments of Mortgaged  Property.
The Master Servicer shall prepare and deliver all federal and state  information
reports  when and as required  by all  applicable  state and federal  income tax
laws. In particular,  with respect to the requirement under Section 6050J of the
Code to the effect that the Master  Servicer shall make reports of  foreclosures
and abandonments of any mortgaged  property for each year beginning in 199_, the
Master Servicer shall file reports  relating to each instance  occurring  during
the  previous  calendar  year in which the Master  Servicer (i) on behalf of the
Trustee acquires an interest in any Mortgaged  Property  through  foreclosure or
other comparable  conversion in full or partial satisfaction of a Mortgage Loan,
or (ii)  knows or has  reason  to know  that  any  Mortgaged  Property  has been
abandoned.  The reports from the Master  Servicer shall be in form and substance
sufficient to meet the reporting requirements imposed by Section 6050J.


                                   ARTICLE IV

                              Servicing Certificate


         Section 4.01. Servicing Certificate.  Not later than each Determination
Date,  the Master  Servicer  shall deliver (a) to the Trustee,  the Statement to
Certificateholders  required to be prepared  pursuant to Section 5.03 and (b) to
the Trustee, the Sponsor, the Depositor, the Paying Agent, [the Credit Enhancer]
and each Rating Agency a Servicing  Certificate  (in written form or the form of
computer  readable  media or such other form as may be agreed to by the  Trustee
and the Master Servicer),  together with an Officer's  Certificate to the effect
that such Servicing  Certificate  is true and correct in all material  respects,
stating the related Collection  Period,  Distribution Date, the series number of
the Certificates, the date of this Agreement, and:

                         (i) the aggregate amount of collections received on the
         Mortgage Loans on or prior to the Determination Date in respect of such
         Collection Period;

                        (ii)  the aggregate amount of (a) Interest Collections
         and (b) Principal Collections for such Collection Period;

                       (iii)  the Investor Floating Allocation Percentage and
         the Investor Fixed Allocation Percentage for such Collection
         Period;

                        (iv)  the Investor Interest Collections and Investor
         Principal Collections for such Collection Period;

                         (v)  the Transferor Interest Collections and Trans-
         feror Principal Collections for such Collection Period;

                        (vi)  Investor  Certificate  Interest  and the  Investor
         Certificate Rate for the related Interest Period;

                       (vii) the amount,  if any, of such  Investor Certificate
         Interest  that is not  payable  on  account  of  insufficient Investor
         Interest Collections;

                      (viii)  the  portion of the  Unpaid  Investor  Certificate
         Interest Shortfall, if any, the amount of interest on such shortfall at
         the Certificate Rate applicable from time to time  (separately  stated)
         to be distributed on such Distribution Date;

                        (ix) the Unpaid Investor Certificate Interest Shortfall,
         if any, to remain after the distribution on such Distribution Date;

                         (x) the Accelerated  Principal  Distribution Amount and
         the  portion  thereof  that will be  distributed  pursuant  to  Section
         5.01(a)(vii);

                        (xi) the Scheduled  Principal  Collections  Distribution
         Amount, separately stating the components thereof;

                       (xii) the amount of any Transfer  Deposit  Amount paid by
         the Sponsor or the Depositor pursuant to Section 2.02 or 2.04;

                      (xiii) any accrued and unpaid  Servicing Fees for previous
         Collection Periods and the Servicing Fee for such Collection Period;

                       (xiv)    the Investor Loss Amount for such Collection
         Period;

                        (xv) the  aggregate  amount,  if any, of Investor  Loss
         Reduction  Amounts for previous  Distribution  Dates that have not been
         previously  reimbursed  to Investor  Certificate-  holders  pursuant to
         Section 5.01(a)(v);

                       (xvi) the aggregate  Asset Balance of the Mortgage  Loans
         as of the end of the preceding  Collection  Period and as of the end of
         the second preceding Collection Period;

                      (xvii)  the Pool Balance as of the end of the preceding
         Collection Period and as of the end of the second preceding
         Collection Period;

                     (xviii)  the Invested Amount as of the end of the preced-
         ing Collection Period;

                       (xix) the Investor Certificate Principal Balance and Pool
         Factor after giving  effect to the  distribution  on such  Distribution
         Date and to any reduction on account of the Investor Loss Amount;

                        (xx) the Transferor  Principal Balance and the Available
         Transferor  Subordinated Amount after giving effect to the distribution
         on such Distribution Date;

                       (xxi) the aggregate amount of Additional Balances created
         during the previous Collection Period;

                      (xxii) the number and aggregate Asset Balances of Mortgage
         Loans (x) as to which the Minimum  Monthly  Payment is  delinquent  for
         30-59 days,  60-89 days and 90 or more days,  respectively and (y) that
         have become REO, in each case as of the end of the preceding Collection
         Period;

                     (xxiii)  whether a Rapid  Amortization  Event has  occurred
         since  the  prior  Determination  Date,   specifying  each  such  Rapid
         Amortization Event if one has occurred;

                      (xxiv)  whether  an Event  of  Servicing  Termination  has
         occurred since the prior Determination Date, specifying each such Event
         of Servicing Termination if one has occurred;

         [             (xxv)   the amount to be distributed to the Credit
         Enhancer pursuant to Section 5.01(a)(vi) and Section
         5.01(a)(viii)(ii), stated separately;]

                      (xxvi)  the Guaranteed Principal Distribution Amount for
         such Distribution Date;

                     (xxvii) the Credit  Enhancement  Draw  Amount, if any, for
         such Distribution Date;

                    (xxviii)   the amount to be distributed to the Transferor
         pursuant to Section 5.01(a)(x);

                      (xxix)  the  amount  to be  paid  to the  Master Servicer
         pursuant to Section 5.01(a)(ix);

                       (xxx)  the Maximum Rate for the related Collection
         Period and the Weighted Average Net Loan Rate;

                      (xxxi)  the  expected  amount  of  any optional  advances
         pursuant to Section 4.05 hereof by the Master Servicer  included in the
         distribution  on such  Distribution  Date  and the  aggregate  expected
         amount of  optional  advances  pursuant  to Section  4.05 hereof by the
         Master  Servicer  outstanding  as of the  close  of  business  on  such
         Distribution Date;

                     (xxxii)  the Overcollateralization Amount after giving
         effect to the distribution to be made on such Distribution
         Date;

                    (xxxiii) the number and  principal balances of any Mortgage
         Loans transferred to the Transferor pursuant to Section 2.06;

                     (xxxiv) the aggregate of all Liquidation Loss Amounts since
         the  Cut-off  Date and whether a  Cumulative  Loss Test  Violation  has
         occurred since the prior Determination Date; and

                      (xxxv)   the Rolling Six Month Delinquency Rate for such
         Distribution Date.

The  Trustee  shall  conclusively  rely  upon  the  information  contained  in a
Servicing  Certificate for purposes of making distributions  pursuant to Section
5.01, shall have no duty to inquire into such information and shall have no 
liability in so relying.  The format and content of the Servicing  Certificate
may be modified by the mutual agreement of the Master Servicer,  the Trustee 
and the Credit  Enhancer.  The Master Servicer shall give notice of any such 
change to the Rating Agencies.

         Section 4.02.     Claims upon the Policy; Policy Payments
Account.

         (a) If, by the close of business on the third  Business  Day prior to a
Distribution  Date,  the sum of the  funds  then on  deposit  in the  Collection
Account  for the related  Collection  Period  which are payable to the  Investor
Certificateholders  pursuant to Sections 5.01(a)  (excluding the amount, if any,
payable  pursuant to clause (vii)  thereof) and (b) (after  giving effect to the
distribution  of the  Trustee  Fee and the  Premium)  and  the  amount,  if any,
deposited into the Collection  Account pursuant to Section 4.05 are insufficient
to pay the Guaranteed  Distribution on such Distribution  Date, then the Trustee
shall give notice to the Credit  Enhancer by telephone or telecopy of the amount
equal to the Credit  Enhancement  Draw Amount.  Such notice of such sum shall be
confirmed in writing in the form of Notice for payment set forth as Exhibit A to
the Policy,  to the Credit Enhancer at or before 10:00 a.m., New York City time,
on the second Business Day prior to such Distribution Date. Following receipt by
the Credit  Enhancer of such notice in such form,  the Credit  Enhancer will pay
any  amount  payable  under the Policy as set forth in such form on the later to
occur of (i)  12:00  noon,  New York  City  time,  on the  second  Business  Day
following  such  receipt  and (ii)  12:00  noon,  New  York  City  time,  on the
Distribution Date to which such deficiency relates.

         (b) The  Trustee  shall  establish  a separate  special  purpose  trust
account,  which account shall be an Eligible Account, for the benefit of Holders
of the Investor  Certificates and the Credit Enhancer  referred to herein as the
"Policy  Payments  Account" over which the Trustee shall have exclusive  control
and sole right of  withdrawal.  The Trustee  shall deposit any amount paid under
the Policy in the Policy  Payments  Account and distribute  such amount only for
purposes of payment to Holders of the Investor  Certificates  of the  Guaranteed
Distribution  for which a claim was made and such  amount  may not be applied to
satisfy any costs,  expenses or liabilities of the Master Servicer,  the Trustee
or the  Trust.  Amounts  paid  under  the  Policy  shall be  transferred  to the
Collection  Account  in  accordance  with  the  next  succeeding  paragraph  and
disbursed by the Trustee to Holders of Investor  Certificates in accordance with
Section  5.01.  It shall not be necessary for such payments to be made by checks
or wire  transfers  separate from the checks or wire  transfers  used to pay the
Guaranteed  Distribution  with  other  funds  available  to make  such  payment.
However,  the amount of any payment of  principal of or interest on the Investor
Certificates to be paid from funds transferred from the Policy Payments
Account  shall be noted as provided in  paragraph  (c) below in the  Certificate
Register  and in the  statement  to be  furnished  to  Holders  of the  Investor
Certificates pursuant to Section 5.03. Funds held in the Policy Payments Account
shall not be invested.

         On any  Distribution  Date with  respect to which a claim has been made
under the Policy, the amount of any funds received by the Trustee as a result of
any claim  under the  Policy,  to the  extent  required  to make the  Guaranteed
Distribution  on such  Distribution  Date,  shall be  withdrawn  from the Policy
Payments  Account and  deposited  in the  Collection  Account and applied by the
Trustee,  together  with the other  funds to be  withdrawn  from the  Collection
Account  pursuant  to  Section  5.01  directly  to the  payment  in  full of the
Guaranteed Distribution due on the Investor Certificates.  Any funds received by
the  Trustee  shall be used  solely  for  payment  to the  Holders  of  Investor
Certificates  and  may  not  be  applied  to  satisfy  any  costs,  expenses  or
liabilities  of the  Master  Servicer,  the  Trustee  or the  Trust.  Any  funds
remaining in the Policy  Payments  Account on the first Business Day following a
Distribution  Date shall be  remitted  to the Credit  Enhancer,  pursuant to the
instructions of the Credit Enhancer, by the end of such Business Day.

[ (c) The Trustee  shall keep a complete  and  accurate  record of the amount of
interest and principal paid in respect of any Investor  Certificate  from moneys
received under the Policy.  The Credit  Enhancer shall have the right to inspect
such records at reasonable  times during normal business hours upon one Business
Day's prior notice to the Trustee.]

         (d) The  Trustee  shall  promptly  notify  the Credit  Enhancer  of any
proceeding or the institution of any action,  of which a Responsible  Officer of
the  Trustee  has actual  knowledge,  seeking the  avoidance  as a  preferential
transfer under applicable bankruptcy, insolvency, receivership or similar law (a
"Preference  Claim")  of any  distribution  made with  respect  to the  Investor
Certificates.  Each  Investor  Certificateholder,  by its  purchase  of Investor
Certificates,  the Master Servicer and the Trustee hereby agree that, the Credit
Enhancer (so long as no Credit  Enhancer  Default exists) may at any time during
the  continuation  of any proceeding  relating to a Preference  Claim direct all
matters relating to such Preference Claim,  including,  without limitation,  (i)
the direction of any appeal of any order relating to such  Preference  Claim and
(ii) the posting of any surety, supersedeas or performance bond pending any such
appeal. In addition and without limitation of the foregoing, the Credit Enhancer
shall be subrogated to the rights of the Master  Servicer,  the Trustee and each
Investor  Certificateholder  in  the  conduct  of  any  such  Preference  Claim,
including,  without  limitation,  all  rights  of  any  party  to  an  adversary
proceeding  action with respect to any court order issued in connection with any
such Preference Claim.

         Section 4.03.  Replacement  Policy.  In the event of a Credit  Enhancer
Default  or if the  claims  paying  ability  rating of the  Credit  Enhancer  is
downgraded  and such  downgrade  results in a  downgrading  of the then  current
rating of the Investor  Certificates (in each case, a "Replacement  Event"), the
Depositor may, in accordance  with and upon  satisfaction  of the conditions set
forth in the  Policy,  including,  without  limitation,  payment  in full of all
amounts owed to the Credit Enhancer,  but shall not be required to, substitute a
new surety bond or surety bonds for the existing  Policy,  provided that in each
case the Investor  Certificates shall be rated no lower than the rating assigned
by each Rating  Agency to the Investor  Certificates  immediately  prior to such
Replacement  Event and that such new  surety  bond will  qualify  as a  "similar
commercially available credit enhancement contract" within the meaning of Treas.
Reg. ss. 1.1001- 3(e)(4)(iv)(B).  It shall be a condition to substitution of any
new credit  enhancement  that there be delivered to the Trustee a legal opinion,
acceptable in form and substance to the Trustee, from counsel to the provider of
such new credit enhancement with respect to the enforceability  thereof and such
other matters as the Trustee may require.  Upon receipt of the items referred to
above and the taking of physical possession of the new credit  enhancement,  the
Trustee  shall,  within five Business Days  following  receipt of such items and
such taking of physical  possession,  deliver the replaced  Policy to the Credit
Enhancer.  Any other form of credit  enhancement may also be substituted for the
Policy upon the  occurrence  of a Replacement  Event,  provided that the Trustee
receives an Opinion of Counsel to the effect that such  substitution will not be
treated as a  significant  modification  within the meaning of Treas.  Reg.  ss.
1.1001-3.

         [Section 4.04. Effect of Payments by the Credit Enhancer;  Subrogation.
Anything  herein to the  contrary  notwithstanding,  any payment with respect to
principal of or interest on any of the Investor  Certificates which is made with
moneys  received  pursuant  to the terms of the Policy  shall not be  considered
payment of such Investor Certificates from the Trust and shall not result in the
payment of or the  provision  for the payment of the principal of or interest on
such Investor  Certificates  within the meaning of Section 5.01.  The Depositor,
the  Master  Servicer  and the  Trustee  acknowledge,  and  each  Holder  by its
acceptance  of an Investor  Certificate  agrees,  that  without the need for any
further action on the part of the Credit  Enhancer,  the  Depositor,  the Master
Servicer,  the Trustee or the Certificate Registrar (a) to the extent the Credit
Enhancer makes payments,  directly or indirectly,  on account of principal of or
interest on any Investor  Certificates to the Holders of such Certificates,  the
Credit  Enhancer  will be fully  subrogated  to the  rights of such  Holders  to
receive such  principal and interest from the Trust and (b) the Credit  Enhancer
shall be paid such  principal  and interest but only from the sources and in the
manner provided herein for the payment of such principal and interest.

         The Trustee and the Master  Servicer  shall  cooperate  in all respects
with any  reasonable  request by the Credit  Enhancer  for action to preserve or
enforce the Credit  Enhancer's  rights or interests under this Agreement without
limiting the rights or affecting  the  interests of the Holders as otherwise set
forth herein.]

         Section  4.05.  Optional  Advances of the Master  Servicer.  The Master
Servicer,  in its sole  discretion,  may advance the  interest  component of any
delinquent  Minimum Monthly Payment (or any portion  thereof) by depositing such
amount  into the  Collection  Account on or prior to the  related  Determination
Date.


                                    ARTICLE V

                           Payments and Statements to
                Certificateholders; Rights of Certificateholders


         Section 5.01.  Distributions.

         (a)  Distributions  of Investor  Interest  Collections  and  Investment
Proceeds. Subject to Section 11.02(b), on each Distribution Date, the Trustee or
the Paying Agent,  as the case may be, shall  distribute  out of the  Collection
Account to the extent of  Investor  Interest  Collections  collected  during the
related  Collection Period and the amount, if any, deposited into the Collection
Account  pursuant to Section 4.05,  the  following  amounts and in the following
order of priority to the following  Persons (based on the  information set forth
in the Servicing Certificate):

                         (i)    the Trustee Fee for such Distribution Date to
         the Trustee;

                       [(ii)    the Premium pursuant to the Insurance Agreement
         to the Credit Enhancer;]

                       (iii)  the   Investor   Certificate   Interest  for  such
         Distribution  Date to the  Investor  Certificateholders  and the Unpaid
         Investor Certificate Interest Shortfall,  if any, for such Distribution
         Date to the Investor  Certificateholders  plus,  to the extent  legally
         permissible, interest thereon at the Investor Certificate Rate;

                        (iv) the Investor Loss Amount for such Distribution Date
         to the  Investor  Certificateholders  as  principal in reduction of the
         Investor Certificate Principal Balance;

                         (v)  to Investor  Certificateholders  as  principal  in
         reduction of the Investor  Certificate  Principal Balance the aggregate
         amount of the Investor  Loss  Reduction  Amounts,  if any, for previous
         Distribution Dates that have not been previously reimbursed to Investor
         Certificateholders pursuant to this clause (v);

                  [     (vi)   to reimburse the Credit Enhancer for previously
         unreimbursed Credit Enhancement Draw Amounts together with
         interest thereon at the applicable rate set forth in the
         Insurance Agreement;]

                       (vii)   the Accelerated Principal Distribution Amount,
         if any, to the Investor Certificateholders;

                     [(viii)   to the Credit Enhancer for any amounts owed to
         the Credit Enhancer pursuant to the Insurance Agreement;]

                        (ix)   any amounts required to be paid  to the  Master
         Servicer  pursuant  to  Sections  3.08  and  7.03  which have not been
         previously paid to the Master Servicer; and

                         (x)   any remaining amount to the Transferor.

         (b) Distribution of Principal Collections.  Subject to Section 11.02(b)
and except on the Distribution Date in _______ ____, on each Distribution  Date,
the Trustee  shall  distribute  out of the  Collection  Account to the  Investor
Certificateholders  the  Principal  Collections  up to the  Scheduled  Principal
Collections  Distribution  Amount but not in excess of the Investor  Certificate
Principal Balance.  On the Distribution Date in ________ ____, the Trustee shall
distribute  to  Investor  Certificateholders  Principal  Collections  up to  the
Investor Certificate Principal Balance.

         (c)  Application  of  Subordinated  Transferor  Collections.  If, after
applying Investor Interest Collections as provided in Section 5.01(a) above, any
Required  Amount remains  unpaid,  the Trustee shall,  based on information  set
forth  in  the  Servicing   Certificate  for  such   Distribution   Date,  apply
Subordinated  Transferor Collections to make such payments. If Investor Interest
Collections and  Subordinated  Transferor  Collections are insufficient to cover
the Required Amount for such Distribution Date, then the remaining Investor Loss
Amount (but only to the extent of the Available Transferor  Subordinated Amount)
shall be  reallocated  to the  Transferor  Principal  Balance  and  shall not be
allocated to the Investor  Certificates;  provided  that no such  allocation  of
Investor Loss Amounts shall reduce the Transferor Principal Balance below zero.

         [(d) Distribution of the Credit  Enhancement Draw Amount.  With respect
to any Distribution  Date, to the extent that Investor  Interest  Collections on
the  related  Distribution  Date  and  any  amounts,  if any,  deposited  to the
Collection  Account  pursuant to Section 4.05 applied in the order  specified in
Section  5.01(a) are  insufficient to make  distributions  as provided in clause
(iii) of  Section  5.01(a)  above,  the  Trustee  will make such  payments  (the
"Deficiency   Amount")   from  the  amount  drawn  under  the  Policy  for  such
Distribution  Date pursuant to Section  4.02.  For any  Distribution  Date as to
which there is a Guaranteed  Principal  Distribution  Amount,  the Trustee shall
distribute the Guaranteed  Principal  Distribution Amount to  Certificateholders
from the amount drawn under the Policy for such  Distribution  Date  pursuant to
Section 4.02.]

         The  aggregate   amount  of  principal   distributed  to  the  Investor
Certificateholders  under this Agreement shall not exceed the Original  Investor
Certificate Principal Balance.

         (e)      Method of Distribution.  The Trustee shall make distri-
butions in respect of a Distribution Date to each Investor Certificateholder
of record on the related  Record Date (other than as provided in Section  10.01
respecting  the final  distribution)  by check or money order mailed to such
Investor  Certifi-  cateholder  at the address  appearing in the Certificate
Register,  or upon written request by an Investor  Certificateholder delivered
to the Trustee at least five  Business Days prior to such Record Date, by wire
transfer (but only if such Certificate- holder is the Depository or such
Certificateholder  owns of  record  one or  more  Investor  Certificates  having
principal  denominations  aggregating at least  $[_______________]),  or by such
other means of payment as such Investor  Certificateholder and the Trustee shall
agree.  Distributions  among  Investor   Certificateholders  shall  be  made  in
proportion to the Percentage  Interests  evidenced by the Investor  Certificates
held by such Investor Certificate- holders.

         (f)  Distributions on Book-Entry  Certificates.  Each distribution with
respect to a Book-Entry Certificate shall be paid to the Depository, which shall
credit  the  amount  of such  distribution  to the  accounts  of its  Depository
Participants  in  accordance  with  its  normal   procedures.   Each  Depository
Participant  shall  be  responsible  for  disbursing  such  distribution  to the
Certificate  Owners  that  it  represents  and to  each  indirect  participating
brokerage firm (a "brokerage firm" or "indirect  participating  firm") for which
it acts as agent.  Each brokerage firm shall be responsible for disbursing funds
to the Certificate Owners that it represents. All such credits and disbursements
with respect to a Book-Entry  Certificate  are to be made by the  Depository and
the Depository  Participants  in accordance  with the provisions of the Investor
Certificates.  None of the Trustee, the Paying Agent, the Certificate Registrar,
the  Depositor[,  the Credit  Enhancer]  or the Master  Servicer  shall have any
responsibility therefor except as otherwise provided by applicable law.

         (g)  Distributions  to  Holders  of  Transferor  Certificates.  On each
Distribution  Date, the Trustee shall,  based upon the  information set forth in
the  Servicing  Certificate  for such  Distribution  Date and subject to Section
5.01(c),  distribute to the Transferor (i) the Transferor  Interest  Collections
for the related  Collection  Period and (ii) the portion,  if any, of Transferor
Principal  Collections for the related Collection Period in excess of Additional
Balances  created  during such  Collection  Period;  provided  that  collections
allocable to the Transferor  Certificates  will be distributed to the Transferor
only to the  extent  that such  distribution  will not  reduce the amount of the
Transferor  Principal  Balance  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 Principal Balance 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 Investor Certificate-
holders  as a reduction of the Investor Certificate Principal Balance.

         Section  5.02.  Calculation  of the Investor  Certificate  Rate. On the
second LIBOR  Business Day  immediately  preceding each  Distribution  Date, the
Trustee  shall  determine  LIBOR  for the  Interest  Period  commencing  on such
Distribution  Date and inform the Master Servicer (at the facsimile number given
to the  Trustee in  writing)  of such rates.  On each  Determination  Date,  the
Trustee shall determine the applicable Investor Certificate Rate for the related
Distribution Date.

         Section 5.03. Statements to Certificateholders.  Concurrently with each
distribution to Investor  Certificateholders,  the Trustee shall forward to each
Investor Certificateholder,  the Master Servicer[, the Credit Enhancer] and each
Rating Agency a statement  prepared by the Master  Servicer  pursuant to Section
4.01 with respect to such distribution setting forth:

                         (i)    the Investor Floating Allocation Percentage for
         the preceding Collection Period;

                        (ii)    the Investor Certificate Distribution Amount;

                       (iii)    the amount of Investor Certificate Interest 
        in such distribution and the related Investor Certificate Rate;

                        (iv)    the  amount,   if  any,  of  any  Unpaid 
        Investor  Certificate Interest Shortfall in such distribution;

                         (v)    the  amount,  if  any,  of  the  remaining 
        Unpaid Investor  Certificate  Interest  Shortfall after giving 
        effect to such distribution;

                        (vi)  the  amount,   if  any,  of  principal in such
         distribution, separately stating the components thereof;

                       (vii)  the  amount,  if  any,  of  the  reimbursement of
         previous Investor Loss Amounts in such distribution;

                      (viii)   the amount, if any, of the aggregate of unreim-
         bursed  Investor  Loss  Reduction  Amounts  after giving effect to such
         distribution;

                        (ix)    the Servicing Fee for such Distribution Date;

                         (x)  the  Invested  Amount,  the  Investor  Certificate
         Principal Balance and the Pool Factor, each after giving effect to such
         distribution;

                        (xi) the  Pool  Balance  as of the end of the  preceding
         Collection Period and the aggregate of the Asset Balances of the 
         Mortgage Loans at the close of business on the last day of the related
         Collection Period;

                       (xii)    the Credit Enhancement Draw Amount, if any;

                      (xiii) the number and aggregate Asset Balances of 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;

                       (xiv) the book value (within the meaning of 12 C.F.R. ss.
         571.13 or  comparable  provision) of any real estate  acquired  through
         foreclosure or grant of a deed in lieu of foreclosure;

                        (xv) the amount of any  optional  advances  pursuant  to
         Section 4.05 hereof by the Master Servicer included in the distribution
         on such Distribution Date and the aggregate amount of optional advances
         pursuant to Section 4.05 hereof by the Master  Servicer  outstanding as
         of the close of business on such Distribution Date;

                       (xvi)   the Investor Certificate Rate applicable to such
         distribution;

                      (xvii) the number and  principal  balances of any Mortgage
         Loans  retransferred to the Transferor pursuant to (a) Section 2.04 and
         (b) Section 2.06;

                     (xviii) the amount of Subordinated  Transferor Collections,
         if any, included in such distribution;

                       (xix)  the  amount  of  Overcollateralization   Step-Down
         Amount, if any, included in such distribution;

                        (xx)  the Available Transferor Subordinated Amount for
         such Distribution Date; and

                       (xxi) the Overcollateralization  Amount for the following
         Distribution Date.

         In the case of information furnished pursuant to clauses (ii), (iii) in
respect of Investor  Certificate  Interest,  (iv),  (v), (vi),  (vii) and (viii)
above,  the  amounts  shall  be  expressed  as  a  dollar  amount  per  Investor
Certificate with a $[_________] denomination.

         Within 60 days after the end of each calendar year, the Master Servicer
shall  prepare or cause to be  prepared  and shall  forward to the  Trustee  the
information  set forth in  clauses  (iii)  and (vi)  above  aggregated  for such
calendar year.  Such  obligation of the Master  Servicer shall be deemed to have
been satisfied  to the extent that substantially comparable information shall be
provided by the Master  Servicer or a Paying Agent pursuant to any  requirements
of the Code.

         The  Trustee  shall  prepare  or  cause  to be  prepared  (in a  manner
consistent  with the treatment of the Investor  Certificates  as indebtedness of
the  Transferor,  or as may be  otherwise  required  by Section  3.14)  Internal
Revenue  Service  Form  1099 (or any  successor  form)  and any  other tax forms
required  to  be  filed  or  furnished  to   Certificateholders  in  respect  of
distributions by the Trustee (or the Paying Agent) on the Investor  Certificates
and shall file and distribute such forms as required by law.

         Section 5.04. Rights of  Certificateholders.  The Investor Certificates
shall  represent  fractional  undivided  interests in the Trust,  including  the
benefits of the Collection  Account and the right to receive  Investor  Interest
Collections,  Principal  Collections  and other  amounts at the times and in the
amounts specified in this Agreement; the Transferor Certificates shall represent
the remaining interest in the Trust.

                                   ARTICLE VI

                                The Certificates


         Section  6.01.  The   Certificates.   The  Investor   Certificates  and
Transferor  Certificates  shall  be  substantially  in the  forms  set  forth in
Exhibits A and B,  respectively,  and shall,  on original  issue,  be  executed,
authenticated and delivered by the Trustee to or upon the order of the Depositor
concurrently  with the sale and  assignment  to the  Trustee of the  Trust.  The
Investor  Certificates shall be initially  evidenced by one or more certificates
representing  the entire Original  Investor  Certificate  Principal  Balance and
shall be held in minimum dollar  denominations of  $[____________]  and integral
dollar multiples in excess thereof,  except that one Investor Certificate may be
in a different  denomination  of less than  $[_________]  so that the sum of the
denominations of all outstanding Investor  Certificates shall equal the Original
Investor  Certificate  Principal  Balance.  The sum of the  denominations of all
outstanding Investor  Certificates shall equal the Original Investor Certificate
Principal Balance. The Transferor  Certificates shall be issuable as one or more
certificates  representing  the entire interest in the assets of the Trust other
than that represented by the Investor Certificates and shall initially be issued
to the Sponsor.

         The Certificates shall be executed by manual or facsimile  signature on
behalf of the Trustee by an authorized officer under its seal imprinted thereon.
Certificates bearing the manual or facsimile signatures of individuals who were,
at the time when such signatures  were affixed,  authorized to sign on behalf of
the Trustee shall bind the Trust,  notwithstanding  that such individuals or any
of them have ceased to be so authorized prior to the authentication and delivery
of such Transferor Certificates or did not hold such offices at the date of such
Transferor  Certificate.  No Certificate  shall be entitled to any benefit under
this Agreement,  or be valid for any purpose, unless such Certificate shall have
been manually  authenticated  by the Trustee  substantially in the form provided
for herein,  and such  authentication  upon any Certificate  shall be conclusive
evidence,   and  the  only  evidence,   that  such  Certificate  has  been  duly
authenticated and delivered hereunder.  All Certificates shall be dated the date
of their  authentication.  Subject to Section 6.02(c), the Investor Certificates
shall be  Book-Entry  Certificates.  The  Transferor  Certificates  shall not be
Book-Entry Certificates.

         Section  6.02.  Registration  of  Transfer  and  Exchange  of  Investor
Certificates;  Appointment of Registrar.  (a) The  Certificate  Registrar  shall
cause to be kept at the Corporate Trust Office a Certificate  Register in which,
subject to such  reasonable  regulations  as it may prescribe,  the  Certificate
Registrar  shall provide for the  registration of Investor  Certificates  and of
transfers and exchanges of Investor Certificates as herein provided.  The 
Trustee shall initially serve as Certificate Registrar for the purpose of 
registering Investor  Certificates and transfers and exchanges of Investor 
Certificates as herein provided.

         Upon surrender for registration of transfer of any Investor Certificate
at any office or agency of the Certificate Registrar maintained for such purpose
pursuant to the  foregoing  paragraph,  the Trustee on behalf of the Trust shall
execute,  authenticate and deliver, in the name of the designated  transferee or
trans-  ferees,  one or more new  Investor  Certificates  of the same  aggregate
Percentage Interest.

         At the option of the Investor Certificateholders, Investor Certificates
may be exchanged for other Investor Certificates in authorized denominations and
the  same  aggregate  Percentage  Interests,  upon  surrender  of  the  Investor
Certificates to be exchanged at any such office or agency. Whenever any Investor
Certificates  are so  surrendered  for  exchange,  the Trustee shall execute and
authenticate   and  deliver  the  Investor   Certificates   which  the  Investor
Certificateholder  making the  exchange is entitled to receive.  Every  Investor
Certificate  presented  or  surrendered  for  transfer or exchange  shall (if so
required by the Trustee or the Certificate Registrar) be duly endorsed by, or be
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly executed by, the Holder thereof or
his attorney duly authorized in writing.

         (b)  Except as  provided  in  paragraph  (c)  below,  the  Book-  Entry
Certificates  shall at all times remain registered in the name of the Depository
or its nominee and at all times: (i)  registration of the Investor  Certificates
may not be  transferred by the Trustee  except to another  Depository;  (ii) the
Depository  shall maintain  book-entry  records with respect to the  Certificate
Owners  and  with  respect  to  ownership   and   transfers  of  such   Investor
Certificates;  (iii)  ownership  and transfers of  registration  of the Investor
Certificates  on the books of the  Depository  shall be governed  by  applicable
rules  established by the Depository;  (iv) the Depository may collect its usual
and customary fees, charges and expenses from its Depository  Participants;  (v)
the Trustee shall deal with the Depository as  representative of the Certificate
Owners of the Investor  Certificates  for purposes of  exercising  the rights of
Holders under this Agreement,  and requests and directions for and votes of such
representative  shall  not be deemed  to be  inconsistent  if they are made with
respect to different Certificate Owners; and (vi) the Trustee may rely and shall
be fully protected in relying upon information  furnished by the Depository with
respect  to  its  Depository   Participants  and  furnished  by  the  Depository
Participants with respect to indirect  participating  firms and Persons shown on
the books of such indirect participating firms as direct or indirect Certificate
Owners.

         All transfers by Certificate Owners of Book-Entry Certificates shall be
made in accordance with the procedures established by the Depository Participant
or  brokerage  firm  representing  such  Certificate   Owners.  Each  Depository
Participant shall only transfer  Book-Entry  Certificates of Certificate  Owners
that it  represents  or of  brokerage  firms  for  which  it acts  as  agent  in
accordance  with the  Depository's  normal  procedures.  The parties  hereto are
hereby authorized to execute a Letter of Representations  with the Depository or
take such other action as may be necessary or desirable to register a Book-Entry
Certificate to the Depository. In the event of any conflict between the terms of
any such Letter of Representation and this Agreement the terms of this Agreement
shall control.

         (c) If (i)(x) the  Depository or the  Depositor  advises the Trustee in
writing that the Depository is no longer  willing or able to discharge  properly
its  responsibilities  as  Depository,  and (y) the Trustee or the  Depositor is
unable to locate a qualified successor,  (ii) the Depositor, at its sole option,
with the consent of the  Trustee,  elects to  terminate  the  book-entry  system
through the  Depository  or (iii) after the  occurrence of an Event of Servicing
Termination, the Depository, at the direction of Certificate Owners representing
Percentage  Interests  aggregating  not less than 51%  advises  the  Trustee  in
writing that the  continuation of a book-entry  system through the Depository to
the  exclusion  of  definitive,  fully  registered  Investor  Certificates  (the
"Definitive  Certificates")  to  Certificate  Owners  is no  longer  in the best
interests of the Certificate Owners. Upon surrender to the Certificate Registrar
of the Investor  Certificates  by the  Depository,  accompanied by  registration
instructions from the Depository for registration, the Trustee shall execute and
authenticate the Definitive Certificates.  Neither the Depositor nor the Trustee
shall  be  liable  for  any  delay  in  delivery  of such  instructions  and may
conclusively  rely on, and shall be protected in relying on, such  instructions.
Upon  the  issuance  of  Definitive  Certificates,   all  references  herein  to
obligations imposed upon or to be performed by the Depository shall be deemed to
be imposed  upon and  performed by the Trustee,  to the extent  applicable  with
respect  to such  Definitive  Certificates,  and the  Trustee,  the  Certificate
Registrar,  the Master Servicer and the Depositor shall recognize the Holders of
the Definitive Certificates as Certificateholders hereunder.

         No service  charge  shall be made for any  registration  of transfer or
exchange of Investor  Certificates,  but the  Certificate  Registrar may require
payment of a sum sufficient to cover any tax or governmental  charge that may be
imposed in connection with any transfer or exchange of Certificates.

         All Investor  Certificates  surrendered for registration of transfer or
exchange  shall be  cancelled  by the  Certificate  Registrar  and  disposed  of
pursuant to its standard procedures.

         Section 6.03. Mutilated, Destroyed, Lost or Stolen Certificates. If (i)
any mutilated  Certificate is surrendered  to the  Certificate  Registrar or the
Certificate  Registrar receives evidence to its satisfaction of the destruction,
loss or theft of any  Certificate,  and (ii) there is  delivered to the Trustee,
the Depositor and the Certificate Registrar such security or indemnity as may be
required by them to save each of them  harmless,  then, in the absence of notice
to the  Trustee or the  Certificate  Registrar  that such  Certificate  has been
acquired by a bona fide purchaser,  the Trustee shall execute,  authenticate and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen  Certificate,  a new  Certificate of like tenor and Percentage  Interest.
Upon the issuance of any new Certificate under this Section 6.03, the Trustee or
the  Certificate  Registrar may require the payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any other  expenses  (including  the fees and  expenses  of the  Trustee and the
Certificate  Registrar)  connected therewith.  Any duplicate  Certificate issued
pursuant to this  Section  6.03,  shall  constitute  complete  and  indefeasible
evidence of ownership in the Trust, as if originally issued,  whether or not the
lost, stolen or destroyed Certificate shall be found at any time.

         Section 6.04.  Persons Deemed Owners.  Prior to due  presentation  of a
Certificate for registration of transfer,  the Master  Servicer,  the Depositor,
the Trustee,  the Certificate  Registrar,  any Paying Agent and any agent of the
Master Servicer, the Depositor, the Trustee, any Paying Agent or the Certificate
Registrar  may treat the  Person,  including  a  Depository,  in whose  name any
Certificate  is registered as the owner of such  Certificate  for the purpose of
receiving  distributions  pursuant  to Section  5.01 and for all other  purposes
whatsoever,  and none of the Master Servicer,  the Depositor,  the Trustee,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

         Section 6.05. Restrictions on Transfer of Transferor Certificates.  (a)
The Transferor Certificates shall be assigned, transferred,  exchanged, pledged,
financed, hypothecated or otherwise conveyed (collectively, for purposes of this
Section 6.05 and any other  Section  referring to the  Transferor  Certificates,
"transferred" or a "transfer") only in accordance with this Section 6.05.

         (b) No transfer of a Transferor  Certificate  shall be made unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933,  as  amended,  and  any  applicable  state  securities  laws or is made in
accordance  with said Act and  laws.  Except  for the  initial  issuance  of the
Transferor  Certificate  to the  Transferor,  the Trustee  shall require (i) the
trans-  feree to  execute an  investment  letter  acceptable  to and in form and
substance  satisfactory  to the  Trustee  certifying  to the  Trustee  the facts
surrounding such transfer, which investment letter shall not be an expense of 
the Trustee or (ii) if the  investment  letter is not  delivered,  a written  
Opinion of Counsel  acceptable to and in form and substance  satisfactory  to 
the Trustee and the Depositor that such transfer may be made pursuant to an 
exemption,  describing the  applicable  exemption and the basis  therefor,  
from said Act or is being  made  pursuant  to said Act,  which Opinion of 
Counsel shall not be an expense of the Trustee or the Depositor.  The
Holder of a Transferor  Certificate  desiring to effect such transfer shall, and
does hereby agree to,  indemnify the  Transferor  against any liability that may
result if the transfer is not so exempt or is not made in  accordance  with such
federal and state laws.

         (c) The Transferor  Certificates  and any interest therein shall not be
transferred except upon satisfaction of the following conditions precedent:  (i)
the Person that acquires a Trans- feror  Certificate  shall (A) be organized and
existing  under the laws of the  United  States of  America  or any state or the
District of Columbia thereof, (B) expressly assume, by an agreement supplemental
hereto, executed and delivered to the Trustee, the performance of every covenant
and obligation of the Transferor hereunder and (C) as part of its acquisition of
a Transferor  Certificate,  acquire all rights of the  Transferor  or any trans-
feree under this Section  6.05(c) to amounts  payable to such Transferor or such
transferee  under  Sections  5.01(a)(x)  and  5.01(g);  (ii) the  Holder  of the
Transferor  Certificates  shall deliver to the Trustee an Officer's  Certificate
stating that such  transfer  and such  supplemental  agreement  comply with this
Section  6.05(c) and that all  conditions  precedent  provided  by this  Section
6.05(c)  have been  complied  with and an Opinion of  Counsel  stating  that all
conditions  precedent  provided by this Section 6.05(c) have been complied with,
and the Trustee may conclusively rely on such Officer's Certificate,  shall have
no duty to make inquiries with regard to the matters set forth therein and shall
incur  no  liability  in so  relying;  (iii)  the  Holder  of the  Trans-  feror
Certificates  shall  deliver to the  Trustee a letter  from each  Rating  Agency
confirming that its rating of the Investor Certificates,  after giving effect to
such  transfer,  will not be reduced or withdrawn  without regard to the Policy;
(iv) the transferee of the Transferor  Certificates shall deliver to the Trustee
an Opinion of Counsel to the effect that (a) such  transfer  will not  adversely
affect the  treatment of the Investor  Certificates  after such transfer as debt
for federal and applicable state income tax purposes, (b) such transfer will not
result in the Trust  being  subject  to tax at the entity  level for  federal or
applicable  state tax  purposes,  (c) such  transfer  will not have any material
adverse impact on the federal or applicable state income taxation of an Investor
Certificateholder or any Certificate Owner and (d) such transfer will not result
in the  arrangement  created by this  Agreement  or any  "portion" of the Trust,
being treated as a taxable  mortgage  pool as defined in Section  7701(i) of the
Code; (v) all filings and other actions  necessary to continue the perfection of
the interest of the Trust in the Mortgage Loans and the other property conveyed
hereunder shall have been taken or made and (vi) the transferee  shall have
assumed the obligations of the Transferor pursuant to Section 7.07 hereof.
Notwithstanding the foregoing,  the requirement  set forth in  subclause  
(i)(A) of this Section  6.05(c)  shall not apply in the event the  Trustee  
shall have  received a letter  from each Rating Agency  confirming  that its 
rating of the Investor  Certificates,  after giving effect to a proposed 
transfer to a Person that does not meet the requirement set forth in 
subclause  (i)(A),  shall not be reduced or withdrawn.  Notwithstanding
the foregoing,  the requirements set forth in this paragraph (c) shall not 
apply to the initial issuance of the Transferor Certificates to the 
Transferor.

         (d) Except for the initial  issuance of the  Transferor  Certificate to
the Transferor, no transfer of a Transferor Certificate shall be made unless the
Trustee  shall  have  received  either  (i) a  representation  letter  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,  nor a Person  acting on
behalf of any such plan, which representation  letter shall not be an expense of
the Trustee,  (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) in the case of any Transferor  Certificate  presented
for  registration in the name of an employee  benefit plan subject to ERISA, and
Section  4975  of  the  Code  (or   comparable   provisions  of  any  subsequent
enactments),  or a trustee of any such plan, an Opinion of Counsel to the effect
that the purchase or holding of such  Certificate  will not result in the assets
of the Trust being  deemed to be "plan  assets"  and  subject to the  prohibited
transaction provisions of ERISA and the Code and will not subject the Trustee to
any obligation in addition to those undertaken in this Agreement,  which Opinion
of Counsel shall not be an expense of the Trustee or the Depositor.

         Section 6.06.  Appointment of Paying Agent.  (a) The Paying Agent shall
make  distributions to Investor  Certificateholders  from the Collection Account
pursuant to Section 5.01 and shall report the amounts of such  distributions  to
the Trustee.  The duties of the Paying Agent may include the  obligation  (i) to
withdraw funds from the Collection  Account pursuant to Section 3.03 and for the
purpose of making the  distributions  referred  to above and (ii) to  distribute
statements and provide information to  Certificateholders as required hereunder.
The Paying Agent hereunder shall at all times be a corporation duly incorporated
and validly existing under the laws of the United States of America or any state
thereof, authorized under such laws to exercise  corporate  trust powers and 
subject to  supervision  or examination by federal or state  authorities.  The 
Paying Agent shall initially be the Trustee. The Trustee may appoint a successor
to act as Paying  Agent,  which  appointment shall be reasonably satisfactory 
to the Depositor.

         (b) The  Trustee  shall  cause the  Paying  Agent  (if  other  than the
Trustee)  to execute  and  deliver to the  Trustee an  instrument  in which such
Paying  Agent shall agree with the Trustee that such Paying Agent shall hold all
sums, if any, held by it for payment to the Investor Certificateholders in trust
for the benefit of the Investor  Certificateholders  entitled thereto until such
sums  shall be paid to such  Certificateholders  and shall  agree  that it shall
comply with all  requirements  of the Code regarding the withholding of payments
in respect of federal  income taxes due from  Certificate  Owners and  otherwise
comply with the provisions of this Agreement applicable to it.

         Section 6.07.  Acceptance of Obligations.  The Transferor,
by its acceptance of the Transferor Certificates, agrees to be
bound by and to perform all the duties of the Transferor set
forth in this Agreement.

                                   ARTICLE VII

               The Master Servicer, the Sponsor and the Depositor


         Section  7.01.  Liability of the Sponsor,  the Master  Servicer and the
Depositor.  The Sponsor and the Master  Servicer  shall be liable in  accordance
herewith  only to the extent of the  obligations  specifically  imposed upon and
undertaken by the Sponsor or Master  Servicer,  as the case may be, herein.  The
Depositor  shall be  liable in  accordance  herewith  only to the  extent of the
obligations specifically imposed upon and undertaken by the Depositor herein.

         Section  7.02.  Merger  or  Consolidation  of,  or  Assumption  of  the
Obligations of, the Master Servicer or the Depositor. Any corporation into which
the Master  Servicer  or the  Depositor  may be merged or  consolidated,  or any
corporation resulting from any merger,  conversion or consolidation to which the
Master Servicer or the Depositor shall be a party, or any corporation succeeding
to the business of the Master Servicer or the Depositor,  shall be the successor
of the Master Servicer or the Depositor, as the case may be, hereunder,  without
the  execution  or filing of any paper or any  further act on the part of any of
the parties hereto, anything herein to the contrary notwithstanding.

         Section  7.03.  Limitation  on  Liability  of the Master  Servicer  and
Others.  Neither the Master  Servicer  nor any of the  directors  or officers or
employees or agents of the Master  Servicer  shall be under any liability to the
Trust or the  Certificateholders for any action taken or for refraining from the
taking of any  action by the Master  Servicer  in good  faith  pursuant  to this
Agreement,  or for errors in judgment;  provided that this  provision  shall not
protect the Master Servicer or any such Person against any liability which would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence in the  performance of duties of the Master  Servicer or by reason of
reckless  disregard of obligations and duties of the Master Servicer  hereunder.
The Master  Servicer  and any  director  or officer or  employee or agent of the
Master  Servicer  may rely in good faith on any document of any kind prima facie
properly  executed and submitted by any Person  respecting  any matters  arising
hereunder.  The Master Servicer and any director or officer or employee or agent
of the  Master  Servicer  shall be  indemnified  by the Trust and held  harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action  relating to this  Agreement  or the  Certificates,  other than any loss,
liability or expense  related to any specific  Mortgage  Loan or Mortgage  Loans
(except as any such loss,  liability or expense shall be otherwise  reimbursable
pursuant  to this  Agreement)  and any loss,  liability  or expense  incurred by
reason  of its  willful  misfeasance,  bad  faith  or  gross  negligence  in the
performance of duties hereunder or by reason of its reckless disregard of obli-
gations  and  duties  hereunder.  The  Master  Servicer  shall  not be under any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental  to duties to service  the  Mortgage  Loans in  accordance  with this
Agreement,  and which in its opinion may involve it in any expense or liability;
provided that the Master Servicer may in its sole discretion  undertake any such
action which it may deem  necessary  or desirable in respect of this  Agreement,
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Certificateholders  hereunder.  In such event, the reasonable legal expenses and
costs of such action and any liability  resulting  therefrom  shall be expenses,
costs and  liabilities  of the  Trust  and the  Master  Servicer  shall  only be
entitled to be reimbursed therefor pursuant to Section  5.01(a)(ix).  The Master
Servicer's  right to  indemnity or  reimbursement  pursuant to this Section 7.03
shall survive any resignation or termination of the Master Servicer  pursuant to
Section 7.04 or 8.01 with respect to any losses,  expenses, costs or liabilities
arising prior to such  resignation or  termination  (or arising from events that
occurred prior to such resignation or termination).

         Section 7.04. Master Servicer Not to Resign.  Subject to the provisions
of Section 7.02, the Master  Servicer shall not resign from the  obligations and
duties hereby imposed on it except (i) upon  determination  that the performance
of  its  obligations  or  duties  hereunder  are  no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other activities  carried on by it or its subsidiaries or Affiliates,  the other
activities of the Master Servicer so causing such a conflict being of a type and
nature carried on by the Master  Servicer or its  subsidiaries  or Affiliates at
the  date  of  this  Agreement  or  (ii)  upon  satisfaction  of  the  following
conditions:  (a) the Master Servicer has proposed a successor master servicer to
the Trustee in writing and such proposed successor master servicer is reasonably
acceptable to the Trustee;  (b) each Rating Agency shall have delivered a letter
to the Trustee prior to the appointment of the successor master servicer stating
that the  proposed  appointment  of such  successor  master  servicer  as Master
Servicer  hereunder  will not result in the  reduction or withdrawal of the then
current rating of the Investor  Certificates  without regard to the Policy;  and
(c) such proposed  successor  master  servicer is  reasonably  acceptable to the
Credit Enhancer, as evidenced by a letter to the Trustee;  provided that no such
resignation by the Master  Servicer shall become  effective until the Trustee or
successor  master  servicer  designated by the Master Servicer as provided above
shall  have  assumed  the Master  Servicer's  responsibilities  and  obligations
hereunder or the Trustee shall have  designated a successor  master  servicer in
accordance with Section 8.02. Any such resignation  shall not relieve the Master
Servicer of responsibility for any of the obligations specified in Sections 8.01
and 8.02 as  obligations  that survive the  resignation  or  termination  of the
Master Servicer.  Any such  determination  permitting  the  resignation  of the
Master Servicer  pursuant  to clause  (i) above  shall be  evidenced  by an  
Opinion of Counsel to such effect  delivered  to the Trustee and the Credit  
Enhancer.  The Master  Servicer  shall have no claim  (whether by  subrogation
or otherwise) or other action  against any  Certificateholder  [or the Credit
Enhancer]  for any amounts paid by the Master Servicer pursuant to any provision
of this Agreement.

         Section 7.05. Delegation of Duties. In the ordinary course of business,
the Master Servicer at any time may delegate any of its duties  hereunder to any
Person,  including  any of its  Affiliates,  or any  subservicer  referred to in
Section  3.01,  who agrees to conduct such duties in accordance  with  standards
comparable to those with which the Master Servicer  complies pursuant to Section
3.01. Such  delegation  shall not relieve the Master Servicer of its liabilities
and  responsibilities  with  respect to such duties and shall not  constitute  a
resignation within the meaning of Section 7.04.

         Section 7.06.  Indemnification of the Trust by the Master Servicer. The
Master Servicer shall indemnify and hold harmless the Trust and the Trustee from
and against any loss, liability, expense, damage or injury suffered or sustained
by  reason of the  Master  Servicer's  actions  or  omissions  in  servicing  or
administering the Mortgage Loans that are not in accordance with this Agreement,
including,  but not  limited to, any  judgment,  award,  settlement,  reasonable
attorneys'  fees and other costs or expenses  incurred  in  connection  with the
defense  of any  actual or  threatened  action,  proceeding  or claim.  Any such
indemnification  shall  not  be  payable  from  the  assets  of the  Trust.  The
provisions  of this  indemnity  shall run directly to and be  enforceable  by an
injured party subject to the limitations  hereof. The provisions of this Section
7.06 shall survive termination of this Agreement.

         Section  7.07.  Indemnification  of  the  Trust  by the  Trans-  feror.
Notwithstanding  anything to the contrary  contained herein,  the Transferor (i)
agrees to be liable  directly to the injured  party for the entire amount of any
losses, claims, damages, liabilities and expenses of the Trust (other than those
attributable to an Investor  Certificateholder in the capacity as an investor in
the Investor  Certificates as a result of defaults on the Mortgage Loans) to the
extent that the Transferor would be liable if the Trust were a partnership under
the Delaware Revised Uniform Limited Partnership Act in which the Transferor was
a general  partner and (ii) shall  indemnify and hold harmless the Trust and the
Trustee from and against any loss, liability,  expense,  damage, claim or injury
(other than those attributable to an Investor  Certificateholder in the capacity
as an  investor  in the  Investor  Certificates  as a result of  defaults on the
Mortgage Loans) arising out of or based on this Agreement by reason of any acts,
omissions, or alleged acts or omissions arising out of  activities  of the Trust
or the  Trustee,  or the actions of the Master  Servicer  including,  but not 
limited to, amounts  payable to the Master Servicer pursuant to Section 7.03, 
any judgment,  award, settlement,  reasonable attorneys'  fees and other costs 
or expenses  incurred  in  connection  with the defense of any actual or 
threatened action,  proceeding or claim;  provided that the  Transferor  shall 
not indemnify the Trustee (but shall  indemnify any other injured party) if 
such loss, liability,  expense, damage or injury is due to the Trustee's 
willful malfeasance, bad faith or gross negligence or by reason of the 
Trustee's  reckless  disregard of its obligations  hereunder.  The provisions of
this  indemnity  shall run directly to and be  enforceable  by an injured  party
subject to the limitations hereof.

         Section 7.08.  Limitation on Liability of the  Transferor.  None of the
directors or officers or employees  or agents of the  Transferor  shall be under
any  liability  to the Trust,  the Trustee or the  Certificateholders,  it being
expressly understood that all such liability is expressly waived and released as
a condition of, and as  consideration  for, the execution of this  Agreement and
the issuance of the Certificates; provided that this provision shall not protect
any such Person against any liability which would otherwise be imposed by reason
of willful misfeasance,  bad faith or gross negligence in the performance of the
duties  hereunder.  Except as provided in Section 7.07, the Transferor shall not
be under any liability to the Trust, the Trustee or the  Certificateholders  for
any action taken or for refraining from the taking of any action in its capacity
as Transferor pursuant to this Agreement whether arising from express or implied
duties under this Agreement;  provided that this provision shall not protect the
Transferor  against any liability  which would otherwise be imposed by reason of
willful  misfeasance,  bad faith or gross  negligence in the  performance of its
duties  or by  reason  of  reckless  disregard  of its  obligations  and  duties
hereunder.  The  Transferor  and any director or officer or employee or agent of
the  Transferor  may rely in good faith on any  document of any kind prima facie
properly  executed and submitted by any Person  respecting  any matters  arising
hereunder.


                                  ARTICLE VIII

                              Servicing Termination


         Section 8.01.     Events of Servicing Termination.  If any one
of the following events ("Events of Servicing Termination") shall
occur and be continuing:

                         (i) Any  failure by the Master  Servicer  to deposit in
         the Collection  Account any deposit required to be made under the terms
         of this  Agreement  which  continues  unremedied  for a period  of five
         Business  Days  (or,  if the  Master  Servicer  is  permitted  to remit
         collections  on a monthly  basis  pursuant  to Section  3.02(b),  three
         Business Days) after the date upon which written notice of such failure
         shall have been given to the Master  Servicer  by the Trustee or to the
         Master  Servicer and the Trustee by [the Credit Enhancer or] Holders of
         Investor  Certificates  evidencing Percentage Interests aggregating not
         less than 25%; or

                        (ii) Failure on the part of the Master  Servicer duly to
         observe or perform  in any  material  respect  any other  covenants  or
         agreements of the Master  Servicer set forth in the  Certificates or in
         this  Agreement,  which failure  materially  and adversely  affects the
         interests  of the  Certificateholders  [or  the  Credit  Enhancer]  and
         continues  unremedied  for a period of 60 days  after the date on which
         written notice of such failure,  requiring the same to be remedied, and
         stating that such notice is a "Notice of Default" hereunder, shall have
         been  given to the  Master  Servicer  by the  Trustee  or to the Master
         Servicer  and the  Trustee by the  Credit  Enhancer  or the  Holders of
         Investor  Certificates  evidencing Percentage Interests aggregating not
         less than 25%; or

                       (iii) The entry  against the Master  Servicer of a decree
         or  order  by  a  court  or  agency  or  supervisory  authority  having
         jurisdiction  in  the  premises  for  the  appointment  of  a  trustee,
         conservator, receiver or liquidator in any insolvency, conservatorship,
         receivership,   readjustment   of  debt,   marshalling  of  assets  and
         liabilities  or  similar   proceedings,   or  for  the  winding  up  or
         liquidation of its affairs,  and the  continuance of any such decree or
         order unstayed and in effect for a period of 60 consecutive days; or

                        (iv)  The   consent  by  the  Master   Servicer  to  the
         appointment  of a trustee,  conservator,  receiver or liquidator in any
         insolvency,   conservatorship,   receivership,  readjustment  of  debt,
         marshalling  of assets and  liabilities  or similar  proceedings  of or
         relating to the Master Servicer or of or relating to substantially  all
         of its property; or the Master  Servicer  shall admit in writing its
         inability  to pay its debts  generally as they become due, file a 
         petition to take  advantage of  any  applicable  insolvency  or  
         reorganization  statute,  make  an assignment  for the benefit of 
         its creditors,  or  voluntarily  suspend payment of its obligations;

then,  and in each  and  every  such  case,  so long as an  Event  of  Servicing
Termination shall not have been remedied by the Master Servicer, with respect to
an Event of Servicing  Termination  specified in (i) through (iv), above, either
the  Trustee[,  the Credit  Enhancer]  or the Holders of  Investor  Certificates
evidencing  Percentage Interests  aggregating not less than 51% with the consent
of [the Credit Enhancer], by notice then given in writing to the Master Servicer
(and to the Trustee if given by [the Credit Enhancer] or the Holders of Investor
Certificates)  may  terminate  all of the rights and  obligations  of the Master
Servicer  as  servicer  under  this  Agreement.  Any such  notice to the  Master
Servicer shall also be given to each Rating Agency [and the Credit Enhancer]. On
or after  the  receipt  by the  Master  Servicer  of such  written  notice,  all
authority and power of the Master  Servicer under this  Agreement,  whether with
respect to the  Certificates  or the Mortgage Loans or otherwise,  shall pass to
and be vested in the  Trustee  pursuant  to and under this  Section  8.01;  and,
without  limitation,  the Trustee is hereby  authorized and empowered to execute
and deliver, on behalf of the Master Servicer, as attorney-in-fact or otherwise,
any and all documents and other  instruments,  and to do or accomplish all other
acts or things necessary or appropriate to effect the purposes of such notice of
termination,  whether to complete the transfer and  endorsement of each Mortgage
Loan and  related  documents,  or  otherwise.  The  Master  Servicer  agrees  to
cooperate with the Trustee in effecting the termination of the  responsibilities
and rights of the Master Servicer hereunder,  including, without limitation, the
transfer to the Trustee for the  administration  by it of all cash  amounts that
shall at the time be held by the Master  Servicer  and to be  deposited by it in
the Collection  Account,  or that have been deposited by the Master  Servicer in
the  Collection  Account or  thereafter  received  by the Master  Servicer  with
respect to the Mortgage  Loans.  All  reasonable  costs and expenses  (including
attorneys' fees) incurred in connection with  transferring the Mortgage Files to
the  successor  Master  Servicer  and  amending  this  Agreement to reflect such
succession as Master Servicer pursuant to this Section 8.01 shall be paid by the
predecessor  Master  Servicer  (or if the  predecessor  Master  Servicer  is the
Trustee,   the  initial  Master   Servicer)  upon   presentation  of  reasonable
documentation of such costs and expenses.

         Notwithstanding  the  foregoing,  a delay in or failure of  performance
under  Section  8.01(i)  for a period  of ten  Business  Days or  under  Section
8.01(ii)  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 the public enemy, acts of declared or 
undeclared war, public disorder, rebellion or sabotage, epidemics,  landslides,
lightning, fire, hurricanes,  earthquakes, floods or similar  causes.  The 
preceding  sentence shall not relieve the Master Servicer from using its best 
efforts to perform its respective  obligations in a timely  manner in  
accordance  with the terms of this  Agreement  and the Master Servicer shall
provide the Trustee,  the  Transferor[,  the Credit Enhancer] and the 
Investor  Certificateholders  with an Officers'  Certificate  giving  prompt
notice  of such  failure  or delay by it,  together  with a  description  of its
efforts to so perform its  obligations.  The Master  Servicer shall  immediately
notify the Trustee in writing of any Events of Servicing Termination.

         Section 8.02.  Trustee to Act;  Appointment  of  Successor.  (a) On and
after the time the Master Servicer receives a notice of termination  pursuant to
Section 8.01 or 7.04,  the Trustee shall be the successor in all respects to the
Master  Servicer in its capacity as master servicer under this Agreement and the
transactions  set forth or  provided  for herein and shall be subject to all the
responsibilities,  duties and liabilities  relating thereto placed on the Master
Servicer by the terms and provisions hereof.  Notwithstanding  the above, if the
Trustee becomes the Master Servicer  hereunder,  it shall have no responsibility
or obligation  (i) of repurchase  or  substitution  with respect to any Mortgage
Loan,  (ii)  with  respect  to any  representation  or  warranty  of the  Master
Servicer, and (iii) for any act or omission of either a predecessor or successor
Master Servicer other than the Trustee.  As compensation  therefor,  the Trustee
shall be entitled to such  compensation  as the Master  Servicer would have been
entitled to  hereunder  if no such  notice of  termination  had been  given.  In
addition,  the  Trustee  will be entitled to  compensation  with  respect to its
expenses in connection  with  conversion of certain  information,  documents and
record keeping,  as provided in Section 7.04(b).  Notwithstanding the above, (i)
if the Trustee is unwilling to act as successor Master Servicer,  or (ii) if the
Trustee is legally unable so to act, the Trustee may (in the situation described
in clause (i)) or shall (in the  situation  described in clause (ii)) appoint or
petition a court of competent  jurisdiction to appoint,  any established housing
and home finance  institution,  bank or other  mortgage loan or home equity loan
servicer  having  a net  worth  of not less  than  $[__________________]  as the
successor to the Master Servicer  hereunder in the assumption of all or any part
of the responsibilities, duties or liabilities of the Master Servicer hereunder;
provided  that any such  successor  Master  Servicer  shall be acceptable to the
Credit  Enhancer,  as evidenced by the Credit  Enhancer's prior written consent,
which  consent shall not be  unreasonably  withheld;  provided  further that the
appointment  of any  such  successor  Master  Servicer  will not  result  in the
qualification, reduction or withdrawal of the ratings assigned  to the  
Certificates  by the  Rating  Agencies  without  regard to the Policy.  Pending
appointment of a successor to the Master  Servicer  hereunder, unless the 
Trustee is prohibited by law from so acting, the Trustee shall act in such 
capacity as hereinabove  provided.  In connection with such appointment and
assumption,  the  successor  shall be  entitled to receive  compensation  out of
payments  on Mortgage  Loans in an amount  equal to the  compensation  which the
Master Servicer would otherwise have received  pursuant to Section 3.08 (or such
lesser  compensation as the Trustee and such successor shall agree). The Trustee
and such successor shall take such action,  consistent  with this Agreement,  as
shall be necessary to effectuate any such succession.

         (b) Any  successor,  including the Trustee,  to the Master  Servicer as
master  servicer  shall  during the term of its service as master  servicer  (i)
continue  to  service  and  administer  the  Mortgage  Loans for the  benefit of
Certificateholders  and the Credit  Enhancer and (ii) maintain in force a policy
or policies of insurance covering errors and omissions in the performance of its
obligations as Master  Servicer  hereunder and a fidelity bond in respect of its
officers,  employees and agents to the same extent as the Master  Servicer is so
required  pursuant  to Section  3.11.  The  appointment  of a  successor  Master
Servicer shall not affect any liability of the predecessor Master Servicer which
may have arisen under this Agreement prior to its termination as Master Servicer
(including,  without  limitation,  any  deductible  under  an  insurance  policy
pursuant to Section 3.04), nor shall any successor Master Servicer be liable for
any acts or omissions of the  predecessor  Master  Servicer or for any breach by
such Master  Servicer of any of their  representations  or warranties  contained
herein.

         Section 8.03. Notification to Certificateholders.  Upon any termination
or  appointment of a successor to the Master  Servicer  pursuant to this Article
VIII or Section 7.04,  the Trustee shall give prompt  written  notice thereof to
the   Certificateholders   at  their  respective   addresses  appearing  in  the
Certificate Register, the Credit Enhancer and each Rating Agency.


                                   ARTICLE IX

                                   The Trustee


         Section 9.01. Duties of Trustee.  The Trustee,  prior to the occurrence
of an Event of  Servicing  Termination  and  after  the  curing or waiver of all
Events of Servicing  Termination which may have occurred,  undertakes to perform
such  duties  and  only  such  duties  as are  specifically  set  forth  in this
Agreement. If an Event of Servicing Termination has occurred (which has not been
cured or waived) of which a Responsible Officer has knowledge, the Trustee shall
exercise such of the rights and powers vested in it by this  Agreement,  and use
the same  degree of care and  skill in their  exercise,  as a prudent  man would
exercise  or use under the  circumstances  in the  conduct  of his own  affairs;
provided that if the Trustee is acting as Master  Servicer it shall use the same
degree  of care and skill as is  required  of the  Master  Servicer  under  this
Agreement.

         The Trustee, upon receipt of all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the requirements of this Agreement.

         No  provision  of this  Agreement  shall be  construed  to relieve  the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct; provided that:

                         (i) prior to the  occurrence  of an Event of  Servicing
         Termination  of  which  a  Responsible   Officer  of  the  Trustee  has
         knowledge,  and  after  the  curing  or  waiver  of all such  Events of
         Servicing   Termination  which  may  have  occurred,   the  duties  and
         obligations  of the Trustee shall be  determined  solely by the express
         provisions  of this  Agreement,  the Trustee shall not be liable except
         for the performance of such duties and obligations as are  specifically
         set forth in this Agreement,  no implied covenants or obligations shall
         be read into this Agreement  against the Trustee and, in the absence of
         bad faith on the part of the  Trustee,  the  Trustee  may  conclusively
         rely,  as to the truth of the  statements  and the  correctness  of the
         opinions expressed therein, upon any certificates or opinions furnished
         to the Trustee and conforming to the requirements of this Agreement;

                        (ii) the Trustee shall not be  personally  liable for an
         error of judgment  made in good faith by a  Responsible  Officer of the
         Trustee,  unless it shall be proved that the Trustee was  negligent  in
         ascertaining or investigating the facts related thereto;

                       (iii) the  Trustee  shall not be  personally  liable with
         respect to any action  taken,  suffered or omitted to be taken by it in
         good faith in  accordance  with the consent or  direction of the Credit
         Enhancer or in accordance with the direction of the Holders of Investor
         Certificates  evidencing Percentage Interests aggregating not less than
         51% relating to the time, method and place of conducting any proceeding
         for any remedy  available to the Trustee,  or  exercising  any trust or
         power conferred upon the Trustee, under this Agreement; and

                        (iv) the Trustee shall not be charged with  knowledge of
         any failure by the Master  Servicer to comply with the  obligations  of
         the Master Servicer referred to in clauses (i) and (ii) of Section 8.01
         or of the occurrence of a Rapid Amortization Event unless a Responsible
         Officer of the Trustee at the  Corporate  Trust Office  obtains  actual
         knowledge of such  failure or the Trustee  receives  written  notice of
         such  failure  from the Master  Servicer,  the Credit  Enhancer  or the
         Holders  of  Investor  Certificates   evidencing  Percentage  Interests
         aggregating not less than 51%.

         The  Trustee  shall not be  required to expend or risk its own funds or
otherwise  incur  financial  liability in the  performance  of any of its duties
hereunder,  or in the  exercise  of any of its  rights  or  powers,  if there is
reasonable  ground for  believing  that the  repayment of such funds or adequate
indemnity  against such risk or liability is not reasonably  assured to it. None
of the  provisions  contained in this  Agreement  shall in any event require the
Trustee to perform,  or be responsible  for the manner of performance of, any of
the obligations of the Master Servicer under this Agreement,  except during such
time,  if any, as the Trustee  shall be the successor to, and be vested with the
rights, duties, powers and privileges of, the Master Servicer in accordance with
the terms of this  Agreement  and in no event shall it be required to perform or
accept  responsibility for the obligations of the Depositor,  the Sponsor or the
Transferor.

         Section 9.02.     Certain Matters Affecting the Trustee.
Except as otherwise provided in Section 9.01:

                         (i) the Trustee may request and rely upon, and shall be
         protected in acting or  refraining  from acting upon,  any  resolution,
         Officer's   Certificate,   certificate   of   auditors   or  any  other
         certificate,  statement,  instrument, opinion, report, notice, request,
         consent, order,  appraisal,  bond or other paper or document reasonably
         believed by it to be genuine and to have been  signed or  presented  by
         the proper party or parties;

                        (ii)  the  Trustee  may  consult  with  counsel  and any
         written  advice of such counsel or any Opinion of Counsel shall be full
         and complete authorization and protection in respect of any action  
         taken or suffered or omitted by it  hereunder in good faith and in 
         accordance with such advice or Opinion of Counsel;

                       (iii)  the  Trustee  shall  be  under  no  obligation  to
         exercise any of the rights or powers vested in it by this Agreement, or
         to institute, conduct or defend any litigation hereunder or in relation
         hereto,   at  the   request,   order  or   direction   of  any  of  the
         Certificateholders  or the Credit Enhancer,  pursuant to the provisions
         of  this  Agreement,  unless  such  Certificateholders  or  the  Credit
         Enhancer  shall have  offered to the  Trustee  reasonable  security  or
         indemnity  against the costs,  expenses  and  liabilities  which may be
         incurred  therein or  thereby;  the right of the Trustee to perform any
         discretionary  act enumerated in this Agreement  shall not be construed
         as a duty,  and the Trustee shall not be answerable  for other than its
         negligence  or wilful  misconduct in the  performance  of any such act;
         nothing  contained  herein shall,  however,  relieve the Trustee of the
         obligations,  upon the occurrence of an Event of Servicing  Termination
         (which has not been cured or waived) of which a Responsible Officer has
         knowledge,  to exercise  such of the rights and powers  vested in it by
         this  Agreement,  and to use the same degree of care and skill in their
         exercise as a prudent man would exercise or use under the circumstances
         in the  conduct  of his own  affairs,  unless  it is  acting  as Master
         Servicer;

                        (iv) the Trustee shall not be personally  liable for any
         action  taken,  suffered or omitted by it in good faith and believed by
         it to be  authorized  or  within  the  discretion  or  rights or powers
         conferred upon it by this Agreement;

                         (v) prior to the  occurrence  of an Event of  Servicing
         Termination  and after the curing or waiver of all Events of  Servicing
         Termination which may have occurred,  the Trustee shall not be bound to
         make  any  investigation  into  the  facts  or  matters  stated  in any
         resolution,   certificate,   statement,  instrument,  opinion,  report,
         notice,  request,  consent,  order,  approval,  bond or other  paper or
         documents,  unless requested in writing to do so by Holders of Investor
         Certificates  evidencing Percentage Interests aggregating not less than
         51%;  provided  that if the  payment  within a  reasonable  time to the
         Trustee of the costs,  expenses or liabilities likely to be incurred by
         it in the  making  of such  investigation  is,  in the  opinion  of the
         Trustee, not reasonably assured to the Trustee by the security afforded
         to it  by  the  terms  of  this  Agreement,  the  Trustee  may  require
         reasonable  indemnity  against  such cost,  expense or  liability  as a
         condition  to such  proceeding.  The  reasonable  expense of every such
         examination  shall be paid by the  Master  Servicer  or, if paid by the
         Trustee,  shall be  reimbursed  by the  Master  Servicer  upon  demand.
         Nothing in this clause (v) shall  derogate from the  obligation of the
         Master  Servicer to observe any applicable law prohibiting  disclosure 
         of information regarding the  Mortgagors;

                        (vi) the Trustee shall not be accountable, shall have no
         liability  and  makes no  representation  as to any  acts or  omissions
         hereunder of the Master  Servicer until such time as the Trustee may be
         required to act as Master Servicer pursuant to Section 8.02; and

                       (vii) the Trustee may execute any of the trusts or powers
         hereunder  or perform  any duties  hereunder  either  directly or by or
         through an Affiliate, agents or attorneys or a custodian.

         Section 9.03.  Trustee Not Liable for  Certificates  or Mortgage Loans.
The  recitals  contained  herein  and  in  the  Certificates   (other  than  the
authentication  of the  Trustee  on the  Certificates)  shall  be  taken  as the
statements of the Depositor,  and the Trustee assumes no responsibility  for the
correctness of the same. The Trustee makes no representations as to the validity
or  sufficiency  of  this  Agreement  or of the  Certificates  (other  than  the
signature  and  authentication  of the  Trustee on the  Certificates)  or of any
Mortgage Loan or Related Document.  The Trustee shall not be accountable for the
use or  application  by the  Depositor  of  any  of the  Certificates  or of the
proceeds of such  Certificates,  or for the use or application of any funds paid
to the  Depositor  or the Master  Servicer in respect of the  Mortgage  Loans or
deposited in or withdrawn  from the Collection  Account by the Master  Servicer.
The Trustee  shall at no time have any  responsibility  or liability for or with
respect to the  legality,  validity  and  enforceability  of any Mortgage or any
Mortgage Loan, or the perfection and priority of any Mortgage or the maintenance
of any such  perfection and priority,  or for or with respect to the sufficiency
of the Trust or its  ability to  generate  the  payments  to be  distributed  to
Certificateholders  under this Agreement,  including,  without  limitation:  the
existence,  condition and ownership of any Mortgaged Property; the existence and
enforceability  of any hazard insurance thereon (other than if the Trustee shall
assume the duties of the Master Servicer pursuant to Section 8.02); the validity
of the  assignment  of any  Mortgage  Loan to the Trustee or of any  intervening
assignment;   the   completeness  of  any  Mortgage  Loan;  the  performance  or
enforcement  of any  Mortgage  Loan (other than if the Trustee  shall assume the
duties of the Master Servicer  pursuant to Section 8.02);  the compliance by the
Depositor,   the  Sponsor  or  the  Master   Servicer   with  any   warranty  or
representation  made under this  Agreement  or in any  related  document  or the
accuracy of any such warranty or  representation  prior to the Trustee's receipt
of notice or other  discovery  of any  non-compliance  therewith  or any  breach
thereof;  any investment of monies by or at the direction of the Master Servicer
or any loss  resulting  therefrom,  it being  understood  that the Trustee shall
remain responsible for any Trust property  that  it may  hold in its individual
capacity; the  acts or omissions  of any of the  Depositor, the Master Servicer
(other  than if the Trustee  shall  assume  the duties of the Master  Servicer
pursuant  to Section 8.02),  any  subservicer  or any  Mortgagor;  any action
of the Master  Servicer (other  than if the  Trustee  shall  assume the  
duties of the  Master  Servicer pursuant to Section 8.02), or any subservicer
taken in the name of the Trustee; the  failure of the Master  Servicer  or 
any  subservicer  to act or perform any duties  required of it as agent of 
the Trustee  hereunder;  or any action by the Trustee  taken at the instruction
of the Master  Servicer  (other  than if the Trustee  shall  assume  the 
duties of the Master  Servicer  pursuant  to Section 8.02);  provided  that 
the  foregoing  shall  not  relieve  the  Trustee  of its obligation to 
perform its duties under this Agreement. The Trustee shall have no
responsibility for filing any financing or continuation  statement in any public
office at any time or to  otherwise  perfect or maintain the  perfection  of any
security interest or lien granted to it hereunder (unless the Trustee shall have
become the  successor  Master  Servicer)  or,  except as  otherwise  provided in
Section 3.13, to prepare or file any Securities and Exchange  Commission  filing
for the Trust or to record this Agreement.

         Section  9.04.  Trustee  May  Own  Certificates.  The  Trustee  in  its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights as it would have if it were not  Trustee  and may  transact
any banking and trust business with the Sponsor, the Master Servicer, the Credit
Enhancer or the Depositor.

         Section  9.05.  Master  Servicer to Pay  Trustee's  Fees and  Expenses;
Master Servicer to Indemnify. The Master Servicer covenants and agrees to pay to
the Trustee from time to time, and the Trustee shall be entitled to,  reasonable
compensation  (which  shall not be limited by any  provision of law in regard to
the compensation of a trustee of an express trust) for all services  rendered by
it in the  execution  of the  trusts  hereby  created  and in the  exercise  and
performance  of any of the powers and duties  hereunder of the Trustee,  and the
Master  Servicer  will pay or  reimburse  the  Trustee  upon its request for all
reasonable expenses,  disbursements and advances incurred or made by the Trustee
in  accordance  with any of the  provisions  of this  Agreement  (including  the
reasonable compensation and the expenses and disbursements of its counsel and of
all Persons not regularly in its employ)  except any such expense,  disbursement
or  advance  as may  arise  from  its  negligence  or bad  faith or which is the
responsibility of  Certificateholders  hereunder.  The Master Servicer covenants
and agrees to indemnify the Trustee from, and hold it harmless against,  any and
all losses, liabilities,  damages, claims or expenses other than those resulting
from the  negligence  or bad faith of the Trustee.  This section  shall  survive
termination  of this  Agreement  or the  resignation  or removal of any  Trustee
hereunder.

         Section  9.06.  Eligibility   Requirements  for  Trustee.  The  Trustee
hereunder  shall at all times be a  corporation  duly  incorporated  and validly
existing  under the laws of the United  States of America or any state  thereof,
authorized under such laws to exercise corporate trust powers, having a combined
capital  and  surplus  of  at  least  $50,000,000,  subject  to  supervision  or
examination by federal or state authority. If such corporation publishes reports
of condition at least  annually,  pursuant to law or to the  requirements of the
aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section  9.06,  the combined  capital and surplus of such  corporation  shall be
deemed to be its  combined  capital  and surplus as set forth in its most recent
report of condition so  published.  The principal  office of the Trustee  (other
than the initial  Trustee)  shall be in a state with respect to which an Opinion
of  Counsel  has been  delivered  to such  Trustee  at the time such  Trustee is
appointed  Trustee  to the effect  that the Trust  will not be a taxable  entity
under the laws of such state.  In case at any time the Trustee shall cease to be
eligible in accordance  with the  provisions  of this Section 9.06,  the Trustee
shall resign  immediately in the manner and with the effect specified in Section
9.07.

         Section 9.07. Resignation or Removal of Trustee. The Trustee may at any
time resign and be discharged  from the trusts hereby  created by giving written
notice thereof to the Trans- feror,  the  Depositor,  the Master  Servicer,  the
Credit  Enhancer  and  each  Rating  Agency.   Upon  receiving  such  notice  of
resignation, the Transferor shall promptly appoint a successor Trustee (approved
in writing by the Credit Enhancer,  so long as such approval is not unreasonably
withheld) by written  instrument,  in  duplicate,  one copy of which  instrument
shall be delivered  to the  resigning  Trustee (who shall  deliver a copy to the
Master Servicer) and one copy to the successor  Trustee;  provided that any such
successor  Trustee  shall  be  subject  to the  prior  written  approval  of the
Transferor.  If no  successor  Trustee  shall  have been so  appointed  and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor Trustee.

         If at any time the Trustee  shall  cease to be  eligible in  accordance
with the  provisions  of  Section  9.06 and shall fail to resign  after  written
request therefor by the Transferor or the Credit Enhancer, or if at any time the
Trustee  shall be legally  unable to act,  or shall be  adjudged  a bankrupt  or
insolvent,  or a receiver of the Trustee or of its property  shall be appointed,
or any  public  officer  shall take  charge or control of the  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  or if a tax is imposed or threatened  with respect to the Trust by
any state in which the  Trustee  or the Trust is  located  (which  tax cannot be
vacated by the appointment of a co-Trustee or separate trustee pursuant to
Section  9.10),  then the  Transferor  or the  Credit  Enhancer  may  remove the
Trustee.  If the Transferor or the Credit Enhancer removes the Trustee under the
authority of the immediately  preceding sentence,  the Transferor shall promptly
appoint a successor Trustee  (approved in writing by the Credit Enhancer,  which
approval  shall  not  be  unreasonably  withheld)  by  written  instrument,   in
duplicate,  one copy of which  instrument  shall be  delivered to the Trustee so
removed and one copy to the successor trustee.

         The Holders of Investor  Certificates  evidencing  Percentage Interests
aggregating over 50% of all Investor Certificates, or the Credit Enhancer may at
any time remove the Trustee by written  instrument or  instruments  delivered to
the Master  Servicer,  the  Transferor  and the Trustee;  the  Transferor  shall
thereupon use its best efforts to appoint a successor trustee in accordance with
this Section.

         Any  resignation  or  removal  of  the  Trustee  and  appointment  of a
successor  Trustee  pursuant to any of the provisions of this Section 9.07 shall
not become effective until acceptance of appointment by the successor Trustee as
provided in Section 9.08.

         Section 9.08.  Successor  Trustee.  Any successor  Trustee appointed as
provided  in  Section  9.07  shall  execute,  acknowledge  and  deliver  to  the
Transferor,  the Depositor,  the Master Servicer, the Credit Enhancer and to its
predecessor  Trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the  resignation  or removal of the  predecessor  Trustee shall become
effective  and  such  successor  Trustee,  without  any  further  act,  deed  or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations  of its  predecessor  hereunder,  with like effect as if  originally
named as Trustee.  The  Transferor,  the Depositor,  the Master Servicer and the
predecessor Trustee shall execute and deliver such instruments and do such other
things  as may  reasonably  be  required  for fully and  certainly  vesting  and
confirming  in the  successor  Trustee  all  such  rights,  powers,  duties  and
obligations.

         No  successor  Trustee  shall  accept  appointment  as provided in this
Section 9.08 unless at the time of such acceptance such successor  Trustee shall
be eligible under the provisions of Section 9.06.

         Upon  acceptance of appointment  by a successor  Trustee as provided in
this Section 9.08, the successor  Trustee shall mail notice of the succession of
such Trustee  hereunder  to all Holders of  Certificates  at their  addresses as
shown in the  Certificate  Register  and to each  Rating  Agency.  If the Master
Servicer  fails  to  mail  such  notice  within  30  days  after  acceptance  of
appointment  by the successor  Trustee,  the successor  Trustee shall cause such
notice to be mailed at the expense of the Master Servicer.

         Section 9.09. Merger or Consolidation of Trustee. Any Person into which
the Trustee may be merged or converted or with which it may be consolidated,  or
any Person  resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any Person  succeeding to all or substantially  all
of the business of the Trustee, shall be the successor of the Trustee hereunder,
provided  such Person shall be eligible  under the  provisions  of Section 9.06,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding.

         Section  9.10.   Appointment   of   Co-Trustee  or  Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the  Trust  or  any  Mortgaged  Property  may at the  time  be  located,  the
Transferor and the Trustee acting jointly shall have the power and shall execute
and deliver all instruments necessary to appoint one or more Persons approved by
the Credit  Enhancer  to act as  co-trustee  or  co-trustees,  jointly  with the
Trustee,  or separate  trustee or separate  trustees,  of all or any part of the
Trust,  and to vest in such  Person or  Persons,  in such  capacity  and for the
benefit of the Certificateholders, such title to the Trust, or any part thereof,
and, subject to the other provisions of this Section 9.10, such powers,  duties,
obligations,  rights and trusts as the  Transferor  and the Trustee may consider
necessary or desirable. Any such co-trustee or separate trustee shall be subject
to the written approval of the Master Servicer. If the Transferor shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, or in the case an Event of Servicing  Termination  shall have occurred
and be  continuing,  the  Trustee  alone  shall  have  the  power  to make  such
appointment.  No co-trustee or separate  trustee  hereunder shall be required to
meet the terms of eligibility  as a successor  trustee under Section 9.06 and no
notice to  Certificateholders  of the  appointment of any co-trustee or separate
trustee  shall be required  under  Section 9.08.  The Master  Servicer  shall be
responsible  for the  fees  of any  co-trustee  or  separate  trustee  appointed
hereunder.

         Every separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

                         (i)  all  rights,   powers,   duties  and   obligations
         conferred  or imposed  upon the Trustee  shall be  conferred or imposed
         upon and  exercised  or  performed  by the  Trustee  and such  separate
         trustee or co-trustee  jointly (it being  understood that such separate
         trustee or co-trustee is not authorized to act  separately  without the
         Trustee  joining in such act),  except to the extent that under any law
         of any  jurisdiction  in  which  any  particular  act or acts are to be
         performed (whether as Trustee hereunder or as successor to the
         Master  Servicer  hereunder),  the  Trustee  shall  be  incompetent  or
         unqualified  to perform  such act or acts,  in which event such rights,
         powers,  duties and obligations  (including the holding of title to the
         Trust  or any  portion  thereof  in any  such  jurisdiction)  shall  be
         exercised and performed  singly by such separate trustee or co-trustee,
         but solely at the direction of the Trustee;

                        (ii) no  trustee  hereunder  shall  be  held  personally
         liable by reason of any act or omission of any other trustee hereunder;
         and

                       (iii) the Master  Servicer and the Trustee acting jointly
         may at any time  accept  the  resignation  of or  remove  any  separate
         trustee or co-trustee  except that following the occurrence of an Event
         of  Servicing  Termination,  the  Trustee  acting  alone may accept the
         resignation or remove any separate trustee or co-trustee.

         Any notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article IX. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Transferor and the Master Servicer.

         Any separate  trustee or co-trustee  may, at any time,  constitute  the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor Trustee.

         Section 9.11. Limitation of Liability. The Certificates are executed by
the Trustee,  not in its individual capacity but solely as Trustee of the Trust,
in the exercise of the powers and  authority  conferred and vested in it by this
Agreement.  Each of the  undertakings  and  agreements  made on the  part of the
Trustee in the  Certificates is made and intended not as a personal  undertaking
or  agreement by the Trustee but is made and intended for the purpose of binding
only the Trust.

         Section  9.12.   Trustee  May  Enforce  Claims  Without  Possession  of
Certificates.  All  rights of action  and claims  under  this  Agreement  or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto, and such proceeding instituted by the Trustee shall
be  brought in its own name or in its  capacity  as  Trustee.  Any  recovery  of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursement and advances of the Trustee,  its agents and counsel, be
for the ratable  benefit or the  Certifi-  cateholders  in respect of which such
judgment has been recovered.

         Section  9.13.  Suits for  Enforcement.  In case an Event of  Servicing
Termination  or other  default  by the  Master  Servicer,  the  Transferor,  the
Depositor or the Sponsor  hereunder shall occur and be continuing,  the Trustee,
in its discretion,  may proceed to protect and enforce its rights and the rights
of the Investor  Certificateholders  under this  Agreement by a suit,  action or
proceeding  in  equity  or  at  law  or  otherwise,  whether  for  the  specific
performance  of any covenant or agreement  contained in this Agreement or in aid
of the execution of any power granted in this  Agreement or for the  enforcement
of any other legal,  equitable or other remedy, as the Trustee, being advised by
counsel,  shall deem most  effectual to protect and enforce any of the rights of
the Trustee and the Certificateholders.

                                    ARTICLE X

                                   Termination


         Section  10.01.   Termination.   (a)  The  respective  obligations  and
responsibilities  of the  Sponsor,  the  Master  Servicer,  the  Depositor,  the
Transferor  and the Trustee  created  hereby  (other than the  obligation of the
Trustee  to  make  certain  payments  to  Certificateholders   after  the  final
Distribution  Date and the  obligation  of the Master  Servicer to send  certain
notices as hereinafter  set forth) shall terminate upon the last action required
to be taken by the  Trustee  on the final  Distribution  Date  pursuant  to this
Article X following the later of (A) payment in full of all amounts owing to the
Credit  Enhancer and (B) the earliest of (i) the transfer,  under the conditions
specified   in   Section   10.01(b),   to  the   Transferor   of  the   Investor
Certificateholders'  interest in each Mortgage Loan and all property acquired in
respect of any Mortgage  Loan  remaining in the Trust for an amount equal to the
sum of (w) the Investor  Certificate  Principal Balance,  (x) accrued and unpaid
Investor  Certificate  Interest through the day preceding the final Distribution
Date,  and (y)  interest  accrued on any Unpaid  Investor  Certificate  Interest
Shortfall,  to the  extent  legally  permissible,  (ii)  the day  following  the
Distribution Date on which the distribution made to Investor  Certificateholders
has reduced the Investor Certificate  Principal Balance to zero, (iii) the final
payment or other  liquidation  of the last Mortgage Loan  remaining in the Trust
(including  without limitation the disposition of the Mortgage Loans pursuant to
Section 10.02) or the disposition of all property  acquired upon  foreclosure or
deed in lieu of foreclosure of any Mortgage Loan and (iv) the Distribution  Date
in  ________  ____;  provided  that in no event shall the trust  created  hereby
continue beyond the expiration of 21 years from the date of the last survivor of
the  descendants of Joseph P. Kennedy,  the late ambassador of the United States
to the Court of St.  James's,  living on the date hereof.  Upon  termination  in
accordance  with clause (i) or (ii) of this  Section  10.01,  the Trustee  shall
execute such documents and instruments of transfer  presented by the Transferor,
in each case without recourse,  representation or warranty,  and take such other
actions as the Transferor  may reasonably  request to effect the transfer of the
Mortgage Loans to the Transferor.

         (b) The  Transferor  shall  have the right to  exercise  the  option to
effect the transfer to the  Transferor of each Mortgage Loan pursuant to Section
10.01(a)  above on any  Distribution  Date on or  after  the  Distribution  Date
immediately  prior to which the Investor  Certificate  Principal Balance is less
than or equal to 10% of the Original Investor Certificate  Principal Balance and
all  amounts  due and owing to the  Credit  Enhancer  for  unpaid  premiums  and
unreimbursed draws on the Policy, together with interest thereon as provided 
under the Insurance Agreement, have been paid.

         (c) Notice of any termination,  specifying the Distribution Date (which
shall be a date that  would  otherwise  be a  Distribution  Date) upon which the
Investor  Certificateholders  may surrender  their Investor  Certificates to the
Trustee for payment of the final  distribution and cancellation,  shall be given
promptly by the Trustee (upon receipt of written directions from the Transferor,
if the  Transferor  is exercising  its right to transfer of the Mortgage  Loans,
given not later  than the  first  day of the month  preceding  the month of such
final  distribution) to the Credit Enhancer and to the Master Servicer by letter
to  Investor  Certificateholders  mailed not  earlier  than the 15th day and not
later  than the 25th day of the month  next  preceding  the month of such  final
distribution  specifying (i) the Distribution Date upon which final distribution
of the Investor  Certificates  will be made upon  presentation  and surrender of
Investor Certificates at the office or agency of the Trustee therein designated,
(ii) the amount of any such final  distribution  and (iii) that the Record  Date
otherwise applicable to such Distribution Date is not applicable,  distributions
being made only upon presentation and surrender of the Investor  Certificates at
the office or agency of the  Trustee  therein  specified.  In the event  written
directions  are  delivered by the  Transferor to the Trustee as described in the
preceding sentence, the Transferor shall deposit in the Collection Account on or
before  the  Distribution  Date  for  such  final  distribution  in  immediately
available  funds an amount  which,  when  added to the funds on  deposit  in the
Collection Account that are payable to the Investor Certificateholders,  will be
equal  to the  retransfer  amount  for the  Mortgage  Loans  computed  as  above
provided.

         (d) Upon presentation and surrender of the Investor  Certificates,  the
Trustee shall cause to be distributed to the Holders of Investor Certificates on
the  Distribution  Date  for  such  final  distribution,  in  proportion  to the
Percentage Interests of their respective Investor Certificates and to the extent
that funds are available for such purpose,  an amount equal to (i) if such final
distribution  is not being  made  pursuant  to the  transfer  to the  Transferor
pursuant  to Section  10.01(a)(i),  the amount  required  to be  distributed  to
Investor  Certificateholders pursuant to Section 5.01 for such Distribution Date
and (ii) if such final  distribution is being made pursuant to such  retransfer,
the amount  specified in Section  10.01(a)(i).  The  distribution  on such final
Distribution Date pursuant to a retransfer pursuant to Section 10.01(a)(i) shall
be  in  lieu  of  the  distribution  otherwise  required  to  be  made  on  such
Distribution Date in respect of the Certificates. On the final Distribution Date
prior to having made the  distributions  called for above,  the  Trustee  shall,
based  upon the  information  set forth in the  Servicing  Certificate  for such
Distribution Date,  withdraw from the Collection Account and remit to the Credit
Enhancer the lesser of (x) the amount available for  distribution  on such  
final  Distribution  Date,  net of any  portion thereof  necessary to pay the 
amounts described in clauses (d)(i) and (ii) above and (y) the  unpaid  
amounts  due and owing to the  Credit  Enhancer  for unpaid premiums and 
unreimbursed draws on the Policy, together with interest thereon as 
provided under the Insurance Agreement.

         (e) In the event that all of the Investor  Certificate-  holders  shall
not surrender their Investor  Certificates for final payment and cancellation on
or before such final Distribution Date, the Trustee shall on such date cause all
funds  in the  Collection  Account  not  distributed  in final  distribution  to
Investor  Certificateholders  to be  withdrawn  therefrom  and  credited  to the
remaining  Investor  Certificateholders  by depositing  such funds in a separate
escrow  account  for the  benefit of such  Investor  Certificateholders  and the
Transferor  (if the  Transferor has exercised its right to transfer the Mortgage
Loans) or the Trustee (in any other case) shall give a second  written notice to
the  remaining   Investor   Certificateholders   to  surrender   their  Investor
Certificates for cancellation  and receive the final  distribution  with respect
thereto.   If  within  one  year  after  the  second  notice  all  the  Investor
Certificates  shall not have been surrendered for cancellation,  the Trustee may
take appropriate  steps, or may appoint an agent to take  appropriate  steps, to
contact the remaining Investor Certificateholders  concerning surrender of their
Investor  Certificates,  and the cost thereof  shall be paid out of the funds on
deposit in such escrow account.

                                   [ARTICLE XI

                            Rapid Amortization Events


         Section 11.01.     Rapid Amortization Events.  If any one of
the following events shall occur during the Managed Amortization
Period:

                  (a) failure on the part of the Sponsor (i) to make any payment
         or deposit  required by the terms of this  Agreement,  on or before the
         date  occurring  three  Business  Days  after the date such  payment or
         deposit is required to be made herein,  or (ii) to cause the  Depositor
         to duly observe or perform in any material respect the covenants of the
         Depositor set forth in Section 2.05 or (iii) duly to observe or perform
         in any  material  respect  any other  covenants  or  agreements  of the
         Sponsor  set forth in this  Agreement,  which  failure,  in each  case,
         materially    and    adversely    affects   the    interests   of   the
         Certificateholders  or the Credit  Enhancer  and which,  in the case of
         clause (iii),  continues  unremedied and continues to affect materially
         and adversely the interests of the  Certificateholders  for a period of
         60 days  after  the  date on  which  written  notice  of such  failure,
         requiring the same to be remedied, shall have been given to the Sponsor
         by the Trustee,  or to the Sponsor and the Trustee by either the Credit
         Enhancer or the Holders of Investor Certificates  evidencing Percentage
         Interests aggregating not less than 51%;

                  (b) any  representation or warranty made by the Sponsor or the
         Depositor in this  Agreement  shall prove to have been incorrect in any
         material  respect when made,  as a result of which the interests of the
         Investor  Certificateholders  or the Credit Enhancer are materially and
         adversely  affected and which continues to be incorrect in any material
         respect and continues to affect  materially and adversely the interests
         of the  Certificateholders  or the Credit  Enhancer  for a period of 60
         days after the date on which written notice of such failure,  requiring
         the same to be  remedied,  shall have been given to the  Sponsor or the
         Depositor,  as the case may be, by the Trustee, or to the Sponsor,  the
         Depositor and the Trustee by either the Credit  Enhancer or the Holders
         of Investor  Certificates  evidencing  Percentage Interests aggregating
         not less than 51%; provided that a Rapid Amortization Event pursuant to
         this subparagraph (b) shall not be deemed to have occurred hereunder if
         the Sponsor has accepted  retransfer  of the related  Mortgage  Loan or
         Mortgage Loans or made a substitution  therefor  during such period (or
         such longer period (not to exceed an additional 60 days) as the Trustee
         may specify) in accordance with the provisions hereof;

                  (c) the Transferor or the Depositor shall  voluntarily go into
         liquidation, consent to the appointment of a conservator or receiver or
         liquidator or similar person in any  insolvency,  readjustment of debt,
         marshalling  of assets and  liabilities  or similar  proceedings  of or
         relating to the Transferor or the  Depositor,  or of or relating to all
         or substantially all of such Person's property, or a decree or order of
         a court or agency or supervisory  authority having  jurisdiction in the
         premises for the appointment of a conservator,  receiver, liquidator or
         similar person in any insolvency,  readjustment of debt, marshalling of
         assets and liabilities or similar proceedings, or for the winding-up or
         liquidation  of its  affairs,  shall  have  been  entered  against  the
         Transferor  or the  Depositor  and  such  decree  or order  shall  have
         remained in force  undischarged or unstayed for a period of 30 days; or
         the Transferor or the Depositor shall admit in writing its inability to
         pay its debts  generally  as they become  due,  file a petition to take
         advantage of any applicable insolvency or reorganization  statute, make
         an assignment for the benefit of its creditors or  voluntarily  suspend
         payment of its obligations;

                  (d) the Trust  shall  become  subject  to  registration  as an
         "investment  company"  under the  Investment  Company  Act of 1940,  as
         amended; or

                  (e) the aggregate of all draws under the Policy  exceeds 1% of
         the Cut-off Date Pool Balance;

then, in the case of any event  described in  subparagraph  (a) or (b) after the
applicable  grace period,  if any, set forth in such  subparagraphs,  either the
Trustee, the Credit Enhancer or the Holders of Investor Certificates  evidencing
Percentage  Interests  aggregating  more than 51%, by notice given in writing to
the  Transferor,  the Depositor  and the Master  Servicer (and to the Trustee if
given by either the Credit  Enhancer  or the  Investor  Certificateholders)  may
declare  that an early  amortization  event (a "Rapid  Amortization  Event") has
occurred as of the date of such notice,  and in the case of any event  described
in  subpara-  graph (c),  (d) or (e), a Rapid  Amortization  Event  shall  occur
without  any  notice or other  action  on the part of the  Trustee,  the  Credit
Enhancer or the Investor Certificateholders,  immediately upon the occurrence of
such event.]

                                   ARTICLE XII

                            Miscellaneous Provisions


         Section  12.01.  Amendment.  This Agreement may be amended from time to
time by the Sponsor, the Master Servicer, the Depositor and the Trustee, in each
case  without the consent of any of the  Certificateholders,  [but only with the
consent  of the  Credit  Enhancer  (which  consent  shall  not  be  unreasonably
withheld),] (i) to cure any ambiguity or mistake,  (ii) to correct any defective
provision herein or to supplement any provision herein which may be inconsistent
with any other provisions herein, (iii) to add to the duties of the Sponsor, the
Depositor,  the  Transferor  or the  Master  Servicer,  (iv)  to add  any  other
provisions with respect to matters or questions arising under this Agreement [or
the  Policy,  as the case may be,] or (v) to  modify,  alter,  amend,  add to or
rescind any of the terms or provisions of this Agreement; provided that any such
action  pursuant to clause (iv) or (v) 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  Credit  Enhancer];  provided  further  that any such
amendment  referred to in the preceding proviso shall not be deemed to adversely
affect in any material  respect the interests of the  Certificateholders  and no
opinion  referred to in the preceding  proviso shall be required to be delivered
if the Person  requesting the amendment obtains a letter from each Rating Agency
stating that such amendment would not result in the downgrading or withdrawal of
the respective ratings then assigned to the Investor Certificates without regard
to the Policy.

         This  Agreement  also may be  amended  from time to time by the  Master
Servicer,  the Sponsor, the Depositor and the Trustee[,  and the Master Servicer
and the Credit  Enhancer,  may from time to time consent to the amendment of the
Policy,] with the consent of the Holders of the Investor Certificates evidencing
Percentage  Interests  aggregating  not less  than  51%,  [and in the case of an
amendment to this Agreement,  with the consent of the Credit  Enhancer,] for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the Certificateholders;  provided that no such amendment shall (i) reduce in any
manner the amount of, or delay the timing of,  payments on the  Certificates  or
distributions  or payments under the Policy which are required to be made on any
Certificate  without  the  consent of the Holder of such  Certificate,  (ii) (A)
adversely  effect in any material  respect the interests of the Credit Enhancer,
without  the  consent of the Credit  Enhancer]  or (B)  adversely  effect in any
material  respect the interests of the Holders of any Class of  Certificates  in
any other than as described in clause (i) above,  without the consent of Holders
of Certificates of such Class evidencing, as to such Class, Percentage Interests
aggregating not less than 66% or (iii) reduce the aforesaid  percentage required
to consent to any such amendment, without the consent of the Holders of all such
Certificates then outstanding.

                  Notwithstanding any contrary provision of this Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first received an Opinion of Counsel, which opinion shall not be an expense
of the Trustee or the Trust Fund,  to the effect  that such  amendment  will not
cause the imposition of any tax on any REMIC or the  Certificateholders or cause
any REMIC to fail to  qualify as a REMIC at any time that any  Certificates  are
outstanding.

                  Promptly   after  the  execution  of  any  amendment  to  this
Agreement requiring the consent of Certificateholders, the Trustee shall furnish
written  notification  of the  substance  or a copy  of such  amendment  to each
Certificateholder, each Rating Agency and the Credit Enhancer.

                  It   shall   not   be    necessary    for   the   consent   of
Certificateholders  under this Section 12.01 to approve the  particular  form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance  thereof.  The manner of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable regulations as the Trustee may prescribe.

                  Nothing in this  Agreement  shall require the Trustee to enter
into an amendment  without  receiving an Opinion of Counsel (which Opinion shall
not be an expense of the Trustee or the Trust Fund), satisfactory to the Trustee
that (i) such amendment is permitted and is not prohibited by this Agreement and
that all  requirements  for amending this Agreement have been complied with; and
(ii) either (A) the amendment does not adversely  affect in any material respect
the interests of any  Certificateholder  or (B) the  conclusion set forth in the
immediately  preceding clause (A) is not required to be reached pursuant to this
Section 12.01.

         Section 12.02.  Recordation of Agreement.  This Agreement is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office or elsewhere,  such  recordation to be effected by the
Trustee, but only upon direction of Investor Certificate- holders accompanied by
an  Opinion  of  Counsel to the  effect  that such  recordation  materially  and
beneficially affects the interests of Investor Certificateholders.  The Investor
Certificate-  holders  requesting  such  recordation  shall  bear all  costs and
expenses of such recordation. The Trustee shall have no obligation to ascertain
whether such recordation so affects the interests of the Certificateholders.

         For the purpose of  facilitating  the  recordation of this Agreement as
herein  provided  and  for  other  purposes,  this  Agreement  may  be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.

         Section 12.03. Limitation on Rights of Certificateholders. The death or
incapacity of any Investor Certificateholder shall not operate to terminate this
Agreement or the Trust,  nor entitle  such  Investor  Certificateholder's  legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
commence any proceeding in any court for a partition or winding up of the Trust,
nor otherwise  affect the rights,  obligations  and  liabilities  of the parties
hereto or any of them.

         No  Certificateholder  shall have any right to vote (except as provided
in  Sections  8.01,  9.01,  9.02,  11.01 and 12.01) or in any  manner  otherwise
control the operation and  management of the Trust,  or the  obligations  of the
parties  hereto,  nor shall anything herein set forth, or contained in the terms
of the  Certificates,  be construed so as to constitute  the  Certificateholders
from  time to time as  partners  or  members  of an  association;  nor shall any
Investor  Certificateholder be under any liability to any third person by reason
of any action taken by the parties to this  Agreement  pursuant to any provision
hereof.

         No  Certificateholder  shall  have any right by  virtue or by  availing
itself of any  provisions  of this  Agreement to institute  any suit,  action or
proceeding in equity or at law upon or under or with respect to this  Agreement,
unless such Holder  previously  shall have given to the Trustee a written notice
of default and of the continuance thereof, as hereinbefore  provided, and unless
also the  Holders  of  Investor  Certificates  evidencing  Percentage  Interests
aggregating  not less than 51% shall have made written  request upon the Trustee
to  institute  such  action,  suit  or  proceeding  in its own  name as  Trustee
hereunder and shall have offered to the Trustee such reasonable  indemnity as it
may require against the costs,  expenses and liabilities to be incurred  therein
or  thereby,  and the  Trustee,  for 60 days after its  receipt of such  notice,
request and offer of indemnity, shall have neglected or refused to institute any
such action,  suit or proceeding;  it being  understood and intended,  and being
expressly  covenanted  by  each  Certificateholder  with  every  other  Certifi-
cateholder and the Trustee,  that no one or more Holders of  Certificates  shall
have any  right in any  manner  whatever  by  virtue  or by  availing  itself or
themselves of any provisions of this  Agreement to affect,  disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain priority over or preference to any other such Holder, or to enforce 
any right under this Agreement, except in the manner herein provided and for 
the equal,  ratable and common  benefit of all  Certificateholders.  For the
protection and  enforcement  of the  provisions of this Section 12.03,  each and
every  Certificate-  holder and the Trustee  shall be entitled to such relief as
can be given either at law or in equity.

         By  accepting  its  Investor   Certificate,   each   Investor   Certif-
icateholder  agrees that unless a Credit  Enhancer  Default  exists,  the Credit
Enhancer   shall  have  the  right  to  exercise  all  rights  of  the  Investor
Certificateholders  under this  Agreement  without  any  further  consent of the
Investor Certificateholders.

         Section 12.04.     Governing Law.  THIS AGREEMENT SHALL BE CON-
STRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND
THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         Section  12.05.  Notices.  All  demands,   notices  and  communications
hereunder  shall be in  writing  and shall be deemed to have been duly  given if
personally  delivered at or mailed by certified mail, return receipt  requested,
to (a) in the case of the Depositor,  4500 Park Granada,  Calabasas,  California
91302,  Attention:  Legal  Department,  (b) in the case of the Master  Servicer,
___________________________  Attention:  (c) in the case of the Trustee,  at the
Corporate   Trust   Office,   (d)  in  the   case   of  the   Credit   Enhancer,
__________________________________________, Attention: _______________ (telecopy
number  _______________),   [(e)  in  the  case  of  Moody's,  Residential  Loan
Monitoring Group, 4th Floor, 99 Church Street, New York, New York 10007, and (f)
in the case of Standard & Poor's, 26 Broadway, New York, New York 10004,] or, as
to each party,  at such other  address as shall be designated by such party in a
written  notice  to each  other  party.  In each case in which a notice or other
communication to the Credit Enhancer refers to an Event of Servicing Termination
or a claim under the Policy or with respect to which  failure on the part of the
Credit Enhancer to respond shall be deemed to constitute  consent or acceptance,
then a copy of such  notice or other  communication  should  also be sent to the
attention  of the  General  Counsel  and  shall be marked  to  indicate  "URGENT
MATERIAL  ENCLOSED."  Any  notice  required  or  permitted  to  be  mailed  to a
Certificateholder  shall be given by first class mail,  postage prepaid,  at the
address  of such  Holder as shown in the  Certificate  Register.  Any  notice so
mailed  within  the time  prescribed  in this  Agreement  shall be  conclusively
presumed to have been duly given, whether or not the Certificateholder  receives
such notice.  Any notice or other document required to be delivered or mailed by
the Trustee to any Rating Agency shall be given on a best efforts basis and only
as a  matter  of  courtesy  and  accommodation  and the  Trustee  shall  have no
liability for failure to deliver such notice or document to any Rating Agency.

         Section 12.06.  Severability  of Provisions.  If any one or more of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

         Section  12.07.  Assignment.  Notwithstanding  anything to the contrary
contained  herein,  except as  provided in Sections  6.05,  7.02 and 7.04,  this
Agreement  may not be assigned by the Depositor or the Master  Servicer  without
the prior  written  consent of the Credit  Enhancer  and Holders of the Investor
Certificates evidencing Percentage Interests aggregating not less than 66%.

         Section 12.08.  Certificates  Nonassessable and Fully Paid. The parties
agree that the Investor  Certificateholders  shall not be personally  liable for
obligations of the Trust, that the beneficial ownership interests represented by
the Certificates  shall be nonassessable for any losses or expenses of the Trust
or for  any  reason  whatsoever,  and  that  the  Certificates  upon  execution,
authentication  and delivery  thereof by the Trustee pursuant to Section 2.08 or
6.02 are and shall be deemed fully paid.

         Section 12.09. Third-Party Beneficiaries.  This Agreement will inure to
the benefit of and be binding upon the parties hereto,  the  Certificateholders,
the Certificate Owners, the Credit Enhancer and their respective  successors and
permitted  assigns.  Except as otherwise  provided in this  Agreement,  no other
Person will have any right or obligation hereunder.

         Section 12.10. Counterparts.  This instrument may be
executed in any number of counterparts, each of which so executed
shall be deemed to be an original, but all such counterparts
shall together constitute but one and the same instrument.

         Section  12.11.  Effect of Headings and Table of Contents.  The Article
and Section  headings herein and the Table of Contents are for convenience  only
and shall not affect the construction hereof.

                  IN WITNESS  WHEREOF,  the Depositor,  the Sponsor,  the Master
Servicer and the Trustee have caused this Agreement to be duly executed by their
respective officers all as of the day and year first above written.

                                       INDYMAC ABS,
                                       as Depositor



                                       By:
                                           ------------------------------
                                           Name:
                                            Title:



                                       as Sponsor and Master Servicer



                                      By:
                                           ------------------------------
                                           Name:
                                            Title:


                                       as Trustee


                                      By:
                                           ------------------------------
                                           Name:
                                            Title:



State of New York )
                                    ) ss.:
County of New York )


                  On the ___th day of ________,  199_ before me, a notary public
in and for the State of New York, personally appeared ____________,  known to me
who,  being  by  me  duly  sworn,   did  depose  and  say  that  he  resides  at
_________________________________,  __________; that he is the Vice President of
IndyMac  ABS, a Delaware  corporation,  one of the  parties  that  executed  the
foregoing instrument; that he knows the seal of said corporation;  that the seal
affixed to said  instrument is such  corporate  seal;  that it was so affixed by
order of the Board of Directors of said corporation; and that he signed his name
thereto by like order.



                                             ------------------------------
                                                      Notary Public


[Notarial Seal]


State of New York )
                                    ) ss.:
County of New York  )


                  On the __th day of ________,  199_ before me, a notary  public
in and for the State of  ________,  personally  appeared  _____________________,
known to me who,  being by me duly sworn,  did depose and say that he resides at
_________________,  ____________,  ________ _____; that he is the ______________
of __________________________________,  a _________________________,  one of the
parties that executed the foregoing  instrument;  that he knows the seal of said
corporation;  that the seal affixed to said  instrument is such corporate  seal;
that it was so affixed by order of the Board of Directors  of said  corporation;
and that he signed his name thereto by like order.






                                             ------------------------------
                                                      Notary Public



[Notarial Seal]



State of New York   )
                                    ) ss.:
County of New York  )


                  On the __th day of ________,  199_ before me, a notary  public
in and for the State of New York, personally appeared ____________,  known to me
who,  being  by  me  duly  sworn,   did  depose  and  say  that  he  resides  at
_________________,  ________________; that he is the Executive Vice President of
____________________________,  a ________  corporation,  one of the parties that
executed the foregoing instrument;  and that he signed his name thereto by order
of the Board of Directors of said corporation.







                                             ------------------------------
                                                      Notary Public




[Notarial Seal]



                                                                     Exhibit A

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST  COMPANY  TO THE  TRUSTEE  OR ITS  AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE & CO.  OR  SUCH  OTHER  NAME  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF THE DEPOSITORY TRUST COMPANY (AND ANY PAYMENT IS MADE TO CEDE
& CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF
THE  DEPOSITORY  TRUST  COMPANY),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


Original Investor
Certificate Principal Balance
of this Investor
Certificate                         :               $___________

Certificate Rate:                   :                Variable

Initial Aggregate Investor
Certificate Principal Balance
of all Investor Certificates        $

CUSIP No.                           :                 ____________

Date of Pooling
and Servicing
Agreement                           :                 ________ __, ____

Certificate No.                     :                __

Cut-Off Date                        :                 ________ __, ____

First Distribution
Date:                               :                 ________ __, ____


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

         evidencing   a  percentage   interest  in  the   distributions
         allocable to the Investor Certificates evidencing an undivided
         interest  in  a  Trust  consisting  primarily  of  a  pool  of
         adjustable  rate home equity  revolving  credit line  mortgage
         loans sold by

                           INDYMAC ABS, INC.

         This  Certificate  does not  represent an  obligation of or interest in
IndyMac ABS, Inc. (the "Depositor"), [__________________________] or the Trustee
referred to below or any of their  affiliates.  Neither this Certificate nor the
Mortgage  Loans  are  guaranteed  or  insured  by  any  governmental  agency  or
instrumentality.

         This certifies  that  ________________  is the registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Original  Investor  Certificate  Principal  Balance of this  Certificate  by the
aggregate  Original  Investor  Certificate  Principal  Balance  of all  Investor
Certificates)  in  certain  monthly   distributions  with  respect  to  a  Trust
consisting  primarily  of a pool  of  mortgage  loans  (the  "Mortgage  Loans"),
transferred    by   the    Depositor    to   the   Trustee   and   serviced   by
[__________________________] (in such capacity, the "Master Servicer", including
any successor Master Servicer under the Agreement  referred to below). The Trust
was created  pursuant to a Pooling and  Servicing  Agreement  dated as specified
above   (the   "Agreement")   among  the   Depositor,   the   Master   Servicer,
[__________________________],  as sponsor (in such capacity, the "Sponsor"), and
__________________________________,  as trustee  (the  "Trustee"),  a summary of
certain of the  pertinent  provisions  of which is set forth  hereafter.  To the
extent not defined  herein,  capitalized  terms used  herein  have the  meanings
assigned in the  Agreement.  This  Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

         This  Certificate  is  one  of the  Investor  Certificates  from a duly
authorized  issue of  Certificates  designated  as Home Equity Loan Asset Backed
Certificates,  Series  199_-_,  representing,  to the  extent  specified  in the
Agreement,  an undivided interest in: (i) each Mortgage Loan including its Asset
Balance  (including  all  Additional  Balances) and all  collections  in respect
thereof  received  after the  Cut-off  Date  (excluding  payments  in respect of
accrued  interest  due on or prior to the  Cut-Off  Date),  (ii)  property  that
secured a  Mortgage  Loan that is  acquired  by  foreclosure  or deed in lieu of
foreclosure,  (iii) an irrevocable and unconditional limited financial guarantee
insurance  policy (the "Policy"),  (iv) the Depositor's  rights under the hazard
insurance  policies in respect of the Mortgage  Loans,  (v) an assignment of the
Depositor's  rights under the purchase  agreement dated as of ___________,  ____
between the Sponsor, as seller, and the Depositor,  as purchaser  (collectively,
the "Trust Assets") and (vi) certain other property described in the Agreement.

         Distributions on this  Certificate  will be made by the Trustee,  or by
the Paying Agent, if any, appointed  pursuant to the Agreement,  by check mailed
to the Person  entitled  thereto as such name and  address  shall  appear on the
Certificate  Register or, upon written  request by such Person  delivered to the
Trustee at least five Business  Days prior to the related  Record Date, by 
wire transfer (but only if such Person owns of record one or more Investor 
Certificates having principal denominations aggregating at least 
$[__________________]),  or by such other  means  of  payment  as  such  
Person  and  the   Trustee   shall   agree.  Notwithstanding  the above,  the
final  distribution on this Certificate will be made  after due  notice by the
Trustee  or the  Paying  Agent,  if one has been appointed, of the pendency
of such distribution,  and only upon presentation and surrender of this 
Certificate at the office or agency  appointed by the Trustee for that purpose.

        Pursuant to the terms of the Agreement, a distribution will be
made on the 15th day of each month or if such day is not a Business Day, then on
the next succeeding  Business Day (the "Distribution  Date"),  commencing on the
first  Distribution  Date  specified  above,  to the  Person in whose  name this
Certificate  is  registered  at the close of business on the last day  preceding
such Distribution Date (the "Record Date"), in an amount equal to the product of
the Percentage Interest evidenced by this Certificate and the amount required to
be distributed to Holders of Investor  Certificates  on such  Distribution  Date
under the terms of the Agreement.  Notwithstanding the foregoing,  if Definitive
Certificates  have become available  pursuant to the Agreement,  the Record Date
shall  be the  last  day of the  calendar  month  preceding  the  month  of such
Distribution Date.

                  The  Certificates  are  limited in right of payment to certain
payments  on and  collections  in respect  of the  Mortgage  Loans,  all as more
specifically  set  forth  in  the  Agreement.  The  Certificateholder,   by  its
acceptance of this Certificate,  agrees that it will look solely to the funds on
deposit in the Collection Account for payment hereunder, and that the Trustee in
its individual capacity is not personally liable to the  Certificateholders  for
any amount  payable  under  this  Certificate  or the  Agreement  or,  except as
expressly  provided  in the  Agreement,  subject  to  any  liability  under  the
Agreement.

                  As provided in the Agreement,  withdrawals from the Collection
Account may be made from time to time for purposes other than  distributions  to
the  Investor  Certificateholders  and,  subject  to certain  conditions  in the
Agreement,  Mortgage  Loans may, at the election of the  Transferor,  be removed
from the Trust and transferred to the Transferor (as defined in the Agreement).

                  This  Certificate  does not purport to summarize the Agreement
and reference is made to the Agreement for the interests, rights and limitations
of rights,  benefits,  obligations and duties evidenced hereby,  and the rights,
duties and immunities of the Trustee.

                  It is the intention of the Transferor, the Depositor
and the Investor Certificateholders that the Investor Certificates  will be
indebtedness  for  federal,  state and local  income  and franchise  tax 
purposes and for purposes of any other tax imposed on or measured by income.
The Depositor,  the Trustee and the Holder of this  Certificate  for 
Certificate Owner) by  acceptance  of this  Certificate  (or,  in the case 
of a Certificate  Owner,  by  virtue of such  Certificate  Owner's  
acquisition  of a beneficial  interest  herein)  agrees to treat  the  
Investor  Certificates  (or beneficial interest therein), for purposes of 
federal, state and local income or franchise  taxes  and any  other  tax
imposed  on or  measured  by  income,  as indebtedness  secured  by the  
Trust  Assets  and  to  report  the  transactions contemplated  by the
Agreement  on  all  applicable  tax  returns  in a  manner consistent with
such treatment.  Each Holder of this Certificate  agrees that it will cause
any  Certificate  Owner  acquiring  an interest  in this  Certificate through
it to comply with the  Agreement  as to treatment  as  indebtedness  for
federal,  state and local income and  franchise tax purposes and for purposes of
any other tax imposed on or measured by income.

         The Agreement permits,  with certain  exceptions therein provided, the
amendment  thereof and the  modification  of the rights and  obligations  of the
Sponsor,  the Master Servicer,  the Depositor and the Trustee, and the rights of
the  Certificateholders  under the  Agreement,  at any time by the Sponsor,  the
Master  Servicer,  the  Depositor  and the  Trustee  with the consent (i) of the
Holders of Investor Certificates evidencing Percentage Interests aggregating not
less than 51% and (ii) of the Credit Enhancer. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Investor Certificates.

         As provided in the Agreement and subject to certain limitations therein
set forth,  the transfer of this  Certificate is registrable in the  Certificate
Register of the  Certificate  Registrar upon surrender of this  Certificate  for
registration  of transfer at the office or agency  maintained by the Certificate
Registrar for such purpose,  accompanied by a written  instrument of transfer in
form  satisfactory  to the Master  Servicer,  the  Trustee  and the  Certificate
Registrar  duly  executed by the Holder  hereof or such  Holder's  attorney duly
authorized in writing,  and thereupon one or more new Certificates of authorized
denominations,  if applicable,  and  evidencing  the same  aggregate  Percentage
Interest will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered  Certificates  without
coupons  in  denominations  specified  in  the  Agreement.  As  provided  in the
Agreement and subject to certain limitations   therein  set forth, Certificates
are   exchangeable  for  new Certificates  of a like tenor in  authorized  
denominations  (in the case of the Investor Certificates) and evidencing the 
same aggregate Percentage Interest, as requested by the Holder surrendering the 
same.

         No service charge will be made for any such registration of transfer or
exchange,  but the Trustee or the Certificate Registrar may require payment of a
sum  sufficient  to  cover  any tax or  other  governmental  charge  payable  in
connection therewith.

         The Trustee,  the Sponsor,  the Master  Servicer,  the  Depositor,  the
Credit Enhancer and the Certificate Registrar and any agent of the foregoing may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and  neither the  Trustee,  the  Sponsor,  the Master
Servicer, the Depositor,  the Credit Enhancer, the Certificate Registrar nor any
such agent shall be affected by any notice to the contrary.

         The obligations and  responsibilities  created by the Agreement and the
Trust   created   thereby   shall    terminate   upon    distribution   to   the
Certificateholders,  or  provision  therefor,  of the amount  required  to be so
distributed  in accordance  with the Agreement  upon the later of (i) payment in
full of all amounts  owing to the Credit  Enhancer  and (ii) the earliest of (a)
the transfer, under the conditions specified in the Agreement, to the Transferor
(as defined in the  Agreement)  of the  interest of the Holders of the  Investor
Certificates  in each Mortgage Loan and all property  acquired in respect of any
Mortgage Loan  remaining in the Trust,  (b) the day  following the  Distribution
Date on which distributions reduce the Investor Certificate Principal Balance to
zero,  (c) the final  payment or other  liquidation  of the last  Mortgage  Loan
remaining  in the Trust and (d) the  Distribution  Date in  ________  ____.  The
Transferor  may effect an early  retirement  of the  Certificates  by paying the
retransfer  price and accepting  retransfer of the Trust Assets  pursuant to the
terms of the Agreement on any Distribution  Date after the Investor  Certificate
Principal  Balance  is  less  than  or  equal  to 10% of the  Original  Investor
Certificate  Principal Balance;  provided,  however,  that in no event shall the
Trust  continue  beyond  the  expiration  of 21 years  from the death of certain
person named in the Agreement. Upon retirement of the Certificates in accordance
with Section 10.01 of the  Agreement,  the Trustee shall execute such  documents
and  instruments  of transfer  presented by the  Transferor  and take such other
actions as the Transferor may reasonably request to effect the retransfer of the
Mortgage Loans to the Transferor.

         Unless the certificate of authentication hereon has been executed by or
on behalf of the Trustee,  by manual or facsimile  signature,  this  Certificate
shall not be entitled to any benefit  under the  Agreement,  or be valid for any
purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed.

Dated:

                                             ----------------------------------,
                                             not in its individual capacity
                                             but solely as Trustee on behalf of
                                             the Trust


                                              By:



Certificate of Authentication:

This is one of the  Investor  
Certificates  referenced  in the  
within-mentioned Agreement.

By:
   --------------------------
    Authorized Officer

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 6.05 OF THE AGREEMENT REFERRED TO HEREIN. NEITHER THIS
CERTIFICATE  NOR ANY INTEREST  HEREIN MAY BE  TRANSFERRED  UNLESS THE TRANSFEREE
DELIVERS TO THE TRUSTEE EITHER A  REPRESENTATION  LETTER TO THE EFFECT THAT SUCH
TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED, THAT IF SUCH TRANSFEREE IS AN INSURANCE
COMPANY THAT THE  TRANSFEREE IS AN INSURANCE  COMPANY  WHICH IS PURCHASING  THIS
CERTIFICATE  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 THIS  CERTIFICATE ARE
COVERED  UNDER PTCE 95-60 OR A PLAN SUBJECT TO SECTION  4975 OF THE CODE,  OR AN
OPINION OF COUNSEL IN ACCORDANCE  WITH THE PROVISIONS OF SECTION  6.05(d) OF THE
AGREEMENT  REFERRED TO HEREIN.  NOTWITHSTANDING  ANYTHING  ELSE TO THE  CONTRARY
HEREIN,  ANY  PURPORTED  TRANSFER  OF THIS  CERTIFICATE  TO OR ON  BEHALF  OF AN
EMPLOYEE  BENEFIT  PLAN  SUBJECT TO ERISA OR TO THE CODE  WITHOUT THE OPINION OF
COUNSEL  SATISFACTORY  TO THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO
EFFECT.



Date of Pooling and Servicing
Agreement:                                           :        ________ __, ____

Cut-off Date                                         :        ________ __, ____

Percentage Interest                                  :        100%

Certificate No.                                      :        __

First Distribution Date                              :        ________ __, ____


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

            evidencing   a  percentage   interest  in  the   distributions
            allocable  to  the  Transferor   Certificates   evidencing  an
            undivided  interest in a Trust consisting  primarily of a pool
            of adjustable rate home equity  revolving credit line mortgage
            loans sold by

                                INDYMAC ABS, INC.

         This  Certificate  does not  represent an  obligation of or interest in
IndyMac ABS, Inc. (the "Depositor"), [__________________________] or the Trustee
referred to below or any of their  affiliates.  Neither this Certificate nor the
underlying  Assets  are  guaranteed  or insured  by any  governmental  agency or
instrumentality.

         This  certifies  that  ____________________________  is the  registered
owner of the  Percentage  Interest  evidenced by this  Certificate in the entire
interest  not  allocated  to  the  Investor   Certificates  in  certain  monthly
distributions with respect to a Trust consisting primarily of a pool of mortgage
loans (the  "Mortgage  Loans"),  transferred  by the  Depositor  and serviced by
[__________________________] (in such capacity, the "Master Servicer", including
any successor Master Servicer under the Agreement  referred to below). The Trust
was created  pursuant to a Pooling and  Servicing  Agreement  dated as specified
above (the "Agreement") among the Depositor, the Master Servicer, as sponsor and
as master servicer (the "Sponsor" or the "Master Servicer," as appropriate), and
__________________________________,  as trustee  (the  "Trustee"),  a summary of
certain of the  pertinent  provisions  of which is set forth  hereafter.  To the
extent not defined  herein,  capitalized  terms used  herein  have the  meanings
assigned in the  Agreement.  This  Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

         This  Certificate  is one of the  Transferor  Certificates  from a duly
authorized issue of Certificates  designated as Revolving Home Equity Loan Asset
Backed Certificates, Series 199_-_, representing, to the extent specified in the
Agreement,  an undivided interest in: (i) each Mortgage Loan including its Asset
Balance  (including  all  Additional  Balances) and all  collections  in respect
thereof  received  after the  Cut-off  Date  (excluding  payments  in respect of
accrued  interest  due on or prior to the  Cut-off  Date),  (ii)  property  that
secured a  Mortgage  Loan that is  acquired  by  foreclosure  or deed in lieu of
foreclosure, (iii) the Depositor's rights under the hazard insurance policies in
respect of the Mortgage  Loans,  (iv) an  assignment of the  Depositor's  rights
under the purchase agreement dated as of ___________,  ____ between the Sponsor,
as seller,  and the  Depositor,  as purchaser,  and (v) certain  other  property
described in the Agreement (collectively, the "Trust Assets").

         The certificates are limited in right of payment to certain payments on
and  collections in respect of the Trust Assets,  all as more  specifically  set
forth  in the  Agreement.  The  Certificateholder,  by its  acceptance  of  this
Certificate,  agrees  that  it  will  look  solely  to the  funds  available  in
accordance  with the terms of the Agreement  for payment  hereunder and that the
Trustee  in  its   individual   capacity  is  not   personally   liable  to  the
Certificateholders  for  any  amount  payable  under  this  Certificate  or  the
Agreement  or,  except as expressly  provided in the  Agreement,  subject to any
liability under the Agreement.

         This  Certificate  does not  purport to  summarize  the  Agreement  and
reference is made to the Agreement for the interests,  rights and limitations of
rights,  benefits,  obligations  and duties  evidenced  hereby,  and the rights,
duties and immunities of the Trustee.

         The Agreement permits,  with certain  exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Sponsor,  the Master Servicer,  the Depositor and the Trustee, and the rights of
the  Certificateholders  under the  Agreement,  at any time by the Sponsor,  the
Master  Servicer,  the  Depositor  and the  Trustee  with the consent (i) of the
Holders of Investor Certificates evidencing Percentage Interests aggregating not
less than 51% and (ii) of the Credit Enhancer. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Investor Certificates.

         No transfer of this  Transferor  Certificate  shall be made unless such
transfer is exempt from the registration requirements of the Securities Act of 
1933, as amended,  and any applicable  state securities laws or is made in 
accordance  with said Act and laws.  There shall be delivered to the Trustee
either (i) an  investment  letter  acceptable to and in form and substance
satisfactory  to the  Trustee  certifying  to the  Trustee  the facts 
surrounding such transfer,  which  investment  letter shall not be an expense of
the  Trustee,  or (ii) if such  letter is not  delivered,  an Opinion of Counsel
acceptable  to and in form and  substance  satisfactory  to the  Trustee and the
Depositor that such transfer is exempt (describing the applicable  exemption and
the  basis  therefor)  from  or is  being  made  pursuant  to  the  registration
requirements of the Securities Act of 1933, as amended, which Opinion of Counsel
shall not be an expense of the  Trustee.  The Holder  hereof  desiring to effect
such Transfer shall, and does hereby agree to, indemnify the Transferor  against
any liability that may result if the transfer is not so exempt or is not made in
accordance with such federal and state laws.

         As provided in the  Agreement  and subject to certain  limitations  set
forth  therein,  and  subject  to the  restrictions  set forth on the first page
hereof, neither this Certificate nor any legal or beneficial interest herein may
be, directly or indirectly,  purchased,  transferred, sold, pledged, assigned or
otherwise  disposed of, and any proposed  transferee hereof shall not become the
registered  Holder hereof,  without the satisfaction of the conditions set forth
in Section 6.05 of the Agreement.

         No service charge will be made for any such registration of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

         The Trustee,  the Master Servicer,  the Depositor,  the Credit Enhancer
and the  Certificate  Registrar  and any  agent of the  foregoing  may treat the
Person in whose name this  Certificate is registered as the owner hereof for all
purposes,  and neither the Trustee,  the Master  Servicer,  the  Depositor,  the
Credit Enhancer,  the Certificate Registrar nor any such agent shall be affected
by any notice to the contrary.

         The obligations and  responsibilities  created by the Agreement and the
Trust   created   thereby   shall    terminate   upon    distribution   to   the
Certificateholders,  or  provision  therefor,  of the amount  required  to be so
distributed  in accordance  with the Agreement  upon the later of (i) payment in
full of all amounts  owing to the Credit  Enhancer  and (ii) the earliest of (a)
the transfer, under the conditions specified in the Agreement, to the Transferor
(as defined in the  Agreement)  of the  interest of the Holders of the  Investor
Certificates  in each Mortgage Loan and all property  acquired in respect of any
Mortgage Loan  remaining in the Trust,  (b) the day  following the  Distribution
Date on which distributions reduce the Investor Certificate Principal Balance to
zero, (c) the final payment or other liquidation of the last Mortgage Loan  
remaining in the Trust or (d) the  Distribution  Date in ________ ____.  The 
Transferor may effect an early retirement of the Certificates by paying the
retransfer  price and  accepting  retransfer  of the Trust Assets pursuant to 
the  terms of the  Agreement  on any  Distribution  Date  after the Investor
Certificate  Principal  Balance  is less  than or  equal to 10% of the
Original Investor Certificate Principal Balance;  provided,  however, that in no
event shall the Trust continue  beyond the expiration of 21 years from the death
of certain person named in the Agreement. Upon retirement of the Certificates in
accordance  with Section 10.01 of the Agreement,  the Trustee shall execute such
documents and instruments of transfer  presented by the Transferor and take such
other actions as the Transferor may reasonably  request to effect the retransfer
of the Mortgage Loans to the Transferor.

         Unless the certificate of authentication hereon has been executed by or
on behalf of the Trustee,  by manual or  facsimile  signature  this  Certificate
shall not be entitled to any benefit  under the  Agreement,  or be valid for any
purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed.

Dated:


                                          ----------------------------------,
                                          not in its individual capacity but
                                          solely as Trustee on behalf of the
                                          Trust


                                          ----------------------------------
                                                Authorized Officer

Certificate of Authentication:

This is one of the Transferor
Certificates  referenced in the
within-mentioned Agreement.



By:
   ----------------------------
         Authorized Officer


                                                     EXHIBIT C

                             MORTGAGE LOAN SCHEDULE

                           [Delivered to Trustee Only]








                                                     EXHIBIT D


                          FORM OF CREDIT LINE AGREEMENT











                                                     Exhibit E

                        FORM OF LETTER OF REPRESENTATIONS





                                                    Exhibit F


                    FORM OF INVESTMENT LETTER [NON-RULE 144A]
                           FOR TRANSFEROR CERTIFICATES

                                                       Date:

IndyMac ABS, Inc.
         as Depositor
4500 Park Granada
Calabasas, California  91302
         Attention: ________________

- ----------------------------------
         as Trustee


Attn:

         Re:      IndyMac ABS, Inc.;
                  Home Equity Loan Trust 199_-_,
                  Home Equity Loan Asset Backed Certificates,
                  Series 199_-_, Transferor Certificates

Ladies and Gentlemen:

In  connection   with  our   acquisition  of  Transferor   Certificates  in  the
Denomination  of , we  certify  that  (a)  we  understand  that  the  Transferor
Certificates  are not being  registered  under the  Securities  Act of 1933,  as
amended (the "Act"),  or any state securities laws and are being  transferred to
us in a transaction that is exempt from the registration requirements of the Act
and any such laws, (b) we are an "accredited investor," as defined in Regulation
D under  the Act,  and have such  knowledge  and  experience  in  financial  and
business  matters  that we are  capable  of  evaluating  the merits and risks of
investments in the Transferor  Certificates,  (c) we have had the opportunity to
ask questions of and receive answers from the Depositor  concerning the purchase
of  the  Transferor  Certificates  and  all  matters  relating  thereto  or  any
additional  information  deemed  necessary  to  our  decision  to  purchase  the
Transferor Certificates, (d) either (i) we are not an employee benefit plan that
is subject to the Employee  Retirement  Income Security Act of 1974, as amended,
nor a plan  subject to Section 4975 of the  Internal  Revenue  Code of 1986,  as
amended,  nor are we acting on behalf of any such employee benefit plan, or (ii)
if we are an  insurance  company,  a  representation  that  we are 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, (e) we
are acquiring the Transferor Certificates for investment for our own account and
not with a view to any distribution of such  Certificates (but without prejudice
to our  right  at all  times  to sell or  otherwise  dispose  of the  Transferor
Certificates  in accordance  with clause (g) below),  (f) we have not offered or
sold any Transferor  Certificates  to, or solicited offers to buy any Transferor
Certificates  from, any person,  or otherwise  approached or negotiated with any
person with respect  thereto,  or taken any other action which would result in a
violation  of  Section  5 of the Act,  and (g) we will  not  sell,  transfer  or
otherwise dispose of any Transferor  Certificates unless (1) such sale, transfer
or other  disposition  is made pursuant to an effective  registration  statement
under  the  Act  or is  exempt  from  such  registration  requirements,  and  if
requested,  we will at our expense provide an opinion of counsel satisfactory to
the addressees of this Transferor  Certificate that such sale, transfer or other
disposition)  may be  made  pursuant  to an  exemption  from  the  Act,  (2) the
purchaser  or  transferee  of  such  Transferor  Certificate  has  executed  and
delivered  to you a  certificate  to  substantially  the  same  effect  as  this
certificate, and (3) the purchaser or transferee has otherwise complied with any
conditions for transfer set forth in the Pooling and Servicing  Agreement  dated
as of ___________, ____ (the "Agreement"), among IndyMac ABS, Inc. as Depositor,
____________________________,        as       Master        Servicer,        and
____________________________,  as Trustee. All capitalized terms used herein but
not defined herein shall have the meanings assigned to them in the Agreement.

                                          Very truly yours,



                                          --------------------------------
                                          Name of Transferee
                                    

                                          By:
                                              ---------------------------
                                              Name:
                                              Title:


                   FORM OF INVESTMENT LETTER RULE 144A LETTER
                           FOR TRANSFEROR CERTIFICATES

                                                             Date:

IndyMac ABS, Inc.
         as Depositor
4500 Park Granada
Calabasas, California  91302
         Attention: ________________

- ----------------------------------
         as Trustee


Attn:

         Re:      IndyMac ABS, Inc.;
                  Home Equity Loan Trust 199_-_,
                  Home Equity Loan Asset Backed Certificates,
                  Series 199_-_, Transferor Certificates

Ladies and Gentlemen:

         In   connection   with  our   proposed   purchase  of  the   Transferor
Certificates, we certify that (a) we understand that the Transferor Certificates
are not being  registered  under the  Securities  Act of 1933,  as amended  (the
"Act"),  or any  state  securities  laws and are  being  transferred  to us in a
transaction that is exempt from the registration requirements of the Act and any
such laws,  (b) we have such  knowledge and experience in financial and business
matters that we are capable of evaluating the merits and risks of investments in
the Transferor Certificates, (c) we have had the opportunity to ask questions of
and receive answers from the Depositor concerning the purchase of the Transferor
Certificates  and all matters  relating  thereto or any  additional  information
deemed  necessary to our decision to purchase the Transferor  Certificates,  (d)
either (i) we are not an employee  benefit  plan that is subject to the Employee
Retirement  Income  Security  Act of 1974,  as  amended,  nor a plan  subject to
Section 4975 of the Internal  Revenue Code of 1986,  nor are we acting on behalf
of any such employee  benefit plan,  or (ii) if we are an insurance  company,  a
representation  that  we are 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,  (e) we have not, nor has anyone acting on our behalf
offered,  transferred,  pledged,  sold or otherwise  disposed of the  Transferor
Certificates,  any interest in the Transferor  Certificates or any other similar
security to, or solicited any offer to buy or accept a transfer, pledge or other
disposition of the Transferor Certificates,  any interest in the Transferor 
Certificates or any other similar security from, or otherwise  approached 
or negotiated with respect to the Transferor  Certificates,  any interest 
in the Transferor Certificates or any other similar  security with, any person 
in any manner,  or made any general solicitation  by means of general  
advertising or in any other manner,  or taken any other  action,  that  would
constitute  a  distribution  of the  Transferor Certificates  under  the  Act
or  that  would  render  the  disposition  of the Transferor  Certificates  a
violation  of  Section  5 of  the  Act  or  require registration  pursuant
thereto,  nor  will  act,  nor  has  authorized  or will authorize  any person
to act,  in such  manner  with  respect to the  Transferor Certificates  and 
(f) we are a "qualified  institutional  buyer" as that term is defined  in 
Rule 144A  under the Act and have  completed  either of the forms of 
certification to that effect attached hereto as Annex 1 or Annex 2. We are aware
that the sale to us is being made in reliance on Rule 144A. We are acquiring the
Transferor  Certificates for our own account or for resale pursuant to Rule 144A
and further, understand that such Transferor Certificates may be resold, pledged
or  transferred  only  (i) to a person  reasonably  believed  to be a  qualified
institutional  buyer that  purchases for its own account or for the account of a
qualified institutional buyer to whom notice is given that the resale, pledge or
transfer  is being made in reliance  on Rule 144A,  or (ii)  pursuant to another
exemption from registration under the Act. All capitalized terms used herein but
not defined  herein shall have the meanings  assigned to them in the Pooling and
Servicing  Agreement  dated as of  ___________,  ____ among IndyMac ABS, Inc. as
Depositor,   ____________________________,   as  Sponsor  Master  Servicer,  and
____________________________, as Trustee.

                                         Name of Buyer


                                         By:_______________________
                                            Name:
                                            Title:

                                                       ANNEX 1 TO Exhibit F

             QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE

         [For Transferees Other Than Registered Investment Companies]

         The  undersigned  (the  "Buyer")  hereby  certifies  as  follows to the
parties  listed  in  the  Rule  144A   Transferee   Certificate  to  which  this
certification  relates with  respect to the  Transferor  Certificates  described
therein:

         1.       As indicated below, the undersigned is the President,
Chief Financial Officer, Senior Vice President or other executive
officer of the Buyer.

         2. In connection with purchases by the Buyer, the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act of 1933,  as  amended  ("Rule  144A")  because  (i) the Buyer  owned  and/or
invested on a  discretionary  basis $ 1 in  securities  (except for the excluded
securities  referred to below) as of the end of the Buyer's  most recent  fiscal
year (such amount being  calculated  in  accordance  with Rule 144A and (ii) the
Buyer satisfies the criteria in the category marked below.

                  Corporation,  etc.  The Buyer is a  corporation  (other than a
                  bank,  savings and loan  association or similar  institution),
                  Massachusetts  or  similar  business  trust,  partnership,  or
                  charitable  organization described in Section 501(c)(3) of the
                  Internal Revenue Code of 1986, as amended.

                  Bank. The Buyer (a) is a national bank or banking  institution
                  organized  under  the  laws  of any  State,  territory  or the
                  District of Columbia,  the business of which is  substantially
                  confined  to  banking  and  is  supervised  by  the  state  or
                  territorial  banking  commission  or similar  official or is a
                  foreign bank or equivalent institution, and (b) has an audited
                  net  worth  of at least  $25,000,000  as  demonstrated  in its
                  latest  annual  financial  statements,  a  copy  of  which  is
                  attached hereto.

_______________________
1        Buyer  must  own  and/or  invest  on a  discretionary  basis  at  least
         $100,000,000 in securities unless Buyer is a dealer, and, in that case,
         Buyer  must  own  and/or  invest  on a  discretionary  basis  at  least
         $10,000,000 in securities.

- ----------        Savings  and  Loan.  The  Buyer  (a)  is a  savings  and  loan
                  association, building and loan association,  cooperative bank,
                  homestead   association  or  similar  institution,   which  is
                  supervised and examined by a State or Federal authority having
                  supervision over any such institutions or is a foreign savings
                  and loan association or equivalent  institution and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its latest  annual  financial  statements,  a copy of which is
                  attached hereto.

- ----------        Broker-dealer.  The Buyer is a dealer
                  registered pursuant to Section 15 of the
                  Securities Exchange Act of 1934.

- ----------        Insurance  Company.  The Buyer is an insurance  company  whose
                  primary and  predominant  business  activity is the writing of
                  insurance or the reinsuring of risks underwritten by insurance
                  companies and which is subject to supervision by the insurance
                  commissioner  or a  similar  official  or  agency  of a State,
                  territory or the District of Columbia.

- -----------       State or Local  Plan.  The  Buyer  is a plan  established  and
                  maintained  by a State,  its  political  subdivisions,  or any
                  agency  or  instrumentality  of the  State  or  its  political
                  subdivisions for the benefit of its employees.

- -----------       ERISA Plan.  The Buyer is an employee  benefit plan within the
                  meaning of Title I of the Employee  Retirement Income Security
                  Act of
                  1974.

- -----------       Investment Advisor.  The Buyer is an
                  investment advisor registered under the
                  Investment Advisors Act of 1940.

- ----------        Small  Business  Investment  Company.  The  Buyer  is a  small
                  business   investment  company  licensed  by  the  U.S.  Small
                  Business  Administration  under  Section  301(c) or (d) of the
                  Small Business Investment Act of 1958.

- -----------       Business Development Company.  The Buyer is a
                  business development company as defined in
                  Section 202(a)(22) of the Investment Advisors Act of 1940.


- -----------       Trust Fund.  The Buyer is a trust fund whose trustee is a bank
                  or trust company and whose  participants are exclusively State
                  or Local  Plans  or  ERISA  Plans  as  defined  above,  and no
                  participant of the Buyer is an individual  retirement  account
                  or an H.R. 10 (Keogh) plan.

         3. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated with the Buyer,  (ii) securities that are part of
an unsold  allotment to or  subscription by the Buyer, if the Buyer is a dealer,
(iii) bank deposit notes and certificates of deposit,  (iv) loan participations,
(v) repurchase  agreements,  (vi)  securities  owned but subject to a repurchase
agreement and (vii) currency, interest rate and commodity swaps.

         4. For purposes of determining the aggregate amount of securities owned
and/or invested on a discretionary  basis by the Buyer,  the Buyer used the cost
of such  securities  to the  Buyer  and did not  include  any of the  securities
referred to in the preceding  paragraph,  except (i) where the Buyer reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and  (ii) no  current  information  with  respect  to the  cost of those
securities has been published. If clause (ii) in the preceding sentence applies,
the securities may be valued at market.  Further,  in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries  of the
Buyer,  but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements  prepared in accordance with generally accepted accounting
principles  and if the  investments of such  subsidiaries  are managed under the
Buyer's direction.  However, such securities were not included if the Buyer is a
majority-owned,  consolidated  subsidiary of another enterprise and the Buyer is
not itself a reporting  company  under the  Securities  Exchange Act of 1934, as
amended.

         5. The  Buyer  acknowledges  that it is  familiar  with  Rule  144A and
understands  that the seller to it and other parties  related to the  Transferor
Certificates are relying and will continue to rely on the statements made herein
because one or more sales to the Buyer may be in reliance on Rule 144A.

         6. Until the date of  purchase of the Rule 144A  Securities,  the Buyer
will  notify  each of the  parties  to which this  certification  is made of any
changes in the information and conclusions  herein.  Until such notice is given,
the  Buyer's  purchase  of  the  Transferor   Certificates   will  constitute  a
reaffirmation  of  this  certification  as of the  date  of  such  purchase.  In
addition,  if the Buyer is a bank or savings  and loan as  provided  above,  the
Buyer  agrees that it will  furnish to such  parties  updated  annual  financial
statements promptly after they become available.

                                            ---------------------------------
                                            Name of Buyer

                                            By:
                                               -----------------------------
                                               Name:
                                               Title:

                                            Date:


                                                            ANNEX 2 TO Exhibit F


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees that are Registered Investment Companies]

         The  undersigned  (the  "Buyer")  hereby  certifies  as  follows to the
parties  listed  in  the  Rule  144A   Transferee   Certificate  to  which  this
certification  relates with  respect to the  Transferor  Certificates  described
therein:

         1.  As  indicated  below,  the  undersigned  is  the  President,  Chief
Financial  Officer or Senior Vice  President  of the Buyer or, if the Buyer is a
qualified  institutional  buyer as that term is  defined  in Rule 144A under the
Securities  Act of 1933,  as amended  ("Rule  144A")  because Buyer is part of a
Family of  Investment  Companies (as defined  below),  is such an officer of the
Adviser.

         2. In  connection  with  purchases by Buyer,  the Buyer is a "qualified
institutional  buyer"  as  defined  in Rule  144A  because  (i) the  Buyer is an
investment  company  registered  under the  Investment  Company Act of 1940,  as
amended and (ii) as marked  below,  the Buyer  alone,  or the Buyer's  Family of
Investment Companies,  owned at least $100,000,000 in securities (other than the
excluded  securities referred to below) as of the end of the Buyer's most recent
fiscal year. For purposes of determining  the amount of securities  owned by the
Buyer or the Buyer's Family of Investment Companies, the cost of such securities
was  used,  except  (i)  where the  Buyer or the  Buyer's  Family of  Investment
Companies  reports its  securities  holdings in its financial  statements on the
basis of their market value, and (ii) no current information With respect to the
cost of those  securities  has been  published.  If clause (ii) in the preceding
sentence applies, the securities may be valued at market.

- -----------       The  Buyer  owned $____________ in  securities  (other  than 
                  the  excluded securities  referred  to below)  as of the end 
                  of the  Buyer's most  recent  fiscal year (such  amount  
                  being  calculated  in accordance With Rule 144A).

- ------------      The Buyer is part of a Family of  Investment  Companies  which
                  owned  in  the  aggregate  $ in  securities  (other  than  the
                  excluded  securities  referred  to below) as of the end of the
                  Buyer's most recent fiscal year (such amount being  calculated
                  in accordance with Rule 144A).

         3. The term "Family of  Investment  Companies" as used herein means two
or more registered  investment  companies (or series thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

         4. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated  with the Buyer or are part of the Buyer's Family
of Investment  Companies,  (ii) bank deposit notes and  certificates of deposit,
(iii) loan participations,  (iv) repurchase agreements, (v) securities owned but
subject to a repurchase agreement and (vi) currency, interest rate and commodity
swaps.

         5. The  Buyer is  familiar  with  Rule  144A and  understands  that the
parties  listed  in  the  Rule  144A   Transferee   Certificate  to  which  this
certification  relates are relying and will  continue to rely on the  statements
made  herein  because one or more sales to the Buyer will be in reliance on Rule
144A. In addition, the Buyer will only purchase for the Buyer's own account.

         6.  Until the date of  purchase  of the  Transferor  Certificates,  the
undersigned  will  notify  the  parties  listed  in  the  Rule  144A  Transferee
Certificate  to  which  this  certification   relates  of  any  changes  in  the
information  and  conclusions  herein.  Until such notice is given,  the Buyer's
purchase of the Transferor  Certificates will constitute a reaffirmation of this
certification by the undersigned as of the date of such purchase.


                                            -------------------------------
                                            Name of Buyer


                                            By:
                                                ----------------------------
                                                Name:
                                                Title:

                                            IF AN ADVISER:

                                           ----------------------------------
                                            Name of Adviser


                                            Date:



                                                          Exhibit G

                    FORM OF REQUEST FOR RELEASE OF DOCUMENTS

                                                              [DATE]


- ----------------------------------
         as Trustee


Attn:

         Re:      IndyMac ABS, Inc. Home Equity Loan
                  Asset Backed Certificates, Series 199_-_

Gentlemen:

         In connection with the administration of the Mortgage Loans held by you
as Trustee under the Pooling and Servicing  Agreement  dated as of  ___________,
____,  among IndyMac ABS, Inc. as  Depositor,  [__________________________],  as
Sponsor and Master Servicer,  and you, as Trustee (the  "Agreement"),  we hereby
request a release of the  Mortgage  File held by you as Trustee  with respect to
the following described Mortgage Loan for the reason indicated below.

Loan No.:

Reason for requesting file:

- --------   1.     Mortgage  Loan  paid in  full.  (The  Master  Servicer  hereby
                  certifies  that all amounts  received in  connection  with the
                  payment in full of the Mortgage  Loan which are required to be
                  deposited in the Collection  Account  pursuant to Section 3.02
                  of the Agreement have been so deposited).

- --------   2.     Retransfer  of  Mortgage  Loan.  (The Master  Servicer  hereby
                  certifies that the Transfer  Deposit Amount has been deposited
                  in the Collection Account pursuant to the
                  Agreement).

- --------   3.     The Mortgage Loan is being foreclosed.

- --------   4.     The Mortgage Loan is being  re-financed by another  depository
                  institution.  (The Master Servicer  hereby  certifies that all
                  amounts received in connection with the payment in full of the
                  Mortgage  Loan  which  are  required  to be  deposited  in the
                  Collection Account pursuant to Section 3.02 of the Agreement
                  have been so deposited).

           5.     Other (Describe).

         The undersigned  acknowledges that the above Mortgage File will be held
by the  undersigned in accordance  with the provisions of the Agreement and will
promptly  be  returned  to the  Trustee  when the need  therefor  by the  Master
Servicer  no longer  exists  unless the  Mortgage  Loan has been  liquidated  or
retransferred.

         Capitalized  terms used herein shall have the meanings ascribed to them
in the Agreement.

                                          [-------------------------]

                                          By:
                                              ------------------------------
                                                Name:
                                                Title: Servicing Officer







                                                                    B&W Draft
                                                                      3/30/98





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






                              IndyMac ABS, Inc.

                                  Depositor

                       _______________________________

                          Seller and Master Servicer

                                     and

                         ____________________________

                                   Trustee

                     ___________________________________


                       POOLING AND SERVICING AGREEMENT

                         Dated as of _________, 199_

                      __________________________________

              MORTGAGE PASS-THROUGH CERTIFICATES, Series 199_-_





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




                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----


                                  ARTICLE I

                                 DEFINITIONS

     Accretion Directed Certificates  . . . . . . . . . . . . . . . . . . I-1
     Accrual Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
     Accrual Certificates . . . . . . . . . . . . . . . . . . . . . . . . I-1
     Accrual Termination Date . . . . . . . . . . . . . . . . . . . . . . I-1
     Adjusted Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . I-1
     Adjusted Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . I-1
     Advance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
     Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
     Allocable Share  . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
     Amount Available for Senior Principal  . . . . . . . . . . . . . . . I-2
     Amount Held for Future Distribution  . . . . . . . . . . . . . . . . I-2
     Applicable Credit Support Percentage . . . . . . . . . . . . . . . . I-2
     Collateral Value . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
     Available Funds  . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Bankruptcy Code  . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Bankruptcy Coverage Termination Date . . . . . . . . . . . . . . . . I-3
     Bankruptcy Loss  . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Bankruptcy Loss Coverage Amount  . . . . . . . . . . . . . . . . . . I-3
     Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . . . I-4
     Business Day . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificate Account  . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificate Balance  . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificate Owner  . . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificate Register . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificateholder or Holder  . . . . . . . . . . . . . . . . . . . . I-4
     Class  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-5
     Class A-_ Optimal Amount . . . . . . . . . . . . . . . . . . . . . . I-5
     Class A-_ Percentage . . . . . . . . . . . . . . . . . . . . . . . . I-5
     Class Certificate Balance  . . . . . . . . . . . . . . . . . . . . . I-5
     Class Interest Shortfall . . . . . . . . . . . . . . . . . . . . . . I-5
     Class Optimal Interest Distribution Amount . . . . . . . . . . . . . I-5
     Class PO Deferred Amount . . . . . . . . . . . . . . . . . . . . . . I-6
     Class Subordination Percentage . . . . . . . . . . . . . . . . . . . I-6
     Class Unpaid Interest Amounts  . . . . . . . . . . . . . . . . . . . I-6
     Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-6
     Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-6
     COFI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-6
     COFI Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . I-6
     Component  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-6
     Component Balance  . . . . . . . . . . . . . . . . . . . . . . . . . I-6
     Component Certificates . . . . . . . . . . . . . . . . . . . . . . . I-7
     Corporate Trust Office . . . . . . . . . . . . . . . . . . . . . . . I-7
     Cut-off Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
     Cut-off Date Pool Principal Balance  . . . . . . . . . . . . . . . . I-7
     Cut-off Date Principal Balance . . . . . . . . . . . . . . . . . . . I-7
     DCR  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
     Debt Service Reduction . . . . . . . . . . . . . . . . . . . . . . . I-7
     Defective Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . I-7
     Deficient Valuation  . . . . . . . . . . . . . . . . . . . . . . . . I-7
     Definitive Certificates  . . . . . . . . . . . . . . . . . . . . . . I-8
     Deleted Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . . I-8
     Delinquent . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Denomination . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Depositor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Depository . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Depository Participant . . . . . . . . . . . . . . . . . . . . . . . I-8
     Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Discount Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . I-8
     Distribution Account . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Distribution Account Deposit Date  . . . . . . . . . . . . . . . . . I-8
     Distribution Date  . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     Due Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     Eligible Account . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     ERISA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     ERISA-Restricted Certificate . . . . . . . . . . . . . . . . . . . . I-9
     Escrow Account . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     Event of Default . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     Excess Loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
     Excess Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     Expense Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     FDIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     FHLMC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     FIRREA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     Fitch  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     FNMA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     Fraud Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     Fraud Loss Coverage Amount . . . . . . . . . . . . . . . . . . . .  I-10
     Fraud Loss Coverage Termination Date . . . . . . . . . . . . . . .  I-11
     Fraud Losses . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Index  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Indirect Participant . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Initial Bankruptcy Coverage Amount . . . . . . . . . . . . . . . .  I-11
     Initial Component Balance  . . . . . . . . . . . . . . . . . . . .  I-11
     Initial LIBOR Rate . . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Insurance Policy . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Insurance Proceeds . . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Insured Expenses . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
     Interest Accrual Period  . . . . . . . . . . . . . . . . . . . . .  I-11
     Interest Determination Date  . . . . . . . . . . . . . . . . . . .  I-12
     Latest Possible Maturity Date  . . . . . . . . . . . . . . . . . .  I-12
     LIBOR  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-12
     LIBOR Certificates . . . . . . . . . . . . . . . . . . . . . . . .  I-12
     Liquidated Mortgage Loan . . . . . . . . . . . . . . . . . . . . .  I-12
     Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . .  I-12
     Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . . .  I-12
     Lost Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . .  I-12
     Majority in Interest . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Master Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Master Servicer Advance Date . . . . . . . . . . . . . . . . . . .  I-13
     Master Servicing Fee . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Master Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . .  I-13
     Monthly Statement  . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Moody's  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Mortgage . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Mortgage File  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Mortgage Loan Schedule . . . . . . . . . . . . . . . . . . . . . .  I-14
     Mortgage Note  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     Mortgage Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     Mortgaged Property . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     Mortgagor  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     National Cost of Funds Index . . . . . . . . . . . . . . . . . . .  I-15
     Net Prepayment Interest Shortfalls . . . . . . . . . . . . . . . .  I-15
     Non-Delay Certificates . . . . . . . . . . . . . . . . . . . . . .  I-15
     Non-Discount Mortgage Loan . . . . . . . . . . . . . . . . . . . .  I-15
     Non-PO Formula Principal Amount  . . . . . . . . . . . . . . . . .  I-15
     Non-PO Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Nonrecoverable Advance . . . . . . . . . . . . . . . . . . . . . .  I-16
     Notice of Final Distribution . . . . . . . . . . . . . . . . . . .  I-16
     Notional Amount  . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Notional Amount Certificates . . . . . . . . . . . . . . . . . . .  I-16
     Offered Certificates . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Officer's Certificate  . . . . . . . . . . . . . . . . . . . . . .  I-16
     Opinion of Counsel . . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Optional Termination . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Original Applicable Credit Support Percentage  . . . . . . . . . .  I-17
     Original Mortgage Loan . . . . . . . . . . . . . . . . . . . . . .  I-17
     Original Subordinated Principal Balance  . . . . . . . . . . . . .  I-17
     OTS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Outside Reference Date . . . . . . . . . . . . . . . . . . . . . .  I-17
     Outstanding  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Outstanding Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  I-18
     Ownership Interest . . . . . . . . . . . . . . . . . . . . . . . .  I-18
     Pass-Through Rate  . . . . . . . . . . . . . . . . . . . . . . . .  I-18
     Percentage Interest  . . . . . . . . . . . . . . . . . . . . . . .  I-18
     Permitted Investments  . . . . . . . . . . . . . . . . . . . . . .  I-18
     Permitted Transferee . . . . . . . . . . . . . . . . . . . . . . .  I-19
     Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
     Physical Certificate . . . . . . . . . . . . . . . . . . . . . . .  I-20
     Planned Balance  . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
     Planned Principal Classes  . . . . . . . . . . . . . . . . . . . .  I-20
     PO Formula Principal Amount  . . . . . . . . . . . . . . . . . . .  I-20
     PO Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-21
     Pool Stated Principal Balance  . . . . . . . . . . . . . . . . . .  I-21
     Prepayment Interest Excess . . . . . . . . . . . . . . . . . . . .  I-21
     Prepayment Interest Shortfall  . . . . . . . . . . . . . . . . . .  I-21
     Prepayment Period  . . . . . . . . . . . . . . . . . . . . . . . .  I-21
     Prepayment Shifting Percentage . . . . . . . . . . . . . . . . . .  I-21
     Primary Insurance Policy . . . . . . . . . . . . . . . . . . . . .  I-22
     Primary Planned Principal Classes  . . . . . . . . . . . . . . . .  I-22
     Principal Prepayment . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Principal Prepayment in Full . . . . . . . . . . . . . . . . . . .  I-22
     Private Certificate  . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Pro Rata Share . . . . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Prospectus Supplement  . . . . . . . . . . . . . . . . . . . . . .  I-22
     PUD  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Purchase Price . . . . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Qualified Insurer  . . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Rating Agency  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-23
     Realized Loss  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-23
     Record Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-23
     Reference Bank . . . . . . . . . . . . . . . . . . . . . . . . . .  I-23
     Refinancing Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  I-24
     Regular Certificates . . . . . . . . . . . . . . . . . . . . . . .  I-24
     Relief Act . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
     Relief Act Reductions  . . . . . . . . . . . . . . . . . . . . . .  I-24
     REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
     REMIC Change of Law  . . . . . . . . . . . . . . . . . . . . . . .  I-24
     REMIC Provisions . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
     REO Property . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
     Request for Release  . . . . . . . . . . . . . . . . . . . . . . .  I-24
     Required Coupon  . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
     Required Insurance Policy  . . . . . . . . . . . . . . . . . . . .  I-24
     Residual Certificates  . . . . . . . . . . . . . . . . . . . . . .  I-24
     Responsible Officer  . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Restricted Classes . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Scheduled Balances . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Scheduled Classes  . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Scheduled Payment  . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Scheduled Principal Distribution Amount  . . . . . . . . . . . . .  I-25
     Secondary Planned Principal Clauses  . . . . . . . . . . . . . . .  I-25
     Securities Act . . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Senior Certificates  . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Senior Credit Support Depletion Date . . . . . . . . . . . . . . .  I-25
     Senior Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  I-25
     Senior Prepayment Percentage . . . . . . . . . . . . . . . . . . .  I-26
     Senior Principal Distribution Amount . . . . . . . . . . . . . . .  I-26
     Servicing Advances . . . . . . . . . . . . . . . . . . . . . . . .  I-27
     Servicing Officer  . . . . . . . . . . . . . . . . . . . . . . . .  I-27
     Servicing Standard . . . . . . . . . . . . . . . . . . . . . . . .  I-27
     Special Hazard Coverage Termination Date . . . . . . . . . . . . .  I-27
     Special Hazard Loss  . . . . . . . . . . . . . . . . . . . . . . .  I-27
     Special Hazard Loss Coverage Amount  . . . . . . . . . . . . . . .  I-28
     Special Hazard Mortgage Loan . . . . . . . . . . . . . . . . . . .  I-29
     S&P  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Startup Day  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Stated Principal Balance . . . . . . . . . . . . . . . . . . . . .  I-29
     Streamlined Documentation Mortgage Loan  . . . . . . . . . . . . .  I-29
     Subordinated Certificates  . . . . . . . . . . . . . . . . . . . .  I-29
     Subordinated Percentage  . . . . . . . . . . . . . . . . . . . . .  I-29
     Subordinated Prepayment Percentage . . . . . . . . . . . . . . . .  I-29
     Subordinated Principal Distribution Amount . . . . . . . . . . . .  I-29
     Subservicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Substitute Mortgage Loan . . . . . . . . . . . . . . . . . . . . .  I-30
     Substitution Adjustment Amount . . . . . . . . . . . . . . . . . .  I-30
     Support Classes  . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Targeted Balance . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Targeted Principal Classes . . . . . . . . . . . . . . . . . . . .  I-30
     Tax Matters Person . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Tax Matters Person Certificate . . . . . . . . . . . . . . . . . .  I-31
     Transfer . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
     Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
     Trustee Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
     Trustee Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
     Trust Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
     Unscheduled Principal Distribution Amount  . . . . . . . . . . . .  I-31
     Voting Rights  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31

                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES

     SECTION 2.01.  Conveyance of Mortgage Loans  . . . . . . . . . . .  II-1
     SECTION 2.02.  Acceptance by Trustee of the Mortgage
                      Loans . . . . . . . . . . . . . . . . . . . . . .  II-4
     SECTION 2.03.  Representations, Warranties and
                      Covenants of the Seller and
                      Master Servicer . . . . . . . . . . . . . . . . .  II-6
     SECTION 2.04.  Representations and Warranties of the
                      Depositor as to the Mortgage 
                      Loans . . . . . . . . . . . . . . . . . . . . . .  II-9
     SECTION 2.05.  Delivery of Opinion of Counsel in
                      Connection with Substitutions . . . . . . . . . .  II-9
     SECTION 2.06.  Execution and Delivery of 
                      Certificates  . . . . . . . . . . . . . . . . . . II-10
     SECTION 2.07.  REMIC Matters . . . . . . . . . . . . . . . . . . . II-10

                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF MORTGAGE LOANS

     SECTION 3.01.  Master Servicer to Service Mortgage
                      Loans . . . . . . . . . . . . . . . . . . . . . . III-1
     SECTION 3.02.  Subservicing; Enforcement of the 
                      Obligations of Servicers  . . . . . . . . . . . . III-2
     SECTION 3.03.  Rights of the Depositor and the 
                      Trustee in Respect of the Master
                      Servicer  . . . . . . . . . . . . . . . . . . . . III-2
     SECTION 3.04.  Trustee to Act as Master Servicer . . . . . . . . . III-3
     SECTION 3.05.  Collection of Mortgage Loan
                      Payments;  Certificate Account;
                      Distribution Account  . . . . . . . . . . . . . . III-4
     SECTION 3.06.  Collection of Taxes, Assessments 
                      and Similar Items; Escrow 
                      Accounts  . . . . . . . . . . . . . . . . . . . . III-7
     SECTION 3.07.  Access to Certain Documentation and
                      Information Regarding the Mortgage 
                      Loans . . . . . . . . . . . . . . . . . . . . . . III-8
     SECTION 3.08.  Permitted Withdrawals from the
                      Certificate Account and 
                      Distribution Account  . . . . . . . . . . . . . . III-8
     SECTION 3.09.  Maintenance of Hazard Insurance;
                      Maintenance of Primary Insurance 
                      Policies  . . . . . . . . . . . . . . . . . . .  III-10
     SECTION 3.10.  Enforcement of Due-on-Sale Clauses;
                      Assumption Agreements . . . . . . . . . . . . .  III-12
     SECTION 3.11.  Realization Upon Defaulted Mortgage
                      Loans; Repurchase of Certain
                      Mortgage Loans  . . . . . . . . . . . . . . . .  III-14
     SECTION 3.12.  Trustee to Cooperate; Release of
                      Mortgage Files  . . . . . . . . . . . . . . . .  III-17
     SECTION 3.13.  Documents Records and Funds in
                      Possession of Master Servicer 
                      to be Held for the Trustee  . . . . . . . . . .  III-18
     SECTION 3.14.  Servicing Compensation  . . . . . . . . . . . . .  III-18
     SECTION 3.15.  Annual Statement as to Compliance . . . . . . . .  III-19
     SECTION 3.16.  Annual Independent Public Accountants'
                      Servicing Statement; Financial 
                      Statements  . . . . . . . . . . . . . . . . . .  III-19
     SECTION 3.17.  Errors and Omissions Insurance; 
                      Fidelity Bonds  . . . . . . . . . . . . . . . .  III-20

                                  ARTICLE IV

                              DISTRIBUTIONS AND
                       ADVANCES BY THE MASTER SERVICER

     SECTION 4.01.  Advances  . . . . . . . . . . . . . . . . . . . . .  IV-1
     SECTION 4.02.  Priorities of Distribution  . . . . . . . . . . . .  IV-1
     SECTION 4.03.  Allocation of Realized Losses . . . . . . . . . . .  IV-7
     SECTION 4.04.  Monthly Statements to
                      Certificateholders  . . . . . . . . . . . . . . .  IV-8
     SECTION 4.05.  Determination of Pass-Through Rates 
                      for COFI Certificates . . . . . . . . . . . . . . IV-10
     SECTION 4.06.  Determination of Pass-Through Rates 
                      for LIBOR Certificates  . . . . . . . . . . . . . IV-13

                                  ARTICLE V

                               THE CERTIFICATES

     SECTION 5.01.  The Certificates  . . . . . . . . . . . . . . . . . . V-1
     SECTION 5.02.  Certificate Register; Registration of
                      Transfer and Exchange of 
                      Certificates  . . . . . . . . . . . . . . . . . . . V-2
     SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen
                      Certificates  . . . . . . . . . . . . . . . . . . . V-7
     SECTION 5.04.  Persons Deemed Owners . . . . . . . . . . . . . . . . V-8
     SECTION 5.05.  Access to List of Certificateholders'
                      Names and Addresses . . . . . . . . . . . . . . . . V-8
     SECTION 5.06.  Maintenance of Office or Agency . . . . . . . . . . . V-8

                                  ARTICLE VI

                    THE DEPOSITOR AND THE MASTER SERVICER


     SECTION 6.01.  Respective Liabilities of the 
                      Depositor and the Master Servicer . . . . . . . .  VI-1
     SECTION 6.02.  Merger or Consolidation of the 
                      Depositor or the Master Servicer  . . . . . . . .  VI-1
     SECTION 6.03.  Limitation on Liability of the
                      Depositor, the Seller, the 
                      Master Servicer and Others  . . . . . . . . . . .  VI-1
     SECTION 6.04.  Limitation on Resignation of Master
                      Servicer  . . . . . . . . . . . . . . . . . . . .  VI-2

                                 ARTICLE VII

                                   DEFAULT

     SECTION 7.01.  Events of Default . . . . . . . . . . . . . . . . . VII-1
     SECTION 7.02.  Trustee to Act; Appointment of
                      Successor . . . . . . . . . . . . . . . . . . . . VII-3
     SECTION 7.03.  Notification to Certificateholders  . . . . . . . . VII-4

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

     SECTION 8.01.  Duties of Trustee . . . . . . . . . . . . . . . .  VIII-1
     SECTION 8.02.  Certain Matters Affecting the 
                      Trustee . . . . . . . . . . . . . . . . . . . .  VIII-2
     SECTION 8.03.  Trustee Not Liable for Certificates 
                      or Mortgage Loans . . . . . . . . . . . . . . .  VIII-3
     SECTION 8.04.  Trustee May Own Certificates  . . . . . . . . . .  VIII-3
     SECTION 8.05.  Trustee's Fees and Expenses . . . . . . . . . . .  VIII-4
     SECTION 8.06.  Eligibility Requirements for 
                      Trustee . . . . . . . . . . . . . . . . . . . .  VIII-4
     SECTION 8.07.  Resignation and Removal of Trustee  . . . . . . .  VIII-5
     SECTION 8.08.  Successor Trustee . . . . . . . . . . . . . . . .  VIII-6
     SECTION 8.09.  Merger or Consolidation of Trustee  . . . . . . .  VIII-6
     SECTION 8.10.  Appointment of Co-Trustee or 
                      Separate Trustee  . . . . . . . . . . . . . . .  VIII-7
     SECTION 8.11.  Tax Matters . . . . . . . . . . . . . . . . . . .  VIII-8
     SECTION 8.12.  Periodic Filings. . . . . . . . . . . . . . . . . VIII-11

                                  ARTICLE IX

                                 TERMINATION

     SECTION 9.01.  Termination upon Liquidation or 
                      Purchase of all Mortgage Loans  . . . . . . . . .  IX-1
     SECTION 9.02.  Final Distribution on the 
                      Certificates  . . . . . . . . . . . . . . . . . .  IX-1
     SECTION 9.03.  Additional Termination Requirements . . . . . . . .  IX-3

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS


     SECTION 10.01. Amendment . . . . . . . . . . . . . . . . . . . . . . X-1
     SECTION 10.02. Recordation of Agreement; 
                      Counterparts  . . . . . . . . . . . . . . . . . . . X-2
     SECTION 10.03. Governing Law . . . . . . . . . . . . . . . . . . . . X-3
     SECTION 10.04. Intention of Parties  . . . . . . . . . . . . . . . . X-3
     SECTION 10.05. Notices . . . . . . . . . . . . . . . . . . . . . . . X-4
     SECTION 10.06. Severability of Provisions  . . . . . . . . . . . . . X-5
     SECTION 10.07. Assignment  . . . . . . . . . . . . . . . . . . . . . X-5
     SECTION 10.08. Limitation on Rights of Certificate-holders . . . . . X-5
     SECTION 10.09. Inspection and Audit Rights . . . . . . . . . . . . . X-6
     SECTION 10.10. Certificates Nonassessable and Fully
                      Paid  . . . . . . . . . . . . . . . . . . . . . . . X-6


     Exhibit A:     Form of Senior Certificate
                      (excluding Notional Amount 
                      Certificates) . . . . . . . . . . . . . . . . . . . A-1
     Exhibit B:     Form of Subordinated Certificate  . . . . . . . . . . B-1
     Exhibit C:     Form of Class A-R Certificate . . . . . . . . . . . . C-1
     Exhibit D:     Form of Notional Amount Certificate . . . . . . . . . D-1
     Exhibit E:     Form of Reverse of Certificates . . . . . . . . . . . E-1
     Exhibit F:     (Reserved)  . . . . . . . . . . . . . . . . . . . . . F-1
     Exhibit G:     Form of Initial Certificates  . . . . . . . . . . . . G-1
     Exhibit H:     Form of Final Certification of Trustee  . . . . . . . H-1
     Exhibit I:     Transfer Affidavit  . . . . . . . . . . . . . . . . . I-1
     Exhibit J:     Form of Transferor Certificate  . . . . . . . . . . . J-1
     Exhibit K:     Form of Investment Letter (Non-Rule 144A) . . . . . . K-1
     Exhibit L:     Form of Rule 144A Letter  . . . . . . . . . . . . . . L-1
     Exhibit M:     Request for Release (for Trustee) . . . . . . . . . . M-1
     Exhibit N:     Request for Release (Mortgage Loan)
                      Paid in Full, Repurchased and 
                      Replaced) . . . . . . . . . . . . . . . . . . . . . N-1


                                  SCHEDULES
                                  ---------

     Schedule I:    Mortgage Loan Schedule  . . . . . . . . . . . . . . S-I-1
     Schedule II:   Representations and Warranties of the
                      Seller/Master Servicer  . . . . . . . . . . . .  S-II-1
     Schedule III:  Representations and Warranties as to
                      the Mortgage Loans  . . . . . . . . . . . . . . S-III-1
     Schedule IV:   Planned Balance Schedules . . . . . . . . . . . .  S-IV-1




          THIS POOLING AND SERVICING AGREEMENT, dated as of _______ __, 199_,
among  IndyMac  ABS,   Inc.,  a  Delaware  corporation,   as  depositor  (the
"Depositor"), ____________________________, a _______________ corporation, as
seller (in  such capacity,  the "Seller")  and  as master  servicer (in  such
capacity,  the  "Master  Servicer"),  and  ____________________,  a   banking
corporation organized  under the laws  of the __________________,  as trustee
(the "Trustee").

                               WITNESSETH THAT

          In consideration  of the  mutual agreements  herein contained,  the
parties hereto agree as follows:

                            PRELIMINARY STATEMENT

          The Depositor is the owner of the Trust Fund that is hereby
conveyed to the Trustee in return for the Certificates.  The Trust Fund for
federal income tax purposes will consist of a single REMIC.  The Certificates
will represent the entire beneficial ownership interest in the Trust Fund. 
The Regular Certificates will represent the "regular interests" in the Trust
Fund and the Residual Certificates will represent the single "residual
interest" in the Trust Fund.  The "latest possible maturity date" for federal
income tax purposes of all interests created hereby will be the Latest
Possible Maturity Date.

          The following table sets forth characteristics of the Certificates,
together with the minimum denominations and integral multiples in excess
thereof in which such Classes shall be issuable (except that one Certificate
of each Class of Certificates may be issued in a different amount and, in
addition, one Residual Certificate representing the Tax Matters Person
Certificate may be issued in a different amount):

<TABLE>
<CAPTION>
                                                                                        Integral
                        Initial Class                                                  Multiples
                         Certificate         Pass-Through           Minimum           in Excess of
                           Balance               Rate            Denomination           Minimum
                        -------------        ------------        ------------         ------------
<S>                      <C>                 <C>                 <C>                  <C>
 Class A-_                $__________         ____%               $_________           $________
 Class A-_                $__________         ____%               $_________           $________
 Class A-_                $__________         ____%               $_________           $________
 Class A-_                $__________           _____%            $_________           $________
 Class A-_                $__________           _____%            $_________           $________
 Class A-_                $__________           _____%            $_________           $________
 Class A-_                $__________             (1)             $_________           $________
 Class PO                 $__________             (2)             $_________           $________
 Class X                           (3)            (4)                $_______             $_______(5)
 Class A-R                $__________         ____%               $_________              N/A
 Class B-_                $__________         ____%               $_________           $________
 Class B-_                $__________         ____%               $_________           $________
 Class B-_                $__________         ____%               $_________           $________
 Class B-_                $__________         ____%               $_________           $________
 Class B-_                $__________         ____%               $_________           $________
 Class B-_                $__________         ____%               $_________           $________

</TABLE>

_____________________
(1)  The Class A-_ Certificates will be comprised of multiple payment
     components.  The Pass-Through Rate for any Distribution Date will equal
     the weighted average of the Pass-Through Rates of the various
     Components.  The Pass-Through Rate for the first Distribution Date is
     _____%.
(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, $________________).
(4)  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 their
     respective Stated Principal Balances over (b) ____% per annum.  The
     Pass-Through Rate for the Class X Certificates for the first
     Distribution Date is _______%.
(5)  Minimum Denomination is based on the Notional Amount of such Class.

          Set forth below are designations of Classes of Certificates to the
categories used herein:

Accretion Directed 
Certificates.  .  .  .  .  .  Class A-_ Certificates and Class A-_-_
                              Certificates.

Accrual Certificates .  .  .  Class A-_-_ Certificates.

Book-Entry Certificates .  .  All Classes of Certificates other than the
                              Physical Certificates.

Component Certificates  .  .  Class A-_ Certificates.

Components  .  .  .  .  .  .  For purposes of calculating distributions, the
                              Component Certificates will be comprised of
                              multiple payment components having the
                              designations, Initial Component Balances and
                              Pass-Through Rates set forth below:

<TABLE>
<CAPTION>
                                         Initial
                                        Component
Designation                              Balance                        Pass-Through Rate
- -----------                             ---------                       -----------------
<S>                                   <C>                                     <C>
Class A-_-_                              Notional                              ____%
Class A-_-_                              Notional                              ____%
Class A-_-_                              Notional                              ____%
Class A-_-_                            $____________                           ____%
Class A-_-_                            $____________                           ____%
Class A-_-_                            $____________                           ____%

</TABLE>

                              The Class A-_-_, Class A-_-_ and Class A-_-_
                              Components will have no Component Balances and
                              will bear interest on their respective Notional
                              Amounts. The Notional Amount for the Class A-_-
                              _ Component will equal the outstanding Class
                              Certificate Balance of the Class A-_
                              Certificate. The Notional Amount for the Class
                              A-_-_ Component will equal the outstanding
                              Class Certificate Balance of the Class A-_
                              Certificate.  The Notional Amount for the Class
                              A-_-_ Component will 
                              equal the outstanding Class Certificate Balance
                              of the Class A-_ Certificate.

Delay Certificates  .  .  .   All interest-bearing Classes of Certificates
                              other than the Non-Delay Certificates, if any.

ERISA-Restricted
Certificates  .  .  .  .  .   Class PO and Class X Certificates, Residual
                              Certificates and Subordinated Certificates.

Floating Rate Certificates.   (Class ____ Certificates.)

Inverse Floating Rate
Certificates  .  .  .  .  .   (Class ____ Certificates.)

COFI Certificates.  .  .  .   (Class ____ Certificates.)

LIBOR Certificates  .  .  .   (Class ____ Certificates.)

Non-Delay Certificates .  .   (Class ____ Certificates.)

Notional Amount 
Certificates  .  .  .  .  .   Class X Certificates and the Class A-_-_, Class
                              A-_-_ and Class A-_-_ Components.

Offered Certificates   .  .   All Classes of Certificates other than the
                              Private Certificates.

Physical Certificates  .  .   Residual Certificates, Class PO Certificates,
                              Class X Certificates, Class A-_ Certificates
                              and the Subordinated Certificates.

Planned Principal Classes .   Class A-_ and Class A-_ Certificates and the
                              Class A-_-_ and Class A-_-_ Components.

Primary Planned Principal
Classes .  .  .  .  .  .  .   (Class ____ Certificates.)

Principal Only
Certificates  .  .  .  .  .   Class PO Certificates.

Private Certificates   .  .   Class A-_, Class B-_, Class B-_ and Class B-_
                              Certificates.

Rating Agencies  .  .  .  .   ___________ and __________.

Regular Certificates   .  .   All Classes of Certificates, other than the
                              Residual Certificates.

Residual Certificates  .  .   Class A-R Certificates.

Scheduled Principal 
Classes .  .  .  .  .  .  .   (Class ____ Certificates.)

Secondary Planned Principal
Class   .  .  .  .  .  .  .   (Class ____ Certificates.)

Senior Certificates .  .  .   Class A-_, Class A-_, Class A-_, Class A-_,
                              Class A-_, Class A-_, Class A-_, Class PO,
                              Class X and Class A-R Certificates.

Subordinated Certificates .   Class B-_, Class B-_, Class B-_, Class B-_,
                              Class B-_ and Class B-_ Certificates.  

Support Classes  .  .  .  .   Class A-_ and Class A-_ Certificates and the
                              Class A-_-_ Component.

Targeted Principal 
Classes .  .  .  .  .  .  .   Class A-_ Certificates and the Class A-_-_,
                              Class A-_-_ and Class A-_-_ Components.


          With respect to any of the foregoing designations as to which the
corresponding reference is "None," all defined terms and provisions herein
relating solely to such designations shall be of no force or effect, and any
calculations herein incorporating references to such designations shall be
interpreted without reference to such designations and amounts.  Defined
terms and provisions herein relating to statistical rating agencies not
designated above as Rating Agencies shall be of no force or effect.




                                  ARTICLE I

                                 DEFINITIONS

          Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:

          Accretion Directed Certificates:  As specified in the
          -------------------------------
Preliminary Statement.

          Accrual Amount:  With respect to any Class of Accrual
          --------------
Certificates and any Distribution Date prior to the Accrual Termination Date,
the amount allocable to interest on each such Class of Accrual Certificates
with respect to such Distribution Date pursuant to Section 4.02(a)(i).

          Accrual Certificates:  As specified in the Preliminary
          --------------------
Statement.

          Accrual Termination Date:  The earlier to occur of (i) the first
          ------------------------
Distribution Date following the Distribution Date on which the Component
Balance of the Class A-_-_ Component is reduced to zero, and (ii) the Senior
Credit Support Depletion Date.

          Adjusted Mortgage Rate:  As to each Mortgage Loan, and at any
          ----------------------
time, the per annum rate equal to the Mortgage Rate less the Master Servicing
Fee Rate.

          Adjusted Net Mortgage Rate:  As to each Mortgage Loan, and at
          --------------------------
any time, the per annum rate equal to the Mortgage Rate less the related
Expense Rate.  For purposes of determining whether any Substitute Mortgage
Loan is a Discount Mortgage Loan or a Non-Discount Mortgage Loan and for
purposes of calculating the applicable PO Percentage and applicable Non-PO
Percentage, each Substitute Mortgage Loan shall be deemed to have an Adjusted
Net Mortgage Rate equal to the Adjusted Net Mortgage Rate of the Deleted
Mortgage Loan for which it is substituted.

          Advance:  The payment required to be made by the Master Servicer
          -------
with respect to any Distribution Date pursuant to Section 4.01, the amount of
any such payment being equal to the aggregate of payments of (principal and)
interest (net of the Master Servicing Fee and net of any net income in the
case of any REO Property) on the Mortgage Loans that were due on the related
Due Date and not received as of the close of business on the related
Determination Date, less the aggregate amount of any such delinquent payments
that the Master Servicer has determined would constitute a Nonrecoverable
Advance if advanced.

          Agreement:  This Pooling and Servicing Agreement and all
          ---------
amendments or supplements hereto.

          Allocable Share:  As to any Distribution Date and any Mortgage
          ---------------
Loan (i) with respect to the Class X Certificates, (a) the ratio that (x) the
excess, if any, of the Adjusted Net Mortgage Rate with respect to such
Mortgage Loan over the Required Coupon bears to (y) such Adjusted Net
Mortgage Rate or (b) if the Adjusted Net Mortgage Rate with respect to such
Mortgage Loan does not exceed the Required Coupon, zero, (ii) with respect to
the Class PO Certificates, zero and (iii) with respect to each other Class of
Certificates the product of (a) the lesser of (I) the ratio that the Required
Coupon bears to such Adjusted Net Mortgage Rate and (II) one, multiplied by
(b), the ratio that the amount calculated with respect to such Distribution
Date for such Class pursuant to clause (i) of the definition of Class Optimal
Interest Distribution Amount (without giving effect to any reduction of such
amount pursuant to Section 4.02(d)) bears to the amount calculated with
respect to such Distribution Date for each Class of Certificates pursuant to
clause (i) of the definition of Class Optimal Interest Distribution Amount
(in each case without giving effect to any reduction of such amounts pursuant
to Section 4.02(d)).

          Amount Available for Senior Principal:  As to any Distribution
          -------------------------------------
Date, Available Funds for such Distribution Date reduced by the aggregate
amount distributable (or allocable to the Accrual Amount, if applicable) on
such Distribution Date in respect of interest on the Senior Certificates
pursuant to Section 4.02(a)(i).

          Amount Held for Future Distribution:  As to any Distribution
          -----------------------------------
Date, the aggregate amount held in the Certificate Account at the close of
business on the related Determination Date on account of (i) Principal
Prepayments received during the related Prepayment Period and Liquidation
Proceeds received in the month of such Distribution Date and (ii) all
Scheduled Payments due after the related Due Date.

          Applicable Credit Support Percentage:  As defined in Section
          ------------------------------------
4.02(e).

          Available Funds:  As to any Distribution Date, the sum of (a)
          ---------------
the aggregate amount held in the Certificate Account at the close of business
on the related Determination Date net of the Amount Held for Future
Distribution and net of amounts permitted to be withdrawn from the
Certificate Account pursuant to clauses (i)-(viii), inclusive, of Section
3.08(a) and amounts permitted to be withdrawn from the Distribution Account
pursuant to clauses (i)-(iii) inclusive of Section 3.08(b), (b) the amount of
the related Advance and (c) in connection with Defective Mortgage Loans, as
applicable, the aggregate of the Purchase Prices and Substitution Adjustment
Amounts deposited on the related Distribution Account Deposit Date.

          Bankruptcy Code:  The United States Bankruptcy Reform Act of
          ---------------
1978, as amended.

          Bankruptcy Coverage Termination Date:  The date on which the
          ------------------------------------
Bankruptcy Loss Coverage Amount is reduced to zero.

          Bankruptcy Loss:  With respect to any Mortgage Loan, a Deficient
          ---------------
Valuation or Debt Service Reduction; provided that a Bankruptcy Loss shall
                                     --------
not be deemed a Bankruptcy Loss hereunder so long as the Master Servicer has
notified the Trustee in writing that the Master Servicer is diligently
pursuing any remedies that may exist in connection with the related Mortgage
Loan and either (A) the related Mortgage Loan is not in default with regard
to payments due thereunder or (B) delinquent payments of principal and
interest under the related Mortgage Loan and any related escrow payments in
respect of such Mortgage Loan are being advanced on a current basis by the
Master Servicer, in either case without giving effect to any Debt Service
Reduction or Deficient Valuation.

          Bankruptcy Loss Coverage Amount:  As of any Determination Date,
          -------------------------------
the Bankruptcy Loss Coverage Amount shall equal the Initial Bankruptcy
Coverage Amount as reduced by (i) the aggregate amount of Bankruptcy Losses
allocated to the Certificates since the Cut-off Date and (ii) any permissible
reductions in the Bankruptcy Loss Coverage Amount as evidenced by a letter of
each Rating Agency to the Trustee to the effect that any such reduction will
not result in a downgrading of the then current ratings assigned to the
Classes of Certificates rated by it.

          Book-Entry Certificates:  As specified in the Preliminary
          -----------------------
Statement.

          Business Day:  Any day other than (i) a Saturday or a Sunday, or
          ------------
(ii) a day on which banking institutions in the City of New York, New York,
or the State of California or the city in which the Corporate Trust Office of
the Trustee is located are authorized or obligated by law or executive order
to be closed.

          Certificate:  Any one of the Certificates executed by the
          -----------
Trustee in substantially the forms attached hereto as exhibits.

          Certificate Account:  The separate Eligible Account or Accounts
          -------------------
created and maintained by the Master Servicer pursuant to Section 3.05 with a
depository institution in the name of the Master Servicer for the benefit of
the Trustee on behalf of Certificateholders and designated
"____________________________ in trust for the registered holders of IndyMac
ABS, Inc., Mortgage Pass-Through Certificates, Series 199_-_."

          Certificate Balance:  With respect to any Certificate at any
          -------------------
time, the maximum dollar amount of principal to which the Holder thereof is
then entitled hereunder, such amount being equal to the Denomination thereof
(A) minus the sum of (i) all distributions of principal previously made with
respect thereto and (ii) all Realized Losses allocated thereto and, in the
case of any Subordinated Certificates, all other reductions in Certificate
Balance previously allocated thereto pursuant to Section 4.03 and (B) in the
case of any Class of Accrual Certificates, increased by the Accrual Amount
added to the Class Certificate Balance of such Class prior to such date.

          Certificate Owner:  With respect to any Book-Entry Certificate,
          -----------------
the Person who is the beneficial owner of such Book-Entry Certificate.

          Certificate Register:  The register maintained pursuant to
          --------------------
Section 5.02 hereof.

          Certificateholder or Holder:  The Person in whose name a
          ---------------------------
Certificate is registered in the Certificate Register, except that, solely
for the purpose of giving any consent pursuant to this Agreement, any
Certificate registered in the name of the Depositor or any affiliate of the
Depositor shall be deemed not to be Outstanding and the Percentage Interest
evidenced thereby shall not be taken into account in determining whether the
requisite amount of Percentage Interests necessary to effect such consent has
been obtained; provided that if any such Person (including the Depositor)
               --------
owns 100% of the Percentage Interests evidenced by a Class of Certificates,
such Certificates shall be deemed to be Outstanding for purposes of any
provision hereof that requires the consent of the Holders of Certificates of a
particular Class as a condition to the taking of any action hereunder.  The
Trustee is entitled to rely conclusively on a certification of the Depositor
or any affiliate of the Depositor in determining which Certificates are
registered in the name of an affiliate of the Depositor.

          Class:  All Certificates bearing the same class designation as
          -----
set forth in the Preliminary Statement.

          Class A-_ Optimal Amount:  As to any Distribution Date, an
          ------------------------
amount equal to the sum of (i) the product of the Class A-_ Percentage and
the Scheduled Principal Distribution Amount and (ii) the product of (A) the
Class A-_ Percentage, (B) the Prepayment Shifting Percentage and (C) the
Unscheduled Principal Distribution Amount.

          Class A-_ Percentage:  As to any Distribution Date, a fraction,
          --------------------
the numerator of which is the Class Certificate Balance of the Class A-_
Certificates on such Distribution Date and the denominator of which is the
aggregate Class Certificate Balances of the Senior Certificates (other than
the Class PO Certificates) on such Distribution Date.

          Class Certificate Balance:  With respect to any Class and as to
          -------------------------
any date of determination, the aggregate of the Certificate Balances of all
Certificates of such Class as of such date.

          Class Interest Shortfall:  As to any Distribution Date and
          ------------------------
Class, the amount by which the amount described in clause (i) of the
definition of Class Optimal Interest Distribution Amount for such Class
exceeds the amount of interest actually distributed on such Class on such
Distribution Date pursuant to such clause (i).

          Class Optimal Interest Distribution Amount:  With respect to any
          ------------------------------------------
Distribution Date and interest bearing Class or, with respect to any interest
bearing Component, any Component thereof, the sum of (i) one month's interest
accrued during the related Interest Accrual Period at the Pass-Through Rate
for such Class on the related Class Certificate Balance, Component Balance or
Notional Amount, as applicable, subject to reduction as provided in Section
4.02(d) and (ii) any Class Unpaid Interest Amounts for such Class or
Component.

          Class PO Deferred Amount:  As to any Distribution Date, the
          ------------------------
aggregate of the applicable PO Percentage of each Realized Loss, other than
any Excess Loss, to be allocated to the Class PO Certificates on such
Distribution Date on or prior to the Senior Credit Support Depletion Date or
previously allocated to the Class PO Certificates and not yet paid to the
Holders of the Class PO Certificates.

          Class Subordination Percentage:  With respect to any
          ------------------------------
Distribution Date and each Class of Subordinated Certificates, the quotient
(expressed as a percentage) of (a) the Class Certificate Balance of such
Class of Certificates immediately prior to such Distribution Date divided by
(b) the aggregate of the Class Certificate Balances immediately prior to such
Distribution Date of all Classes of Certificates.

          Class Unpaid Interest Amounts:  As to any Distribution Date and
          -----------------------------
Class of interest bearing Certificates, the amount by which the aggregate
Class Interest Shortfalls for such Class on prior Distribution Dates exceeds
the amount distributed on such Class on prior Distribution Dates pursuant to
clause (ii) of the definition of Class Optimal Interest Distribution Amount.

          Closing Date:  ___________, 199_.
          ------------

          Code:  The Internal Revenue Code of 1986, including any
          ----
successor or amendatory provisions.

          COFI:  The Monthly Weighted Average Cost of Funds Index for the
          ----
Eleventh District Savings Institutions published by the Federal Home Loan
Bank of San Francisco.

          COFI Certificates:  As specified in the Preliminary Statement.
          -----------------

          Collateral Value:  With respect to any Mortgage Loan, the
          ----------------
Collateral Value of the related Mortgaged Property shall be: 
(i) with respect to a Mortgage Loan other than a Refinancing Mortgage Loan,
the lesser of (a) the value of the Mortgaged Property based upon the
appraisal made at the time of the origination of such Mortgage Loan and (b)
the sales price of the Mortgaged Property at the time of the origination of
such Mortgage Loan; (ii) with respect to a Refinancing Mortgage Loan other
than a Streamlined Documentation Mortgage Loan, the value of the Mortgaged
Property based upon the appraisal made at the time of the origination of such
Refinancing Mortgage Loan; and (iii) with respect to a Streamlined
Documentation Mortgage Loan, (a) if the loan-to-value ratio with respect to
the Original Mortgage Loan at the time of the origination thereof was __% or
less, the value of the Mortgaged Property based upon the appraisal made at
the time of the origination of the Original Mortgage Loan and (b) if the
loan-to-value ratio with respect to the Original Mortgage Loan at the time of
the origination thereof was greater than __%, the value of the Mortgaged
Property based upon the appraisal (which may be a drive-by appraisal) made at
the time of the origination of such Streamlined Documentation Mortgage Loan.

          Component:  As specified in the Preliminary Statement.
          ---------

          Component Balance:  With respect to any Component and any
          -----------------
Distribution Date, the Initial Component Balance thereof on the Closing Date,
(A) less all amounts applied in reduction of the principal balance of such
Component and Realized Losses allocated thereto on previous Distribution
Dates and (B) in the case of the Accrual Certificates, increased by all
interest accrued and added to the Component Balance thereof prior to such
Distribution Date.

          Component Certificates:  As specified in the Preliminary
          ----------------------
Statement.

          Corporate Trust Office:  The designated office of the Trustee in
          ----------------------
the State of New York at which at any particular time its corporate trust
business with respect to this Agreement shall be administered, which office
at the date of the execution of this Agreement is located at
__________________________________ (Attn:  ______________________________,
facsimile no. ________________, and which is the address to which notices to
and correspondence with the Trustee should be directed.

          Cut-off Date:  _________ __, 199_.
          ------------

          Cut-off Date Pool Principal Balance:  $______________.
          -----------------------------------

          Cut-off Date Principal Balance:  As to any Mortgage Loan, the
          ------------------------------
Stated Principal Balance thereof as of the close of business on the Cut-off
Date.

          DCR:  Duff & Phelps Credit Rating Company, or any successor
          ---
thereto.  If DCR is designated as a Rating Agency in the Preliminary
Statement, for purposes of Section 10.05(b) the address for notices to DCR
shall be Duff & Phelps Credit Rating Company, 17 State Street, 12th Floor,
New York, New York 10004, Attention:  ______________, or such other address
as DCR may hereafter furnish to the Depositor and the Master Servicer.

          Debt Service Reduction:  With respect to any Mortgage Loan, a
          ----------------------
reduction by a court of competent jurisdiction in a proceeding under the
Bankruptcy Code in the Scheduled Payment for such Mortgage Loan which became
final and non-appealable, except such a reduction resulting from a Deficient
Valuation or any reduction that results in a permanent forgiveness of
principal.

          Defective Mortgage Loan:  Any Mortgage Loan which is required to
          -----------------------
be repurchased pursuant to Section 2.02 or 2.03.

          Deficient Valuation:  With respect to any Mortgage Loan, a
          -------------------
valuation by a court of competent jurisdiction of the Mortgaged Property in
an amount less than the then-outstanding indebtedness under the Mortgage
Loan, or any reduction in the amount of principal to be paid in connection
with any Scheduled Payment that results in a permanent forgiveness of
principal, which valuation or reduction results from an order of such court
which is final and non-appealable in a proceeding under the Bankruptcy Code.

          Definitive Certificates:  Any Certificate evidenced by a
          -----------------------
Physical Certificate and any Certificate issued in lieu of a Book-Entry
Certificate pursuant to Section 5.02(e).

          Deleted Mortgage Loan:  As defined in Section 2.03(b) hereof.
          ---------------------

          Delinquent:  A Mortgage Loan is "Delinquent" if any regularly
          ----------
scheduled monthly payment due thereon is not made by the close of business on
the day such monthly payment is due.  A Mortgage Loan is "30 days Delinquent"
if such monthly payment has not been received by the close of business on the
corresponding day of the month immediately succeeding the month in which such
monthly payment was due.  The determination of whether a Mortgage Loan is "60
days Delinquent", "90 days Delinquent", etc. shall be made in like manner.

          Denomination:  With respect to each Certificate, the amount set
          ------------
forth on the face thereof as the "Initial Certificate Balance of this
Certificate" or the "Initial Notional Amount of this Certificate" or, if
neither of the foregoing, the Percentage Interest appearing on the face
thereof.

          Depositor:  IndyMac ABS, Inc., a Delaware corporation, or its
          ---------
successor in interest.

          Depository:  The initial Depository shall be The Depository
          ----------
Trust Company, the nominee of which is CEDE & Co., as the registered Holder
of the Book-Entry Certificates.  The Depository shall at all times be a
"clearing corporation" as defined in Section 8-102(3) of the Uniform
Commercial Code of the State of New York.

          Depository Participant:  A broker, dealer, bank or other
          ----------------------
financial institution or other Person for whom from time to time a Depository
effects book-entry transfers and pledges of securities deposited with the
Depository.

          Determination Date:  As to any Distribution Date, the ____ day
          ------------------
of the calendar month in which such Distribution Date occurs (or if such ____
day is not a Business Day the next (preceding) Business Day); provided that
                                                              --------
if such ____ day or such Business Day, whichever is applicable, is less than
two Business Days prior to the related Distribution Date, the Determination
Date shall be the first Business Day which is two Business Days preceding
such Distribution Date.

          Discount Mortgage Loan:  Any Mortgage Loan with an Adjusted Net
          ----------------------
Mortgage Rate that is less than the Required Coupon.

          Distribution Account:  The separate Eligible Account created and
          --------------------
maintained by the Trustee pursuant to Section 3.05 in the name of the Trustee
for the benefit of the Certificateholders and designated
"_________________________ in trust for registered holders of IndyMac ABS,
Inc. Mortgage Pass-Through Certificates, Series 199_-_."  Funds in the
Distribution Account shall be held in trust for the Certificateholders for
the uses and purposes set forth in this Agreement.

          Distribution Account Deposit Date:  As to any Distribution Date,
          ---------------------------------
12:30 p.m. Pacific time on the Business Day immediately preceding such
Distribution Date.

          Distribution Date:  The ____ day of each calendar month after
          -----------------
the initial issuance of the Certificates, or if such ____ day is not a
Business Day, the next succeeding Business Day, commencing in ____________,
199_.

          Due Date:  With respect to any Distribution Date, the first day
          --------
of the month in which the related Distribution Date occurs.  

          Eligible Account:  Any of (i) an account or accounts maintained
          ----------------
with a federal or state chartered depository institution or trust company the
short-term unsecured debt obligations of which (or, in the case of a
depository institution or trust company that is the principal subsidiary of a
holding company, the debt obligations of such holding company) have the
highest short-term ratings of each Rating Agency at the time any amounts are
held on deposit therein, or (ii) an account or accounts in a depository
institution or trust company in which such accounts are insured by the FDIC
(to the limits established by the FDIC) and the uninsured deposits in which
accounts are otherwise secured such that, as evidenced by an Opinion of
Counsel delivered to the Trustee and to each Rating Agency, the
Certificateholders have a claim with respect to the funds in such account or
a perfected first priority security interest against any collateral (which
shall be limited to Permitted Investments) securing such funds that is
superior to claims of any other depositors or creditors of the depository
institution or trust company in which such account is maintained, or (iii) a
trust account or accounts maintained with (a) the trust department of a
federal or state chartered depository institution or (b) a trust company,
acting in its fiduciary capacity or (iv) any other account acceptable to each
Rating Agency.  Eligible Accounts may bear interest and may include, if
otherwise qualified under this definition, accounts maintained with the
Trustee.

          ERISA:  The Employee Retirement Income Security Act of 1974, as
          -----
amended.

          ERISA-Restricted Certificate:  As specified in the Preliminary
          ----------------------------
Statement.

          Escrow Account:  The Eligible Account or Accounts established
          --------------
and maintained pursuant to Section 3.06(a) hereof.

          Event of Default:  As defined in Section 7.01 hereof.
          ----------------

          Excess Loss:  The amount of any (i) Fraud Loss realized after
          -----------
the Fraud Loss Coverage Termination Date, (ii) Special Hazard Loss realized
after the Special Hazard Coverage Termination Date or (iii) Bankruptcy Loss
realized after the Bankruptcy Coverage Termination Date.

          Excess Proceeds:  With respect to any Liquidated Mortgage Loan,
          ---------------
the amount, if any, by which the sum of any Liquidation Proceeds of such
Mortgage Loan received in the calendar month in which such Mortgage Loan
became a Liquidated Mortgage Loan, net of any amounts previously reimbursed
to the Master Servicer as Nonrecoverable Advance(s) with respect to such
Mortgage Loan pursuant to Section 3.08(a)(iii), exceeds (i) the unpaid
principal balance of such Liquidated Mortgage Loan as of the Due Date in the
month in which such Mortgage Loan became a Liquidated Mortgage Loan plus (ii)
accrued interest at the Mortgage Rate from the Due Date as to which interest
was last paid or advanced (and not reimbursed) to Certificateholders up to
the Due Date applicable to the Distribution Date immediately following the
calendar month during which such liquidation occurred.

          Expense Rate:  As to each Mortgage Loan, the sum of the related
          ------------
Master Servicing Fee Rate and the Trustee Fee Rate.

          FDIC:  The Federal Deposit Insurance Corporation, or any
          ----
successor thereto.

          FHLMC:  The Federal Home Loan Mortgage Corporation, a corporate
          -----
instrumentality of the United States created and existing under Title III of
the Emergency Home Finance Act of 1970, as amended, or any successor thereto.

          FIRREA:  The Financial Institutions Reform, Recovery, and
          ------
Enforcement Act of 1989.

          Fitch:  Fitch IBCA, Inc., or any successor thereto.  If Fitch is
          -----
designated as a Rating Agency in the Preliminary Statement, for purposes of
Section 10.05(b) the address for notices to Fitch shall be Fitch IBCA, Inc.,
One State Street Plaza, New York, New York 10004, Attention:
_______________________________________, or such other address as Fitch may
hereafter furnish to the Depositor and the Master Servicer.

          FNMA:  The Federal National Mortgage Association, a federally
          ----
chartered and privately owned corporation organized and existing under the
Federal National Mortgage Association Charter Act, or any successor thereto.

          Fraud Loan:  A Liquidated Mortgage Loan as to which a Fraud Loss
          ----------
has occurred.

          Fraud Loss Coverage Amount:  As of the Closing Date,
          --------------------------
$_____________ subject to reduction 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 Stated 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.

          Fraud Loss Coverage Termination Date:  The date on which the
          ------------------------------------
Fraud Loss Coverage Amount is reduced to zero.

          Fraud Losses:  Realized Losses on Mortgage Loans as to which a
          ------------
loss is sustained by reason of a default arising from fraud, dishonesty or
misrepresentation in connection with the related Mortgage Loan, including a
loss by reason of the denial of coverage under any related Primary Insurance
Policy because of such fraud, dishonesty or misrepresentation.

          Index:  With respect to any Interest Accrual Period for the COFI
          -----
Certificates or the LIBOR Certificates, the then-applicable index used by the
Trustee pursuant to Section 4.05 to determine the Pass-Through Rate for such
Interest Accrual Period for the COFI Certificates or the LIBOR Certificates,
as applicable.

          Indirect Participant:  A broker, dealer, bank or other financial
          --------------------
institution or other Person that clears through or maintains a custodial
relationship with a Depository Participant.

          Initial Bankruptcy Coverage Amount:  $_________.
          ----------------------------------

          Initial Component Balance:  As specified in the Preliminary
          -------------------------
Statement.

          Initial LIBOR Rate:  Not applicable.
          ------------------

          Insurance Policy:  With respect to any Mortgage Loan included in
          ----------------
the Trust Fund, any insurance policy, including all riders and endorsements
thereto in effect, including any replacement policy or policies for any
Insurance Policies.

          Insurance Proceeds:  Proceeds paid by an insurer pursuant to any
          ------------------
Insurance Policy, in each case other than any amount included in such
Insurance Proceeds in respect of Insured Expenses.

          Insured Expenses:  Expenses covered by an Insurance Policy or
          ----------------
any other insurance policy with respect to the Mortgage Loans.

          Interest Accrual Period:  With respect to each Class of Delay
          -----------------------
Certificates and any Distribution Date, the calendar month prior to the month
of such Distribution Date.  With respect to any Non-Delay Certificates and
any Distribution Date, the one month period commencing on the ____ day of the
month preceding the month in which such Distribution Date occurs and ending
on the ____ day of the month in which such Distribution Date occurs.

          Interest Determination Date:  With respect to (a) any Interest
          ---------------------------
Accrual Period for any LIBOR Certificates and (b) any Interest Accrual Period
for the COFI Certificates for which the applicable Index is LIBOR, the second
Business Day prior to the first day of such Interest Accrual Period.

          Latest Possible Maturity Date:  The Distribution Date following
          -----------------------------
the third anniversary of the scheduled maturity date of the Mortgage Loan
having the latest scheduled maturity date as of the Cut-off Date.

          LIBOR:  The London interbank offered rate for one-month United
          -----
States dollar deposits calculated in the manner described in Section 4.06.

          LIBOR Certificates:  As specified in the Preliminary Statement.
          ------------------

          Liquidated Mortgage Loan:  With respect to any Distribution
          ------------------------
Date, a defaulted Mortgage Loan (including any REO Property) which was
liquidated in the calendar month preceding the month of such Distribution
Date and as to which the Master Servicer has determined (in accordance with
this Agreement) that it has received all amounts it expects to receive in
connection with the liquidation of such Mortgage Loan, including the final
disposition of an REO Property.

          Liquidation Proceeds:  Amounts, including Insurance Proceeds,
          --------------------
received in connection with the partial or complete liquidation of defaulted
Mortgage Loans, whether through trustee's sale, foreclosure sale or otherwise
or amounts received in connection with any condemnation or partial release of
a Mortgaged Property and any other proceeds received in connection with an
REO Property, less the sum of related unreimbursed Master Servicing Fees,
Servicing Advances and Advances.

          Loan-to-Value Ratio:  With respect to any Mortgage Loan and as
          -------------------
to any date of determination, (i) the principal balance of such Mortgage Loan
(at the date of origination) divided by (ii) the Collateral Value of the
related Mortgaged Property.

          Lost Mortgage Note:  Any Mortgage Note the original of which was
          ------------------
permanently lost or destroyed and has not been replaced.

          Majority in Interest:  As to any Class of Regular Certificates,
          --------------------
the Holders of Certificates of such Class evidencing, in the aggregate, at
least 51% of the Percentage Interests evidenced by all Certificates of such
Class.

          Master Servicer:  ____________________________, a ___________
          ---------------
corporation, and its successors and assigns, in its capacity as master
servicer hereunder.

          Master Servicer Advance Date:  As to any Distribution Date,
          ----------------------------
12:30 p.m. Pacific time on the Business Day immediately preceding such
Distribution Date.

          Master Servicing Fee:  As to each Mortgage Loan and any
          --------------------
Distribution Date, an amount payable out of each full payment of interest
received on such Mortgage Loan and equal to one-twelfth of the Master
Servicing Fee Rate multiplied by the Stated Principal Balance of such
Mortgage Loan as of the Due Date in the month of such Distribution Date
(prior to giving effect to any Scheduled Payments due on such Mortgage Loan
on such Due Date), subject to reduction as provided in Section 3.14.

          Master Servicing Fee Rate:  With respect to each Mortgage Loan,
          -------------------------
____% per annum.

          Monthly Statement:  The statement delivered to the
          -----------------
Certificateholders pursuant to Section 4.04.

          Moody's:  Moody's Investors Service, Inc., or any successor
          -------
thereto.  If Moody's is designated as a Rating Agency in the Preliminary
Statement, for purposes of Section 10.05(b) the address for notices to
Moody's shall be Moody's Investors Service, Inc., 99 Church Street, New York,
New York 10007, Attention: ___________________________________, or such other
address as Moody's may hereafter furnish to the Depositor or the Master
Servicer.

          Mortgage:  The mortgage, deed of trust or other instrument
          --------
creating a first lien on an estate in fee simple or leasehold interest in
real property securing a Mortgage Note.

          Mortgage File:  The mortgage documents listed in Section 2.01
          -------------
hereof pertaining to a particular Mortgage Loan and any additional documents
delivered to the Trustee to be added to the Mortgage File pursuant to this
Agreement.

          Mortgage Loans:  Such of the mortgage loans transferred and
          --------------
assigned to the Trustee pursuant to the provisions hereof as from time to
time are held as a part of the Trust Fund (including any REO Property), the
mortgage loans so held being identified in the Mortgage Loan Schedule,
notwithstanding foreclosure or other acquisition of title of the related
Mortgaged Property.

          Mortgage Loan Schedule:  The list of Mortgage Loans (as from
          ----------------------
time to time amended by the Master Servicer to reflect the addition of
Substitute Mortgage Loans and the deletion of Deleted Mortgage Loans pursuant
to the provisions of this Agreement) transferred to the Trustee as part of
the Trust Fund and from time to time subject to this Agreement, attached
hereto as Schedule I, setting forth the following information with respect to
each Mortgage Loan:

          (i)  the loan number;

          (ii)  the Mortgagor's name and the street address of the Mortgaged
          Property, including the Zip code;

          (iii)  the maturity date;

          (iv)  the original principal balance;

          (v)  the Cut-off Date Principal Balance;

          (vi)  the first payment date of the Mortgage Loan;

          (vii)  the Scheduled Payment in effect as of the Cut-off Date;

          (viii)  the Loan-to-Value Ratio at origination;

          (ix)  a code indicating whether the residential dwelling at the
          time of origination was represented to be owner-occupied;

          (x)  a code indicating whether the residential dwelling is (a) a
          detached single family dwelling (b) a unit in a de minimis PUD, (c)
          a condominium unit or a unit in a PUD (other than a de minimis
          PUD), or (d) a two- to four-unit residential property;

          (xi)  the Mortgage Rate;

          (xii)  the represented purpose for the Mortgage Loan; 

          (xiii)  the type of documentation program pursuant to which the
          Mortgage Loan was originated, and

          (xiv)  the Master Servicing Fee for the Mortgage Loan.

          Such schedule shall also set forth the total of the amounts
described under (iv) and (v) above for all of the Mortgage Loans.

          Mortgage Note:  The original executed note or other evidence of
          -------------
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage
Loan.

          Mortgage Rate:  The annual rate of interest borne by a Mortgage
          -------------
Note from time to time, net of any interest premium charged by the mortgagee
to obtain or maintain any Primary Insurance Policy.

          Mortgaged Property:  The underlying property securing a Mortgage
          ------------------
Loan.

          Mortgagor:  The obligor(s) on a Mortgage Note.
          ---------

          National Cost of Funds Index:  The National Monthly Median Cost
          ----------------------------
of Funds Ratio to SAIF-Insured Institutions published by the Office of Thrift
Supervision.

          Net Prepayment Interest Shortfalls:  As to any Distribution
          ----------------------------------
Date, the amount by which the aggregate of Prepayment Interest Shortfalls
during the related Prepayment Period exceeds an amount equal to one-half of
the aggregate Master Servicing Fee for such Distribution Date before
reduction of the Master Servicing Fee in respect of such Prepayment Interest
Shortfalls.

          Non-Delay Certificates:  As specified in the Preliminary
          ----------------------
Statement.

          Non-Discount Mortgage Loan:  Any Mortgage Loan with an Adjusted
          --------------------------
Net Mortgage Rate that is greater than or equal to the Required Coupon.

          Non-PO Formula Principal Amount:  As to any Distribution Date,
          -------------------------------
the sum of the applicable Non-PO Percentage of (a) the principal portion of
each Scheduled Payment (without giving effect, prior to the Bankruptcy
Coverage Termination Date, to any reductions thereof caused by any Debt
Service Reductions or Deficient Valuations) due on each Mortgage Loan on the
related Due Date, (b) the Stated Principal Balance of each Mortgage Loan that
was repurchased by the Seller or the Master Servicer pursuant to this
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 during the calendar month preceding the month
of such Distribution Date with respect to such Mortgage Loan and (f) all
Principal Prepayments received during the related Prepayment Period.

          Non-PO Percentage:  As to any Discount Mortgage Loan, a fraction
          -----------------
(expressed as a percentage) the numerator of which is the Adjusted Net
Mortgage Rate of such Discount Mortgage Loan and the denominator of which is
the Required Coupon.  As to any Non-Discount Mortgage Loan, 100%.

          Nonrecoverable Advance:  Any portion of an Advance previously
          ----------------------
made or proposed to be made by the Master Servicer that, in the good faith
judgment of the Master Servicer, will not be ultimately recoverable by the
Master Servicer from the related Mortgagor, related Liquidation Proceeds or
otherwise.

          Notice of Final Distribution:  The notice to be provided
          ----------------------------
pursuant to Section 9.02 to the effect that final distribution on any of the
Certificates shall be made only upon presentation and surrender thereof.

          Notional Amount:  With respect to any Distribution Date and the
          ---------------
Class X Certificates, the aggregate of the Stated Principal Balances of the
Non-Discount Mortgage Loans as of the Due Date in the month of such
Distribution Date (prior to giving effect to any Scheduled Payments due on
such Mortgage Loans on such Due Date).  With respect to any Distribution Date
and (i) the Class A-_-_ Component, the Class Certificate Balance of the Class
A-_ Certificate on such Distribution Date; (ii) the Class A-_-_ Component,
the Class Certificate Balance of the Class A-_ Certificate on such
Distribution Date; and (iii) the Class A-_-_ Component, the Class Certificate
Balance of the Class A-_ Certificate on such Distribution Date.

          Notional Amount Certificates:  As specified in the Preliminary
          ----------------------------
Statement.

          Offered Certificates:  As specified in the Preliminary
          --------------------
Statement.

          Officer's Certificate:  A certificate (i) signed by the Chairman
          ---------------------
of the Board, the Vice Chairman of the Board, the President, a Managing
Director, a Vice President (however denominated), an Assistant Vice
President, the Treasurer, the Secretary, or one of the Assistant Treasurers
or Assistant Secretaries of the Depositor or the Master Servicer, or (ii), if
provided for in this Agreement, signed by a Servicing Officer, as the case
may be, and delivered to the Depositor and the Trustee, as the case may be,
as required by this Agreement.   

          Opinion of Counsel:  A written opinion of counsel, who may be
          ------------------
counsel for the Depositor or the Master Servicer, including, in-house
counsel, reasonably acceptable to the Trustee; provided that with respect
                                               --------
to the interpretation or application of the REMIC Provisions, such counsel
must (i) in fact be independent of the Depositor and the Master Servicer,
(ii) not have any direct financial interest in the Depositor or the Master
Servicer or in any affiliate of either, and (iii) not be connected with the
Depositor or the Master Servicer as an officer, employee, promoter,
underwriter, trustee, partner, director or person performing similar
functions.

          Optional Termination:  The termination of the trust created
          --------------------
hereunder in connection with the purchase of the Mortgage Loans pursuant to
Section 9.01(a) hereof.

          Original Applicable Credit Support Percentage:  With respect to
          ---------------------------------------------
each of the following Classes of Subordinated Certificates, the corresponding
percentage described below, as of the Closing Date:

               Class B-_      ____%
               Class B-_      ____%
               Class B-_      ____%
               Class B-_      ____%
               Class B-_      ____%
               Class B-_      ____%

          Original Mortgage Loan:  The mortgage loan refinanced in
          ----------------------
connection with the origination of a Refinancing Mortgage Loan.

          Original Subordinated Principal Balance:  The aggregate of the
          ---------------------------------------
Class Certificate Balances of the Subordinated Certificates as of the Closing
Date.

          OTS:  The Office of Thrift Supervision.
          ---

          Outside Reference Date:  As to any Interest Accrual Period for
          ----------------------
the COFI Certificates, the close of business on the tenth day thereof.

          Outstanding:  With respect to the Certificates as of any date of
          -----------
determination, all Certificates theretofore executed and authenticated under
this Agreement except:

          (i)  Certificates theretofore canceled by the Trustee or delivered
          to the Trustee for cancellation; and

          (ii) Certificates in exchange for which or in lieu of  which other
          Certificates have been executed and delivered by the Trustee
          pursuant to this Agreement.

          Outstanding Mortgage Loan:  As of any Due Date, a Mortgage Loan
          -------------------------
with a Stated Principal Balance greater than zero which was not the subject
of a Principal Prepayment in Full prior to such Due Date and which did not
become a Liquidated Mortgage Loan prior to such Due Date.

          Ownership Interest:  As to any Residual Certificate, any
          ------------------
ownership interest in such Certificate including any interest in such
Certificate as the Holder thereof and any other interest therein, whether
direct or indirect, legal or beneficial.

          Pass-Through Rate:  For any interest bearing Class of
          -----------------
Certificates or Component, the per annum rate set forth or calculated in the
manner described in the Preliminary Statement.

          Percentage Interest:  As to any Certificate, the percentage
          -------------------
interest evidenced thereby in distributions required to be made on the
related Class, such percentage interest being set forth on the face thereof
or equal to the percentage obtained by dividing the Denomination of such
Certificate by the aggregate of the Denominations of all Certificates of the
same Class.

          Permitted Investments:  (i)  obligations of the United States or
          ---------------------
any agency thereof, provided such obligations are backed by the full faith
and credit of the United States; (ii)  general obligations of or obligations
guaranteed by any state of the United States or the District of Columbia
receiving the highest long-term debt rating of each Rating Agency rating the
Certificates, or such lower rating as will not result in the downgrading or
withdrawal of the ratings then assigned to the Certificates by each such
Rating Agency; (iii)  commercial paper issued by Countrywide Home Loans, Inc.
or any of its affiliates or commercial or finance company paper which is then
receiving the highest commercial or finance company paper rating of each such
Rating Agency, or such lower rating as will not result in the downgrading or
withdrawal of the ratings then assigned to the Certificates by each such
Rating Agency; (iv)  certificates of deposit, demand or time deposits, or
bankers' acceptances issued by any depository institution or trust company
incorporated under the laws of the United States or of any state thereof and
subject to supervision and examination by federal and/or state banking
authorities, provided that the commercial paper and/or long term unsecured
debt obligations of such depository institution or trust company (or in the
case of the principal depository institution in a holding company system, the
commercial paper or long-term unsecured debt obligations of such holding
company, but only if Moody's is not a Rating Agency) are then rated in one of
the two highest long-term and the highest short-term rating of each such
Rating Agency for such securities, or such lower rating category as will not
result in the downgrading or withdrawal of the ratings then assigned to the
Certificates by any such Rating Agency; (iv)  demand or time deposits or
certificates of deposit issued by any bank or trust company or savings
institution to the extent that such deposits are fully insured by the FDIC;
(v)  guaranteed reinvestment agreements issued by any bank, insurance company
or other corporation containing, at the time of the issuance of such
agreements, such terms and conditions as will not result in the downgrading
or withdrawal of the ratings then assigned to the Certificates by any such
Rating Agency; (vi)  repurchase obligations with respect to any security
described in clauses (i) and (ii) above, in either case entered into with a
depository institution or trust company (acting as principal) described in
clause (iv) above; (vii)  securities (other than stripped bonds, stripped
coupons or instruments sold at a purchase price in excess of 115% of the face
amount thereof) bearing interest or sold at a discount issued by any
corporation incorporated under the laws of the United States or any state
thereof which, at the time of such investment, have one of the two highest
ratings of each Rating Agency (except if the Rating Agency is Moody's, such
rating shall be the highest commercial paper rating of Moody's for any such
securities), or such lower rating as will not result in the downgrading or
withdrawal of the ratings then assigned to the Certificates by any such
Rating Agency, as evidenced by a signed writing delivered by each such Rating
Agency; and (viii)  such other investments having a specified stated maturity
and bearing interest or sold at a discount acceptable to each Rating Agency
as will not result in the downgrading or withdrawal of the ratings then
assigned to the Certificates by any such Rating Agency, as evidenced by a
signed writing delivered by each such Rating Agency; provided that no such
                                                     --------
instrument shall be a Permitted Investment if such instrument evidences the
right to receive interest only payments with respect to the obligations
underlying such instrument.

          Permitted Transferee:  Any person other than (i) the United
          --------------------
States, any State or political subdivision thereof, or any agency or
instrumentality of any of the foregoing, (ii) a foreign government,
International Organization or any agency or instrumentality of either of the
foregoing, (iii) an organization (except certain farmers' cooperatives
described in section 521 of the Code) which is exempt from tax imposed by
Chapter 1 of the Code (including the tax imposed by section 511 of the Code
on unrelated business taxable income) on any excess inclusions (as defined in
section 860E(c)(l) of the Code) with respect to any Residual Certificate,
(iv) rural electric and telephone cooperatives described in section
1381(a)(2)(C) of the Code, (v) a Person that is not a citizen or resident of
the United States, a corporation, partnership, or other entity created or
organized in or under the laws of the United States or any political
subdivision thereof, or an estate or trust whose income from sources without
the United States is includible in gross income for United States federal
income tax purposes regardless of its connection with the conduct of a trade
or business within the United States unless such Person has furnished the
transferor and the Trustee with a duly completed Internal Revenue Service
Form 4224, and (vi) any other Person so designated by the Depositor based
upon an Opinion of Counsel that the Transfer of an Ownership Interest in a
Residual Certificate to such Person may cause the REMIC hereunder to fail to
qualify as a REMIC at any time that the Certificates are outstanding.  The
terms "United States," "State" and "International Organization" shall have
the meanings set forth in section 7701 of the Code or successor provisions. 
A corporation will not be treated as an instrumentality of the United States
or of any State or political subdivision thereof for these purposes if all of
its activities are subject to tax and, with the exception of the FHLMC, a
majority of its board of directors is not selected by such government unit.

          Person:  Any individual, corporation, partnership, joint
          ------
venture, association, joint-stock company, trust, unincorporated organization
or government, or any agency or political subdivision thereof.

          Physical Certificate:  As specified in the Preliminary
          --------------------
Statement.

          Planned Balance:  With respect to the Planned Principal Classes
          ---------------
and any Distribution Date appearing in Schedule IV hereto, the applicable
amount appearing opposite such Distribution Date for such respective Class or
Component.

          Planned Principal Classes:  As specified in the Preliminary
          -------------------------
Statement.

          PO Formula Principal Amount:  As to any Distribution Date, the
          ---------------------------
sum of the applicable PO Percentage of (a) the principal portion of each
Scheduled Payment (without giving effect, prior to the Bankruptcy Coverage
Termination Date, to any reductions thereof caused by any Debt Service
Reductions or Deficient Valuations) due on each Mortgage Loan on the related
Due Date, (b) the Stated Principal Balance of each Mortgage Loan that was
repurchased by the Seller or the Master Servicer pursuant to this 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 month preceding the calendar
month of such Distribution Date, the amount of Liquidation Proceeds allocable
to principal received during the month preceding the month of such
Distribution Date with respect to such Mortgage Loan and (f) all Principal
Prepayments received during the related Prepayment Period.

          PO Percentage:  As to any Discount Mortgage Loan, a fraction
          -------------
(expressed as a percentage) the numerator of which is the excess of the
Required Coupon over the Adjusted Net Mortgage Rate of such Discount Mortgage
Loan and the denominator of which is the Required Coupon.  As to any
Non-Discount Mortgage Loan, 0%.

          Pool Stated Principal Balance:  As to any Distribution Date, the
          -----------------------------
aggregate of the Stated Principal Balances of the Mortgage Loans which were
Outstanding Mortgage Loans on the Due Date in the month preceding the month
of such Distribution Date.

          Prepayment Interest Excess:  As to any Principal Prepayment
          --------------------------
received by the Master Servicer from the first day through the fifteenth day
of any calendar month (other than the calendar month in which the Cut-off
Date occurs), all amounts paid by the related Mortgagor in respect of
interest on such Principal Prepayment.  All Prepayment Interest Excess shall
be paid to the Master Servicer as additional master servicing compensation.

          Prepayment Interest Shortfall:  As to any Distribution Date,
          -----------------------------
Mortgage Loan and Principal Prepayment received on or after the sixteenth day
of the month preceding the month of such Distribution Date (or, in the case
of the first Distribution Date, on or after the Cut-off Date) and on or
before the last day of the month preceding the month of such Distribution
Date, the amount, if any, by which one month's interest at the related
Mortgage Rate, net of the Master Servicing Fee Rate, on such Principal
Prepayment exceeds the amount of interest paid in connection with such
Principal Prepayment.

          Prepayment Period:  As to any Distribution Date, the period from
          -----------------
the __th day of the calendar month preceding the month of such Distribution
Date (or, in the case of the first Distribution Date, from the Cut-off Date)
through the __th of the month of such Distribution Date.

          Prepayment Shifting Percentage:  As to any Distribution Date
          ------------------------------
occurring during the ____ years beginning on the _____ Distribution Date will
equal 0%. Thereafter, the Prepayment Shifting Percentage for any Distribution
Date occurring on or after the ____ anniversary of the _____ Distribution
Date will be as follows:  for any Distribution Date in the _____ year
thereafter, __%; for any Distribution Date in the ______ year thereafter,
__%; for any Distribution Date in the ______ year thereafter, __%; for any
Distribution Date in the ______ year thereafter, __%; and for any
Distribution Date thereafter, 100%.

          Primary Insurance Policy:  Each policy of primary mortgage
          ------------------------
guaranty insurance or any replacement policy therefor with respect to any
Mortgage Loan.

          Primary Planned Principal Classes:  As specified in the
          ---------------------------------
Preliminary Statement.

          Principal Prepayment:  Any payment of principal by a Mortgagor
          --------------------
on a Mortgage Loan that is received in advance of its scheduled Due Date and
is not accompanied by an amount representing scheduled interest due on any
date or dates in any month or months subsequent to the month of prepayment. 
Partial Principal Prepayments shall be applied by the Master Servicer in
accordance with the terms of the related Mortgage Note.

          Principal Prepayment in Full:  Any Principal Prepayment made by
          ----------------------------
a Mortgagor of the entire principal balance of a Mortgage Loan.

          Private Certificate:  As specified in the Preliminary Statement.
          -------------------

          Pro Rata Share:  As to any Distribution Date, the Subordinated
          --------------
Principal Distribution Amount and any Class of Subordinated Certificates, the
portion of the Subordinated Principal Distribution Amount allocable to such
Class, equal to the product of the Subordinated Principal Distribution Amount
on such Distribution Date and a fraction, the numerator of which is the
related Class Certificate Balance thereof and the denominator of which is the
aggregate of the Class Certificate Balances of the Subordinated Certificates.

          Prospectus Supplement:  The Prospectus Supplement dated ________
          ---------------------
__, 199_ relating to the Offered Certificates.

          PUD:  Planned Unit Development.
          ---

          Purchase Price:  With respect to any Mortgage Loan required to
          --------------
be purchased by the Seller pursuant to Section 2.02 or 2.03 hereof or
purchased at the option of the Master Servicer pursuant to Section 3.11, an
amount equal to the sum of (i) 100% of the unpaid principal balance of the
Mortgage Loan on the date of such purchase, and (ii) accrued interest thereon
at the applicable Mortgage Rate from the date through which interest was last
paid by the Mortgagor to the Due Date in the calendar month immediately
following the calendar month in which such purchase occurs; provided that, if
                                                            --------
(x) the purchaser is the Master Servicer or (y) the purchaser is the Seller
and the Seller is the Master Servicer, then the foregoing amount shall be
reduced by any unreimbursed Servicing Advances and the rate used to calculate
interest pursuant to clause (ii) above shall be the applicable Adjusted
Mortgage Rate in lieu of the applicable Mortgage Rate.

          Qualified Insurer:  A mortgage guaranty insurance company duly
          -----------------
qualified as such under the laws of the state of its principal place of
business and each state having jurisdiction over such insurer in connection
with the insurance policy issued by such insurer, duly authorized and
licensed in such states to transact a mortgage guaranty insurance business in
such states and to write the insurance provided by the insurance policy
issued by it, approved as a FNMA-approved mortgage insurer and having a
claims paying ability rating of at least "AA" or equivalent rating by a
nationally recognized statistical rating organization.  Any replacement
insurer with respect to a Mortgage Loan must have at least as high a claims
paying ability rating as the insurer it replaces had on the Closing Date.

          Rating Agency:  Each of the Rating Agencies specified in the
          -------------
Preliminary Statement.  If any such organization or a successor is no longer
in existence, "Rating Agency" shall be such nationally recognized statistical
rating organization, or other comparable Person, as is designated by the
Depositor, notice of which designation shall be given to the Trustee. 
References herein to a given rating category of a Rating Agency shall mean
such rating category without giving effect to any modifiers.

          Realized Loss:  With respect to each Liquidated Mortgage Loan,
          -------------
an amount (not less than zero or more than the Stated Principal Balance of
the Mortgage Loan) as of the date of such liquidation, equal to (i) the
Stated Principal Balance of the Liquidated Mortgage Loan as of the date of
such liquidation, plus (ii) interest at the Adjusted Net Mortgage Rate from
the Due Date as to which interest was last paid or advanced (and not
reimbursed) to Certificateholders up to the Due Date in the month in which
Liquidation Proceeds are required to be distributed on the Stated Principal
Balance of such Liquidated Mortgage Loan from time to time, minus (iii) the
Liquidation Proceeds, if any, received during the month in which such
liquidation occurred, to the extent applied as recoveries of interest at the
Adjusted Net Mortgage Rate and to principal of the Liquidated Mortgage Loan. 
With respect to each Mortgage Loan which has become the subject of a
Deficient Valuation, if the principal amount due under the related Mortgage
Note has been reduced, the difference between the principal balance of the
Mortgage Loan outstanding immediately prior to such Deficient Valuation and
the principal balance of the Mortgage Loan as reduced by the Deficient
Valuation.  With respect to each Mortgage Loan which has become the subject
of a Debt Service Reduction and any Distribution Date, the amount, if any, by
which the principal portion of the related Scheduled Payment has been
reduced.

          Record Date:  With respect to any Distribution Date, the close
          -----------
of business on the last Business Day of the month preceding the month in
which such Distribution Date occurs.

          Reference Bank:  As defined in Section 4.05.
          --------------

          Refinancing Mortgage Loan:  Any Mortgage Loan originated in
          -------------------------
connection with the refinancing of an existing mortgage loan.

          Regular Certificates:  As specified in the Preliminary
          --------------------
Statement.

          Relief Act:  The Soldiers' and Sailors' Civil Relief Act of
          ----------
1940, as amended.

          Relief Act Reductions:  With respect to any Distribution Date
          ---------------------
and any Mortgage Loan as to which there has been a reduction in the amount of
interest collectible thereon for the most recently ended calendar month as a
result of the application of the Relief Act, the amount, if any, by which (i)
interest collectible on such Mortgage Loan for the most recently ended
calendar month is less than (ii) interest accrued thereon for such month
pursuant to the Mortgage Note.

          REMIC:  A "real estate mortgage investment conduit" within the
          -----
meaning of section 860D of the Code.

          REMIC Change of Law:  Any proposed, temporary or final
          -------------------
regulation, revenue ruling, revenue procedure or other official announcement
or interpretation relating to REMICs and the REMIC Provisions issued after
the Closing Date.

          REMIC Provisions:  Provisions of the federal income tax law
          ----------------
relating to real estate mortgage investment conduits, which appear at
sections 860A through 860G of Subchapter M of Chapter 1 of the Code, and
related provisions, and regulations promulgated thereunder, as the foregoing
may be in effect from time to time as well as provisions of applicable state
laws.

          REO Property:  A Mortgaged Property acquired by the Trust Fund
          ------------
through foreclosure or deed-in-lieu of foreclosure in connection with a
defaulted Mortgage Loan.

          Request for Release:  The Request for Release submitted by the
          -------------------
Master Servicer to the Trustee, substantially in the form of Exhibits M and
N, as appropriate.

          Required Coupon:  ____% per annum.
          ---------------

          Required Insurance Policy:  With respect to any Mortgage Loan,
          -------------------------
any insurance policy that is required to be maintained from time to time
under this Agreement.

          Residual Certificates:  As specified in the Preliminary
          ---------------------
Statement.

          Responsible Officer:  When used with respect to the Trustee, any
          -------------------
Vice President, any Assistant Vice President, the Secretary, any Assistant
Secretary, any Trust Officer or any other officer of the Trustee customarily
performing functions similar to those performed by any of the above
designated officers and also to whom, with respect to a particular matter,
such matter is referred because of such officer's knowledge of and
familiarity with the particular subject.

          Restricted Classes:  As defined in Section 4.02(e).
          ------------------

          Scheduled Balances:  With respect to any Scheduled Classes and
          ------------------
any Distribution Date appearing in Schedule IV hereto, the applicable amount
appearing in Schedule IV hereto opposite such Distribution Date for such
respective Classes.

          Scheduled Classes:  As specified in the Preliminary Statement.
          -----------------

          Scheduled Payment:  The scheduled monthly payment on a Mortgage
          -----------------
Loan due on any Due Date allocable to principal and/or interest on such
Mortgage Loan which, unless otherwise specified herein, shall give effect to
any related Debt Service Reduction and any Deficient Valuation that affects
the amount of the monthly payment due on such Mortgage Loan.

          Scheduled Principal Distribution Amount:  With respect to any
          ---------------------------------------
Distribution Date, the applicable Non-PO Percentage of the amount described
in clauses (a) through (d) of the definition of Non-PO Formula Principal
Amount.

          Secondary Planned Principal Clauses:  As specified in the
          -----------------------------------
Preliminary Statement.

          Securities Act:  The Securities Act of 1933, as amended.
          --------------

          Seller:  ________________________, a ________ corporation, and
          ------
its successors and assigns, in its capacity as seller of the Mortgage Loans
to the Depositor.

          Senior Certificates:  As specified in the Preliminary Statement.
          -------------------

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

          Senior Percentage:  As to any Distribution Date, 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) as of 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) as of such date.

          Senior Prepayment Percentage:  For any Distribution Date during
          ----------------------------
the __________ years beginning on the ____ Distribution Date, 100%.  The
Senior Prepayment Percentage for any Distribution Date occurring on or after
the __________ anniversary of the first Distribution Date will, except as
provided herein, 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, as
of the first Distribution Date as to which any such decrease applies, (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 Subordinate Certificates (averaged over
the preceding six month 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 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.

          Senior Principal Distribution Amount:  As to any Distribution
          ------------------------------------
Date, 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 prior 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 the amounts described in clause (f) of the definition of
"Non-PO Formula Principal Amount" for such Distribution Date.

          Servicing Advances:  All customary, reasonable and necessary
          ------------------
"out of pocket" costs and expenses incurred in the performance by the Master
Servicer of its servicing obligations, including, but not limited to, the
cost of: (i) (a) the preservation, restoration and protection of a Mortgaged
Property, (b) any expenses reimbursable to the Master Servicer pursuant to
Section 3.11 and any enforcement or judicial proceedings, including
foreclosures, (c) the management and liquidation of any REO Property and (d)
compliance with the obligations under Section 3.12; and (ii) reasonable
compensation to the Master Servicer or its affiliates for acting as broker in
connection with the sale of REO Properties and for performing certain default
management and other similar services (including, but not limited to,
appraisal services) in connection with the servicing of defaulted Mortgage
Loans; provided that, for purposes of this clause (ii), only the costs and
       --------
expenses incurred in connection with the performance of activities generally
considered to be outside the scope of customary servicing or master servicing
duties shall be treated as a Servicing Advance.

          Servicing Officer:  Any officer of the Master Servicer involved
          -----------------
in, or responsible for, the administration and servicing of the Mortgage
Loans whose name and facsimile signature appear on a list of servicing
officers furnished to the Trustee by the Master Servicer on the Closing Date
pursuant to this Agreement, as such list may from time to time be amended.

          Servicing Standard:  That degree of skill and care exercised by
          ------------------
the Master Servicer with respect to mortgage loans comparable to the Mortgage
Loans serviced by the Master Servicer Date:  for itself or others.

          Special Hazard Coverage Termination Date:  The date on which the
          ----------------------------------------
Special Hazard Loss Coverage Amount is reduced to zero.

          Special Hazard Loss:  Any Realized Loss suffered by a Mortgaged
          -------------------
Property on account of direct physical loss but not including (i) any loss of
a type covered by a hazard insurance policy or a flood insurance policy
required to be maintained with respect to such Mortgaged Property pursuant to
Section 3.12 to the extent of the amount of such loss covered thereby, or
(ii) any loss caused by or resulting from:

          (a)  normal wear and tear;

          (b)  fraud, conversion or other dishonest act on the part of the
     Trustee, the Master Servicer or any of their agents or employees
     (without regard to any portion of the loss not covered by any errors and
     omissions policy);

          (c)  errors in design, faulty workmanship or faulty materials,
     unless the collapse of the property or a part thereof ensues and then
     only for the ensuing loss;

          (d)  nuclear or chemical reaction or nuclear radiation or
     radioactive or chemical contamination, all whether controlled or
     uncontrolled, and whether such loss be direct or indirect, proximate or
     remote or be in whole or in part caused by, contributed to or aggravated
     by a peril covered by the definition of the term "Special Hazard Loss";

          (e)  hostile or warlike action in time of peace and war, including
     action in hindering, combating or defending against an actual, impending
     or expected attack:

               1.   by any government or sovereign power, de jure or de
          facto, or by any authority maintaining or using military, naval or
          air forces; or

               2.   by military, naval or air forces; or

               3.   by an agent of any such government, power, authority or
          forces;

          (f)  any weapon of war employing nuclear fission, fusion or other
     radioactive force, whether in time of peace or war; or

          (g)  insurrection, rebellion, revolution, civil war, usurped power
     or action taken by governmental authority in hindering, combating or
     defending against such an occurrence, seizure or destruction under
     quarantine or customs regulations, confiscation by order of any
     government or public authority or risks of contraband or illegal
     transportation or trade.

          Special Hazard Loss Coverage Amount:  With respect to the first
          -----------------------------------
Distribution Date, $____________.  With respect to any Distribution Date
after the first Distribution Date, 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 of the principal balances of all Mortgage Loans secured by
Mortgaged Properties located in the single California five-digit 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 Special Hazard Losses allocated to the
Certificates since the Closing Date.  All principal balances for the purpose
of this definition will be calculated as of the first day of the calendar
month preceding the month of such Distribution Date after giving effect to
Scheduled Payments on the Mortgage Loans then due, whether or not paid.

          Special Hazard Mortgage Loan:  A Liquidated Mortgage Loan as to
          ----------------------------
which a Special Hazard Loss has occurred.

          S&P:  Standard & Poor's Ratings Group, a division of The
          ---
McGraw-Hill Companies, Inc.  If S&P is designated as a Rating Agency in the
Preliminary Statement, for purposes of Section 10.05(b) the address for
notices to S&P shall be Standard & Poor's Ratings Group, 26 Broadway, 15th
Floor, New York, New York 10004, Attention: ________________________________,
or such other address as S&P may hereafter furnish to the Depositor and the
Master Servicer.

          Startup Day:  The Closing Date.
          -----------

          Stated Principal Balance:  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
Principal Prepayments and Liquidation Proceeds allocable to principal (other
than with respect to any Liquidated Mortgage Loan) and to the payment of
principal due on such Due Date and irrespective of any delinquency in payment
by the related Mortgagor.

          Streamlined Documentation Mortgage Loan:  Any Mortgage Loan
          ---------------------------------------
originated pursuant to the Seller's Streamlined Loan Documentation Program
then in effect.

          Subordinated Certificates:  As specified in the Preliminary
          -------------------------
Statement.

          Subordinated Percentage:  As to any Distribution Date, 100%
          -----------------------
minus the Senior Percentage for such Distribution Date.

          Subordinated Prepayment Percentage:  As to any Distribution
          ----------------------------------
Date, 100% minus the Senior Prepayment Percentage for such Distribution Date.

          Subordinated Principal Distribution Amount:  With respect to any
          ------------------------------------------
Distribution Date, an amount equal to (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
amount of the Liquidation Proceeds allocated to principal received with
respect thereto remaining after application thereof 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 all 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.

          Subservicer:  Any Person to whom the Master Servicer has
          -----------
contracted for the servicing of all or a portion of the Mortgage Loans
pursuant to Section 3.02 hereof.

          Substitute Mortgage Loan:  A Mortgage Loan substituted by the
          ------------------------
Seller for a Deleted Mortgage Loan which must, on the date of such
substitution, as confirmed in a Request for Release, substantially in the
form of Exhibit M, (i) have a Stated Principal Balance, after deduction of
the principal portion of the Scheduled Payment due in the month of
substitution, not in excess of, and not more than __% less than the Stated
Principal Balance of the Deleted Mortgage Loan; (ii) be accruing interest at
a rate no lower than and not more than __% per annum higher than that of the
Deleted Mortgage Loan; (iii) have a Loan-to-Value Ratio no higher than that
of the Deleted Mortgage Loan; (iv) have a remaining term to maturity no
greater than (and not more than ____________ less than) that of the Deleted
Mortgage Loan; and (v) comply with each representation and warranty set forth
in Section 2.03 hereof.

          Substitution Adjustment Amount:  The meaning ascribed to such
          ------------------------------
term pursuant to Section 2.03.

          Support Classes:  As specified in the Preliminary Statement.
          ---------------

          Targeted Balance:  With respect to the Targeted Principal
          ----------------
Classes and any Distribution Date appearing in Schedule IV hereto, the
applicable amount appearing opposite such Distribution Date for such
respective Class or Component.

          Targeted Principal Classes:  As specified in the Preliminary
          --------------------------
Statement.

          Tax Matters Person:  The Person designated as "tax matters
          ------------------
person" in the manner provided under Treasury regulation Section 1.860F-4(d)
and temporary Treasury regulation Section 301.6231(a)(7)1T.  Initially, the
Tax Matters Person shall be the Trustee.

          Tax Matters Person Certificate:  The Class A-R Certificate with
          ------------------------------
a Denomination of $1.00.

          Transfer:  Any direct or indirect transfer or sale of any
          --------
Ownership Interest in a Residual Certificate.

          Trustee:  ____________________ and its successors and, if a
          -------
successor trustee is appointed hereunder, such successor.

          Trustee Fee:  As to any Distribution Date, an amount equal to
          -----------
one-twelfth of the Trustee Fee Rate multiplied by the Pool Stated Principal
Balance with respect to such Distribution Date.

          Trustee Fee Rate:  With respect to each Mortgage Loan, the per
          ----------------
annum rate agreed upon in writing on or prior to the Closing Date by the
Trustee and the Depositor.

          Trust Fund:  The corpus of the trust created hereunder
          ----------
consisting of (i) the Mortgage Loans and all interest and principal received
on or with respect thereto after the Cut-off Date to the extent not applied
in computing the Cut-off Date Principal Balance thereof; (ii) the Certificate
Account, the Distribution Account, and all amounts deposited therein pursuant
to the applicable provisions of this Agreement; (iv) property that secured a
Mortgage Loan and has been acquired by foreclosure, deed-in-lieu of
foreclosure or otherwise; and (v) all proceeds of the conversion, voluntary
or involuntary, of any of the foregoing.

          Unscheduled Principal Distribution Amount:  With respect to any
          -----------------------------------------
Distribution Date, the sum of (i) 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 applicable Non-PO
Percentage of the Stated Principal Balance of such Mortgage Loan and (y) the
applicable Non-PO Percentage of the amount of the Liquidation Proceeds
allocable to principal received with respect to such Mortgage Loan, and (ii)
the applicable Non-PO Percentage of the amount described in clause (f) of the
definition of Non-PO Formula Principal Amount.

          Voting Rights:  The portion of the voting rights of all of the
          -------------
Certificates which is allocated to any Certificate.  As of any date of
determination, (a) 1% of all Voting Rights shall be allocated to each Class
of Notional Amount Certificates, if any (such Voting Rights to be allocated
among the holders of Certificates of each such Class in accordance with their
respective Percentage Interests), and (b) the remaining Voting Rights (or
100% of the Voting Rights if there is no Class of Notional Amount
Certificates) shall be allocated among Holders of the remaining Classes of
Certificates in proportion to the Certificate Balances of their respective
Certificates on such date.




                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES

          SECTION 2.01.  Conveyance of Mortgage Loans.
                         ----------------------------

          (a)  The Seller, concurrently with the execution and delivery
hereof, hereby sells, transfers, assigns, sets over and otherwise conveys to
the Depositor, without recourse, all the right, title and interest of the
Seller in and to the Mortgage Loans, including all interest and principal
(received) (due) on or with respect to the Mortgage Loans after the Cut-off
Date ((excluding payments in respect of (accrued interest) (due) (received)
on or prior to the Cut-off Date)) (and all interest and principal payments on
the Mortgage Loans received prior to the Cut-off Date in respect of
installments of interest and principal due thereafter, but not including
payments of principal and interest due and payable on the Mortgage Loans on
or before the Cut-off Date).  On or prior to the Closing Date, the Seller
shall deliver to the Depositor or, at the Depositor's direction, to the
Trustee or other designee of the Depositor, the Mortgage File for each
Mortgage Loan listed in the Mortgage Loan Schedule.  Such delivery of the
Mortgage Files shall be made against payment by the Depositor of the purchase
price, previously agreed to by the Seller and Depositor, for the Mortgage
Loans.  (With respect to any Mortgage Loan that does not have a first payment
date on or before the Due Date in the month of the first Distribution Date,
the Seller shall deposit into the Distribution Account on or before the
Distribution Account Deposit Date relating to the first Distribution Date, an
amount equal to one month's interest at the related Adjusted Mortgage Rate on
the Cut-off Date Principal Balance of such Mortgage Loan.)

          (b)  The Depositor, concurrently with the execution and delivery
hereof, hereby sells, transfers, assigns, sets over and otherwise conveys to
the Trustee for the benefit of the Certificateholders, without recourse, all
the right, title and interest of the Depositor in and to the Trust Fund
together with the Depositor's right to require the Seller to cure certain
breaches of representations or warranties made herein by the Seller or to
repurchase or substitute for any affected Mortgage Loan in accordance
herewith.

          (c)  In connection with the transfer and assignment set forth in
clause (b) above, the Depositor has delivered or caused to be delivered to
the Trustee for the benefit of the Certificateholders the following documents
or instruments with respect to each Mortgage Loan so assigned:

              (i)(A)  the original Mortgage Note endorsed by manual or
          facsimile signature in blank in the following form: "Pay to the
          order of ____________ without recourse," with all intervening
          endorsements showing a complete chain of endorsement from the
          originator to the Person endorsing it to the Trustee (each such
          endorsement being sufficient to transfer all right, title and
          interest of the party so endorsing, as noteholder or assignee
          thereof, in and to that Mortgage Note); or

                    ((B)  with respect to any Lost Mortgage Note, a lost note
               affidavit from the Seller stating that the original Mortgage
               Note was lost or destroyed, together with a copy of such
               Mortgage Note);

            ((ii)  except as provided below, the original recorded Mortgage
          or a copy of such Mortgage certified by the Seller as being a true
          and complete copy of the Mortgage;)

            (iii)   a duly executed assignment of the Mortgage (which may be
          included in a blanket assignment or assignments), together with,
          except as provided below, all interim recorded assignments of such
          mortgage (each such assignment, when duly and validly completed, to
          be in recordable form and sufficient to effect the assignment of
          and transfer to the assignee thereof, under the Mortgage to which
          the assignment relates); provided that, if the related Mortgage has
                                   --------
          not been returned from the applicable public recording office, such
          assignment of the Mortgage may exclude the information to be
          provided by the recording office;

              (iv)  the original or copies of each assumption, modification,
          written assurance or substitution agreement, if any; and

               (v)  except as provided below, the original or duplicate
          original lender's title policy and all riders thereto.

          In the event that in connection with any Mortgage Loan the
Depositor cannot deliver (a) the original recorded Mortgage, (b) all interim
recorded assignments or (c) the lender's title policy (together with all
riders thereto) satisfying the requirements of clause (ii), (iii) or (v)
above, respectively, concurrently with the execution and delivery hereof
because such document or documents have not been returned from the applicable
public recording office in the case of clause (ii) or (iii) above, or because
the title policy has not been delivered to either the Master Servicer or the
Depositor by the applicable title insurer in the case of clause (v) above,
the Depositor shall promptly deliver to the Trustee, in the case of clause
(ii) or (iii) above, such original Mortgage or such interim assignment, as
the case may be, with evidence of recording indicated thereon upon receipt
thereof from the public recording office, or a copy thereof, certified, if
appropriate, by the relevant recording office, but in no event shall any such
delivery of the original Mortgage and each such interim assignment or a copy
thereof, certified, if appropriate, by the relevant recording office, be made
later than one year following the Closing Date, or, in the case of clause (v)
above, no later than 120 days following the Closing Date; provided in the
                                                          --------
event the Depositor is unable to deliver by such date each Mortgage and each
such interim assignment by reason of the fact that any such documents have
not been returned by the appropriate recording office, or, in the case of each
such interim assignment, because the related Mortgage has not been returned
by the appropriate recording office, the Depositor shall deliver such
documents to the Trustee as promptly as possible upon receipt thereof and, in
any event, within 720 days following the Closing Date.  The Depositor shall
forward or cause to be forwarded to the Trustee (a) from time to time
additional original documents evidencing an assumption or modification of a
Mortgage Loan and (b) any other documents required to be delivered by the
Depositor or the Master Servicer to the Trustee.  In the event that the
original Mortgage is not delivered and in connection with the payment in full
of the related Mortgage Loan and the public recording office requires the
presentation of a "lost instruments affidavit and indemnity" or any
equivalent document, because only a copy of the Mortgage can be delivered
with the instrument of satisfaction or reconveyance, the Master Servicer
shall execute and deliver or cause to be executed and delivered such a
document to the public recording office.  In the case where a public
recording office retains the original recorded Mortgage or in the case where
a Mortgage is lost after recordation in a public recording office, the Seller
shall deliver to the Trustee a copy of such Mortgage certified by such public
recording office to be a true and complete copy of the original recorded
Mortgage.

          As promptly as practicable subsequent to such transfer and
assignment, and in any event, within thirty (30) days thereafter, the Trustee
shall (i) affix the Trustee's name to each assignment of Mortgage, as the
assignee thereof, (ii) cause such assignment to be in proper form for
recording in the appropriate public office for real property records and
(iii) cause to be delivered for recording in the appropriate public office
for real property records the assignments of the Mortgages to the Trustee,
except that, with respect to any assignments of Mortgage as to which the
Trustee has not received the information required to prepare such assignment
in recordable form, the Trustee's obligation to do so and to deliver the same
for such recording shall be as soon as practicable after receipt of such
information and in any event within thirty (30) days after receipt thereof
and that the Trustee need not cause to be recorded any assignment which
relates to a Mortgage Loan (a) the Mortgaged Property and Mortgage File
relating to which are located in California or (b) in any other jurisdiction
under the laws of which the Seller has reasonably determined that the
recordation of such assignment is not necessary to protect the Trustee's and
the Certificateholders' interest in the related Mortgage Loan; provided that
                                                               --------
if the Mortgage Loan, together with all other Mortgage Loans secured by
Mortgaged Properties located in such other jurisdiction, represented as of the
Cut-off Date 10% or more of the Cut-off Date Pool Principal Balance, the
aforesaid determination of the Seller must be evidenced by an Opinion of
Counsel delivered by the Seller  (at the Seller's expense) to the Trustee.

          (d)  The Seller intends to treat the transfer of the Mortgage Loans
to the Depositor as a sale for all tax, accounting and regulatory purposes.

          In the case of Mortgage Loans that have been prepaid in full as of
the Closing Date, the Depositor, in lieu of delivering the above documents to
the Trustee, will deposit in the Certificate Account the portion of such
payment that is required to be deposited in the Certificate Account pursuant
to Section 3.08 hereof.

          SECTION 2.02.  Acceptance by Trustee of the Mortgage Loans.
                         -------------------------------------------

          The Trustee acknowledges receipt of the documents identified in the
Initial Certification in the form annexed hereto as Exhibit G and declares
that it holds and will hold such documents and the other documents delivered
to it constituting the Mortgage Files, and that it holds or will hold such
other assets as are included in the Trust Fund, in trust for the exclusive
use and benefit of all present and future Certificateholders.  The Trustee
acknowledges that it will maintain possession of the Mortgage Notes in the
State of California, unless otherwise permitted by the Rating Agencies.

          The Trustee agrees to execute and deliver on the Closing Date to
the Depositor, the Master Servicer and the Seller an Initial Certification in
the form annexed hereto as Exhibit G.  Based on its review and examination,
and only as to the documents identified in such Initial Certification, the
Trustee acknowledges that such documents appear regular on their face and
relate to such Mortgage Loan.  The Trustee shall be under no duty or
obligation to inspect, review or examine said documents, instruments,
certificates or other papers to determine that the same are genuine,
enforceable or appropriate for the represented purpose or that they have
actually been recorded in the real estate records or that they are other than
what they purport to be on their face.

          Not later than 90 days after the Closing Date, the Trustee shall
deliver to the Depositor, the Master Servicer and the Seller a Final
Certification in the form annexed hereto as Exhibit H, with any applicable
exceptions noted thereon.

          If, in the course of such review, the Trustee finds any document
constituting a part of a Mortgage File which does not meet the requirements
of Section 2.01, the Trustee shall list such as an exception in the Final
Certification; provided that the Trustee shall not make any determination
               --------
as to whether (i) any endorsement is sufficient to transfer all right, title
and interest of the party so endorsing, as noteholder or assignee thereof, in
and to that Mortgage Note or (ii) any assignment is in recordable form or is
sufficient to effect the assignment of and transfer to the assignee thereof
under the Mortgage to which the assignment relates.  The Seller shall promptly
correct or cure such defect within 90 days from the date it was so notified of
such defect and, if the Seller does not correct or cure such defect within
such period, the Seller shall either (a) substitute for the related Mortgage
Loan a Substitute Mortgage Loan, which substitution shall be accomplished in
the manner and subject to the conditions set forth in Section 2.03, or (b)
purchase such Mortgage Loan from the Trustee within 90 days from the date the
Seller was notified of such defect in writing at the Purchase Price of such
Mortgage Loan; provided that the Seller shall not be obligated to correct or
               --------
cure any such defect (or purchase or substitute such Mortgage Loan), if such
defect constitutes fraud in the origination of such Mortgage Loan and the
Seller did not, at the time of origination or on the Closing Date, have
actual knowledge of such fraud; provided further that in no event shall
                                -------- -------
such substitution or purchase occur more than 540 days from the Closing Date,
except that if the substitution or purchase of a Mortgage Loan pursuant to
this provision is required by reason of a delay in delivery of any comments
by the appropriate recording office, and there is a dispute between either
the Master Servicer or the Seller and the Trustee over the location or status
of the recorded document, then such substitution or purchase shall occur
within 720 days from the Closing Date.  The Trustee shall deliver written
notice to each Rating Agency within 270 days from the Closing Date indicating
each Mortgage Loan (x) which has not been returned by the appropriate
recording office or (y) as to which there is a dispute as to location or
status of such Mortgage Loan.  Such notice shall be delivered every 90 days
thereafter until the related Mortgage Loan is returned to the Trustee.  Any
such substitution pursuant to (a) above or purchase pursuant to (b) above
shall not be effected prior to the delivery to the Trustee of the Opinion of
Counsel required by Section 2.05 hereof, if any, and any substitution
pursuant to (a) above shall not be effected prior to the additional delivery
to the Trustee of a Request for Release of Documents substantially in the
form of Exhibit N.  No substitution is permitted to be made in any calendar
month after the Determination Date for such month.  The Purchase Price for
any such Mortgage Loan shall be deposited by the Seller in the Certificate
Account on or prior to the Distribution Account Deposit Date for the
Distribution Date in the month following the month of repurchase and, upon
receipt of such deposit and certification with respect thereto in the form of
Exhibit N hereto, the Trustee shall release the related Mortgage File to the
Seller and shall execute and deliver at the Seller's request such instruments
of transfer or assignment prepared by the Seller, in each case without
recourse, as shall be necessary to vest in the Seller, or a designee, the
Trustee's interest in any Mortgage Loan released pursuant hereto.

          The Trustee shall retain possession and custody of each Mortgage
File in accordance with and subject to the terms and conditions set forth
herein.  The Master Servicer shall promptly deliver to the Trustee, upon the
execution or receipt thereof, the originals of such other documents or
instruments constituting the Mortgage File as come into the possession of the
Master Servicer from time to time.

          It is understood and agreed that the obligation of the Seller to so
substitute for or to so purchase any such Mortgage Loan which does not meet
the requirements of Section 2.01 shall constitute the sole remedy available
to the Trustee, the Depositor and any Certificateholder against the Seller
with respect to any defects in the Mortgage Files.

          SECTION 2.03.  Representations, Warranties and Covenants of the
                         ------------------------------------------------
Seller and Master Servicer.
- --------------------------

          (a)  _________________________, in its capacities as Seller and
Master Servicer, hereby makes the representations and warranties set forth in
Schedule II hereto, and by this reference incorporated herein, to the
Depositor and the Trustee, as of the Closing Date, or if so specified
therein, as of the Cut-off Date or the date of origination of the related
Mortgage Loan.

          (b)  The Seller, in its capacity as Seller, hereby makes the
representations and warranties set forth in Schedule III hereto, and by this
reference incorporated herein, to the Depositor and the Trustee, as of the
Closing Date, or if so specified therein, as of the Cut-off Date.

          (c)  Upon discovery by any of the parties hereto of a breach of a
representation or warranty made pursuant to Section 2.03(b) that materially
and adversely affects the interests of the Certificateholders in any Mortgage
Loan, the party discovering such breach shall give prompt notice thereof to
the other parties.  The Seller hereby covenants that within 90 days of the
earlier of its discovery or its receipt of written notice from any party of a
breach of any representation or warranty made pursuant to Section 2.03(b)
which materially and adversely affects the interests of the
Certificateholders in any Mortgage Loan, it shall cure such breach in all
material respects, and if such breach is not so cured, shall, (i) if such 90-
day period expires prior to the second anniversary of the Closing Date,
remove such Mortgage Loan (a "Deleted Mortgage Loan")
                              ---------------------
from the Trust Fund and substitute in its place a Substitute Mortgage Loan,
in the manner and subject to the conditions set forth in this Section; or
(ii) repurchase the affected Mortgage Loan or Mortgage Loans from the Trustee
at the Purchase Price in the manner set forth below; provided that any such
                                                     --------
substitution pursuant to (i) above shall not be effected prior to the delivery
to the Trustee of the Opinion of Counsel required by Section 2.05 hereof, if
any, and any such substitution pursuant to (i) above shall not be effected
prior to the additional delivery to the Trustee of a Request for Release of
Documents substantially in the form of Exhibit N and the Mortgage File for any
such Substitute Mortgage Loan; and provided further that, anything to the
                                   -------- -------
contrary herein notwithstanding, the Seller shall have no obligation to cure
any such breach or to repurchase or substitute for such affected Mortgage
Loan if the substance of such breach constitutes fraud in the origination of
such affected Mortgage Loan and the Seller, at the time of such origination
and on the Closing Date, did not have actual knowledge of such fraud.  The
Seller shall promptly reimburse the Master Servicer and the Trustee for any
expenses reasonably incurred by the Master Servicer or the Trustee in respect
of enforcing the remedies for such breach.

          With respect to any Substitute Mortgage Loan or Loans, the Seller
shall deliver to the Trustee for the benefit of the Certificateholders the
Mortgage Note, the Mortgage, the related assignment of the Mortgage, and such
other documents and agreements as are required by Section 2.01, with the
Mortgage Note endorsed and the Mortgage assigned as required by Section 2.01. 
No substitution is permitted to be made in any calendar month after the
Determination Date for such month.  Scheduled Payments due with respect to
Substitute Mortgage Loans in the month of substitution shall not be part of
the Trust Fund and will be retained by the Seller on the next succeeding
Distribution Date.  For the month of substitution, distributions to
Certificateholders will include the monthly payment due on any Deleted
Mortgage Loan for such month and thereafter the Seller shall be entitled to
retain all amounts received in respect of such Deleted Mortgage Loan.  The
Master Servicer shall amend the Mortgage Loan Schedule for the benefit of the
Certificateholders to reflect the removal of such Deleted Mortgage Loan and
the substitution of the Substitute Mortgage Loan or Loans and the Master
Servicer shall deliver the amended Mortgage Loan Schedule to the Trustee. 
Upon such substitution, the Substitute Mortgage Loan or Loans shall be
subject to the terms of this Agreement in all respects, and the Seller shall
be deemed to have made with respect to such Substitute Mortgage Loan or
Loans, as of the date of substitution, the representations and warranties
made pursuant to Section 2.03(b) with respect to such Mortgage Loan.  Upon
any such substitution and the deposit to the Certificate Account of the
amount required to be deposited therein in connection with such substitution
as described in the following paragraph, the Trustee shall release the
Mortgage File held for the benefit of the Certificateholders relating to such
Deleted Mortgage Loan to the Seller and shall execute and deliver at the
Seller's direction such instruments of transfer or assignment prepared by the
Seller, in each case without recourse, as shall be necessary to vest in the
Seller, or its designee, title to the Trustee's interest in any Deleted
Mortgage Loan substituted for pursuant to this Section 2.03.

          For any month in which the Seller substitutes one or more
Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the Master
Servicer will determine the amount (if any) by which the aggregate principal
balance of all such Substitute Mortgage Loans as of the date of substitution
is less than the aggregate Stated Principal Balance of all such Deleted
Mortgage Loans (after application of the scheduled principal portion of the
monthly payments due in the month of substitution).  The amount of such
shortage (the "Substitution Adjustment Amount") plus an amount equal to the
               ------------------------------
aggregate of any unreimbursed Advances with respect to such Deleted Mortgage
Loans shall be deposited in the Certificate Account by the Seller on or before
the Distribution Account Deposit Date for the Distribution Date in the month
succeeding the calendar month during which the related Mortgage Loan became
required to be purchased or replaced hereunder.

          In the event that the Seller shall have repurchased a Mortgage
Loan, the Purchase Price therefor shall be deposited in the Certificate
Account pursuant to Section 3.05 on or before the Distribution Account
Deposit Date for the Distribution Date in the month following the month
during which the Seller became obligated hereunder to repurchase or replace
such Mortgage Loan and upon such deposit of the Purchase Price, the delivery
of the Opinion of Counsel required by Section 2.05 and receipt of a Request
for Release of Documents in the form of Exhibit N hereto, the Trustee shall
release the related Mortgage File held for the benefit of the
Certificateholders to such Person, and the Trustee shall execute and deliver
at such Person's direction such instruments of transfer or assignment
prepared by such Person, in each case without recourse, as shall be necessary
to transfer title from the Trustee.  It is understood and agreed that the
obligation under this Agreement of any Person to cure, repurchase or replace
any Mortgage Loan as to which a breach has occurred and is continuing shall
constitute the sole remedy against such Persons respecting such breach
available to Certificateholders, the Depositor or the Trustee on their
behalf.

          The representations and warranties made pursuant to this Section
2.03 shall survive delivery of the respective Mortgage Files to the Trustee
for the benefit of the Certificateholders.

          SECTION 2.04.  Representations and Warranties of the Depositor
                         -----------------------------------------------
as to the Mortgage Loans.
- ------------------------

          The Depositor hereby represents and warrants to the Trustee with
respect to each Mortgage Loan as of the date hereof or such other date set
forth herein that as of the Closing Date, and following the transfer of the
Mortgage Loans to it by the Seller, the Depositor had good title to the
Mortgage Loans and the Mortgage Notes were subject to no offsets, defenses or
counterclaims.

          The Depositor hereby assigns, transfers and conveys to the Trustee
all of its rights with respect to the Mortgage Loans including, without
limitation, the representations and warranties of the Seller made pursuant to
Section 2.03(b) hereof, together with all rights of the Depositor to require
the Seller to cure certain breaches thereof or to repurchase or substitute
for any affected Mortgage Loan in accordance with this Agreement.

          It is understood and agreed that the representations and warranties
set forth in this Section 2.04 shall survive delivery of the Mortgage Files
to the Trustee.

          SECTION 2.05.  Delivery of Opinion of Counsel in Connection with
                         -------------------------------------------------
Substitutions.
- -------------

          (a)  Notwithstanding any contrary provision of this Agreement, no
substitution pursuant to Section 2.02 or Section 2.03 shall be made more than
90 days after the Closing Date unless the Seller delivers to the Trustee an
Opinion of Counsel, which Opinion of Counsel shall not be at the expense of
either the Trustee or the Trust Fund, addressed to the Trustee, to the effect
that such substitution will not (i) result in the imposition of the tax on
"prohibited transactions" on the Trust Fund or contributions after the
Startup Date, as defined in Sections 860F(a)(2) and 860G(d) of the Code,
respectively, or (ii) cause the Trust Fund to fail to qualify as a REMIC at
any time that any Certificates are outstanding.

          (b)  Upon discovery by the Depositor, the Seller, the Master
Servicer, or the Trustee that any Mortgage Loan does not constitute a
"qualified mortgage" within the meaning of Section 860G(a)(3) of the Code,
the party discovering such fact shall promptly (and in any event within five
(5) Business Days of discovery) give written notice thereof to the other
parties.  In connection therewith, the Trustee shall require the Seller, at
the Seller's option, to either (i) substitute, if the conditions in Section
2.03(c) with respect to substitutions are satisfied, a Substitute Mortgage
Loan for the affected Mortgage Loan, or (ii) repurchase the affected Mortgage
Loan within 90 days of such discovery in the same manner as it would a
Mortgage Loan for a breach of representation or warranty made pursuant to
Section 2.03.  The Trustee shall reconvey to the Seller the Mortgage Loan to
be released pursuant hereto in the same manner, and on the same terms and
conditions, as it would a Mortgage Loan repurchased for breach of a
representation or warranty contained in Section 2.03.

          SECTION 2.06.  Execution and Delivery of Certificates.
                         --------------------------------------

          The Trustee acknowledges the transfer and assignment to it of the
Trust Fund and, concurrently with such transfer and assignment, has executed
and delivered to or upon the order of the Depositor, the Certificates in
authorized denominations evidencing directly or indirectly the entire
ownership of the Trust Fund.  The Trustee agrees to hold the Trust Fund and
exercise the rights referred to above for the benefit of all present and
future Holders of the Certificates and to perform the duties set forth in
this Agreement to the best of its ability, to the end that the interests of
the Holders of the Certificates may be adequately and effectively protected. 

          SECTION 2.07.  REMIC Matters.
                         -------------

          The Preliminary Statement sets forth the designations and "latest
possible maturity date" for federal income tax purposes of all interests
created hereby.  The "Startup Day" for purposes of the REMIC Provisions shall
be the Closing Date.  The "tax matters person" with respect to the REMIC
shall be the Trustee and the Trustee shall hold the Tax Matters Person
Certificate.  The REMIC's fiscal year shall be the calendar year.




                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF MORTGAGE LOANS

          SECTION 3.01.  Master Servicer to Service Mortgage Loans.
                         -----------------------------------------

          For and on behalf of the Certificateholders, the Master Servicer
shall service and administer the Mortgage Loans in accordance with the terms
of this Agreement and the Servicing Standard.  In connection with such
servicing and administration, the Master Servicer shall have full power and
authority, acting alone and/or through Subservicers as provided in Section
3.02 hereof, to do or cause to be done any and all things that it may deem
necessary or desirable in connection with such servicing and administration,
including but not limited to, the power and authority, subject to the terms
hereof (i) to execute and deliver, on behalf of the Certificateholders and
the Trustee, customary consents or waivers and other instruments and
documents, (ii) to consent to transfers of any Mortgaged Property and
assumptions of the Mortgage Notes and related Mortgages (but only in the
manner provided in this Agreement), (iii) to collect any Insurance Proceeds
and other Liquidation Proceeds, and (iv) to effectuate foreclosure or other
conversion of the ownership of the Mortgaged Property securing any Mortgage
Loan. The Master Servicer shall not make or permit any modification, waiver
or amendment of any Mortgage Loan which would cause the Trust Fund to fail to
qualify as a REMIC or result in the imposition of any tax under Section
860F(a) or Section 860G(d) of the Code.  Without limiting the generality of
the foregoing, the Master Servicer, in its own name or in the name of the
Depositor and the Trustee, is hereby authorized and empowered by the
Depositor and the Trustee, when the Master Servicer believes it appropriate
in its reasonable judgment, to execute and deliver, on behalf of the Trustee,
the Depositor, the Certificateholders or any of them, any and all instruments
of satisfaction or cancellation, or of partial or full release or discharge
and all other comparable instruments, with respect to the Mortgage Loans, and
with respect to the Mortgaged Properties held for the benefit of the
Certificateholders.  The Master Servicer shall prepare and deliver to the
Depositor and/or the Trustee such documents requiring execution and delivery
by either or both of them as are necessary or appropriate to enable the
Master Servicer to service and administer the Mortgage Loans to the extent
that the Master Servicer is not permitted to execute and deliver such
documents pursuant to the preceding sentence.  Upon receipt of such
documents, the Depositor and/or the Trustee shall execute such documents and
deliver them to the Master Servicer.

          In accordance with and to the extent of the Servicing Standard, the
Master Servicer shall advance or cause to be advanced funds as necessary for
the purpose of effecting the payment of taxes and assessments on the
Mortgaged Properties, which advances shall be reimbursable in the first
instance from related collections from the Mortgagors pursuant to Section
3.06, and further as provided in Section 3.08.  The costs incurred by the
Master Servicer, if any, in effecting the timely payments of taxes and
assessments on the Mortgaged Properties and related insurance premiums shall
not, for the purpose of calculating monthly distributions to the
Certificateholders, be added to the Stated Principal Balances of the related
Mortgage Loans, notwithstanding that the terms of such Mortgage Loans so
permit.

          SECTION 3.02.  Subservicing; Enforcement of the Obligations of
                         Servicers.
                         ---------
          (a)  The Master Servicer may arrange for the subservicing of any
Mortgage Loan by a Subservicer pursuant to a subservicing agreement; provided
                                                                     --------
that such subservicing arrangement and the terms of the related
subservicing agreement must provide for the servicing of such Mortgage Loans
in a manner consistent with the servicing arrangements contemplated
hereunder.  Unless the context otherwise requires, references in this
Agreement to actions taken or to be taken by the Master Servicer in servicing
the Mortgage Loans include actions taken or to be taken by a Subservicer on
behalf of the Master Servicer.  Notwithstanding the provisions of any
subservicing agreement, any of the provisions of this Agreement relating to
agreements or arrangements between the Master Servicer and a Subservicer or
reference to actions taken through a Subservicer or otherwise, the Master
Servicer shall remain obligated and liable to the Depositor, the Trustee and
the Certificateholders for the servicing and administration of the Mortgage
Loans in accordance with the provisions of this Agreement without diminution
of such obligation or liability by virtue of such subservicing agreements or
arrangements or by virtue of indemnification from the Subservicer and to the
same extent and under the same terms and conditions as if the Master Servicer
alone were servicing and administering the Mortgage Loans.  All actions of
each Subservicer performed pursuant to the related subservicing agreement
shall be performed as an agent of the Master Servicer with the same force and
effect as if performed directly by the Master Servicer.

          (b)  For purposes of this Agreement, the Master Servicer shall be
deemed to have received any collections, recoveries or payments with respect
to the Mortgage Loans that are received by a Subservicer regardless of
whether such payments are remitted by the Subservicer to the Master Servicer.

          SECTION 3.03.  Rights of the Depositor and the Trustee in
                         ------------------------------------------
Respect of the Master Servicer.
- ------------------------------

          The Depositor may, but is not obligated to, enforce the obligations
of the Master Servicer hereunder and may, but is not obligated to, perform,
or cause a designee to perform, any defaulted obligation of the Master
Servicer hereunder and in connection with any such defaulted obligation to
exercise the related rights of the Master Servicer hereunder; provided that
                                                              --------
the Master Servicer shall not be relieved of any of its obligations hereunder
by virtue of such performance by the Depositor or its designee.  Neither the
Trustee nor the Depositor shall have any responsibility or liability for any
action or failure to act by the Master Servicer nor shall the Trustee or the
Depositor be obligated to supervise the performance of the Master Servicer
hereunder or otherwise.

          SECTION 3.04.  Trustee to Act as Master Servicer.
                         ---------------------------------

          In the event that the Master Servicer shall for any reason no
longer be the Master Servicer hereunder (including by reason of an Event of
Default), the Trustee or its successor shall thereupon assume all of the
rights and obligations of the Master Servicer hereunder arising thereafter
(except that the Trustee shall not be (i) liable for losses of the Master
Servicer pursuant to Section 3.09 hereof or any acts or omissions of the
predecessor Master Servicer hereunder), (ii) obligated to make Advances if it
is prohibited from doing so by applicable law, (iii) obligated to effectuate
repurchases or substitutions of Mortgage Loans hereunder including, but not
limited to, repurchases or substitutions of Mortgage Loans pursuant to
Section 2.02 or 2.03 hereof, (iv) responsible for expenses of the Master
Servicer pursuant to Section 2.03 or (v) deemed to have made any
representations and warranties of the Master Servicer hereunder).  Any such
assumption shall be subject to Section 7.02 hereof.  If the Master Servicer
shall for any reason no longer be the Master Servicer (including by reason of
any Event of Default), the Trustee or its successor shall succeed to any
rights and obligations of the Master Servicer under each subservicing
agreement.

          The Master Servicer shall, upon request of the Trustee, but at the
expense of the Master Servicer, deliver to the assuming party all documents
and records relating to each subservicing agreement or substitute
subservicing agreement and the Mortgage Loans then being serviced thereunder
and an accounting of amounts collected or held by it and otherwise use its
best efforts to effect the orderly and efficient transfer of the substitute
subservicing agreement to the assuming party.

          SECTION 3.05.  Collection of Mortgage Loan Payments; Certificate
                         -------------------------------------------------
Account; Distribution Account.
- -----------------------------

          (a)  In accordance with and to the extent of the Servicing
Standard, the Master Servicer shall make reasonable efforts in accordance
with the customary and usual standards of practice of prudent mortgage
servicers to collect all payments called for under the terms and provisions
of the Mortgage Loans to the extent such procedures shall be consistent with
this Agreement and the terms and provisions of any related Required Insurance
Policy.  Consistent with the foregoing, the Master Servicer may in its
discretion (i) waive any late payment charge or any prepayment charge or
penalty interest in connection with the prepayment of a Mortgage Loan and
(ii) extend the due dates for payments due on a Mortgage Note for a period
not greater than 125 days; provided that the Master Servicer cannot extend the
                           --------
maturity of any such Mortgage Loan past the date on which the final payment is
due on the latest maturing Mortgage Loan as of the Cut-off Date.  In the event
of any such arrangement, the Master Servicer shall make Advances on the
related Mortgage Loan in accordance with the provisions of Section 4.01 during
the scheduled period in accordance with the amortization schedule of such
Mortgage Loan without modification thereof by reason of such arrangements.
The Master Servicer shall not be required to institute or join in litigation
with respect to collection of any payment (whether under a Mortgage, Mortgage
Note or otherwise or against any public or governmental authority with respect
to a taking or condemnation) if it reasonably believes that enforcing the
provision of the Mortgage or other instrument pursuant to which such payment
is required is prohibited by applicable law.

          (b)  The Master Servicer shall establish and maintain a Certificate
Account into which the Master Servicer shall deposit or cause to be deposited
on a daily basis within one Business Day of receipt, except as otherwise
specifically provided herein, the following payments and collections remitted
by Subservicers or received by it in respect of Mortgage Loans subsequent to
the Cut-off Date (other than in respect of principal and interest due on the
Mortgage Loans on or before the Cut-off Date) and the following amounts
required to be deposited hereunder:

          (i)  all payments on account of principal on the Mortgage Loans,
     including Principal Prepayments;

          (ii) all payments on account of interest on the Mortgage Loans, net
     of the related Master Servicing Fee;

          (iii)     all Insurance Proceeds and Liquidation Proceeds, other
     than proceeds to be applied to the restoration or repair of the
     Mortgaged Property or released to the Mortgagor in accordance with the
     Master Servicer's normal servicing procedures;

          (iv) any amount required to be deposited by the Master Servicer
     pursuant to Section 3.05(e) in connection with any losses on Permitted
     Investments;

          (v)  any amounts required to be deposited by the Master Servicer
     pursuant to Section 3.09(b), 3.09(d), and in respect of net monthly
     rental income from REO Property pursuant to Section 3.11 hereof;

          (vi) all Purchase Prices and all Substitution Adjustment Amounts;

          (vii)     all Advances made by the Master Servicer pursuant to
     Section 4.01; and

          (viii)    any other amounts required to be deposited hereunder.

     In addition, with respect to any Mortgage Loan that is subject to a
buydown agreement, on each Due Date for such Mortgage Loan, in addition to
the monthly payment remitted by the Mortgagor, the Master Servicer shall
cause funds to be deposited into the Certificate Account in an amount
required to cause an amount of interest to be paid with respect to such
Mortgage Loan equal to the amount of interest that has accrued on such
Mortgage Loan from the preceding Due Date at the Mortgage Rate net of the
related Master Servicing Fee on such date.

     The foregoing requirements for remittance by the Master Servicer shall
be exclusive, it being understood and agreed that, without limiting the
generality of the foregoing, payments in the nature of prepayment penalties,
late payment charges or assumption fees, if collected, need not be remitted
by the Master Servicer.  In the event that the Master Servicer shall remit
any amount not required to be remitted, it may at any time withdraw or direct
the institution maintaining the Certificate Account to withdraw such amount
from the Certificate Account, any provision herein to the contrary
notwithstanding.  Such withdrawal or direction may be accomplished by
delivering written notice thereof to the Trustee or such other institution
maintaining the Certificate Account which describes the amounts deposited in
error in the Certificate Account.  The Master Servicer shall maintain
adequate records with respect to all withdrawals made pursuant to this
Section.  All funds deposited in the Certificate Account shall be held in
trust for the Certificateholders until withdrawn in accordance with Section
3.08.

          (c)  The Trustee shall establish and maintain, on behalf of the
Certificateholders, the Distribution Account.  The Trustee shall, promptly
upon receipt, deposit in the Distribution Account and retain therein the
following:

          (i)  the aggregate amount remitted by the Master Servicer to the
     Trustee pursuant to Section 3.08(a)(ix);

          (ii) any amount deposited by the Master Servicer pursuant to
     Section 3.05(d) in connection with any losses on Permitted Investments;
     and

          (iii)     any other amounts deposited hereunder which are required
     to be deposited in the Distribution Account.

          In the event that the Master Servicer shall remit any amount not
required to be remitted, it may at any time direct the Trustee to withdraw
such amount from the Distribution Account, any provision herein to the
contrary notwithstanding.  Such direction may be accomplished by delivering
an Officer's Certificate to the Trustee which describes the amounts deposited
in error in the Distribution Account.  All funds deposited in the
Distribution Account shall be held by the Trustee in trust for the
Certificateholders until disbursed in accordance with this Agreement or
withdrawn in accordance with Section 3.08.  In no event shall the Trustee
incur liability for withdrawals from the Distribution Account at the
direction of the Master Servicer.

          (d)  Each institution at which the Certificate Account or the
Distribution Account is maintained shall invest the funds therein as directed
in writing by the Master Servicer in Permitted Investments, which shall
mature not later than (i) in the case of the Certificate Account, the second
Business Day next preceding the related Distribution Account Deposit Date
(except that if such Permitted Investment is an obligation of the institution
that maintains such account, then such Permitted Investment shall mature not
later than the Business Day next preceding such Distribution Account Deposit
Date) and (ii) in the case of the Distribution Account, the Business Day next
preceding the Distribution Date (except that if such Permitted Investment is
an obligation of the institution that maintains such fund or account, then
such Permitted Investment shall mature not later than such Distribution Date)
and, in each case, shall not be sold or disposed of prior to its maturity. 
All such Permitted Investments shall be made in the name of the Trustee, for
the benefit of the Certificateholders.  All income and gain net of any losses
realized from any such investment of funds on deposit in the Certificate
Account or the Distribution Account shall be for the benefit of the Master
Servicer as servicing compensation and shall be remitted to it monthly as
provided herein.  The amount of any realized losses in the Certificate
Account or the Distribution Account incurred in any such account in respect
of any such investments shall promptly be deposited by the Master Servicer in
the Certificate Account or paid to the Trustee for deposit into the
Distribution Account, as applicable.  The Trustee in its fiduciary capacity
shall not be liable for the amount of any loss incurred in respect of any
investment or lack of investment of funds held in the Certificate Account or
the Distribution Account and made in accordance with this Section 3.05.

          (e)  The Master Servicer shall give notice to the Trustee, the
Seller, each Rating Agency and the Depositor of any proposed change of the
location of the Certificate Account prior to any change thereof.  The Trustee
shall give notice to the Master Servicer, the Seller, each Rating Agency and
the Depositor of any proposed change of the location of the Distribution
Account prior to any change thereof.

          SECTION 3.06.  Collection of Taxes, Assessments and Similar
                         --------------------------------------------
Items; Escrow Accounts.
- ----------------------

          (a)  To the extent required by the related Mortgage Note and not
violative of current law, the Master Servicer shall establish and maintain
one or more accounts (each, an "Escrow Account") and deposit and retain
therein all collections from the Mortgagors (or advances by the Master
Servicer) for the payment of taxes, assessments, hazard insurance premiums or
comparable items for the account of the Mortgagors.  Nothing herein shall
require the Master Servicer to compel a Mortgagor to establish an Escrow
Account in violation of applicable law.

          (b)  Withdrawals of amounts so collected from the Escrow Accounts
may be made only to effect timely payment of taxes, assessments, hazard
insurance premiums, condominium or PUD association dues, or comparable items,
to reimburse the Master Servicer out of related collections for any payments
made pursuant to Sections 3.01 hereof (with respect to taxes and assessments
and insurance premiums) and 3.09 hereof (with respect to hazard insurance),
to refund to any Mortgagors any sums determined to be overages, to pay
interest, if required by law or the terms of the related Mortgage or Mortgage
Note, to Mortgagors on balances in the Escrow Account or to clear and
terminate the Escrow Account at the termination of this Agreement in
accordance with Section 9.01 hereof.  The Escrow Accounts shall not be a part
of the Trust Fund.

          (c)  The Master Servicer shall advance any payments referred to in
Section 3.06(a) that are not timely paid by the Mortgagors on the date when
the tax, premium or other cost for which such payment is intended is due, but
the Master Servicer shall be required so to advance only to the extent that
such advances, in the good faith judgment of the Master Servicer, will be
recoverable by the Master Servicer out of Insurance Proceeds, Liquidation
Proceeds or otherwise.

          SECTION 3.07.  Access to Certain Documentation and Information
                         -----------------------------------------------
Regarding the Mortgage Loans.
- ----------------------------

          The Master Servicer shall afford the Depositor and the Trustee
reasonable access to all records and documentation regarding the Mortgage
Loans and all accounts, insurance information and other matters relating to
this Agreement, such access being afforded without charge, but only upon
reasonable request and during normal business hours at the office designated
by the Master Servicer.

          Upon reasonable advance notice in writing, the Master Servicer will
provide to each Certificateholder which is a savings and loan association,
bank or insurance company certain reports and reasonable access to
information and documentation regarding the Mortgage Loans sufficient to
permit such Certificateholder to comply with applicable regulations of the
OTS or other regulatory authorities with respect to investment in the
Certificates; provided that the Master Servicer shall be entitled to be
              --------
reimbursed by each such Certificateholder for actual expenses incurred by the
Master Servicer in providing such reports and access.

          The Master Servicer shall provide to the OTS and the FDIC and to
comparable regulatory authorities supervising Holders of Subordinated
Certificates and the examiners and supervisory agents of the OTS, the FDIC
and such other authorities, access to the documentation regarding the
Mortgage Loans required by applicable regulations of the OTS and the FDIC. 
Such access shall be afforded only upon reasonable and prior written request
and during normal business hours at the offices designated by the Master
Servicer.  Unless prohibited by applicable laws or regulations, the Master
Servicer shall be entitled to be reimbursed by the related Certificateholders
for actual expenses incurred by the Master Servicer in providing such access. 
Nothing in this Section 3.07 shall limit the obligation of the Master
Servicer to observe any applicable law prohibiting disclosure of information
regarding the Mortgagors and the failure of the Master Servicer to provide
access as provided in this Section 3.07 as a result of such obligation shall
not constitute a breach of this Section 3.07.

          SECTION 3.8.   Permitted Withdrawals from the Certificate
                         ------------------------------------------
Account and Distribution Account.
- --------------------------------

          (a)  The Master Servicer may from time to time make withdrawals
from the Certificate Account for the following purposes:

          (i)  to pay to the Master Servicer (to the extent not previously
     retained) the servicing compensation to which it is entitled pursuant to
     Section 3.14, and to pay to the Master Servicer, as additional servicing
     compensation, earnings on or investment income with respect to funds in
     or credited to the Certificate Account;

          (ii) to reimburse the Master Servicer for unreimbursed Advances
     made by it, such right of reimbursement pursuant to this subclause (ii)
     being limited to amounts received on the Mortgage Loan(s) in respect of
     which any such Advance was made;

          (iii)     to reimburse the Master Servicer for any Nonrecoverable
     Advance previously made;

          (iv) to reimburse the Master Servicer for Insured Expenses from the
     related Insurance Proceeds;

          (v)  to reimburse the Master Servicer for (a) unreimbursed
     Servicing Advances, the Master Servicer's right to reimbursement
     pursuant to this clause (a) with respect to any Mortgage Loan being
     limited to amounts received on such Mortgage Loan(s) which represent
     late recoveries of the payments for which such advances were made
     pursuant to Section 3.01 or Section 3.06 and (b) for unpaid Master
     Servicing Fees as provided in Section 3.11;

          (vi) to pay to the purchaser, with respect to each Mortgage Loan or
     property acquired in respect thereof that has been purchased pursuant to
     Section 2.02, 2.03 or 3.11, all amounts received thereon after the date
     of such purchase;

          (vii)     to reimburse the Seller, the Master Servicer or the
     Depositor for expenses incurred by any of them and reimbursable pursuant
     to Section 6.03;

          (viii)    to withdraw any amount deposited in the Certificate
     Account and not required to be deposited therein;

          (ix) on or prior to the Distribution Account Deposit Date, to
     withdraw an amount equal to the related Available Funds and the Trustee
     Fee for such Distribution Date and remit such amount to the Trustee for
     deposit in the Distribution Account; and

          (x)  to clear and terminate the Certificate Account upon
     termination of this Agreement pursuant to Section 9.01 hereof.

          The Master Servicer shall keep and maintain separate accounting, on
a Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any
withdrawal from the Certificate Account pursuant to such subclauses (i),
(ii), (iv), (v) and (vi).  Prior to making any withdrawal from the
Certificate Account pursuant to subclause (iii), the Master Servicer shall
deliver to the Trustee an Officer's Certificate of a Servicing Officer
indicating the amount of any previous Advance determined by the Master
Servicer to be a Nonrecoverable Advance and identifying the related Mortgage
Loans(s), and their respective portions of such Nonrecoverable Advance.

          (b)  The Trustee shall withdraw funds from the Distribution Account
for distributions to Certificateholders in the manner specified in this
Agreement (and to withhold from the amounts so withdrawn, the amount of any
taxes that it is authorized to withhold pursuant to the last paragraph of
Section 8.11).  In addition, the Trustee may from time to time make
withdrawals from the Distribution Account for the following purposes:

          (i)  to pay to itself the Trustee Fee for the related Distribution
     Date;

          (ii) to pay to the Master Servicer as additional servicing
     compensation earnings on or investment income with respect to funds in
     the Distribution Account;

          (iii)     to withdraw and return to the Master Servicer any amount
     deposited in the Distribution Account and not required to be deposited
     therein; and

          (iv) to clear and terminate the Distribution Account upon
     termination of the Agreement pursuant to Section 9.01 hereof.

          SECTION 3.09.  Maintenance of Hazard Insurance; Maintenance of
                         -----------------------------------------------
Primary Insurance Policies.
- --------------------------

          (a)  The Master Servicer shall cause to be maintained, for each
Mortgage Loan, hazard insurance with extended coverage in an amount that is
at least equal to the lesser of (i) the maximum insurable value of the
improvements securing such Mortgage Loan or (ii) the greater of (y) the
outstanding principal balance of the Mortgage 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.  Each such policy of
standard hazard insurance shall contain, or have an accompanying endorsement
that contains, a standard mortgagee clause.  Any amounts collected by the
Master Servicer under any such policies (other than the amounts to be applied
to the restoration or repair of the related Mortgaged Property or amounts
released to the Mortgagor in accordance with the Master Servicer's normal
servicing procedures) shall be deposited in the Certificate Account.  Any
cost incurred by the Master Servicer in maintaining any such insurance shall
not, for the purpose of calculating monthly distributions to the
Certificateholders or remittances to the Trustee for their benefit, be added
to the principal balance of the Mortgage Loan, notwithstanding that the terms
of the Mortgage Loan so permit.  Such costs shall be recoverable by the
Master Servicer out of late payments by the related Mortgagor or out of
Liquidation Proceeds to the extent permitted by Section 3.08 hereof.  It is
understood and agreed that no earthquake or other additional insurance is to
be required of any Mortgagor or maintained on property acquired in respect of
a Mortgage other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall require such additional insurance. 
If the Mortgaged Property is located at the time of origination of the
Mortgage Loan in a federally designated special flood hazard area and such
area is participating in the national flood insurance program, the Master
Servicer shall cause flood insurance to be maintained with respect to such
Mortgage Loan.  Such flood insurance shall be in an amount equal to the least
of (i) the original principal balance of the related Mortgage Loan, (ii) the
replacement value of the improvements which are part of such Mortgaged
Property, and (iii) the maximum amount of such insurance available for the
related Mortgaged Property under the national flood insurance program.

          (b)  In the event that the Master Servicer shall obtain and
maintain a blanket policy insuring against hazard losses on all of the
Mortgage Loans, it shall conclusively be deemed to have satisfied its
obligations as set forth in the first sentence of this Section, it being
understood and agreed that such policy may contain a deductible clause on
terms substantially equivalent to those commercially available and maintained
by comparable servicers.  If such policy contains a deductible clause, the
Master Servicer shall, in the event that there shall not have been maintained
on the related Mortgaged Property a policy complying with the first sentence
of this Section, and there shall have been a loss that would have been
covered by such policy, deposit in the Certificate Account the amount not
otherwise payable under the blanket policy because of such deductible clause. 
In connection with its activities as Master Servicer of the Mortgage Loans,
the Master Servicer agrees to present, on behalf of itself, the Depositor,
and the Trustee for the benefit of the Certificateholders, claims under any
such blanket policy.

          (c)  The Master Servicer shall not take any action which would
result in non-coverage under any applicable Primary Insurance Policy of any
loss which, but for the actions of the Master Servicer, would have been
covered thereunder.  The Master Servicer shall not cancel or refuse to renew
any such Primary Insurance Policy that is in effect at the date of the
initial issuance of the Certificates and is required to be kept in force
hereunder unless the replacement Primary Insurance Policy for such canceled
or non-renewed policy is maintained with a Qualified Insurer.  The Master
Servicer shall not be required to maintain any Primary Insurance Policy with
respect to any Mortgage Loan with a Loan-to-Value Ratio less than or equal to
80% as of any date of determination or, based on a new appraisal, the
principal balance of such Mortgage Loan represents 80% or less of the new
appraised value.  The Master Servicer agrees to effect the timely payment of
the premiums on each Primary Insurance Policy, and such costs not otherwise
recoverable shall be recoverable by the Master Servicer from the related
liquidation proceeds.

          (d)  In connection with its activities as Master Servicer of the
Mortgage Loans, the Master Servicer agrees to present on behalf of itself,
the Trustee and Certificateholders, claims to the insurer under any Primary
Insurance Policies and, in this regard, to take such reasonable action in
accordance with the Servicing Standard as shall be necessary to permit
recovery under any Primary Insurance Policies respecting defaulted Mortgage
Loans.  Any amounts collected by the Master Servicer under any Primary
Insurance Policies shall be deposited in the Certificate Account.

          SECTION 3.10.  Enforcement of Due-on-Sale Clauses; Assumption
                         ----------------------------------------------
Agreements.
- ----------

          (a)  Except as otherwise provided in this Section, when any
property subject to a Mortgage has been conveyed by the Mortgagor, the Master
Servicer shall, to the extent that it has knowledge of such conveyance and in
accordance with the Servicing Standard, enforce any due-on-sale clause
contained in any Mortgage Note or Mortgage, to the extent permitted under
applicable law and governmental regulations, but only to the extent that such
enforcement will not adversely affect or jeopardize coverage under any
Required Insurance Policy.  Notwithstanding the foregoing, the Master
Servicer is not required to exercise such rights with respect to a Mortgage
Loan if the Person to whom the related Mortgaged Property has been conveyed
or is proposed to be conveyed satisfies the terms and conditions contained in
the Mortgage Note and Mortgage related thereto and the consent of the
mortgagee under such Mortgage Note or Mortgage is not otherwise so required
under such Mortgage Note or Mortgage as a condition to such transfer.  In the
event that (i) the Master Servicer is prohibited by law from enforcing any
such due-on-sale clause, (ii) coverage under any Required Insurance Policy
would be adversely affected, (iii) the Mortgage Note does not include a due-
on-sale clause or (iv) nonenforcement is otherwise permitted hereunder, the
Master Servicer is authorized, subject to Section 3.10(b), to take or enter
into an assumption and modification agreement from or with the person to whom
such property has been or is about to be conveyed, pursuant to which such
person becomes liable under the Mortgage Note and, unless prohibited by
applicable state law, the Mortgagor remains liable thereon, provided that the
Mortgage Loan shall continue to be covered (if-so covered before the Master
Servicer enters such agreement) by the applicable Required Insurance
Policies.  The Master Servicer, subject to Section 3.10(b), is also
authorized with the prior approval of the insurers under any Required
Insurance Policies to enter into a substitution of liability agreement with
such Person, pursuant to which the original Mortgagor is released from
liability and such Person is substituted as Mortgagor and becomes liable
under the Mortgage Note.  Notwithstanding the foregoing, the Master Servicer
shall not be deemed to be in default under this Section by reason of any
transfer or assumption which the Master Servicer reasonably believes it is
restricted by law from preventing, for any reason whatsoever.

          (b)  Subject to the Master Servicer's duty to enforce any
due-on-sale clause to the extent set forth in Section 3.10(a), in any case in
which a Mortgaged Property has been conveyed to a Person by a Mortgagor, and
such Person is to enter into an assumption agreement or modification
agreement or supplement to the Mortgage Note or Mortgage that requires the
signature of the Trustee, or if an instrument of release signed by the
Trustee is required releasing the Mortgagor from liability on the Mortgage
Loan, the Master Servicer shall prepare and deliver or cause to be prepared
and delivered to the Trustee for signature and shall direct, in writing, the
Trustee to execute the assumption agreement with the Person to whom the
Mortgaged Property is to be conveyed and such modification agreement or
supplement to the Mortgage Note or Mortgage or other instruments as are
reasonable or necessary to carry out the terms of the Mortgage Note or
Mortgage or otherwise to comply with any applicable laws regarding
assumptions or the transfer of the Mortgaged Property to such Person.  In
connection with any such assumption, no material term of the Mortgage Note
may be changed.  In addition, the substitute Mortgagor and the Mortgaged
Property must be acceptable to the Master Servicer in accordance with its
underwriting standards as then in effect.  Together with each such
substitution, assumption or other agreement or instrument delivered to the
Trustee for execution by it, the Master Servicer shall deliver an Officer's
Certificate signed by a Servicing Officer stating that the requirements of
this subsection have been met in connection therewith.  The Master Servicer
shall notify the Trustee that any such substitution or assumption agreement
has been completed by forwarding to the Trustee the original of such
substitution or assumption agreement, which in the case of the original shall
be added to the related Mortgage File and shall, for all purposes, be
considered a part of such Mortgage File to the same extent as all other
documents and instruments constituting a part thereof.  Any fee collected by
the Master Servicer for entering into an assumption or substitution of
liability agreement will be retained by the Master Servicer as additional
servicing compensation.

          SECTION 3.11.  Realization upon Defaulted Mortgage Loans;
                         ------------------------------------------
Repurchase of Certain Mortgage Loans.
- ------------------------------------

          The Master Servicer shall use reasonable efforts in accordance with
the Servicing Standard to foreclose upon or otherwise comparably convert the
ownership of Mortgaged Properties in respect of which the related Mortgage
Loans as come into and continue in default and as to which no satisfactory
arrangements can be made for collection of delinquent payments.  In
connection with such foreclosure or other conversion, the Master Servicer
shall follow the Servicing Standard and shall follow the requirements of the
insurer under any Required Insurance Policy; provided that the Master Servicer
                                             --------
shall not be required to expend its own funds in connection with any
foreclosure or towards the restoration of any property unless it shall
determine (i) that such restoration and/or foreclosure will increase the
proceeds of liquidation of the Mortgage Loan after reimbursement to itself of
such expenses and (ii) that such expenses will be recoverable to it through
Liquidation Proceeds (respecting which it shall have priority for purposes of
withdrawals from the Certificate Account).  The Master Servicer shall be
responsible for all other costs and expenses incurred by it in any such
proceedings; provided that it shall be entitled to reimbursement thereof
             --------
from the liquidation proceeds with respect to the related Mortgaged Property,
as provided in the definition of Liquidation Proceeds.  If the Master
Servicer has knowledge that a Mortgaged Property which the Master Servicer is
contemplating acquiring in foreclosure or by deed in lieu of foreclosure is
located within a 1 mile radius of any site listed in the Expenditure Plan for
the Hazardous Substance Clean Up Bond Act of 1984 or other site with
environmental or hazardous waste risks known to the Master Servicer, the
Master Servicer will, prior to acquiring the Mortgaged Property, consider
such risks and only take action in accordance with its established
environmental review procedures.

          With respect to any REO Property, the deed or certificate of sale
shall be taken in the name of the Trustee for the benefit of the
Certificateholders, or its nominee, on behalf of the Certificateholders.  The
Trustee's name shall be placed on the title to such REO Property solely as
the Trustee hereunder and not in its individual capacity.  The Master
Servicer shall ensure that the title to such REO Property references the
Pooling and Servicing Agreement and the Trustee's capacity hereunder. 
Pursuant to its efforts to sell such REO Property, the Master Servicer shall
either itself or through an agent selected by the Master Servicer protect and
conserve such REO Property in accordance with the Servicing Standard and may,
incident to its conservation and protection of the interests of the
Certificateholders, rent the same, or any part thereof, as the Master
Servicer deems to be in the best interest of the Certificateholders for the
period prior to the sale of such REO Property.  The Master Servicer shall
prepare for and deliver to the Trustee a statement with respect to each REO
Property that has been rented showing the aggregate rental income received
and all expenses incurred in connection with the management and maintenance
of such REO Property at such times as is necessary to enable the Trustee to
comply with the reporting requirements of the REMIC Provisions.  The net
monthly rental income, if any, from such REO Property shall be deposited in
the Certificate Account no later than the close of business on each
Determination Date.  The Master Servicer shall perform the tax reporting and
withholding required by Sections 1445 and 6050J of the Code with respect to
foreclosures and abandonments, the tax reporting required by Section 6050H of
the Code with respect to the receipt of mortgage interest from individuals
and any tax reporting required by Section 6050P of the Code with respect to
the cancellation of indebtedness by certain financial entities, by preparing
such tax and information returns as may be required, in the form required,
and delivering the same to the Trustee for filing.

          In the event that the Trust Fund acquires any Mortgaged Property as
aforesaid or otherwise in connection with a default or imminent default on a
Mortgage Loan, the Master Servicer shall dispose of such Mortgaged Property
prior to two years after its acquisition by the Trust Fund unless the Trustee
shall have been supplied with an Opinion of Counsel to the effect that the
holding by the Trust Fund of such Mortgaged Property subsequent to such
two-year period will not result in the imposition of taxes on "prohibited
transactions" on the REMIC hereunder as defined in section 860F of the Code
or cause the REMIC to fail to qualify as a REMIC at any time that any
Certificates are outstanding, in which case the Trust Fund may continue to
hold such Mortgaged Property (subject to any conditions contained in such
Opinion of Counsel).  Notwithstanding any other provision of this Agreement,
no Mortgaged Property acquired by the Trust Fund shall be rented (or allowed
to continue to be rented) or otherwise used for the production of income by
or on behalf of the Trust Fund in such a manner or pursuant to any terms that
would (i) cause such Mortgaged Property to fail to qualify as "foreclosure
property" within the meaning of section 860G(a)(8) of the Code or (ii)
subject the REMIC to the imposition of any federal, state or local income
taxes on the income earned from such Mortgaged Property under Section 860G(c)
of the Code or otherwise, unless the Master Servicer has agreed to indemnify
and hold harmless the Trust Fund with respect to the imposition of any such
taxes.

          The decision of the Master Servicer to foreclose on a defaulted
Mortgage Loan shall be subject to a determination by the Master Servicer that
the proceeds of such foreclosure would exceed the costs and expenses of
bringing such a proceeding.  The income earned from the management of any REO
Properties, net of reimbursement to the Master Servicer for expenses incurred
(including any property or other taxes) in connection with such management
and net of unreimbursed Master Servicing Fees, Advances and Servicing
Advances, shall be applied to the payment of principal of and interest on the
related defaulted Mortgage Loans (with interest accruing as though such
Mortgage Loans were still current and adjustments, if applicable, to the
Mortgage Rate were being made in accordance with the terms of the Mortgage
Note) and all such income shall be deemed, for all purposes in this
Agreement, to be payments on account of principal and interest on the related
Mortgage Notes and shall be deposited into the Certificate Account.  To the
extent the net income received during any calendar month is in excess of the
amount attributable to amortizing principal and accrued interest at the
related Mortgage Rate on the related Mortgage Loan for such calendar month,
such excess shall be considered to be a partial prepayment of principal of
the related Mortgage Loan.

          The proceeds from any liquidation of a Mortgage Loan, as well as
any income from an REO Property, will be applied in the following order of
priority: first, to reimburse the Master Servicer for any related
unreimbursed Servicing Advances and Master Servicing Fees; second, to
reimburse the Master Servicer for any unreimbursed Advances; third, to
reimburse the Certificate Account for any Nonrecoverable Advances (or
portions thereof) that were previously withdrawn by the Master Servicer
pursuant to Section 3.08(a)(iii) that related to such Mortgage Loan; fourth,
to accrued and unpaid interest (to the extent no Advance has been made for
such amount or any such Advance has been reimbursed) on the Mortgage Loan or
related REO Property, at the Adjusted Net Mortgage Rate to the Due Date
occurring in the month in which such amounts are required to be distributed;
and fifth, as a recovery of principal of the Mortgage Loan.  Excess Proceeds,
if any, from the liquidation of a Liquidated Mortgage Loan will be retained
by the Master Servicer as additional servicing compensation pursuant to
Section 3.14.

          The Master Servicer, in its sole discretion, shall have the right
to purchase for its own account from the Trust Fund any Mortgage Loan which
is more than 90 days Delinquent at a price equal to the Purchase Price.  The
Purchase Price for any Mortgage Loan purchased hereunder shall be deposited
in the Certificate Account and the Trustee, upon receipt of a certificate
from the Master Servicer in the form of Exhibit N hereto, shall release or
cause to be released to the purchaser of such Mortgage Loan the related
Mortgage File and shall execute and deliver such instruments of transfer or
assignment prepared by the purchaser of such Mortgage Loan, in each case
without recourse, as shall be necessary to vest in the purchaser of such
Mortgage Loan any Mortgage Loan released pursuant hereto and the purchaser of
such Mortgage Loan shall succeed to all the Trustee's right, title and
interest in and to such Mortgage Loan and all security and documents related
thereto.  Such assignment shall be an assignment outright and not for
security.  The purchaser of such Mortgage Loan shall thereupon own such
Mortgage Loan, and all security and documents, free of any further obligation
to the Trustee or the Certificateholders with respect thereto.

          SECTION 3.12.  Trustee to Cooperate; Release of   Mortgage
                         -------------------------------------------
Files.
- -----

          Upon the payment in full of any Mortgage Loan, or the receipt by
the Master Servicer of a notification that payment in full will be escrowed
in a manner customary for such purposes, the Master Servicer will immediately
notify the Trustee by delivering, or causing to be delivered a "Request for
Release of Documents" substantially in the form of Exhibit N.  Upon receipt
of such request, the Trustee shall promptly release the related Mortgage File
to the Master Servicer, and the Trustee shall at the Master Servicer's
direction execute and deliver to the Master Servicer the request for
reconveyance, deed of reconveyance or release or satisfaction of mortgage or
such instrument releasing the lien of the Mortgage in each case provided by
the Master Servicer, together with the Mortgage Note with written evidence of
cancellation thereon.  Expenses incurred in connection with any instrument of
satisfaction or deed of reconveyance shall be chargeable to the related
Mortgagor.  From time to time and as shall be appropriate for the servicing
or foreclosure of any Mortgage Loan, including for such purpose collection
under any policy of flood insurance, any fidelity bond or errors or omissions
policy, or for the purposes of effecting a partial release of any Mortgaged
Property from the lien of the Mortgage or the making of any corrections to
the Mortgage Note or the Mortgage or any of the other documents included in
the Mortgage File, the Trustee shall, upon delivery to the Trustee of a
Request for Release in the form of Exhibit M signed by a Servicing Officer,
release the Mortgage File to the Master Servicer.  Subject to the further
limitations set forth below, the Master Servicer shall cause the Mortgage
File or documents so released to be returned to the Trustee when the need
therefor by the Master Servicer no longer exists, unless the Mortgage Loan is
liquidated and the proceeds thereof are deposited in the Certificate Account,
in which case the Master Servicer shall deliver to the Trustee a Request for
Release of Documents in the form of Exhibit N, signed by a Servicing Officer.

          If the Master Servicer at any time seeks to initiate a foreclosure
proceeding in respect of any Mortgaged Property as authorized by this
Agreement, the Master Servicer shall deliver or cause to be delivered to the
Trustee, for signature, as appropriate, any court pleadings, requests for
trustee's sale or other documents necessary to effectuate such foreclosure or
any legal action brought to obtain judgment against the Mortgagor on the
Mortgage Note or the Mortgage or to obtain a deficiency judgment or to
enforce any other remedies or rights provided by the Mortgage Note or the
Mortgage or otherwise available at law or in equity.

          SECTION 3.13.  Documents Records and Funds in Possession of
                         --------------------------------------------
Master Servicer to be Held for the Trustee.
- ------------------------------------------

          The Master Servicer shall account fully to the Trustee for any
funds received by the Master Servicer or which otherwise are collected by the
Master Servicer as Liquidation Proceeds or Insurance Proceeds in respect of
any Mortgage Loan.  All Mortgage Files and funds collected or held by, or
under the control of, the Master Servicer in respect of any Mortgage Loans,
whether from the collection of principal and interest payments or from
Liquidation Proceeds, including but not limited to, any funds on deposit in
the Certificate Account, shall be held by the Master Servicer for and on
behalf of the Trustee and shall be and remain the sole and exclusive property
of the Trustee, subject to the applicable provisions of this Agreement.  The
Master Servicer also agrees that it shall not create, incur or subject any
Mortgage File or any funds that are deposited in the Certificate Account,
Distribution Account or any Escrow Account, or any funds that otherwise are
or may become due or payable to the Trustee for the benefit of the
Certificateholders, to any claim, lien, security interest, judgment, levy,
writ of attachment or other encumbrance, or assert by legal action or
otherwise any claim or right of setoff against any Mortgage File or any funds
collected on, or in connection with, a Mortgage Loan, except, however, that
the Master Servicer shall be entitled to set off against and deduct from any
such funds any amounts that are properly due and payable to the Master
Servicer under this Agreement.

          SECTION 3.14.  Servicing Compensation.
                         ----------------------

          As compensation for its activities hereunder, the Master Servicer
shall be entitled (out of each payment of interest on a Mortgage Loan (or
portion thereof) included in the Trust Fund) to retain or withdraw from the
Certificate Account an amount equal to the Master Servicing Fee for each
Mortgage Loan, provided that the aggregate Master Servicing Fee with respect
to any Distribution Date shall be reduced (i) by an amount equal to the
aggregate of the Prepayment Interest Shortfalls, if any, with respect to such
Distribution Date, but not below an amount equal to one-half of the aggregate
Master Servicing Fee for such Distribution Date before reduction thereof in
respect of such Prepayment Interest Shortfalls, and (ii) with respect to the
first Distribution Date, an amount equal to any amount to be deposited into
the Distribution Account by the Depositor pursuant to Section 2.01(a) and not
so deposited. 

          Additional servicing compensation in the form of Excess Proceeds,
Prepayment Interest Excess, prepayment penalties, assumption fees, late
payment charges and all income and gain net of any losses realized from
Permitted Investments shall be retained by the Master Servicer to the extent
not required to be deposited in the Certificate Account pursuant to Section
3.05 hereof.  The Master Servicer shall be required to pay all expenses
incurred by it in connection with its master servicing activities hereunder
(including payment of any premiums for hazard insurance and any Primary
Insurance Policy and maintenance of the other forms of insurance coverage
required by this Agreement) and shall not be entitled to reimbursement
therefor except as specifically provided in this Agreement.

          SECTION 3.15.  Annual Statement as to Compliance.
                         ---------------------------------

          The Master Servicer shall deliver to the Depositor and the Trustee
on or before 120 days after the end of the Master Servicer's fiscal year,
commencing with its 199_ fiscal year, an Officer's Certificate stating, as to
the signer thereof, that (i) a review of the activities of the Master
Servicer during the preceding calendar year and of the performance of the
Master Servicer under this Agreement has been made under such officer's
supervision , (ii) to the best of such officer's knowledge, based on such
review, the Master Servicer has fulfilled all its obligations under this
Agreement throughout such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof (and (iii) to the best of such
officer's knowledge, each Subservicer has fulfilled all of its obligations
under its subservicing agreement throughout such year, or, if there has been
a default in the fulfillment of any such obligation, specifying each such
default known to such officer and the nature and the status thereof).  The
Trustee shall forward a copy of each such statement to each Rating Agency.

          SECTION 3.16.  Annual Independent Public Accountants' Servicing
                         ------------------------------------------------
Statement; Financial Statements.
- -------------------------------

          On or before 120 days after the end of the Master Servicer's fiscal
year, commencing with its 199_ fiscal year, the Master Servicer at its
expense shall cause a nationally or regionally recognized firm of independent
public accountants (who may also render other services to the Master
Servicer, the Seller or any affiliate thereof) which is a member of the
American Institute of Certified Public Accountants to furnish a statement to
the Trustee and the Depositor to the effect that-such firm has examined
certain documents and records relating to the servicing of the Mortgage Loans
under this Agreement or of mortgage loans under pooling and servicing
agreements substantially similar to this Agreement (such statement to have
attached thereto a schedule setting forth the pooling and servicing
agreements covered thereby) and that, on the basis of such examination,
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for
FNMA and FHLMC, such servicing has been conducted in compliance with such
pooling and servicing agreements except for such significant exceptions or
errors in records that, in the opinion of such firm, the Uniform Single
Attestation Program for Mortgage Bankers or the Audit Program for Mortgages
serviced for FNMA and FHLMC requires it to report.  In rendering such
statement, such firm may rely, as to matters relating to direct servicing of
mortgage loans by Subservicers, upon comparable statements for examinations
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for
FNMA and FHLMC (rendered within one year of such statement) of independent
public accountants with respect to the related Subservicer.  Copies of such
statement shall be provided by the Trustee to any Certificateholder upon
request at the Master Servicer's expense, provided such statement is
                                          --------
delivered by the Master Servicer to the Trustee.

          SECTION 3.17.  Errors and Omissions Insurance; Fidelity Bonds.
                         ----------------------------------------------

          The Master Servicer shall, for so long as it acts as master
servicer under this Agreement, obtain and maintain in force (, and shall
cause each Subservicer to obtain and maintain in force) (a) a policy or
policies of insurance covering errors and omissions in the performance of its
obligations as Master Servicer hereunder (or as Subservicer under the related
subservicing agreement, as the case may be,) and (b) a fidelity bond in
respect of its officers, employees and agents.  Each such policy or policies
and bond shall, together, comply with the requirements from time to time of
FNMA or FHLMC for persons performing servicing for mortgage loans purchased
by FNMA or FHLMC.  In the event that any such policy or bond ceases to be in
effect, the Master Servicer shall obtain a comparable replacement policy or
bond from an insurer or issuer, meeting the requirements set forth above as
of the date of such replacement.




                                  ARTICLE IV

                              DISTRIBUTIONS AND
                       ADVANCES BY THE MASTER SERVICER

          SECTION 4.01.  Advances.
                         --------

          The Master Servicer shall determine on or before each Master
Servicer Advance Date whether it is required to make an Advance pursuant to
the definition thereof.  If the Master Servicer determines it is required to
make an Advance, it shall, on or before the Master Servicer Advance Date,
either (i) deposit into the Certificate Account an amount equal to the
Advance or (ii) make an appropriate entry in its records relating to the
Certificate Account that any Amount Held for Future Distribution has been
used by the Master Servicer in discharge of its obligation to make any such
Advance.  Any funds so applied shall be replaced by the Master Servicer by
deposit in the Certificate Account no later than the close of business on the
next Master Servicer Advance Date.  The Master Servicer shall be entitled to
be reimbursed from the Certificate Account for all Advances of its own funds
made pursuant to this Section as provided in Section 3.08.  The obligation to
make Advances with respect to any Mortgage Loan shall continue if such
Mortgage Loan has been foreclosed or otherwise terminated and the related
Mortgaged Property has not been liquidated.  "The Master Servicer shall
inform the Trustee of the amount of the Advance to be made on each Master
Servicer Advance Date no later than the second Business Day before the
related Distribution Date."

     The Master Servicer shall deliver to the Trustee on the related Master
Servicer Advance Date an Officer's Certificate of a Servicing Officer
indicating the amount of any proposed Advance determined by the Master
Servicer to be a Nonrecoverable Advance.

          SECTION 4.02.  Priorities of Distribution.
                         --------------------------

          (a)  On each Distribution Date, the Trustee shall withdraw the
Available Funds from the Distribution Account and apply such funds to
distributions on the Certificates in the following order and priority and, in
each case, to the extent of Available Funds remaining:

               ((i)  to each interest-bearing Class of Senior Certificates,
          an amount allocable to interest equal to the related Class Optimal
          Interest Distribution Amount, any shortfall being allocated pro
          rata among such Classes in proportion to the amount of the Class
          Optimal Interest Distribution Amount that would have been
          distributed in the absence of such shortfall; provided, that prior
                                                        --------
          to the Accrual Termination Date, the amount otherwise distributable
          as interest on each Class of Accrual Certificates on such
          Distribution Date shall be distributed to the Accretion Directed
          Certificates as set forth in 4.02(a)(ii) and added to the Class
          Certificate Balances of certain Classes as set forth in Section
          4.02(b);

               (ii)  On each Distribution Date until the Accrual Termination
          Date, the Accrual Amount will be distributed as principal of the
          following Classes of Senior Certificates in the following order of
          priority:

                    (x)  to the Class A-_ Certificates, until the Class
          Certificate Balance thereof has been reduced to zero; and

                    (y)  to the Class A-_-_ Component until the Component
          Balance thereof has been reduced to zero.

          On any Distribution Date that the Accrual Amount is in excess of
the amount necessary to reduce the Component Balance of the Class A-_-_
Component to zero, such excess shall be distributed as provided in Section
4.02(b).

               (iii)       to each Class of Senior Certificates, concurrently
          as follows:

                    (x)  to the Class PO Certificates, an amount allocable to
               principal equal to the PO Formula Principal Amount, up to the
               outstanding Class Certificate Balance of the Class PO
               Certificates; 

                    (y)  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 follows:

                         (A) to the Class A-_ Certificates, the Class A-_
                    Optimal Amount;

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

                         (C) sequentially, to the Class A-_ and Class A-_
                    Certificates in that order, until the respective Class
                    Certificate Balances thereof have been reduced to their
                    respective Planned Balances for such Distribution Date;

                         (D) sequentially, to the Class A-_ Certificates and
                    the Class A-_-_ and Class A-_-_ Components, in that
                    order, until the respective Class Certificate Balance or
                    Component Balances thereof, as the case may be, have been
                    reduced to their respective Targeted Balances for such
                    Distribution Date;

                         (E) concurrently, to the Class A-_ and Class A-_
                    Certificates and the Class A-_-_ Component, pro rata
                    based on their respective Class Certificate Balances or
                    Component Balance, as the case may be, until the Class
                    Certificate Balances and Component Balance thereof, as
                    the case may be, have been reduced to zero;

                         (F) sequentially, to the Class A-_ Certificates and
                    the Class A-_-_ and Class A-_-_ Components, in that
                    order, without regard to their respective Targeted
                    Balances and until the respective Class Certificate
                    Balance or Component Balances thereof, as the case may
                    be, have been reduced to zero;

                         (G) sequentially, to the Class A-_ and Class A-_
                    Certificates in that order, without regard to their
                    respective Planned Balances and until the respective
                    Class Certificate Balances have been reduced to zero; and

                         (H) to the Class A-_ Certificates until the Class
                    Certificate Balance thereof has been reduced to zero.

               (iv) to the Class PO Certificates, any Class PO Deferred
          Amounts, up to an amount not to exceed the amount calculated
          pursuant to clause (A) of the definition of the Subordinated
          Principal Distribution Amount for such Distribution Date (with such
          amount to be allocated first from amounts calculated pursuant to
          clause (a)(iii) of the definition of Subordinated Principal
          Distribution Amount);

               (v)  to each Class of Subordinated Certificates, subject to
          paragraph (e) below, in the following order of priority:

                         (A)  to the Class B-_ Certificates, an amount
                    allocable to interest equal to the Class Optimal Interest
                    Distribution Amount for such Distribution Date;

                         (B)  to the Class B-_ Certificates, an amount
                    allocable to principal equal to its Pro Rata Share for
                    such Distribution Date until the Class Certificate
                    Balance thereof is reduced to zero;

                         (C)  to the Class B-_ Certificates, an amount
                    allocable to interest equal to the Class Optimal Interest
                    Distribution Amount for such Class for such Distribution
                    Date;

                         (D)  to the Class B-_ Certificates, an amount
                    allocable to principal equal to its Pro Rata Share for
                    such Distribution Date until the Class Certificate
                    Balance thereof is reduced to zero;

                         (E)  to the Class B-_ Certificates, an amount
                    allocable to interest equal to the Class Optimal Interest
                    Distribution Amount for such Class for such Distribution
                    Date; 

                         (F)  to the Class B-_ Certificates, an amount
                    allocable to principal equal to its Pro Rata Share for
                    such Distribution Date until the Class Certificate
                    Balance thereof is reduced to zero; 

                         (G)  to the Class B-_ Certificates, an amount
                    allocable to interest equal to the amount of the Class
                    Optimal Interest Distribution Amount for such Class for
                    such Distribution Date;

                         (H)  to the Class B-_ Certificates, an amount
                    allocable to principal equal to its Pro Rata Share for
                    such Distribution Date until the Class Certificate
                    Balance thereof has been reduced to zero;

                         (I)  to the Class B-_ Certificates, an amount
                    allocable to interest equal to the amount of the Class
                    Optimal Interest Distribution Amount for such Class for
                    such Distribution Date; 

                         (J)  to the Class B-_ Certificates, an amount
                    allocable to principal equal to its Pro Rata Share for
                    such Distribution Date until the Class Certificate
                    Balance thereof has been reduced to zero;

                         (K)  to the Class B-_ Certificates, an amount
                    allocable to interest equal to the Class Optimal Interest
                    Distribution Amount for such Class for such Distribution
                    Date; and

                         (L)  to the Class B-_ Certificates, an amount
                    allocable to principal equal to its Pro Rata Share for
                    such Distribution Date until the Class Certificate
                    Balance thereof is reduced to zero.

               (vi)  to the Class A-R Certificates, any remaining Available
          Funds.)

On any Distribution Date, amounts distributed in respect of Class PO Deferred
Amounts will not reduce the Class Certificate Balance of the Class PO
Certificates.

          On any Distribution Date, to the extent the Amount Available for
Senior Principal is insufficient to make the full distribution required to be
made pursuant to clause (iii)(x) above, (A) the amount distributable on the
Class PO Certificates in respect of principal shall be equal to the product
of (1) the Amount Available for Senior Principal and (2) 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 and (B) the amount distributable on the Senior
Certificates, other than the Class PO Certificates, in respect of principal
shall be equal to the product of (1) the Amount Available for Senior
Principal and (2) 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.

          (b)  On each Distribution Date prior to the Accrual Termination
Date, the Accrual Amount for such Distribution Date shall not (except as
provided in the last sentence of this clause (b)) be distributed as interest
with respect to the Class A-_-_ Component but shall instead be added to the
Component Balance of such Component on the related Distribution Date.  With
respect to any Distribution Date prior to the Accrual Termination Date on
which principal payments on the Class A-_-_ Component are distributed
pursuant to Section 4.02(a)(iii), the Accrual Amount shall be deemed to have
been added on such Distribution Date to the Class Certificate Balance (and
included in the amount distributable on the Accretion Directed Certificates
pursuant to Section 4.02(a)(ii) for such Distribution Date) and the related
distribution thereon shall be deemed to have been applied concurrently
towards the reduction of all or a portion of the amount so added and, to the
extent of any excess, towards the reduction of the Component Balance of the
Class A-_-_ Component immediately prior to such Distribution Date. 
Notwithstanding any such distribution, the Class A-_-_ Component shall
continue to be a Class of Accrual Certificates on each subsequent
Distribution Date until the Accrual Termination Date.  Notwithstanding the
foregoing with respect to the Distribution Date on which the Accrual Amount
is in excess of the amount necessary to reduce the Component Balance of the
Class A-___-___ Component to zero, such excess will be distributed on such
Distribution Date as interest on the Class A-_-_ Component.

          (c)  On each Distribution Date on or after the Senior Credit
Support Depletion Date, notwithstanding the allocation and priority set forth
in Section 4.02(a)(iii)(y), the portion of Available Funds available to be
distributed as principal of the Senior Certificates (other than the Class PO
Certificates) shall be distributed concurrently, as principal, on such
Classes, pro rata, on the basis of their respective Class Certificate
Balances, until the Class Certificate Balances thereof are reduced to zero.

          (d)  On each Distribution Date, the amount referred to in clause
(i) of the definition of Class Optimal Interest Distribution Amount for each
Class of Certificates for such Distribution Date shall be reduced by (i) the
related Class's pro rata share of Net Prepayment Interest Shortfalls based on
such Class's Class Optimal Interest Distribution Amount for such Distribution
Date without taking into account such Net Prepayment Interest Shortfalls and
(ii) the related Class's Allocable Share of (A) after the Special Hazard
Coverage Termination Date, with respect to each Mortgage Loan that became a
Special Hazard Mortgage Loan during the calendar month preceding the month of
such Distribution Date, the excess of one month's interest at the related
Adjusted Net Mortgage Rate on the Stated Principal Balance of such Mortgage
Loan as of the Due Date in such month over the amount of Liquidation Proceeds
applied as interest on such Mortgage Loan with respect to such month, (B)
after the Bankruptcy Coverage Termination Date, with respect to each Mortgage
Loan that became subject to a Bankruptcy Loss during the calendar month
preceding the month of such Distribution Date, the interest portion of the
related Debt Service Reduction or Deficient Valuation, (C) each Relief Act
Reduction incurred during the calendar month preceding the month of such
Distribution Date and (D) after the Fraud Coverage Termination Date, with
respect to each Mortgage Loan that became a Fraud Loan during the calendar
month preceding the month of such Distribution Date, the excess of one
month's interest at the related Adjusted Net Mortgage Rate on the Stated
Principal Balance of such Mortgage Loan as of the Due Date in such month over
the amount of Liquidation Proceeds applied as interest on such Mortgage Loan
with respect to such month.

          (e)  Notwithstanding the priority and allocation contained in
Section 4.02(a)(v), if with respect to any Class of Subordinated Certificates
on any Distribution Date the sum of the related Class Subordination
Percentages of such Class and of all Classes of Subordinated Certificates
which have a higher numerical Class designation than such Class (the
"Applicable Credit Support Percentage") is less than the Original Applicable
Credit Support Percentage for such Class, no distribution of Principal
Prepayments will be made to any such Classes (the "Restricted Classes") and
the amount of such Principal Prepayments otherwise distributable to the
Restricted Classes shall be distributed to any Classes of Subordinated
Certificates having lower numerical Class designations than such Class, pro
rata, based on their respective Class Certificate Balances immediately prior
to such Distribution Date and shall be distributed in the sequential order
provided in Section 4.02(a)(v).

          SECTION 4.03.  Allocation of Realized Losses.
                         -----------------------------

          (a)  On or prior to each Determination Date, the Trustee shall
determine the total amount of Realized Losses, including Excess Losses, with
respect to the related Distribution Date.  

          Realized Losses with respect to any Distribution Date shall be
allocated as follows:

          ((i) the applicable PO Percentage of any Realized Loss shall be
     allocated to the Class PO Certificates; and

          (ii) (A)  the applicable Non-PO Percentage of any Realized Loss
     (other than an Excess Loss) shall be allocated first to the Subordinated
     Certificates in reverse order of their respective numerical Class
     designations (beginning with the Class of Subordinated Certificates then
     outstanding with the highest numerical Class designation) until the
     respective Class Certificate Balance of each such Class is reduced to
     zero, and second to the Senior Certificates (other than the Class PO
     Certificates), pro rata on the basis of their respective Class
     Certificate Balances immediately prior to the related Distribution Date,
     or, in the case of the Accrual Certificate, the lesser of the Component
     Balance or the initial Component Balance thereof, until the Class
     Certificate Balances and Component Balance thereof have been reduced to
     zero;

          (B)  the applicable Non-PO Percentage of any Excess Losses shall be
     allocated to the Senior Certificates (other than the Class PO
     Certificates) and the Subordinated Certificates then outstanding, pro
     rata, on the basis of their respective Class Certificate Balances or, in
     the case of the Accrual Certificates, on the basis of the lesser of
     their initial Component Balance and their then-current Component Balance
     immediately prior to the related Distribution Date.)

          (b)  The Class Certificate Balance of the Class of Subordinated
Certificates then outstanding with the highest numerical Class designation
shall be reduced on each Distribution Date (i) by the amount of any payments
on the Class PO Certificates in respect of Class PO Deferred Amounts and (ii)
by the amount, if any, by which the aggregate of the Class Certificate
Balances of all outstanding Classes of Certificates (after giving effect to
the distribution of principal and the allocation of Realized Losses and Class
PO Deferred Amounts on such Distribution Date) exceeds the Pool Stated
Principal Balance for the following Distribution Date.

          (c)  Any Realized Loss allocated to a Class of Certificates or any
reduction in the Class Certificate Balance of a Class of Certificates
pursuant to Section 4.03(b) above shall be allocated among the Certificates
of such Class in proportion to their respective Certificate Balances.  Any
Realized Loss allocated to a Class of Certificates comprised of Components
shall be allocated among such Components based on their respective Component
Balances.

          (d)  Any allocation of Realized Losses to a Certificate or to any
Component or any reduction in the Certificate Balance of a Certificate,
pursuant to Section 4.03(b) above shall be accomplished by reducing the
Certificate Balance or Component Balance thereof, as applicable, immediately
following the distributions made on the related Distribution Date in
accordance with the definition of "Certificate Balance" or "Component
Balance," as the case may be.  

          SECTION 4.04.  Monthly Statements to Certificateholders.
                         ----------------------------------------

          (a)  Not later than each Distribution Date, the Trustee shall
prepare and cause to be forwarded by first class mail to each
Certificateholder, the Master Servicer and the Depositor a statement setting
forth with respect to the related distribution:

               (i)  the amount thereof allocable to principal, separately
          identifying the aggregate amount of any Principal Prepayments and
          Liquidation Proceeds included therein;

               (ii) the amount thereof allocable to interest, any Class
          Unpaid Interest Shortfall included in such 

          distribution and any remaining Class Unpaid Interest Shortfall
          after giving effect to such distribution;

               (iii)     if the distribution to the Holders of such Class of
          Certificates is less than the full amount that would be
          distributable to such Holders if there were sufficient funds
          available therefor, the amount of the shortfall and the allocation
          thereof as between principal and interest;

               (iv) the Class Certificate Balance of each Class of
          Certificates and the Component Balances of each Component after
          giving effect to the distribution of principal on such Distribution
          Date;

               (v)  the Pool Stated Principal Balance for the following
          Distribution Date;

               (vi) the Senior Percentage and Subordinated Percentage for the
          following Distribution Date;

               (vii)     the amount of the Master Servicing Fees paid to or
          retained by the Master Servicer with respect to such Distribution
          Date;

               (viii)    the Pass-Through Rate for each such Class of
          Certificates with respect to such Distribution Date;

               (ix) the amount of Advances included in the distribution on
          such Distribution Date and the aggregate amount of Advances
          outstanding as of the close of business on such Distribution Date;

               (x)  the number and aggregate principal amounts of Mortgage
          Loans (A) delinquent (exclusive of Mortgage 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;

               (xi) with respect to any Mortgage Loan that became an REO
          Property during the preceding calendar month, the loan number and
          Stated Principal Balance of such Mortgage Loan as of the close of
          business on the Determination Date preceding such Distribution Date
          and the date of acquisition thereof;

               (xii)     the total number and principal balance of any REO
          Properties (and market value, if available) as of the close of
          business on the Determination Date preceding such Distribution
          Date;

               (xiii)    the Senior Prepayment Percentage and Class A-__
          Optimal Amount for the following Distribution Date;

               (xiv)     the aggregate amount of Realized Losses incurred
          during the preceding calendar month and aggregate Realized Losses
          through such Distribution Date; and

               (xv) the Special Hazard Loss Coverage Amount, the Fraud Loss
          Coverage Amount and the Bankruptcy Loss Coverage Amount, in each
          case as of the related Determination Date.

          (b)  The Trustee's responsibility for disbursing the above
information to the Certificateholders is limited to the availability,
timeliness and accuracy of the information provided by the Master Servicer. 
The Trustee will send a copy of each statement provided pursuant to this
Section 4.04 to each Rating Agency.

          (c)  On or before the fifth Business Day following the end of each
Prepayment Period (but in no event later than the third Business Day prior to
the related Distribution Date), the Master Servicer shall deliver to the
Trustee (which delivery may be by electronic data transmission) a report in
substantially the form set forth as Schedule V hereto.

          (d)  Within a reasonable period of time after the end of each
calendar year, the Trustee shall cause to be furnished to each Person who at
any time during the calendar year was a Certificateholder, a statement
containing the information set forth in clauses (a)(i), (a)(ii) and (a)(vii)
of this Section 4.04 aggregated for such calendar year or applicable portion
thereof during which such Person was a Certificateholder.  Such obligation of
the Trustee shall be deemed to have been satisfied to the extent that
substantially comparable information shall be provided by the Trustee
pursuant to any requirements of the Code as from time to time in effect.

          (SECTION 4.05. Determination of Pass-Through Rates for COFI
                         --------------------------------------------
Certificates.
- ------------

          The Pass-Through Rate for each Class of COFI Certificates for each
Interest Accrual Period after the initial Interest Accrual Period shall be
determined by the Trustee as provided below on the basis of the Index and the
applicable formulae appearing in footnotes corresponding to the COFI
Certificates in the table relating to the Certificates in the Preliminary
Statement.

          Except as provided below, with respect to each Interest Accrual
Period following the initial Interest Accrual Period, the Trustee shall not
later than two Business Days following the publication of the applicable
Index determine the Pass-Through Rate at which interest shall accrue in
respect of the COFI Certificates during the related Interest Accrual Period.

          Except as provided below, the Index to be used in determining the
respective Pass-Through Rates for the COFI Certificates for a particular
Interest Accrual Period shall be COFI for the second calendar month preceding
such Interest Accrual Period.  If at the Outside Reference Date for any
Interest Accrual Period, COFI for the second calendar month preceding such
Interest Accrual Period has not been published, the Trustee shall use COFI
for the third calendar month preceding such Interest Accrual Period.  If COFI
for neither the second nor third calendar months preceding any Interest
Accrual Period has been published on or before the related Outside Reference
Date, the Index for such Interest Accrual Period and for all subsequent
Interest Accrual Periods shall be the National Cost of Funds Index for the
third calendar month preceding such Interest Accrual Period (or the fourth
preceding calendar month if such National Cost of Funds Index for the third
preceding calendar month has not been published by such Outside Reference
Date).  In the event that the National Cost of Funds Index for neither the
third nor fourth calendar months preceding an Interest Accrual Period has
been published on or before the related Outside Reference Date, then for such
Interest Accrual Period and for each succeeding Interest Accrual Period, the
Index shall be LIBOR, determined in the manner set forth below.

          On each Interest Determination Date so long as the COFI
Certificates are outstanding and the applicable Index therefor is LIBOR, the
Trustee shall either (i) request each Reference Bank to inform the Trustee of
the quotation offered by its principal London office 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 Interest Determination Date or
(ii) in lieu of making any such request, rely on such Reference Bank
quotations that appear at such time 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), to the extent
available.

          With respect to any Interest Accrual Period for which the
applicable Index is LIBOR, LIBOR for such Interest Accrual Period will be
established by the Trustee on the related Interest Determination Date as
follows:

          (a)  If on any Interest 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
     (rounding such arithmetic mean upwards if necessary to the nearest whole
     multiple of 1/32%).

          (b)  If on any Interest Determination Date only one or none of the
     Reference Banks provides such offered quotations, LIBOR for the next
     Interest Accrual Period shall be whichever is the higher of (i) LIBOR as
     determined on the previous Interest Determination Date or (ii) the
     Reserve Interest Rate.  The "Reserve Interest Rate" shall be the rate
     per annum which the Trustee 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 Trustee are quoting, on the relevant Interest
     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
     Trustee, being so made, or (ii) in the event that the Trustee can
     determine no such arithmetic mean, the lowest one-month United States
     dollar lending rate which New York City banks selected by the Trustee
     are quoting on such Interest Determination Date to leading European
     banks.

          From such time as the applicable Index becomes LIBOR until all of
the COFI Certificates are paid in full, the Trustee will at all times retain
at least four Reference Banks for the purposes of determining LIBOR with
respect to each interest Determination Date.  The Master Servicer initially
shall designate the Reference Banks.  Each "Reference Bank" shall be a
leading bank engaged in transactions in Eurodollar deposits in the
international Eurocurrency market, shall not control, be controlled by, or be
under common control with, the Trustee and 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 the Master Servicer should terminate its appointment as
Reference Bank, the Trustee shall promptly appoint or cause to be appointed
another Reference Bank.  The Trustee shall have no liability or
responsibility to any Person for (i) the selection of any Reference Bank for
purposes of determining LIBOR or (ii) any inability to retain at least four
Reference Banks which is caused by circumstances beyond its reasonable
control.

          In determining LIBOR and any Pass-Through Rate for the COFI
Certificates or any Reserve Interest Rate, the Trustee may conclusively rely
and shall be protected in relying upon the offered quotations (whether
written, oral or on the Reuters Screen) from the Reference Banks or the New
York City banks as to LIBOR or the Reserve Interest Rate, as appropriate, in
effect from time to time.  The Trustee shall not have any liability or
responsibility to any Person for (i) the Trustee's selection of New York City
banks for purposes of determining any Reserve Interest Rate or (ii) its
inability, following a good-faith reasonable effort, to obtain such
quotations from the Reference Banks or the New York City banks or to
determine such arithmetic mean, all as provided for in this Section 4.05.

          The establishment of LIBOR and each Pass-Through Rate for the LIBOR
Certificates by the Trustee shall (in the absence of manifest error) be
final, conclusive and binding upon each Holder of a Certificate and the
Trustee.)

          (SECTION 4.06. Determination of Pass-Through Rates for LIBOR
                         ---------------------------------------------
Certificates.
- ------------

          On each Interest Determination Date so long as the LIBOR
Certificates are outstanding, the Trustee shall either (i) request each
Reference Bank to inform the Trustee of the quotation offered by its
principal London office 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 Interest Determination Date or (ii) in lieu of making any such
request, rely on such Reference Bank quotations that appear at such time 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), to the extent available.

          LIBOR for the next Interest Accrual Period will be established by
the Trustee on each interest Determination Date as follows:

          (a)  If on any interest 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
     (rounding such arithmetic mean upwards if necessary to the nearest whole
     multiple of 1/32%).

          (b)  If on any Interest Determination Date only one or none of the
     Reference Banks provides such offered quotations, LIBOR for the next
     Interest Accrual Period shall be whichever is the higher of (i) LIBOR as
     determined on the previous Interest Determination Date or (ii) the
     Reserve Interest Rate.  The "Reserve Interest Rate" shall be the rate
     per annum which the Trustee 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 Trustee are quoting, on the relevant Interest
     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
     Trustee, being so made, or (ii) in the event that the Trustee can
     determine no such arithmetic mean, the lowest one-month United States
     dollar lending rate which New York City banks selected by  the Trustee
     are quoting on such Interest Determination Date  to leading European
     banks.

          (c)  If on any interest Determination Date the Trustee is required
     but is unable to determine the Reserve Interest Rate in the manner
     provided in paragraph (b) above, LIBOR shall be LIBOR as determined on
     the preceding Interest Determination Date, or, in the case of the first
     Interest Determination Date, the Initial LIBOR Rate.

          Until all of the LIBOR Certificates are paid in full, the Trustee
will at all times retain at least four Reference Banks for the purpose of
determining LIBOR with respect to each Interest Determination Date.  The
Master Servicer initially shall designate the Reference Banks.  Each
"Reference Bank" shall be a leading bank engaged in transactions in
Eurodollar deposits in the international Eurocurrency market, shall not
control, be controlled by, or be under common control with, the Trustee and
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 the Master Servicer
should terminate its appointment as Reference Bank, the Trustee shall
promptly appoint or cause to be appointed another Reference Bank.  The
Trustee shall have no liability or responsibility to any Person for (i) the
selection of any Reference Bank for purposes of determining LIBOR or (ii) any
inability to retain at least four Reference Banks which is caused by
circumstances beyond its reasonable control.

          The Pass-Through Rate for each Class of LIBOR Certificates for each
Interest Accrual Period shall be determined by the Trustee on each Interest
Determination Date so long as the LIBOR Certificates are outstanding on the
basis of LIBOR and the respective formulae appearing in footnotes
corresponding to the LIBOR Certificates in the table relating to the
Certificates in the Preliminary Statement.

          In determining LIBOR, any Pass-Through Rate for the LIBOR
Certificates or any Reserve Interest Rate, the Trustee may conclusively rely
and shall be protected in relying upon the offered quotations (whether
written, oral or on the Reuters Screen) from the Reference Banks or the New
York City banks as to LIBOR or the Reserve Interest Rate, as appropriate, in
effect from time to time.  The Trustee shall not have any liability or
responsibility to any Person for (i) the Trustee's selection of New York City
banks for purposes of determining any Reserve Interest Rate or (ii) its
inability, following a good-faith reasonable effort, to obtain such
quotations from the Reference Banks or the New York City banks or to
determine such arithmetic mean, all as provided for in this Section 4.06.

          The establishment of LIBOR and each Pass-Through Rate for the LIBOR
Certificates by the Trustee shall (in the absence of manifest error) be
final, conclusive and binding upon each Holder of a Certificate and the
Trustee.)




                                  ARTICLE V

                               THE CERTIFICATES

          SECTION 5.01.  The Certificates.
                         ----------------

          The Certificates shall be substantially in the forms attached
hereto as exhibits.  The Certificates shall be issuable in registered form,
in the minimum denominations, integral multiples in excess thereof (except
that one Certificate in each Class may be issued in a different amount which
must be in excess of the applicable minimum denomination) and aggregate
denominations per Class set forth in the Preliminary Statement.

          Subject to Section 9.02 hereof respecting the final distribution on
the Certificates, on each Distribution Date the Trustee shall make
distributions to each Certificateholder of record on the preceding Record
Date either (x) by wire transfer in immediately available funds to the
account of such Holder at a bank or other entity having appropriate
facilities therefor, if (i) such Holder has so notified the Trustee at least
five Business Days prior to the related Record Date and (ii) such Holder
shall hold (A) a Notional Amount Certificate, (B) 100% of the Class
Certificate Balance of any Class of Certificates or (C) Certificates of any
Class with aggregate principal Denominations of not less than $1,000,000 or
(y) by check mailed by first class mail to such Certificateholder at the
address of such Holder appearing in the Certificate Register.

          The Certificates shall be executed by manual or facsimile signature
on behalf of the Trustee by an authorized officer.  Certificates bearing the
manual or facsimile signatures of individuals who were, at the time when such
signatures were affixed, authorized to sign on behalf of the Trustee shall
bind the Trustee, notwithstanding that such individuals or any of them have
ceased to be so authorized prior to the countersignature and delivery of such
Certificates or did not hold such offices at the date of such Certificate. 
No Certificate shall be entitled to any benefit under this Agreement, or be
valid for any purpose, unless countersigned by the Trustee by manual
signature, and such countersignature upon any Certificate shall be conclusive
evidence, and the only evidence, that such Certificate has been duly executed
and delivered hereunder.  All Certificates shall be dated the date of their
countersignature.  On the Closing Date, the Trustee shall countersign the
Certificates to be issued at the direction of the Depositor, or any affiliate
thereof.

          The Depositor shall provide, or cause to be provided, to the
Trustee on a continuous basis, an adequate inventory of Certificates to
facilitate transfers.

          SECTION 5.02.  Certificate Register; Registration of Transfer
                         ----------------------------------------------
and Exchange of Certificates.
- ----------------------------

          (a)  The Trustee shall maintain, or cause to be maintained in
accordance with the provisions of Section 5.06, a Certificate Register for
the Trust Fund in which, subject to the provisions of subsections (b) and (c)
below and to such reasonable regulations as it may prescribe, the Trustee
shall provide for the registration of Certificates and of transfers and
exchanges of Certificates as herein provided.  Upon surrender for
registration of transfer of any Certificate, the Trustee shall execute and
deliver, in the name of the designated transferee or transferees, one or more
new Certificates of the same Class and aggregate Percentage Interest.

          At the option of a Certificateholder, Certificates may be exchanged
for other Certificates of the same Class in authorized denominations and
evidencing the same aggregate Percentage Interest upon surrender of the
Certificates to be exchanged at the office or agency of the Trustee. 
Whenever any Certificates are so surrendered for exchange, the Trustee shall
execute, authenticate, and deliver the Certificates which the Certificate-
holder making the exchange is entitled to receive.  Every Certificate
presented or surrendered for registration of transfer or exchange shall be
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by the Holder thereof or his attorney duly authorized
in writing.

          No service charge to the Certificateholders shall be made for any
registration of transfer or exchange of Certificates, but payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any transfer or exchange of Certificates may be required.

          All Certificates surrendered for registration of transfer or
exchange shall be cancelled and subsequently destroyed by the Trustee in
accordance with the Trustee's customary procedures.

          (b)  No transfer of a Private Certificate shall be made unless such
transfer is made pursuant to an effective registration statement under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under said Act and such state securities laws.  In
the event that a transfer is to be made in reliance upon an exemption from
the Securities Act and such laws, in order to assure compliance with the
Securities Act and such laws, the Certificateholder desiring to effect such
transfer and such Certificateholder's prospective transferee shall each
certify to the Trustee in writing the facts surrounding the transfer in
substantially the forms set forth in Exhibit J (the "Transferor
Certification") and (i) deliver a letter in substantially the form of either
Exhibit K (the "Investment Letter") or Exhibit L (the "Rule 144A Letter") or
(ii) there shall be delivered to the Trustee at the expense of the transferor
an Opinion of Counsel that such transfer may be made pursuant to an exemption
from the Securities Act.  The Depositor shall provide to any Holder of a
Private Certificate and any prospective transferee designated by any such
Holder, information regarding the related Certificates and the Mortgage Loans
and such other information as shall be necessary to satisfy the condition to
eligibility set forth in Rule 144A(d)(4) for transfer of any such Certificate
without registration thereof under the Securities Act pursuant to the regis-
tration exemption provided by Rule 144A.  The Trustee and the Master Servicer
shall cooperate with the Depositor in providing the Rule 144A information
referenced in the preceding sentence, including providing to the Depositor
such information regarding the Certificates, the Mortgage Loans and other
matters regarding the Trust Fund as the Depositor shall reasonably request to
meet its obligation under the preceding sentence.  Each Holder of a Private
Certificate desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trustee and the Depositor, the Seller and the Master Servicer
against any liability that may result if the transfer is not so exempt or is
not made in accordance with such federal and state laws.

          No transfer of an ERISA-Restricted Certificate shall be made unless
the Trustee shall have received (i) a representation from the transferee of
such Certificate acceptable to and in form and substance satisfactory to the
Trustee (in the event such Certificate is a Private Certificate, such
requirement is satisfied only by the Trustee's receipt of a representation
letter from the transferee substantially in the form of Exhibit K or Exhibit
L), to the effect that such transferee is not an employee benefit plan or
arrangement subject to Section 406 of ERISA or a plan or arrangement subject
to Section 4975 of the Code, or 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, or (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) in the case of any
such ERISA-Restricted Certificate presented for registration in the name of
an employee benefit plan subject to ERISA, or a plan or arrangement subject
to Section 4975 of the Code (or comparable provisions of any subsequent
enactments), or a trustee of any such plan or any other Person acting on
behalf of any such plan or arrangement, or using such plan's or arrangement's
assets, an Opinion of Counsel satisfactory to the Trustee, which Opinion of
Counsel shall not be an expense of either the Trustee or the Trust Fund,
addressed to the Trustee to the effect that the purchase or holding of such
ERISA-Restricted Certificate 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 Trustee to any
obligation in addition to those expressly undertaken in this Agreement or to
any liability.  For purposes of the preceding sentence, with respect to an
ERISA-Restricted Certificate that is not a Private Certificate, in the event
the representation letter referred to in the preceding sentence is not so
furnished, such representation shall be deemed to have been made to the
Trustee by the transferee (including an initial acquiror) of the ERISA-
Restricted Certificates.  Notwithstanding anything else to the contrary
herein, any purported transfer of an ERISA-Restricted Certificate to or on
behalf of an employee benefit plan subject to ERISA or to the Code without
the delivery to the Trustee of an Opinion of Counsel satisfactory to the
Trustee as described above shall be void and of no effect.

          To the extent permitted under applicable law (including, but not
limited to, ERISA), the Trustee shall be under no liability to any Person for
any registration of transfer of any ERISA-Restricted Certificate that is in
fact not permitted by this Section 5.02(b) or for making any payments due on
such Certificate to the Holder thereof or taking any other action with
respect to such Holder under the provisions of this Agreement so long as the
transfer was registered by the Trustee in accordance with the foregoing
requirements.

          (c)  Each Person who has or who acquires any Ownership Interest in
a Residual Certificate shall be deemed by the acceptance or acquisition of
such Ownership Interest to have agreed to be bound by the following
provisions, and the rights of each Person acquiring any Ownership Interest in
a Residual Certificate are expressly subject to the following provisions:

            (i)  Each Person holding or acquiring any Ownership Interest in a
     Residual Certificate shall be a Permitted Transferee and shall promptly
     notify the Trustee of any change or impending change in its status as a
     Permitted Transferee.

           (ii)  No Ownership Interest in a Residual Certificate may be
     registered on the Closing Date or thereafter transferred, and the
     Trustee shall not register the Transfer of any Residual Certificate
     unless, in addition to the certificates required to be delivered to the
     Trustee under subsection (b) above, the Trustee shall have been
     furnished with an affidavit (a "Transfer Affidavit") of the initial
                                     ------------------
     owner or the proposed transferee in the form attached hereto as Exhibit
     I.

          (iii)  Each Person holding or acquiring any Ownership Interest in a
     Residual Certificate shall agree (A) to obtain a Transfer Affidavit from
     any other Person to whom such Person attempts to Transfer its Ownership
     Interest in a Residual Certificate, (B) to obtain a Transfer Affidavit
     from any Person for whom such Person is acting as nominee, trustee or
     agent in connection with any Transfer of a Residual Certificate and (C)
     not to Transfer its Ownership Interest in a Residual Certificate or to
     cause the Transfer of an Ownership Interest in a Residual Certificate to
     any other Person if it has actual knowledge that such Person is not a
     Permitted Transferee.

           (iv)  Any attempted or purported Transfer of any Ownership
     Interest in a Residual Certificate in violation of the provisions of
     this Section 5.02(c) shall be absolutely null and void and shall vest no
     rights in the purported Transferee.  If any purported transferee shall
     become a Holder of a Residual Certificate in violation of the provisions
     of this Section 5.02(c), then the last preceding Permitted Transferee
     shall be restored to all rights as Holder thereof retroactive to the
     date of registration of Transfer of such Residual Certificate.  The
     Trustee shall be under no liability to any Person for any registration
     of Transfer of a Residual Certificate that is in fact not permitted by
     Section 5.02(b) and this Section 5.02(c) or for making any payments due
     on such Certificate to the Holder thereof or taking any other action
     with respect to such Holder under the provisions of this Agreement so
     long as the Transfer was registered after receipt of the related Trans-
     fer Affidavit, Transferor Certificate and either the Rule 144A Letter or
     the Investment Letter.  The Trustee shall be entitled but not obligated
     to recover from any Holder of a Residual Certificate that was in fact
     not a Permitted Transferee at the time it became a Holder or, at such
     subsequent time as it became other than a Permitted Transferee, all
     payments made on such Residual Certificate at and after either such
     time.  Any such payments so recovered by the Trustee shall be paid and
     delivered by the Trustee to the last preceding Permitted Transferee of
     such Certificate.

            (v)  The Depositor shall use its best efforts to make available,
     upon receipt of written request from the Trustee, all information
     necessary to compute any tax imposed under Section 860E(e) of the Code
     as a result of a Transfer of an Ownership Interest in a Residual
     Certificate to any Holder who is not a Permitted Transferee.

          The restrictions on Transfers of a Residual Certificate set forth
in this Section 5.02(c) shall cease to apply (and the applicable portions of
the legend on a Residual Certificate may be deleted) with respect to
Transfers occurring after delivery to the Trustee of an Opinion of Counsel,
which Opinion of Counsel shall not be an expense of the Trust Fund, the
Trustee, the Seller or the Master Servicer, to the effect that the
elimination of such restrictions will not cause the Trust Fund hereunder to
fail to qualify as a REMIC at any time that the Certificates are outstanding
or result in the imposition of any tax on the Trust Fund, a Certificateholder
or another Person.  Each Person holding or acquiring any Ownership Interest
in a Residual Certificate hereby consents to any amendment of this Agreement
which, based on an Opinion of Counsel furnished to the Trustee, is reasonably
necessary (a) to ensure that the record ownership of, or any beneficial
interest in, a Residual Certificate is not transferred, directly or
indirectly, to a Person that is not a Permitted Transferee and (b) to provide
for a means to compel the Transfer of a Residual Certificate which is held by
a Person that is not a Permitted Transferee to a Holder that is a Permitted
Transferee.

          (d)  The preparation and delivery of all certificates and opinions
referred to above in this Section 5.02 in connection with transfer shall be
at the expense of the parties to such transfers.

          (e)  Except as provided below, the Book-Entry Certificates shall at
all times remain registered in the name of the Depository or its nominee and
at all times:  (i) registration of the Certificates may not be transferred by
the Trustee except to another Depository; (ii) the Depository shall maintain
book-entry records with respect to the Certificate Owners and with respect to
ownership and transfers of such Book-Entry Certificates; (iii) ownership and
transfers of registration of the Book-Entry Certificates on the books of the
Depository shall be governed by applicable rules established by the
Depository; (iv) the Depository may collect its usual and customary fees,
charges and expenses from its Depository Participants; (v) the Trustee shall
deal with the Depository, Depository Participants and indirect participating
firms as representatives of the Certificate Owners of the Book-Entry
Certificates for purposes of exercising the rights of holders under this
Agreement, and requests and directions for and votes of such representatives
shall not be deemed to be inconsistent if they are made with respect to
different Certificate Owners; and (vi) the Trustee may rely and shall be
fully protected in relying upon information furnished by the Depository with
respect to its Depository Participants and furnished by the Depository
Participants with respect to indirect participating firms and persons shown
on the books of such indirect participating firms as direct or indirect
Certificate Owners.

          All transfers by Certificate Owners of Book-Entry Certificates
shall be made in accordance with the procedures established by the Depository
Participant or brokerage firm representing such Certificate Owner.  Each
Depository Participant shall only transfer Book-Entry Certificates of
Certificate Owners it represents or of brokerage firms for which it acts as
agent in accordance with the Depository's normal procedures.

          If (x) (i) the Depository or the Depositor advises the Trustee in
writing that the Depository is no longer willing or able to properly
discharge its responsibilities as Depository, and (ii) the Trustee or the
Depositor is unable to locate a qualified successor, (y) the Depositor at its
option advises the Trustee in writing that it elects to terminate the book-
entry system through the Depository or (z) after the occurrence of an Event
of Default, Certificate Owners representing at least 51% of the Certificate
Balance of the Book-Entry Certificates together advise the Trustee and the
Depository through the Depository Participants in writing that the
continuation of a book-entry system through the Depository is no longer in
the best interests of the Certificate Owners, the Trustee shall notify all
Certificate Owners, through the Depository, of the occurrence of any such
event and of the availability of definitive, fully-registered Certificates
(the "Definitive Certificates") to Certificate Owners requesting the same. 
Upon surrender to the Trustee of the related Class of Certificates by the
Depository, accompanied by the instructions from the Depository for registra-
tion, the Trustee shall issue the Definitive Certificates.  None of the
Master Servicer, the Depositor or the Trustee shall be liable for any delay
in delivery of such instruction and each may conclusively rely on, and shall
be protected in relying on, such instructions.  The Master Servicer shall
provide the Trustee with an adequate inventory of certificates to facilitate
the issuance and transfer of Definitive Certificates.  Upon the issuance of
Definitive Certificates all references herein to obligations imposed upon or
to be performed by the Depository shall be deemed to be imposed upon and
performed by the Trustee, to the extent applicable with respect to such
Definitive Certificates and the Trustee shall recognize the Holders of the
Definitive Certificates as Certificateholders hereunder; provided that the
                                                         --------
Trustee shall not by virtue of its assumption of such obligations become
liable to any party for any act or failure to act of the Depository.

          SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen
                         ------------------------------------
Certificates.
- ------------

          If (a) any mutilated Certificate is surrendered to the Trustee, or
the Trustee receives evidence to its satisfaction of the destruction, loss or
theft of any Certificate and (b) there is delivered to the Master Servicer
and the Trustee such security or indemnity as may be required by them to save
each of them harmless, then, in the absence of notice to the Trustee that
such Certificate has been acquired by a bona fide purchaser, the Trustee
shall execute, countersign and deliver, in exchange for or in lieu of any
such mutilated, destroyed, lost or stolen Certificate, a new Certificate of
like Class, tenor and Percentage Interest.  In connection with the issuance
of any new Certificate under this Section 5.03, the Trustee may require the
payment of a sum sufficient to cover any tax or other governmental charge
that may be imposed in relation thereto and any other expenses (including the
fees and expenses of the Trustee) connected therewith.  Any replacement
Certificate issued pursuant to this Section 5.03 shall constitute complete
and indefeasible evidence of ownership, as if originally issued, whether or
not the lost, stolen or destroyed Certificate shall be found at any time.

          SECTION 5.04.  Persons Deemed Owners.
                         ---------------------

          The Master Servicer, the Trustee and any agent of the Master
Servicer or the Trustee may treat the Person in whose name any Certificate is
registered as the owner of such Certificate for the purpose of receiving
distributions as provided in this Agreement and for all other purposes
whatsoever, and none of the Master Servicer, the Trustee or any agent of the
Master Servicer or the Trustee shall be affected by any notice to the
contrary.

          SECTION 5.05.  Access to List of Certificateholders' Names and
                         -----------------------------------------------
                         Addresses.
                         ---------

          If three or more Certificateholders (a) request such information in
writing from the Trustee, (b) state that such Certificateholders desire to
communicate with other Certificateholders with respect to their rights under
this Agreement or under the Certificates, and (c) provide a copy of the
communication which such Certificateholders propose to transmit, or if the
Depositor or Master Servicer shall request such information in writing from
the Trustee, then the Trustee shall, within ten Business Days after the
receipt of such request, provide the Depositor, the Master Servicer or such
Certificateholders at such recipients' expense the most recent list of the
Certificateholders of such Trust Fund held by the Trustee, if any.  The
Depositor and every Certificateholder, by receiving and holding a
Certificate, agree that the Trustee shall not be held accountable by reason
of the disclosure of any such information as to the list of the
Certificateholders hereunder, regardless of the source from which such
information was derived.

          SECTION 5.06.  Maintenance of Office or Agency.
                         -------------------------------

          The Trustee will maintain or cause to be maintained at its expense
an office or offices or agency or agencies in New York City where
Certificates may be surrendered for registration of transfer or exchange. 
The Trustee initially designates its Corporate Trust Office for such
purposes.  The Trustee will give prompt written notice to the
Certificateholders of any change in such location of any such office or
agency.




                                  ARTICLE VI

                    THE DEPOSITOR AND THE MASTER SERVICER

          SECTION 6.01.  Respective Liabilities of the Depositor and the
                         -----------------------------------------------
Master Servicer.
- ---------------

          The Depositor and the Master Servicer shall each be liable in
accordance herewith only to the extent of the obligations specifically and
respectively imposed upon and undertaken by them herein.

          SECTION 6.02.  Merger or Consolidation of the Depositor or the
                         -----------------------------------------------
Master Servicer.
- ---------------

          The Depositor and the Master Servicer will each keep in full effect
its existence, rights and franchises as a corporation under the laws of the
United States or under the laws of one of the states thereof and will each
obtain and preserve its qualification to do business as a foreign corporation
in each jurisdiction in which such qualification is or shall be necessary to
protect the validity and enforceability of this Agreement, or any of the
Mortgage Loans and to perform its respective duties under this Agreement.

          Any Person into which the Depositor or the Master Servicer may be
merged or consolidated, or any Person resulting from any merger or
consolidation to which the Depositor or the Master Servicer shall be a party,
or any Person succeeding to the business of the Depositor or the Master
Servicer, shall be the successor of the Depositor or the Master Servicer, as
the case may be, hereunder, without the execution or filing of any paper or
any further act on the part of any of the parties hereto, anything herein to
the contrary notwithstanding; provided that the successor or surviving Person
                              --------
to the Master Servicer shall be qualified to sell mortgage loans to, and to
service mortgage loans on behalf of, FNMA or FHLMC.

          SECTION 6.03.  Limitation on Liability of the Depositor, the
                         ---------------------------------------------
Seller, the Master Servicer and Others.
- --------------------------------------

          None of the Depositor, the Seller, the Master Servicer or any of
the directors, officers, employees or agents of the Depositor, the Seller or
the Master Servicer shall be under any liability to the Certificateholders
for any action taken or for refraining from the taking of any action in good
faith pursuant to this Agreement, or for errors in judgment; provided that
                                                             --------
this provision shall not protect the Depositor, the Seller, the Master
Servicer or any such Person against any breach of representations or
warranties made by it herein or protect the Depositor, the Seller, the Master
Servicer or any such Person from any liability which would otherwise be
imposed by reasons of willful misfeasance, bad faith or gross negligence in
the performance of duties or by reason of reckless disregard of obligations
and duties hereunder.  The Depositor, the Seller, the Master Servicer and any
director, officer, employee or agent of the Depositor, the Seller or the
Master Servicer may rely in good faith on any document of any kind prima
                                                                   -----
facie properly executed and submitted by any Person respecting any matters
- -----
arising hereunder.  The Depositor, the Seller, the Master Servicer and any
director, officer, employee or agent of the Depositor, the Seller or the
Master Servicer shall be indemnified by the Trust Fund and held harmless
against any loss, liability or expense incurred in connection with any audit,
controversy or judicial proceeding relating to a governmental taxing authority
or any legal action relating to this Agreement or the Certificates, other than
any loss, liability or expense related to any specific Mortgage Loan or
Mortgage Loans (except as any such loss, liability or expense shall be
otherwise reimbursable pursuant to this Agreement) and any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or gross
negligence in the performance of duties hereunder or by reason of reckless
disregard of obligations and duties hereunder.  None of the Depositor, the
Seller or the Master Servicer shall be under any obligation to appear in,
prosecute or defend any legal action that is not incidental to its respective
duties hereunder and which in its opinion may involve it in any expense or
liability; provided that any of the Depositor, the Seller or the Master
           --------
Servicer may in its discretion undertake any such action that it may deem
necessary or desirable in respect of this Agreement and the rights and duties
of the parties hereto and interests of the Trustee and the Certificateholders
hereunder.  In such event, the legal expenses and costs of such action and any
liability resulting therefrom shall be expenses, costs and liabilities of the
Trust Fund, and the Depositor, the Seller and the Master Servicer shall be
entitled to be reimbursed therefor out of the Certificate Account.

          SECTION 6.04.  Limitation on Resignation of Master Servicer.
                         --------------------------------------------

          The Master Servicer shall not resign from the obligations and
duties hereby imposed on it except (a) upon appointment of a successor master
servicer and receipt by the Trustee of a letter from each Rating Agency that
such a resignation and appointment will not result in a downgrading of the
rating of any of the Certificates, or (b) upon determination that its duties
hereunder are no longer permissible under applicable law.  Any such deter-
mination under clause (b) permitting the resignation of the Master Servicer
shall be evidenced by an Opinion of Counsel to such effect delivered to the
Trustee.  No such resignation shall become effective until the Trustee or a
successor master servicer shall have assumed the Master Servicer's
responsibilities, duties, liabilities and obligations hereunder.




                                 ARTICLE VII

                                   DEFAULT

          SECTION 7.01.  Events of Default.
                         -----------------

          "Event of Default," wherever used herein, means any one of the
following events:

                 (i)  any failure by the Master Servicer to deposit in the
          Certificate Account or remit to the Trustee any payment required to
          be made with respect to any (Class of) Certificates under the terms
          of this Agreement, which failure shall continue unremedied for five
          days after the date upon which written notice of such failure shall
          have been given 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; or

                (ii)  any failure by the Master Servicer to observe or
          perform in any material respect any other of the covenants or
          agreements on the part of the Master Servicer contained in this
          Agreement which failure materially affects the rights of
          Certificateholders, and such failure shall continue unremedied for
          a period of thirty days after the date on which written notice of
          such failure shall have been given 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 total distributions allocated
          to such Class); or

               (iii)  a decree or order of a court or agency or supervisory
          authority having jurisdiction in the premises for the appointment
          of a receiver or liquidator in any insolvency, readjustment of
          debt, marshalling of assets and liabilities or similar proceeding,
          or for the winding-up or liquidation of its affairs, shall have
          been entered against the Master Servicer and such decree or order
          shall have remained in force undischarged or unstayed for a period
          of 60 consecutive days; or

                (iv)  the Master Servicer shall consent to the appointment of
          a receiver or liquidator in any insolvency, readjustment of debt,
          marshalling of assets and liabilities or similar proceedings of or
          relating to the Master Servicer or all or substantially all of the
          property of the Master Servicer; or

                 (v)  the Master Servicer shall admit in writing its
          inability to pay its debts generally as they become due, file a
          petition to take advantage of, or commence a voluntary case under,
          any applicable insolvency or reorganization statute, make an
          assignment for the benefit of its creditors, or voluntarily suspend
          payment of its obligations.

          If an Event of Default described in clauses (i) to (v) of this
Section shall occur, then, and in each and every such case, so long as such
Event of Default shall not have been remedied, the Trustee may, or at the
direction of the Holders of Certificates (of any Class) evidencing not less
than 66 2/3% of the total distributions allocated to (such Class), the
Trustee shall by notice in writing to the Master Servicer (with a copy to
each Rating Agency), terminate all of the rights and obligations of the
Master Servicer under this Agreement and in and to the Mortgage Loans and the
proceeds thereof, other than its rights as a Certificateholder hereunder.  On
and after the receipt by the Master Servicer of such written notice, all
authority and power of the Master Servicer hereunder, whether with respect to
the Mortgage Loans or otherwise, shall pass to and be vested in the Trustee. 
The Trustee shall thereupon make any Advance which the Master Servicer failed
to make, subject to Section 3.04 hereof.  The Trustee is hereby authorized
and empowered to execute and deliver, on behalf of the Master Servicer, as
attorney-in-fact or otherwise, any and all documents and other instruments,
and to do or accomplish all other acts or things necessary or appropriate to
effect the purposes of such notice of termination, whether to complete the
transfer and endorsement or assignment of the Mortgage Loans and related
documents, or otherwise.  Unless expressly provided in such written notice,
no such termination shall affect any obligation of the Master Servicer to pay
amounts owed pursuant to Article VIII.  The Master Servicer agrees to
cooperate with the Trustee in effecting the termination of the Master
Servicer's responsibilities and rights hereunder, including, without
limitation, the transfer to the Trustee of all cash amounts which shall at
the time be credited to the Certificate Account or thereafter be received
with respect to the Mortgage Loans.

          Notwithstanding any termination of the activities of the Master
Servicer hereunder, the Master Servicer shall be entitled to receive, out of
any late collection of a Scheduled Payment on a Mortgage Loan which was due
prior to the notice terminating such Master Servicer's rights and obligations
as Master Servicer hereunder and received after such notice, that portion
thereof to which such Master Servicer would have been entitled pursuant to
Sections 3.08(a)(i) through (viii),and any other amounts payable to such
Master Servicer hereunder the entitlement to which arose prior to the
termination of its activities hereunder.

          SECTION 7.02.  Trustee to Act; Appointment of Successor.
                         ----------------------------------------

          On and after the time the Master Servicer receives a notice of
termination pursuant to Section 7.01, the Trustee shall, subject to and to
the extent provided in Section 3.04, be the successor to the Master Servicer
in its capacity as master servicer under this Agreement and the transactions
set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the
Master Servicer by the terms and provisions hereof and applicable law
including the obligation to make Advances pursuant to Section 4.01.  As
compensation therefor, the Trustee shall be entitled to all funds relating to
the Mortgage Loans that the Master Servicer would have been entitled to
charge to the Certificate Account or Distribution Account if the Master
Servicer had continued to act hereunder.  Notwithstanding the foregoing, if
the Trustee has become the successor to the Master Servicer in accordance
with Section 7.01, the Trustee may, if it shall be unwilling to so act, or
shall, if it is prohibited by applicable law from making Advances pursuant to
Section 4.01 or if it is otherwise unable to so act, appoint, or petition a
court of competent jurisdiction to appoint, any established mortgage loan
servicing institution the appointment of which does not adversely affect the
then current rating of the Certificates by each Rating Agency as the
successor to the Master Servicer hereunder in the assumption of all or any
part of the responsibilities, duties or liabilities of the Master Servicer
hereunder.  Any successor to the Master Servicer shall be an institution
which is a FNMA-, and FHLMC-, approved seller/servicer in good standing,
which has a net worth of at least $15,000,000, and which is willing to
service the Mortgage Loans and executes and delivers to the Depositor and the
Trustee an agreement accepting such delegation and assignment, which contains
an assumption by such Person of the rights, powers, duties, responsibilities,
obligations and liabilities of the Master Servicer (other than liabilities of
the Master Servicer under Section 6.03 incurred prior to termination of the
Master Servicer under Section 7.01), with like effect as if originally 
named as a party to this Agreement; provided that each Rating Agency
                                    --------
acknowledges that its ratings of the Certificates in effect immediately prior
to such assignment and delegation will not be qualified or reduced as a
result of such assignment and delegation.  Pending appointment of a successor
to the Master Servicer hereunder, the Trustee, unless the Trustee is
prohibited by law from so acting, shall, subject to Section 3.04, act in such
capacity as hereinabove provided.  In connection with such appointment and
assumption, the Trustee may make such arrangements for the compensation of
such successor out of payments on Mortgage Loans as it and such successor
shall agree; provided that no such compensation shall be in excess of the 
             --------
Master Servicing Fee permitted the Master Servicer hereunder.  The Trustee and
such successor shall take such action, consistent with this Agreement, as
shall be necessary to effectuate any such succession.  Neither the Trustee nor
any other successor master servicer shall be deemed to be in default hereunder
by reason of any failure to make, or any delay in making, any distribution
hereunder or any portion thereof or any failure to perform, or any delay in
performing, any duties or responsibilities hereunder, in either case caused by
the failure of the Master Servicer to deliver or provide, or any delay in
delivering or providing, any cash, information, documents or records to it.

          Any successor to the Master Servicer as master servicer shall give
notice to the Mortgagors of such change of servicer and shall, during the
term of its service as master servicer maintain in force the policy or
policies that the Master Servicer is required to maintain pursuant to Section
6.05. 

          SECTION 7.03.  Notification to Certificateholders.
                         ----------------------------------

          (a)  Upon any termination of or appointment of a successor to the
Master Servicer, the Trustee shall give prompt written notice thereof to
Certificateholders and to each Rating Agency.

          (b)  Within 60 days after the occurrence of any Event of Default,
the Trustee shall transmit by mail to all Certificateholders notice of each
such Event of Default hereunder known to the Trustee, unless such Event of
Default shall have been cured or waived.




                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

          SECTION 8.01.  Duties of Trustee.
                         -----------------

          The Trustee, prior to the occurrence of an Event of Default and
after the curing of all Events of Default that may have occurred, shall
undertake to perform such duties and only such duties as are specifically set
forth in this Agreement.  In case an Event of Default has occurred and
remains uncured, the Trustee shall exercise such of the rights and powers
vested in it by this Agreement, and use the same degree of care and skill in
their exercise as a prudent person would exercise or use under the
circumstances in the conduct of such person's own affairs.

          The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments
furnished to the Trustee that are specifically required to be furnished
pursuant to any provision of this Agreement, shall examine them to determine
whether they are in the form required by this Agreement; provided that the
                                                         --------
Trustee shall not be responsible for the accuracy or content of any such
resolution, certificate, statement, opinion, report, document, order or other
instrument.

          No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent
failure to act or its own willful misconduct; provided that:
                                              --------

                 (i)  unless an Event of Default known to the Trustee shall
          have occurred and be continuing, the duties and obligations of the
          Trustee shall be determined solely by the express provisions of
          this Agreement, the Trustee shall not be liable except for the
          performance of such duties and obligations as are specifically set
          forth in this Agreement, no implied covenants or obligations shall
          be read into this Agreement against the Trustee and the Trustee may
          conclusively rely, as to the truth of the statements and the
          correctness of the opinions expressed therein, upon any
          certificates or opinions furnished to the Trustee and conforming to
          the requirements of this Agreement which it believed in good faith
          to be genuine and to have been duly executed by the proper authori-
          ties respecting any matters arising hereunder;

                (ii)  the Trustee shall not be liable for an error of
          judgment made in good faith by a Responsible Officer or Responsible
          Officers of the Trustee, unless it shall be finally proven that the
          Trustee was negligent in ascertaining the pertinent facts; and

               (iii)  the Trustee shall not be liable with respect to any
          action taken, suffered or omitted to be taken by it in good faith
          in accordance with the direction of Holders of Certificates
          evidencing not less than 25% of the Voting Rights of Certificates
          relating to the time, method and place of conducting any proceeding
          for any remedy available to the Trustee, or exercising any trust or
          power conferred upon the Trustee under this Agreement.

          SECTION 8.02.  Certain Matters Affecting the Trustee.
                         -------------------------------------

          Except as otherwise provided in Section 8.01:

                 (i)  the Trustee may request and rely upon and shall be
          protected in acting or refraining from acting upon any resolution,
          Officers' Certificate, certificate of auditors or any other
          certificate, statement, instrument, opinion, report, notice,
          request, consent, order, appraisal, bond or other paper or document
          believed by it to be genuine and to have been signed or presented
          by the proper party or parties and the Trustee shall have no
          responsibility to ascertain or confirm the genuineness of any
          signature of any such party or parties;

                (ii)  the Trustee may consult with counsel, financial
          advisers or accountants and the advice of any such counsel,
          financial advisers or accountants and any Opinion of Counsel shall
          be full and complete authorization and protection in respect of any
          action taken or suffered or omitted by it hereunder in good faith
          and in accordance with such Opinion of Counsel;

               (iii)  the Trustee shall not be liable for any action taken,
          suffered or omitted by it in good faith and believed by it to be
          authorized or within the discretion or rights or powers conferred
          upon it by this Agreement;

                (iv)  the Trustee shall not be bound to make any
          investigation into the facts or matters stated in any resolution,
          certificate, statement, instrument, opinion, report, notice,
          request, consent, order, approval, bond or other paper or document,
          unless requested in writing so to do by Holders of Certificates
          evidencing not less than 25% of the Voting Rights allocated to each
          Class of Certificates;

                 (v)  the Trustee may execute any of the trusts or powers
          hereunder or perform any duties hereunder either directly or by or
          through agents, accountants or attorneys;

                (vi)  the Trustee shall not be required to risk or expend its
          own funds or otherwise incur any financial liability in the
          performance of any of its duties or in the exercise of any of its
          rights or powers hereunder if it shall have reasonable grounds for
          believing that repayment of such funds or adequate indemnity
          against such risk or liability is not assured to it;

               (vii)  the Trustee shall not be liable for any loss on any
          investment of funds pursuant to this Agreement (other than as
          issuer of the investment security); 

              (viii)  the Trustee shall not be deemed to have knowledge of an
          Event of Default until a Responsible Officer of the Trustee shall
          have received written notice thereof; and

                (ix)  the Trustee shall be under no obligation to exercise
          any of the trusts, rights or powers vested in it by this Agreement
          or to institute, conduct or defend any litigation hereunder or in
          relation hereto at the request, order or direction of any of the
          Certificateholders, pursuant to the provisions of this Agreement,
          unless such Certificateholders shall have offered to the Trustee
          reasonable security or indemnity satisfactory to the Trustee
          against the costs, expenses and liabilities which may be incurred
          therein or thereby.

          SECTION 8.03.  Trustee Not Liable for Certificates or Mortgage
                         -----------------------------------------------
Loans.
- -----

          The recitals contained herein and in the Certificates shall be
taken as the statements of the Depositor or the Seller, as the case may be,
and the Trustee assumes no responsibility for their correctness.  The Trustee
makes no representations as to the validity or sufficiency of this Agreement
or of the Certificates or of any Mortgage Loan or related document other than
with respect to the Trustee's execution and counter-signature of the
Certificates.  The Trustee shall not be accountable for the use or
application by the Depositor or the Master Servicer of any funds paid to the
Depositor or the Master Servicer in respect of the Mortgage Loans or
deposited in or withdrawn from the Certificate Account by the Depositor or
the Master Servicer.

          SECTION 8.04.  Trustee May Own Certificates.
                         ----------------------------

          The Trustee in its individual or any other capacity may become the
owner or pledgee of Certificates with the same rights as it would have if it
were not the Trustee.

          SECTION 8.05.  Trustee's Fees and Expenses.
                         ---------------------------

          The Trustee, as compensation for its activities hereunder, shall be
entitled to withdraw from the Distribution Account on each Distribution Date
an amount equal to the Trustee Fee for such Distribution Date.  The Trustee
and any director, officer, employee or agent of the Trustee shall be
indemnified by the Master Servicer and held harmless against any loss,
liability or expense (including reasonable attorney's fees) (i) incurred in
connection with any claim or legal action relating to (a) this Agreement, (b)
the Certificates or (c) in connection with the performance of any of the
Trustee's duties hereunder, other than any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or negligence in the
performance of any of the Trustee's duties hereunder or incurred by reason of
any action of the Trustee taken at the direction of the Certificateholders;
or (ii) resulting from any error in any tax or information return prepared by
the Master Servicer.  Such indemnity shall survive the termination of this
Agreement or the resignation or removal of the Trustee hereunder.  Without
limiting the foregoing, the Master Servicer covenants and agrees, except as
otherwise agreed upon in writing by the Depositor and the Trustee, and except
for any such expense, disbursement or advance as may arise from the Trustee's
negligence, bad faith or willful misconduct, to pay or reimburse the Trustee,
for all reasonable expenses, disbursements and advances incurred or made by
the Trustee in accordance with any of the provisions of this Agreement with
respect to:  (A) the reasonable compensation and the expenses and
disbursements of its counsel not associated with the closing of the issuance
of the Certificates, (B) the reasonable compensation, expenses and
disbursements of any accountant, engineer or appraiser that is not regularly
employed by the Trustee, to the extent that the Trustee must engage such
persons to perform acts or services hereunder and (C) printing and engraving
expenses in connection with preparing any Definitive Certificates.  Except as
otherwise provided herein, the Trustee shall not be entitled to payment or
reimbursement for any routine ongoing expenses incurred by the Trustee in the
ordinary course of its duties as Trustee, Registrar, Tax Matters Person or
Paying Agent hereunder or for any other expenses.

          SECTION 8.06.  Eligibility Requirements for Trustee.
                         ------------------------------------

          The Trustee hereunder shall at all times be a corporation or
association organized and doing business under the laws of the United States
of America or any state, authorized under such laws to exercise corporate
trust powers, having a combined capital and surplus of at least $________
subject to supervision or examination by federal or state authority and with
a credit rating which would not cause either of the Rating Agencies to reduce
its respective then current ratings of the Certificates (or having provided
such security from time to time as is sufficient to avoid such reduction). 
If such corporation or association publishes reports of condition at least
annually, pursuant to law or to the requirements of the aforesaid supervising
or examining authority, then for the purposes of this Section 8.06 the
combined capital and surplus of such corporation or association shall be
deemed to be its combined capital and surplus as set forth in its most recent
report of condition so published.  In case at any time the Trustee shall
cease to be eligible in accordance with the provisions of this Section 8.06,
the Trustee shall resign immediately in the manner and with the effect
specified in Section 8.07 hereof.  The entity serving as Trustee may have
normal banking and trust relationships with the Depositor and its affiliates
or the Master Servicer and its affiliates; provided that such entity cannot
                                           --------
be an affiliate of the Master Servicer other than the Trustee in its role as
successor to the Master Servicer.

          SECTION 8.07.  Resignation and Removal of Trustee.
                         ----------------------------------

          The Trustee may at any time resign and be discharged from the
trusts hereby created by giving written notice of resignation to the
Depositor and the Master Servicer and each Rating Agency not less than 60
days before the date specified in such notice when, subject to Section 8.08,
such resignation is to take effect, and acceptance by a successor trustee in
accordance with Section 8.08 meeting the qualifications set forth in Section
8.06.  If no successor trustee meeting such qualifications shall have been so
appointed and have accepted appointment within 30 days after the giving of
such notice or resignation, the resigning Trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.

          If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 8.06 hereof and shall fail to resign after
written request thereto by the Depositor, or if at any time the Trustee shall
become incapable of acting, or shall be adjudged as bankrupt or insolvent, or
a receiver of the Trustee or of its property shall be appointed, or any
public officer shall take charge or control of the Trustee or of its property
or affairs for the purpose of rehabilitation, conservation or liquidation, or
a tax is imposed with respect to the Trust Fund by any state in which the
Trustee or the Trust Fund is located and the imposition of such tax would be
avoided by the appointment of a different trustee, then the Depositor or the
Master Servicer may remove the Trustee and appoint a successor trustee by
written instrument, in triplicate, one copy of which instrument shall be
delivered to the Trustee, one copy of which shall be delivered to the Master
Servicer and one copy to the successor trustee.

          The Holders of Certificates entitled to at least 51% of the Voting
Rights may at any time remove the Trustee and appoint a successor trustee by
written instrument or instruments, in triplicate, signed by such Holders or
their attorneys-in-fact duly authorized, one complete set of which
instruments shall be delivered by the successor Trustee to the Master
Servicer, one complete set to the Trustee so removed and one complete set to
the successor so appointed.  Notice of any removal of the Trustee shall be
given to each Rating Agency by the successor trustee.

          Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section 8.07
shall become effective upon acceptance of appointment by the successor
trustee as provided in Section 8.08.

          SECTION 8.08.  Successor Trustee.
                         -----------------

          Any successor trustee appointed as provided in Section 8.07 shall
execute, acknowledge and deliver to the Depositor and to its predecessor
trustee and the Master Servicer an instrument accepting such appointment
hereunder and thereupon the resignation or removal of the predecessor trustee
shall become effective and such successor trustee, without any further act,
deed or conveyance, shall become fully vested with all the rights, powers,
duties and obligations of its predecessor hereunder, with the like effect as
if originally named as trustee herein. The Depositor, the Master Servicer and
the predecessor trustee shall execute and deliver such instruments and do
such other things as may reasonably be required for more fully and certainly
vesting and confirming in the successor trustee all such rights, powers,
duties, and obligations.

          No successor trustee shall accept appointment as provided in this
Section 8.08 unless at the time of such acceptance such successor trustee
shall be eligible under the provisions of Section 8.06 hereof and its
appointment shall not adversely affect the then current ratings of the
Certificates.

          Upon acceptance of appointment by a successor trustee as provided
in this Section 8.08, the Depositor shall mail notice of the succession of
such trustee hereunder to all Holders of Certificates.  If the Depositor
fails to mail such notice within 10 days after acceptance of appointment by
the successor trustee, the successor trustee shall cause such notice to be
mailed at the expense of the Depositor.

          SECTION 8.09.  Merger or Consolidation of Trustee.
                         ----------------------------------

          Any corporation into which the Trustee may be merged or converted
or with which it may be consolidated or any corporation resulting from any
merger, conversion or consolidation to which the Trustee shall be a party, or
any corporation succeeding to the business of the Trustee, shall be the
successor of the Trustee hereunder, provided that such corporation shall be
                                    --------
eligible under the provisions of Section 8.06 without the execution or filing
of any paper or further act on the part of any of the parties hereto, anything
herein to the contrary notwithstanding.

          SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.
                         ---------------------------------------------

          Notwithstanding any other provisions of this Agreement, at any
time, for the purpose of meeting any legal requirements of any jurisdiction
in which any part of the Trust Fund or property securing any Mortgage Note
may at the time be located, the Master Servicer and the Trustee acting
jointly shall have the power and shall execute and deliver all instruments to
appoint one or more Persons approved by the Trustee to act as co-trustee or
co-trustees jointly with the Trustee, or separate trustee or separate
trustees, of all or any part of the Trust Fund, and to vest in such Person or
Persons, in such capacity and for the benefit of the Certificateholders, such
title to the Trust Fund or any part thereof, whichever is applicable, and,
subject to the other provisions of this Section 8.10, such powers, duties,
obligations, rights and trusts as the Master Servicer and the Trustee may
consider necessary or desirable.  If the Master Servicer shall not have
joined in such appointment within 15 days after the receipt by it of a
request to do so, or in the case an Event of Default shall have occurred and
be continuing, the Trustee alone shall have the power to make such
appointment.  No co-trustee or separate trustee hereunder shall be required
to meet the terms of eligibility as a successor trustee under Section 8.06
and no notice to Certificateholders of the appointment of any co-trustee or
separate trustee shall be required under Section 8.08.

          Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions
and conditions:

                 (i)  To the extent necessary to effectuate the purposes of
          this Section 8.10, all rights, powers, duties and obligations
          conferred or imposed upon the Trustee, except for the obligation of
          the Trustee under this Agreement to advance funds on behalf of the
          Master Servicer, shall be conferred or imposed upon and exercised
          or performed by the Trustee and such separate trustee or co-trustee
          jointly (it being understood that such separate trustee or
          co-trustee is not authorized to act separately without the Trustee
          joining in such act), except to the extent that under any law of
          any jurisdiction in which any particular act or acts are to be
          performed (whether as Trustee hereunder or as successor to the
          Master Servicer hereunder), the Trustee shall be incompetent or
          unqualified to perform such act or acts, in which event such
          rights, powers, duties and obligations (including the holding of
          title to the applicable Trust Fund or any portion thereof in any
          such jurisdiction) shall be exercised and performed singly by such
          separate trustee or co-trustee, but solely at the direction of the
          Trustee;

                (ii)  No trustee hereunder shall be held personally liable by
          reason of any act or omission of any other trustee hereunder and
          such appointment shall not, and shall not be deemed to, constitute
          any such separate trustee or co-trustee as agent of the Trustee; 

               (iii)  The Trustee may at any time accept the resignation of
          or remove any separate trustee or co-trustee; and

                (iv)  The Master Servicer, and not the Trustee, shall be
          liable for the payment of reasonable compensation, reimbursement
          and indemnification to any such separate trustee or co-trustee.

          Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the separate trustees and co-trustees,
when and as effectively as if given to each of them.  Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement
and the conditions of this Article VIII.  Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be vested with
the estates or property specified in its instrument of appointment, either
jointly with the Trustee or separately, as may be provided therein, subject
to all the provisions of this Agreement, specifically including every
provision of this Agreement relating to the conduct of, affecting the
liability of, or affording protection to, the Trustee.  Every such instrument
shall be filed with the Trustee and a copy thereof given to the Master
Servicer and the Depositor.

          Any separate trustee or co-trustee may, at any time, constitute the
Trustee its agent or attorney-in-fact, with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name. If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Trustee, to the extent permitted by law, without the
appointment of a new or successor trustee.

          SECTION 8.11.  Tax Matters.
                         -----------

          It is intended that the assets with respect to which the REMIC
election pertaining to the Trust Fund is to be made, as set forth in the
Preliminary Statement, shall constitute, and that the conduct of matters
relating to such assets shall be such as to qualify such assets as, a "real
estate mortgage investment conduit" as defined in and in accordance with the
REMIC Provisions.  In furtherance of such intention, the Trustee covenants
and agrees that it shall act as agent (and the Trustee is hereby appointed to
act as agent) on behalf of the REMIC and that in such capacity it shall: 
(a) prepare and file, or cause to be prepared and filed, in a timely manner,
a U.S. Real Estate Mortgage Investment Conduit Income Tax Return (Form 1066
or any successor form adopted by the Internal Revenue Service) and prepare
and file or cause to be prepared and filed with the Internal Revenue Service
and applicable state or local tax authorities income tax or information
returns for each taxable year with respect to the REMIC, containing such
information and at the times and in the manner as may be required by the Code
or state or local tax laws, regulations, or rules, and furnish or cause to be
furnished to Certificateholders the schedules, statements or information at
such times and in such manner as may be required thereby; (b) within thirty
days of the Closing Date, furnish or cause to be furnished to the Internal
Revenue Service, on Forms 8811 or as otherwise may be required by the Code,
the name, title, address, and telephone number of the person that the holders
of the Certificates may contact for tax information relating thereto,
together with such additional information as may be required by such Form,
and update such information at the time or times in the manner required by
the Code; (c) make or cause to be made elections that such assets be treated
as a REMIC on the federal tax return for its first taxable year (and, if
necessary, under applicable state law); (d) prepare and forward, or cause to
be prepared and forwarded, to the Certificateholders and to the Internal
Revenue Service and, if necessary, state tax authorities, all information
returns and reports as and when required to be provided to them in accordance
with the REMIC Provisions, including without limitation, the calculation of
any original issue discount using the Prepayment Assumption; (e) provide
information necessary for the computation of tax imposed on the transfer of a
Residual Certificate to a Person that is not a Permitted Transferee, or an
agent (including a broker, nominee or other middleman) of a Non-Permitted
Transferee, or a pass-through entity in which a Non-Permitted Transferee is
the record holder of an interest (the reasonable cost of computing and
furnishing such information may be charged to the Person liable for such
tax); (f) to the extent that they are under its control, conduct matters
relating to such assets at all times when any Certificates are outstanding so
as to maintain the status as a REMIC under the REMIC Provisions; (g) not
knowingly or intentionally take any action or omit to take any action that
would cause the termination of the REMIC status; (h) pay, from the sources
specified in the last paragraph of this Section 8.11, the amount of any
federal or state tax, including prohibited transaction taxes as described
below, imposed on the REMIC prior to its termination when and as the same
shall be due and payable (but such obligation shall not prevent the Trustee
or any other appropriate Person from contesting any such tax in appropriate
proceedings and shall not prevent the Trustee from withholding payment of
such tax, if permitted by law, pending the outcome of such proceedings);
(i) ensure that federal, state or local income tax or information returns
shall be signed by the Trustee or such other person as may be required to
sign such returns by the Code or state or local laws, regulations or rules;
(j) maintain records relating to the REMIC, including but not limited to the
income, expenses, assets and liabilities thereof and the fair market value
and adjusted basis of the assets determined at such intervals as may be
required by the Code, as may be necessary to prepare the foregoing returns,
schedules, statements or information; and (k) as and when necessary and
appropriate, represent the REMIC in any administrative or judicial
proceedings relating to an examination or audit by any governmental taxing
authority, request an administrative adjustment as to any taxable year of the
REMIC, enter into settlement agreements with any governmental taxing agency,
extend any statute of limitations relating to any tax item of the REMIC, and
otherwise act on behalf of the REMIC in relation to any tax matter or
controversy involving it.

          In order to enable the Trustee to perform its duties as set forth
herein, the Depositor shall provide, or cause to be provided, to the Trustee
within ten (10) days after the Closing Date all information or data that the
Trustee requests in writing and determines to be relevant for tax purposes to
the valuations and offering prices of the Certificates, including, without
limitation, the price, yield, prepayment assumption and projected cash flows
of the Certificates and the Mortgage Loans.  Thereafter, the Depositor shall
provide to the Trustee promptly upon written request therefor, any such
additional information or data that the Trustee may, from time to time,
reasonably request in order to enable the Trustee to perform its duties as
set forth herein.  The Depositor hereby indemnifies the Trustee for any
losses, liabilities, damages, claims or expenses of the Trustee arising from
any errors or miscalculations of the Trustee that result from any failure of
the Depositor to provide, or to cause to be provided, accurate information or
data to the Trustee on a timely basis.

          In the event that any tax is imposed on "prohibited transactions"
of the REMIC as defined in Section 860F(a)(2) of the Code, on the "net income
from foreclosure property" of the REMIC as defined in Section 860G(c) of the
Code, on any contribution to the REMIC after the Startup Day pursuant to
Section 860G(d) of the Code, or any other tax is imposed, including, without
limitation, any minimum tax imposed upon the REMIC pursuant to Sections 23153
and 24874 of the California Revenue and Taxation Code, if not paid as
otherwise provided for herein, such tax shall be paid by (i) the Trustee, if
any such other tax arises out of or results from a breach by the Trustee of
any of its obligations under this Agreement, (ii) the Master Servicer, in the
case of any such minimum tax, or if such tax arises out of or results from a
breach by the Master Servicer or Seller of any of their obligations under
this Agreement, (iii) the Seller, if any such tax arises out of or results
from the Seller's obligation to repurchase a Mortgage Loan pursuant to
Section 2.02 or 2.03 or (iv) in all other cases, or in the event that the
Trustee, the Master Servicer or the Seller fails to honor its obligations
under the preceding clause (i),(ii) or (iii), any such tax will be paid with
amounts otherwise to be distributed to the Certificateholders, as provided in
Section 3.08(b).

          SECTION 8.12.  Periodic Filings.
                         ----------------

          Unless otherwise directed in writing by the Depositor, the Trustee
shall prepare, execute and file all periodic reports relating to the Trust
Fund that are required to be filed with the Securities and Exchange
Commission under the Securities Exchange Act of 1934.  In connection with the
preparation and filing of such periodic reports, the Depositor and the Master
Servicer shall timely provide to the Trustee all material information
available to them which is required to be included in such reports and not
known to them to be in the possession of the Trustee and such other
information as the Trustee reasonably may request from either of them and
otherwise reasonably shall cooperate with the Trustee.  The Trustee shall
have no liability with respect to any failure to properly prepare or file
such periodic reports resulting from or relating to the Trustee's inability
or failure to obtain any information not resulting from its own negligence or
willful misconduct.




                                  ARTICLE IX

                                 TERMINATION

          SECTION 9.01.  Termination upon Liquidation or Purchase of all
                         -----------------------------------------------
                         Mortgage Loans.
                         --------------

          Subject to Section 9.03, the obligations and responsibilities of
the Depositor, the Master Servicer and the Trustee created hereby with
respect to the Trust Fund shall terminate upon the earlier of (a) the
purchase by the Master Servicer of all Mortgage Loans (and REO Properties)
remaining in the Trust Fund at the price equal to the sum of (i) 100% of the
Stated Principal Balance of each Mortgage Loan plus one month's accrued
interest thereon at the applicable Adjusted Mortgage Rate and (ii) the lesser
of (x) the appraised value of any REO Property as determined by the higher of
two appraisals completed by two independent appraisers selected by the Master
Servicer at the expense of the Master Servicer and (y) the Stated Principal
Balance of each Mortgage Loan related to any REO Property, in each case plus
accrued and unpaid interest thereon at the applicable Adjusted Mortgage Rate
and (b) the later of (i) the maturity or other liquidation (or any Advance
with respect thereto) of the last Mortgage Loan remaining in the Trust Fund
and the disposition of all REO Property and (ii) the distribution to
Certificateholders of all amounts required to be distributed to them pursuant
to this Agreement.  In no event shall the trusts created hereby continue
beyond the earlier of (i) the expiration of 21 years from the death of the
survivor of the descendants of Joseph P. Kennedy, the late Ambassador of the
United States to the Court of St. James's, living on the date hereof and (ii)
the Latest Possible Maturity Date.  The right to purchase all Mortgage Loans
and REO Properties pursuant to clause (a) above shall be conditioned upon the
Pool Stated Principal Balance, at the time of any such repurchase, aggre-
gating less than ten percent of the aggregate Cut-off Date Principal Balance
of the Mortgage Loans.

          SECTION 9.02.  Final Distribution on the Certificates.
                         --------------------------------------

          If on any Determination Date, the Master Servicer determines that
there are no Outstanding Mortgage Loans and no other funds or assets in the
Trust Fund other than the funds in the Certificate Account, the Master
Servicer shall direct the Trustee promptly to send a final distribution
notice to each Certificateholder.  If the Master Servicer elects to terminate
the Trust Fund pursuant to clause (a) of Section 9.01, at least 20 days prior
to the date notice is to be mailed to the affected Certificateholders, the
Master Servicer shall notify the Depositor and the Trustee of the date the
Master Servicer intends to terminate the Trust Fund and of the applicable
repurchase price of the Mortgage Loans and REO Properties.

          Notice of any termination of the Trust Fund, specifying the
Distribution Date on which Certificateholders may surrender their
Certificates for payment of the final distribution and cancellation, shall be
given promptly by the Trustee by letter to Certificateholders mailed not
earlier than the 10th day and no later than the 15th day of the month next
preceding the month of such final distribution.  Any such notice shall
specify (a) the Distribution Date upon which final distribution on the
Certificates will be made upon presentation and surrender of Certificates at
the office therein designated, (b) the amount of such final distribution, (c)
the location of the office or agency at which such presentation and surrender
must be made, and (d) that the Record Date otherwise applicable to such
Distribution Date is not applicable, distributions being made only upon
presentation and surrender of the Certificates at the office therein speci-
fied.  The Master Servicer will give such notice to each Rating Agency at the
time such notice is given to Certificateholders.

          In the event such notice is given, the Master Servicer shall cause
all funds in the Certificate Account to be remitted to the Trustee for
deposit in the Distribution Account on the Business Day prior to the
applicable Distribution Date in an amount equal to the final distribution in
respect of the Certificates.  Upon such final deposit with respect to the
Trust Fund and the receipt by the Trustee of a Request for Release therefor,
the Trustee shall promptly release to the Master Servicer the Mortgage Files
for the Mortgage Loans.

          Upon presentation and surrender of the Certificates, the Trustee
shall cause to be distributed to Certificateholders of each Class, in the
order set forth in Section 4.02 hereof, on the final Distribution Date and in
proportion to their respective Percentage Interests, with respect to
Certificateholders of the same Class, an amount equal to (i) as to each Class
of Regular Certificates, the Certificate Balance thereof plus (a) accrued
interest thereon (or on their Notional Amount, if applicable) in the case of
an interest bearing Certificate and (b) any Class PO Deferred Amounts in the
case of the Class PO Certificates, and (ii) as to the Residual Certificates,
the amount, if any, which remains on deposit in the Distribution Account
(other than the amounts retained to meet claims) after application pursuant
to clause (i) above.

          In the event that any affected Certificateholders shall not
surrender Certificates for cancellation within six months after the date
specified in the above mentioned written notice, the Trustee shall give a
second written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto.  If within six months after the second notice all the applicable
Certificates shall not have been surrendered for cancellation, the Trustee
may take appropriate steps, or may appoint an agent to take appropriate
steps, to contact the remaining Certificateholders concerning surrender of
their Certificates, and the cost thereof shall be paid out of the funds and
other assets which remain a part of the Trust Fund.  If within one year after
the second notice all Certificates shall not have been surrendered for
cancellation, the Class A-R Certificateholders shall be entitled to all
unclaimed funds and other assets of the Trust Fund which remain subject
hereto.

          SECTION 9.03.  Additional Termination Requirements.
                         -----------------------------------

          (a)  In the event the Master Servicer exercises its purchase option
as provided in Section 9.01, the Trust Fund shall be terminated in accordance
with the following additional requirements, unless the Trustee has been
supplied with an Opinion of Counsel, at the expense of the Master Servicer,
to the effect that the failure to comply with the requirements of this
Section 9.03 will not (i) result in the imposition of taxes on "prohibited
transactions" on the REMIC as defined in section 860F of the Code, or (ii)
cause the Trust Fund to fail to qualify as a REMIC at any time that any
Certificates are outstanding:

               (1)  Within 90 days prior to the final Distribution Date set
     forth in the notice given by the Master Servicer under Section 9.02, the
     Master Servicer shall prepare and the Trustee, at the expense of the
     "tax matters person," shall adopt a plan of complete liquidation within
     the meaning of section 860F(a)(4) of the Code which, as evidenced by an
     Opinion of Counsel (which opinion shall not be an expense of the
     Trustee, the Trust Fund or the Tax Matters Person), meets the
     requirements of a qualified liquidation; and

               (2)  Within 90 days after the time of adoption of such a plan
     of complete liquidation, the Trustee shall sell all of the assets of the
     Trust Fund to the Master Servicer for cash in accordance with Section
     9.01.

          (b)  The Trustee as agent for each REMIC hereby agrees to adopt and
sign such a plan of complete liquidation upon the written request of the
Master Servicer, and the receipt of the Opinion of Counsel referred to in
Section 9.03(a)(1) and to take such other action in connection therewith as
may be reasonably requested by the Master Servicer.

          (c)  By their acceptance of the Certificates, the Holders thereof
hereby authorize the Master Servicer to prepare and the Trustee to adopt and
sign a plan of complete liquidation.




                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

          SECTION 10.01. Amendment.
                         ---------

          This Agreement may be amended from time to time 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 herein or to supplement any provision herein which may be
inconsistent with any other provision herein, (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 hereunder or (v) to
modify, alter, amend, add to or rescind any of the terms or provisions
contained in this 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; and provided further that the amendment shall not be
                       -------- -------
deemed to adversely affect in any material respect the interests of the
Certificateholders 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 Trustee, the Depositor and the Master Servicer
also may at any time and from time to time amend this 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 the Trust Fund as a REMIC under the Code, (ii) avoid or
minimize the risk of the imposition of any tax on the 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.

          This Agreement may also be amended from time to time by the
Depositor, the Master Servicer and the Trustee 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 this Agreement or of modifying in any
manner the rights of the Holders of Certificates; provided 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%, 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.

          Notwithstanding any contrary provision of this Agreement, the
Trustee shall not consent to any amendment to this Agreement unless it shall
have first received an Opinion of Counsel, which opinion shall not be an
expense of the Trustee or the Trust Fund, to the effect that such amendment
will not cause the imposition of any tax on the REMIC or the
Certificateholders or cause the Trust Fund to fail to qualify as a REMIC at
any time that any Certificates are outstanding.

          Promptly after the execution of any amendment to this Agreement
requiring the consent of Certificateholders, the Trustee shall furnish
written notification of the substance or a copy of such amendment to each
Certificateholder and each Rating Agency.

          It shall not be necessary for the consent of Certificateholders
under this Section to approve the particular form of any proposed amendment,
but it shall be sufficient if such consent shall approve the substance
thereof.  The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject
to such reasonable regulations as the Trustee may prescribe.

          Nothing in this Agreement shall require the Trustee to enter into
an amendment without receiving an Opinion of Counsel (which Opinion shall not
be an expense of the Trustee or the Trust Fund) satisfactory to the Trustee
that (i) such amendment is permitted and is not prohibited by this Agreement
and that all requirements for amending this Agreement have been complied
with; and (ii) either (A) the amendment does not adversely affect in any
material respect the interests of any Certificateholder or (B) the conclusion
set forth in the immediately preceding clause (A) is not required to be
reached pursuant to this Section 10.01.

          SECTION 10.02. Recordation of Agreement; Counterparts.
                         --------------------------------------

          This Agreement is subject to recordation in all appropriate public
offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages
are situated, and in any other appropriate public recording office or
elsewhere, such recordation to be effected by the Master Servicer at its
expense, but only upon direction by the Trustee accompanied by an Opinion of
Counsel to the effect that such recordation materially and beneficially
affects the interests of the Certificateholders.

          For the purpose of facilitating the recordation of this Agreement
as herein provided and for other purposes, this Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts
shall be deemed to be an original, and such counterparts shall constitute but
one and the same instrument.

          SECTION 10.03. Governing Law.
                         -------------

          THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED
BY THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS
MADE AND TO BE PERFORMED IN THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES HERETO AND THE CERTIFICATEHOLDERS SHALL BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

          SECTION 10.04. Intention of Parties.
                         --------------------

          It is the express intent of the parties hereto that the conveyance
of (i) the Mortgage Loans by the Seller to the Depositor and (ii) the Trust
Fund by the Depositor to the Trustee each be, and be construed as, an
absolute sale thereof.  It is, further, not the intention of the parties that
such conveyances be deemed a pledge thereof.  However, in the event that,
notwithstanding the intent of the parties, such assets are held to be the
property of the Seller or the Depositor, or if for any other reason this
Agreement is held or deemed to create a security interest in either of such
assets, then (i) this Agreement shall be deemed to be a security agreement
within the meaning of the Uniform Commercial Code of the State of New York
and (ii) the conveyances provided for in this Agreement shall be deemed to be
an assignment and a grant by (i) the Seller to the Depositor or (ii) the
Depositor to the Trustee, for the benefit of the Certificateholders, of a
security interest in all of the assets transferred, whether now owned or
hereafter acquired.

          The Seller and Depositor for the benefit of the Certificateholders
shall, to the extent consistent with this Agreement, take such actions as may
be necessary to ensure that, if this Agreement were deemed to create a
security interest in the Trust Fund, such security interest would be deemed
to be a perfected security interest of first priority under applicable law
and will be maintained as such throughout the term of the Agreement.  The
Depositor shall arrange for filing any Uniform Commercial Code continuation
statements in connection with any security interest granted or assigned to
the Trustee for the benefit of the Certificateholders.

          SECTION 10.05. Notices.
                         -------

          (a)  The Trustee shall use its best efforts to promptly provide
notice to each Rating Agency with respect to each of the following of which
it has actual knowledge:

          1.  Any material change or amendment to this Agreement;

          2.  The occurrence of any Event of Default that has not been cured;

          3.  The resignation or termination of the Master Servicer or the
Trustee and the appointment of any successor;

          4.  The repurchase or substitution of Mortgage Loans pursuant to
Section 2.03; and

          5.  The final payment to Certificateholders.

          In addition, the Trustee shall promptly furnish to each Rating
Agency copies of the following:

          1.  Each report to Certificateholders described in Section 4.04;

          2.  Each annual statement as to compliance described in Section
3.16;

          3.  Each annual independent public accountants' servicing report
described in Section 3.17; and

          4.  Any notice of a purchase of a Mortgage Loan pursuant to Section
2.02, 2.03 or 3.11.

          (b)  All directions, demands and notices hereunder shall be in
writing and shall be deemed to have been duly given when delivered to (a) in
the case of the Depositor, IndyMac ABS, Inc., 155 North Lake Avenue,
Pasadena, California 91101, Attention: _______________, (b) in the case of
the Master Servicer, _____________________________________________,
Attention: _________________ or such other address as may be hereafter
furnished to the Depositor and the Trustee by the Master Servicer in writing,
(c) in the case of the Trustee, ____________________________________________,
Attention:__________________________________________________, or such other
address as the Trustee may hereafter furnish to the Depositor or Master
Servicer and (d) in the case of the Rating Agencies, the address specified
therefor in the definition corresponding to the name of such Rating Agency.
Notices to Certificateholders shall be deemed given when mailed, first class
postage prepaid, to their respective addresses appearing in the Certificate
Register.

          SECTION 10.06. Severability of Provisions.
                         --------------------------

          If any one or more of the covenants, agreements, provisions or
terms of this Agreement shall be for any reason whatsoever held invalid, then
such covenants, agreements, provisions or terms shall be deemed severable
from the remaining covenants, agreements, provisions or terms of this
Agreement and shall in no way affect the validity or enforceability of the
other provisions of this Agreement or of the Certificates or the rights of
the Holders thereof.

          SECTION 10.07. Assignment.
                         ----------

          Notwithstanding anything to the contrary contained herein, except
as provided in Section 6.02, this Agreement may not be assigned by the Master
Servicer without the prior written consent of the Trustee and Depositor.

          SECTION 10.08. Limitation on Rights of Certificateholders.
                         ------------------------------------------

          The death or incapacity of any Certificateholder shall not operate
to terminate this Agreement or the trust created hereby, nor entitle such
Certificateholder's legal representative or heirs to claim an accounting or
to take any action or commence any proceeding in any court for a petition or
winding up of the trust created hereby, or otherwise affect the rights,
obligations and liabilities of the parties hereto or any of them.

          No Certificateholder shall have any right to vote (except as
provided herein) or in any manner otherwise control the operation and
management of the Trust Fund, or the obligations of the parties hereto, nor
shall anything herein set forth or contained in the terms of the Certificates
be construed so as to constitute the Certificateholders from time to time as
partners or members of an association; nor shall any Certificateholder be
under any liability to any third party by reason of any action taken by the
parties to this Agreement pursuant to any provision hereof.

          No Certificateholder shall have any right by virtue or by availing
itself of any provisions of this Agreement to institute any suit, action or
proceeding in equity or at law upon or under or with respect to this
Agreement, unless such Holder previously shall have given to the Trustee a
written notice of an Event of Default and of the continuance thereof, as
herein provided, and unless the Holders of Certificates evidencing not less
than 25% of the Voting Rights evidenced by the Certificates shall also have
made written request to the Trustee to institute such action, suit or
proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,
expenses, and liabilities to be incurred therein or thereby, and the Trustee,
for 60 days after its receipt of such notice, request and offer of indemnity
shall have neglected or refused to institute any such action, suit or
proceeding; it being understood and intended, and being expressly covenanted
by each Certificateholder with every other Certificateholder and the Trustee,
that no one or more Holders of Certificates shall have any right in any
manner whatever by virtue or by availing itself or themselves of any
provisions of this Agreement to affect, disturb or prejudice the rights of
the Holders of any other of the Certificates, or to obtain or seek to obtain
priority over or preference to any other such Holder or to enforce any right
under this Agreement, except in the manner herein provided and for the common
benefit of all Certificateholders.  For the protection and enforcement of the
provisions of this Section 10.08, each and every Certificateholder and the
Trustee shall be entitled to such relief as can be given either at law or in
equity.

          SECTION 10.09. Inspection and Audit Rights.
                         ---------------------------

          The Master Servicer agrees that, on reasonable prior notice, it
will permit and will cause each Subservicer to permit any representative of
the Depositor or the Trustee during the Master Servicer's normal business
hours, to examine all the books of account, records, reports and other papers
of the Master Servicer relating to the Mortgage Loans, to make copies and
extracts therefrom, to cause such books to be audited by independent
certified public accountants selected by the Depositor or the Trustee and to
discuss its affairs, finances and accounts relating to the Mortgage Loans
with its officers, employees and independent public accountants (and by this
provision the Master Servicer hereby authorizes said accountants to discuss
with such representative such affairs, finances and accounts), all at such
reasonable times and as often as may be reasonably requested.  Any out-of-
pocket expense incident to the exercise by the Depositor or the Trustee of
any right under this Section 10.09 shall be borne by the party requesting
such inspection; all other such expenses shall be borne by the Master
Servicer or the related Subservicer.

          SECTION 10.10. Certificates Nonassessable and Fully Paid.
                         -----------------------------------------

          It is the intention of the Depositor that Certificate-holders shall
not be personally liable for obligations of the Trust Fund, that the
interests in the Trust Fund represented by the Certificates shall be
nonassessable for any reason whatsoever, and that the Certificates, upon due
authentication thereof by the Trustee pursuant to this Agreement, are and
shall be deemed fully paid. 

                       *     *     *     *     *     *




          IN WITNESS WHEREOF, the Depositor, the Trustee, the Seller and the
Master Servicer have caused their names to be signed hereto by their
respective officers thereunto duly authorized as of the day and year first
above written.


                         IndyMac ABS, Inc.
                           as Depositor



                         By:                                  
                              --------------------------------
                              Name:   
                              Title:  



                         _________________________,
                           as Trustee


                         By:                                  
                              --------------------------------
                              Name:   
                              Title:  



                         __________________________,
                           as Seller and Master Servicer


                         By:                                  
                              --------------------------------
                              Name:   
                              Title:  





                                  SCHEDULE I

                            Mortgage Loan Schedule
                      (Delivered at Closing to Trustee)





                                 SCHEDULE II

                              IndyMac ABS, Inc.
                      Mortgage Pass-Through Certificates
                                Series 199_-_


         Representations and Warranties of the Seller/Master Servicer
         ------------------------------------------------------------

          ____________________________ ("Seller-Master Servicer") hereby
makes the representations and warranties set forth in this Schedule II to the
Depositor and the Trustee, as of the Closing Date, or if so specified herein,
as of the Cut-off Date.  Capitalized terms used but not otherwise defined in
this Schedule II shall have the meanings ascribed thereto in the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement") relating to the
above-referenced Series, among Seller-Master Servicer, as seller and master
servicer, IndyMac ABS, Inc., as depositor, and _____________________, as
trustee.

               (1)  Seller-Master Servicer is duly organized as a _______
     corporation and is validly existing and in good standing under the laws
     of the State of ___________ and is duly authorized and qualified to
     transact any and all business contemplated by the Pooling and Servicing
     Agreement to be conducted by Seller-Master Servicer in any state in
     which a Mortgaged Property is located or is otherwise not required under
     applicable law to effect such qualification and, in any event, is in
     compliance with the doing business laws of any such state, to the extent
     necessary to ensure its ability to enforce each Mortgage Loan, to
     service the Mortgage Loans in accordance with the terms of the Pooling
     and Servicing Agreement and to perform any of its other obligations
     under the Pooling and Servicing Agreement in accordance with the terms
     thereof.

               (2)  Seller-Master Servicer has the full corporate power and
     authority to sell and service each Mortgage Loan, and to execute,
     deliver and perform, and to enter into and consummate the transactions
     contemplated by the Pooling and Servicing Agreement and has duly
     authorized by all necessary corporate action on the part of Seller-
     Master Servicer the execution, delivery and performance of the Pooling
     and Servicing Agreement; and the Pooling and Servicing Agreement,
     assuming the due authorization, execution and delivery thereof by the
     other parties thereto, constitutes a legal, valid and binding obligation
     of Seller-Master Servicer, enforceable against Seller-Master Servicer in
     accordance with its terms, except that (a) the enforceability thereof
     may be limited by bankruptcy, insolvency, moratorium, receivership and
     other similar laws relating to creditors' rights generally and (b) the
     remedy of specific performance and injunctive and other forms of
     equitable relief may be subject to equitable defenses and to the
     discretion of the court before which any proceeding therefor may be
     brought.

               (3)  The execution and delivery of the Pooling and Servicing
     Agreement by Seller-Master Servicer, the sale and servicing of the
     Mortgage Loans by Seller-Master Servicer under the Pooling and Servicing
     Agreement, the consummation of any other of the transactions
     contemplated by the Pooling and Servicing Agreement, and the fulfillment
     of or compliance with the terms thereof are in the ordinary course of
     business of Seller-Master Servicer and will not (A) result in a material
     breach of any term or provision of the charter or by-laws of Seller--
     Master Servicer or (B) materially conflict with, result in a material
     breach, violation or acceleration of, or result in a material default
     under, the terms of any other material agreement or instrument to which
     Seller-Master Servicer is a party or by which it may be bound, or (C)
     constitute a material violation of any statute, order or regulation
     applicable to Seller-Master Servicer of any court, regulatory body,
     administrative agency or governmental body having jurisdiction over
     Seller-Master Servicer; and Seller-Master Servicer is not in breach or
     violation of any material indenture or other material agreement or
     instrument, or in violation of any statute, order or regulation of any
     court, regulatory body, administrative agency or governmental body
     having jurisdiction over it which breach or violation may materially
     impair Seller-Master Servicer's ability to perform or meet any of its
     obligations under the Pooling and Servicing Agreement.

               (4)  No litigation is pending or, to the best of Seller-Master
     Servicer's knowledge, threatened, against Seller-Master Servicer that
     would prohibit the execution or delivery of, or performance under, the
     Pooling and Servicing Agreement by the Seller-Master Servicer.




                                 SCHEDULE III

                              IndyMac ABS, Inc.
                      Mortgage Pass-Through Certificates
                                Series 199_-_

           Representations and Warranties as to the Mortgage Loans
          -------------------------------------------------------

          ____________________________ ("Seller") hereby makes the
representations and warranties set forth in this Schedule III to the
Depositor and the Trustee, as of the Closing Date, or if so specified herein,
as of the Cut-off Date or the date of origination of the related Mortgage
Loan.  Capitalized terms used but not otherwise defined in this Schedule III
shall have the meanings ascribed thereto in the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement") relating to the above-
referenced Series, among Seller, as seller and master servicer, IndyMac ABS,
Inc., as depositor, and ________________________, as trustee.

               (1)  The information set forth on Schedule I to the Pooling
     and Servicing Agreement with respect to each Mortgage Loan is true and
     correct in all material respects as of the Closing Date.

               (2)  As of the Closing Date, all regularly scheduled monthly
     payments due with respect to each Mortgage Loan up to and including the
     Due Date immediately prior to the Cut-off Date have been made; and as of
     the Cut-off Date, no Mortgage Loan had a regularly scheduled monthly
     payment that was 60 or more days Delinquent during the twelve months
     prior to the Cut-off Date.

               (3)  With respect to any Mortgage Loan that is not a
     Cooperative Loan, each Mortgage is a valid and enforceable first lien on
     the Mortgaged Property subject only to (a) the lien of nondelinquent
     current real property taxes and assessments and liens or interests
     arising under or as a result of any federal, state or local law,
     regulation or ordinance relating to hazardous wastes or hazardous
     substances (and, if the related Mortgage Property is a unit in a
     condominium project or planned unit development, any lien for common
     charges permitted by statute or homeowner association fees), (b)
     covenants, conditions and restrictions, rights of way, easements and
     other matters of public record as of the date of recording of such
     Mortgage, such exceptions appearing of record being generally acceptable
     to mortgage lending institutions in the area wherein the related
     Mortgaged Property is located or specifically reflected in the appraisal
     made in connection with the origination of the related Mortgage Loan,
     and (c) other matters to which like properties are commonly subject
     which do not materially interfere with the benefits of the security
     intended to be provided by such Mortgage.

               (4)  Immediately prior to the assignment of the Mortgage Loans
     to the Depositor, the Seller had good title to, and was the sole owner
     of, each Mortgage Loan free and clear of any pledge, lien, encumbrance
     or security interest and had full right and authority, subject to no
     interest or participation of, or agreement with, any other party, to
     sell and assign the same pursuant to the Pooling and Servicing
     Agreement.

               (5)  As of the date of origination of each Mortgage Loan,
     there was no delinquent tax or assessment lien against the related
     Mortgaged Property.

               (6)  There is no valid offset, defense or counterclaim to any
     Mortgage Note or Mortgage, including the obligation of the Mortgagor to
     pay the unpaid principal of or interest on such Mortgage Note.

               (7)  There are no mechanics' liens or claims for work, labor
     or material affecting any Mortgaged Property which are or may be a lien
     prior to, or equal with, the lien of such Mortgage, except those which
     are insured against by the title insurance policy referred to in item
     (11) below.

               (8)  To the best of the Seller's knowledge, no Mortgaged
     Property has been materially damaged by water, fire, earthquake,
     windstorm, flood, tornado or similar casualty (excluding casualty from
     the presence of hazardous wastes or hazardous substances, as to which
     the Seller makes no representation) so as to affect adversely the value
     of the related Mortgaged Property as security for such Mortgage Loan.

               (9)  Each Mortgage Loan at origination complied in all
     material respects with applicable state and federal laws, including,
     without limitation, usury, equal credit opportunity, real estate
     settlement procedures, truth-in-lending and disclosure laws or any
     noncompliance does not have a material adverse effect on the value of
     the related Mortgage Loan.

               (10)  As of the Closing Date, the Seller has not modified the
     Mortgage in any material respect (except that a Mortgage Loan may have
     been modified by a written instrument which has been recorded or
     submitted for recordation, if necessary, to protect the interests of the
     Certificateholders and which has been delivered to the Trustee);
     satisfied, cancelled or subordinated such Mortgage in whole or in part;
     released the related Mortgaged Property in whole or in part from the
     lien of such Mortgage; or executed any instrument of release,
     cancellation, modification or satisfaction with respect thereto.

               (11)  A lender's policy of title insurance together with a
     condominium endorsement and extended coverage endorsement, if
     applicable, in an amount at least equal to the Cut-off Date Stated
     Principal Balance of each such Mortgage Loan or a commitment (binder) to
     issue the same was effective on the date of the origination of each
     Mortgage Loan, each such policy is valid and remains in full force and
     effect.

               (12)  Each Mortgage Loan was originated (within the meaning of
     Section 3(a) (41) of the Securities Exchange Act, as amended) by an
     entity that satisfied at the time of origination the requirements of
     Section 3(a)(41) of the Securities Exchange Act of 1934, as amended.

               (13)  To the best of the Seller's knowledge, all of the
     improvements which were included for the purpose of determining the
     Collateral Value of the Mortgaged Property lie wholly within the
     boundaries and building restriction lines of such property, and no
     improvements on adjoining properties encroach upon the Mortgaged
     Property, unless such failure to be wholly within such boundaries and
     restriction lines or such encroachment, as the case may be, does not
     have a material effect on the value of such Mortgaged Property.

               (14)  To the best of the Seller's knowledge, as of the date of
     origination of each Mortgage Loan, no improvement located on or being
     part of the Mortgaged Property is in violation of any applicable zoning
     law or regulation unless such violation would not have a material
     adverse effect on the value of the related Mortgaged Property.  To the
     best of the Seller's knowledge, all inspections, licenses and
     certificates required to be made or issued with respect to all occupied
     portions of the Mortgaged Property and, with respect to the use and
     occupancy of the same, including but not limited to certificates of
     occupancy and fire underwriting certificates, have been made or obtained
     from the appropriate authorities, unless the lack thereof would not have
     a material adverse effect on the value of such Mortgaged Property.

               (15)  The Mortgage Note and the related Mortgage are genuine,
     and each is the legal, valid and binding obligation of the maker
     thereof, enforceable in accordance with its terms and under applicable
     law.

               (16)  The proceeds of the Mortgage Loan have been fully
     disbursed and there is no requirement for future advances thereunder.

               (17)  The related Mortgage contains customary and enforceable
     provisions which render the rights and remedies of the holder thereof
     adequate for the realization against the Mortgaged Property of the
     benefits of the security, including, (i) in the case of a Mortgage
     designated as a deed of trust, by trustee's sale, and (ii) otherwise by
     judicial foreclosure.

               (18)  With respect to each Mortgage constituting a deed of
     trust, a trustee, duly qualified under applicable law to serve as such,
     has been properly designated and currently so serves and is named in
     such Mortgage, and no fees or expenses are or will become payable by the
     Certificateholders to the trustee under the deed of trust, except in
     connection with a trustee's sale after default by the Mortgagor.

               (19)  At the Cut-off Date, the improvements upon each
     Mortgaged Property are covered by a valid and existing hazard insurance
     policy with a generally acceptable carrier that provides for fire and
     extended coverage and coverage for such other hazards as are customarily
     required by institutional single family mortgage lenders in the area
     where the Mortgaged Property is located, and the Seller has received no
     notice that any premiums due and payable thereon have not been paid; the
     Mortgage obligates the Mortgagor thereunder to maintain all such
     insurance including flood insurance at the Mortgagor's cost and expense. 
     Anything to the contrary in this item (19) notwithstanding, no breach of
     this item (19) shall be deemed to give rise to any obligation of the
     Seller to repurchase or substitute for such affected Mortgage Loan or
     Loans so long as the Master Servicer maintains a blanket policy pursuant
     to the second paragraph of Section 3.09(a) of the Pooling and Servicing
     Agreement.

               (20)  If at the time of origination of each Mortgage Loan, the
     related Mortgaged Property was in an area then identified in the Federal
     Register by the Federal Emergency Management Agency as having special
     flood hazards, a flood insurance policy in a form meeting the then-
     current requirements of the Flood Insurance Administration is in effect
     with respect to such Mortgaged Property with a generally acceptable
     carrier.

               (21)  To the best of the Seller's knowledge, there is no
     proceeding occurring, pending or threatened for the total or partial
     condemnation of the Mortgaged Property.

               (22)  To the best of the Seller's knowledge, there is no
     material event which, with the passage of time or with notice and the
     expiration of any grace or cure period, would constitute a material non-
     monetary default, breach, violation or event of acceleration under the
     Mortgage or the related Mortgage Note; and the Seller has not waived any
     material non-monetary default, breach, violation or event of
     acceleration.

               (23)  Each Mortgage File contains an appraisal of the related
     Mortgaged Property in a form acceptable to FNMA or FHLMC.

               (24)  Any leasehold estate securing a Mortgage Loan has a
     stated term at least as long as the term of the related Mortgage Loan.

               (25)  Each Mortgage Loan was selected from among the
     outstanding fixed rate single family mortgage loans in the Seller's
     portfolio at the Closing Date as to which the representations and
     warranties made with respect to the Mortgage Loans set forth in this
     Schedule III can be made.  No such selection was made in a manner
     intended to adversely affect the interests of the Certificateholders.

               ((26)     (add coop loan reps, as applicable).)





                                 SCHEDULE IV

                         PRINCIPAL BALANCE SCHEDULES





                                  SCHEDULE V

                    Form of Monthly Master Servicer Report




                                      LOAN LEVEL REPORTING SYSTEM
                                          DATABASE STRUCTURE
                                             (MONTH, YEAR)
<TABLE>
<CAPTION>
     Field Number     Field Name            Field Type                  Field Width        Dec
     ------------     ----------            ----------                  -----------        ---
<S>                  <C>                   <C>                                 <C>         <C>
          1           INVNUM                Numeric                               4
          2           INVBLK                Numeric                               4
          3           INACNU                Character                             8
          4           BEGSCH                Numeric                              15         2
          5           SCHPRN                Numeric                              13         2
          6           TADPRN                Numeric                              11         2
          7           LIQEPB                Numeric                              11         2
          8           ACTCOD                Numeric                              11
          9           ACTDAT                Numeric                               4
          10          INTPMT                Numeric                               8
          11          PRNPMT                Numeric                              13         2
          12          ENDSCH                Numeric                              13         2
          13          SCHNOT                Numeric                              13         2
          14          SCHPAS                Numeric                               7         3
          15          PRINPT                Numeric                               7         3
          16          PRIBAL                Numeric                              11         2
          17          LPIDTE                Numeric                              13         2
          18          DELPRN                Numeric                               7
          19          PPDPRN                Numeric                              11         2
          20          DELPRN                Numeric                              11         2
          21          NXTCHG                Numeric                               8
          22          ARMNOT                Numeric                               7         3
          23          ARMPAS                Numeric                               7         3
          24          ARMPMT                Numeric                              11         2
          25          ZZTYPE                Character                             2
          26          ISSUID                Character                             1
          27          KEYNAME               Character                             8
                                                                                ---
        TOTAL                                                                   240

  Suggested Format:   DBASE file
                      Modem transmission

</TABLE>



                INVESTOR NUMBER:
                ----------------

 GENERAL INFORMATION
 -------------------

 Inv. #       Blk #       CFC #         Investor #
 ------       -----       -----         ----------




 Loan
 Count:



                                            MASTER SERVICER
                                      LOAN LEVEL REPORTING SYSTEM

<TABLE>
<CAPTION>
                                               CURRENT MONTH SCHEDULED INFORMATION
                                               -----------------------------------

Beg.                                                                             Total       End                Pass-
Balance     Principal   Curtailment  Payoff Amt.   A/Code    A/Date    Interest  Principal   Balance   Note     thru      P&I
- -------     ---------   -----------  -----------   ------    ------    --------  ---------   -------   ----     ------    ---
<S>         <C>         <C>          <C>           <C>       <C>       <C>       <C>         <C>       <C>      <C>       <C>




                                     Total
                                     Remittance:



(table continued)


                                                                 CUTOFF:  (DATE)
                                                                 ---------------

                    TRIAL BALANCE INFORMATION                                             ARM LOANS ONLY
                    -------------------------                                             --------------

                                  Del             PPD            Next                          Pass-
UPB                LPI            Prin.           Prin.          Chg.           Note           thru           P&I
- ---                ---            -----           -----          ----           ----           -----          ---







</TABLE>




                                  EXHIBIT A

                         (FORM OF SENIOR CERTIFICATE)

(UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE
OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)

(SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").)

Certificate No.               :

Cut-off Date                  :  

First Distribution Date       :

Initial Certificate Balance
of this Certificate
("Denomination")              :    $

Initial Certificate Balances
of all Certificates of
this Class                    :    $

CUSIP                         :    


                              IndyMac ABS, Inc.
             Mortgage Pass-Through Certificates, Series 199 -   
                                                          - ---
                                  Class (  )

     evidencing a percentage interest in the distributions allocable to
     the Certificates of the above-referenced Class with respect to a
     Trust Fund consisting primarily of a pool of conventional mortgage
     loans (the "Mortgage Loans") secured by first liens on one- to
     four-family residential properties


                       IndyMac ABS, Inc., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth herein.  Accordingly, the Certificate Balance at any time may be less
than the Certificate Balance as set forth herein.  This Certificate does not
evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Seller, the Master Servicer or the Trustee referred to below
or any of their respective affiliates.  Neither this Certificate nor the
Mortgage Loans are guaranteed or insured by any governmental agency or
instrumentality.

     This certifies that                                  is the regis
                         --------------------------------
tered owner of the Percentage Interest evidenced by this Certificate
(obtained by dividing the denomination of this Certificate by the aggregate
Initial Certificate Balances of all Certificates of the Class to which this
Certificate belongs) in certain monthly distributions with respect to a Trust
Fund consisting primarily of the Mortgage Loans deposited by IndyMac ABS,
Inc. (the "Depositor").  The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as of the Cut-off Date specified above (the
"Agreement") among the Depositor, ___________________________, as seller (in
such capacity, the "Seller") and as master servicer (in such capacity, the
"Master Servicer"), and ___________________, as trustee (the "Trustee").  To
the extent not defined herein, the capitalized terms used herein have the
meanings assigned in the Agreement.  This Certificate is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

     Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

     This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                          *            *           *




     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  ____________, 19__

                                 ______________________,
                                 as Trustee



                                 By ______________________

Countersigned:

By ___________________________
     Authorized Signatory of
     ______________________,
     as Trustee




                                  EXHIBIT B


                      (FORM OF SUBORDINATED CERTIFICATE)

(UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE
OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN CERTIFICATES
AS DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

(THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSE OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES UNDER THE CODE
TO THIS CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS ________________
   , 199 .  THE INITIAL PER ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS 
- ---     -
    %.  ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF
- ----
PREPAYMENT OF     % PER ANNUM (THE "PREPAYMENT ASSUMPTION"), THIS
              ----
CERTIFICATE HAS BEEN ISSUED WITH $            OF OID PER $1,000 OF THE
                                  -----------
ORIGINAL PRINCIPAL AMOUNT OF THIS CERTIFICATE; THE ANNUAL YIELD TO MATURITY
OF THIS CERTIFICATE FOR PURPOSES OF COMPUTING THE ACCRUAL OF OID IS
APPROXIMATELY           % (COMPOUNDED MONTHLY); THE AMOUNT OF OID
              ----------
ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD IS $       PER $1,000 OF THE
                                                ------
ORIGINAL PRINCIPAL AMOUNT OF THIS CERTIFICATE COMPUTED USING THE MONTHLY
YIELD AND DAILY COMPOUNDING DURING THE SHORT ACCRUAL PERIOD.  NO
REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.  THE ACTUAL YIELD TO MATURITY
MAY DIFFER FROM THAT SET FORTH ABOVE, AND THE ACCRUAL OF OID WILL BE
ADJUSTED, IN ACCORDANCE WITH SECTION 1272(a)(6) OF THE CODE, TO TAKE INTO
ACCOUNT EVENTS WHICH HAVE OCCURRED DURING ANY ACCRUAL PERIOD.  THE PREPAYMENT
ASSUMPTION IS INTENDED TO BE THE PREPAYMENT ASSUMPTION REFERRED TO IN SECTION
1272(a)(6)(B)(iii) OF THE CODE.)

(THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "ACT").  ANY RESALE OR TRANSFER OF THIS CERTIFICATE WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY ONLY BE MADE IN A TRANSACTION EXEMPTED
FROM THE REGISTRATION REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.)

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS
THE TRANSFEREE REPRESENTS TO THE TRUSTEE THAT SUCH TRANSFEREE IS NOT AN
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF 1974, AS AMENDED, OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR
DELIVERS TO THE TRUSTEE AN OPINION OF COUNSEL IN ACCORDANCE WITH THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.  (SUCH REPRESENTATION SHALL
BE DEEMED TO HAVE BEEN MADE TO THE TRUSTEE BY THE TRANSFEREE'S ACCEPTANCE OF
A CERTIFICATE OF THIS CLASS AND BY A BENEFICIAL OWNER'S ACCEPTANCE OF ITS
INTEREST IN A CERTIFICATE OF THIS CLASS.)  NOTWITHSTANDING ANYTHING ELSE TO
THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF THIS CERTIFICATE TO OR ON
BEHALF OF AN EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA OR TO THE CODE WITHOUT
THE OPINION OF COUNSEL SATISFACTORY TO THE TRUSTEE AS DESCRIBED ABOVE SHALL
BE VOID AND OF NO EFFECT.




Certificate No.               :

Cut-off Date                  :    

First Distribution Date       :

Initial Certificate Balance
of this Certificate
("Denomination")              :    $

Initial Certificate Balances
of all Certificates of
this Class                    :    $


                              IndyMac ABS, Inc.
             Mortgage Pass-Through Certificates, Series 199 -   
                                                          - ---
                                  Class (  )

     evidencing a percentage interest in the distributions allocable to
     the Certificates of the above-referenced Class with respect to a
     Trust Fund consisting primarily of a pool of conventional loans
     (the "Mortgage Loans") secured by first liens on one- to four-
     family residential properties

                       IndyMac ABS, Inc., as Depositor


     Principal in respect of this Certificate is distributable monthly as set
forth herein.  Accordingly, the Certificate Balance at any time may be less
than the Certificate Balance as set forth herein.  This Certificate does not
evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Seller, the Master Servicer or the Trustee referred to below
or any of their respective affiliates.  Neither this Certificate nor the
Mortgage Loans are guaranteed or insured by any governmental agency or
instrumentality.

     This certifies that                                   is the regis
                         ---------------------------------
tered owner of the Percentage Interest evidenced by this Certificate
(obtained by dividing the denomination of this Certificate by the aggregate
Initial Certificate Balances of all Certificates of the Class to which this
Certificate belongs) in certain monthly distributions with respect to a Trust
Fund consisting primarily of the Mortgage Loans deposited by IndyMac ABS,
Inc. (the "Depositor").  The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as of the Cut-off Date specified above (the
"Agreement") among the Depositor, ____________________________, as seller (in
such capacity, the "Seller") and as master servicer (in such capacity, the
"Master Servicer"), and __________________, as trustee (the "Trustee").  To
the extent not defined herein, the capitalized terms used herein have the
meanings assigned in the Agreement.  This Certificate is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

     (No transfer of a Certificate of this Class shall be made unless such
transfer is made pursuant to an effective registration statement under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under said Act and such laws.  In the event that a
transfer is to be made in reliance upon an exemption from the Securities Act
and such laws, in order to assure compliance with the Securities Act and such
laws, the Certificateholder desiring to effect such transfer and such
Certificateholder's prospective transferee shall each certify to the Trustee
in writing the facts surrounding the transfer.  In the event that such a
transfer is to be made within three years from the date of the initial
issuance of Certificates pursuant hereto, there shall also be delivered
(except in the case of a transfer pursuant to Rule 144A of the Securities
Act) to the Trustee an Opinion of Counsel that such transfer may be made
pursuant to an exemption from the Securities Act and such state securities
laws, which Opinion of Counsel shall not be obtained at the expense of the
Trustee, the Seller, the Master Servicer or the Depositor.  The Holder hereof
desiring to effect such transfer shall, and does hereby agree to, indemnify
the Trustee and the Depositor against any liability that may result if the
transfer is not so exempt or is not made in accordance with such federal and
state laws.)

     No transfer of a Certificate of this Class shall be made unless the
Trustee shall have received either (i) a representation (letter) 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 Section 4975 of the
Code, nor a person acting on behalf of any such plan, which representation
letter shall not be an expense of the Trustee or the Master Servicer, (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) in the case of any such Certificate presented for
registration in the name of an employee benefit plan subject to ERISA or
Section 4975 of the Code (or comparable provisions of any subsequent
enactments), or a trustee of any such plan or any other person acting on
behalf of any such plan, an Opinion of Counsel satisfactory to the Trustee
and the Master Servicer to the effect that the purchase or holding of such
Certificate 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 Trustee to any obligation in
addition to those undertaken in the Agreement, which Opinion of Counsel shall
not be an expense of the Trustee or the Master Servicer.  (Such
representation shall be deemed to have been made to the Trustee by the
Transferee's acceptance of a Certificate of this Class and by a beneficial
owner's acceptance of its interest in a Certificate of this Class.) 
Notwithstanding anything else to the contrary herein, any purported transfer
of a Certificate of this Class to or on behalf of an employee benefit plan
subject to ERISA or to the Code without the opinion of counsel satisfactory
to the Trustee as described above shall be void and of no effect.

     Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

     This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

                           *           *          *

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  ____________, 19__

                                 _____________________,
                                 as Trustee



                                 By ______________________

Countersigned:

By ___________________________
     Authorized Signatory of
     ____________________,
     as Trustee




                                  EXHIBIT C

                        (FORM OF RESIDUAL CERTIFICATE)


SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS
THE PROPOSED TRANSFEREE DELIVERS TO THE TRUSTEE A TRANSFER AFFIDAVIT IN
ACCORDANCE WITH THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.

(THIS CERTIFICATE REPRESENTS THE "TAX MATTERS PERSON RESIDUAL INTEREST"
ISSUED UNDER THE POOLING AND SERVICING AGREEMENT REFERRED TO BELOW AND MAY
NOT BE TRANSFERRED TO ANY PERSON EXCEPT IN CONNECTION WITH THE ASSUMPTION BY
THE TRANSFEREE OF THE DUTIES OF THE SERVICER UNDER SUCH AGREEMENT.)

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS
THE TRANSFEREE DELIVERS TO THE TRUSTEE EITHER A REPRESENTATION LETTER TO THE
EFFECT THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR A PLAN
SUBJECT TO SECTION 4975 OF THE CODE, OR AN OPINION OF COUNSEL IN ACCORDANCE
WITH THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.  NOTWITHSTANDING
ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF THIS
CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA OR
TO THE CODE WITHOUT THE OPINION OF COUNSEL SATISFACTORY TO THE TRUSTEE AS
DESCRIBED ABOVE SHALL BE VOID AND OF NO EFFECT.




Certificate No.               :

Cut-off  Date                 :  

Initial Certificate Balance
of this Certificate
("Denomination")              :    $

Initial Certificate Balances
of all Certificates of
this Class                    :    $

CUSIP                         :    



                              IndyMac ABS, Inc.

             Mortgage Pass-Through Certificates, Series 199 -   
                                                          - ---

     evidencing the distributions allocable to the Class A-R
     Certificates with respect to a Trust Fund consisting primarily of a
     pool of conventional loans (the "Mortgage Loans") secured by first
     liens on one- to four-family residential properties

                       IndyMac ABS, Inc., as Depositor


     Principal in respect of this Certificate is distributable monthly as set
forth herein.  Accordingly, the Certificate Balance at any time may be less
than the Certificate Balance as set forth herein.  This Certificate does not
evidence an obligation of, or an interest in, and is not guaranteed by the
Depositor, the Seller, the Master Servicer or the Trustee referred to below
or any of their respective affiliates.  Neither this Certificate nor the
Mortgage Loans are guaranteed or insured by any governmental agency or
instrumentality.

     This certifies that                                  is the regis
                         --------------------------------
tered owner of the Percentage Interest (obtained by dividing the Denomination
of this Certificate by the aggregate Initial Certificate Balances of all
Certificates of the Class to which this Certificate belongs) in certain
monthly distributions with respect to a Trust Fund consisting of the Mortgage
Loans deposited by IndyMac ABS, Inc. (the "Depositor").  The Trust Fund was
created pursuant to a Pooling and Servicing Agreement dated as of the Cut-off
Date specified above (the "Agreement") among the Depositor,
____________________________, as seller (in such capacity, the "Seller") and
as master servicer (in such capacity, the "Master Servicer"), and
___________________, as trustee (the "Trustee").  To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement.  This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     Any distribution of the proceeds of any remaining assets of the Trust
Fund will be made only upon presentment and surrender of this Class A-R
Certificate at the Corporate Trust Office or the office or agency maintained
by the Trustee in New York, New York.

     No transfer of a Class A-R Certificate shall be made unless the Trustee
shall have received either (i) a representation letter 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 Section 4975 of the Code, nor a person
acting on behalf of any such plan, which representation letter shall not be
an expense of the Trustee or the Master Servicer, or (ii) in the case of any
such Class A-R Certificate presented for registration in the name of an
employee benefit plan subject to ERISA, or Section 4975 of the Code (or
comparable provisions of any subsequent enactments), or a trustee of any such
plan or any other person acting on behalf of any such plan, an Opinion of
Counsel satisfactory to the Trustee and the Master Servicer to the effect
that the purchase or holding of such Class A-R Certificate 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 Trustee or the Master Servicer to any obligation in addition to
those undertaken in this Agreement, which Opinion of Counsel shall not be an
expense of the Trustee or the Master Servicer.  Notwithstanding anything else
to the contrary herein, any purported transfer of a Class A-R Certificate to
or on behalf of an employee benefit plan subject to ERISA or to the Code
without the opinion of counsel satisfactory to the Trustee as described above
shall be void and of no effect.

     Each Holder of this Class A-R Certificate will be deemed to have agreed
to be bound by the restrictions of the Agreement, including but not limited
to the restrictions that (i) each person holding or acquiring any Ownership
Interest in this Class A-R Certificate must be a Permitted Transferee, (ii)
no Ownership Interest in this Class A-R Certificate may be transferred
without delivery to the Trustee of (a) a transfer affidavit of the proposed
transferee and (b) a transfer certificate of the transferor, each of such
documents to be in the form described in the Agreement, (iii) each person
holding or acquiring any Ownership Interest in this Class A-R Certificate
must agree to require a transfer affidavit and to deliver a transfer
certificate to the Trustee as required pursuant to the Agreement, (iv) each
person holding or acquiring an Ownership Interest in this Class A-R
Certificate must agree not to transfer an Ownership Interest in this Class A-
R Certificate if it has actual knowledge that the proposed transferee is not
a Permitted Transferee and (v) any attempted or purported transfer of any
Ownership Interest in this Class A-R Certificate in violation of such
restrictions will be absolutely null and void and will vest no rights in the
purported transferee.

     Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

     This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.


                             *         *        *

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  ____________, 19__

                                 ______________________,
                                 as Trustee



                                   By ______________________

Countersigned:

By ___________________________
     Authorized Signatory of
     ______________________,
     as Trustee




                                  EXHIBIT D

                    (FORM OF NOTIONAL AMOUNT CERTIFICATE)

(SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").)

THIS CERTIFICATE HAS NO PRINCIPAL BALANCE AND IS NOT ENTITLED TO ANY
DISTRIBUTIONS IN RESPECT OF PRINCIPAL.

(THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSE OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES UNDER THE CODE
TO THIS CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS      
                                                            ---------------
   , 199 .  THE INITIAL PER ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS 
- ---     -
         %.  ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF
- ---------
PREPAYMENT OF    % PER ANNUM (THE "PREPAYMENT ASSUMPTION"), THIS
              ---
CERTIFICATE HAS BEEN ISSUED WITH $                   OF OID ON THE INITIAL
                                  ------------------
POOL STATED PRINCIPAL BALANCE; THE ANNUAL YIELD TO MATURITY OF THIS
CERTIFICATE FOR PURPOSES OF COMPUTING THE ACCRUAL OF OID IS APPROXIMATELY  
                                                                          
         % (COMPOUNDED MONTHLY); THE AMOUNT OF OID ALLOCABLE TO THE SHORT
- ---------
FIRST ACCRUAL PERIOD IS $              ON THE INITIAL POOL STATED
                         -------------
PRINCIPAL BALANCE; AND THE METHOD USED TO CALCULATE THE ANNUAL YIELD TO
MATURITY AND THE AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD IS
THE EXACT METHOD AS DEFINED IN PROPOSED TREASURY REGULATIONS.  NO
REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.  THE ACTUAL YIELD TO MATURITY
MAY DIFFER FROM THAT SET FORTH ABOVE, AND THE ACCRUAL OF OID WILL BE
ADJUSTED, IN ACCORDANCE WITH SECTION 1272(a)(6) OF THE CODE, TO TAKE INTO
ACCOUNT EVENTS WHICH HAVE OCCURRED DURING ANY ACCRUAL PERIOD.  THE PREPAYMENT
ASSUMPTION IS INTENDED TO BE THE PREPAYMENT ASSUMPTION REFERRED TO IN SECTION
1272(a)(6)(B)(iii) OF THE CODE.)




Certificate No.               :

Cut-off Date                  :    

First Distribution Date       :

Initial Notional Amount
of this Certificate
("Denomination")              :

Initial Notional Amount
of all Certificates
of this Class                 :

CUSIP                         :


                              IndyMac ABS, Inc.
             Mortgage Pass-Through Certificates, Series 199 -   
                                                          - ---
                                  Class (  )

     evidencing a percentage interest in the distributions allocable to
     the Certificates of the above-referenced Class with respect to a
     Trust Fund consisting primarily of a pool of conventional loans
     (the "Mortgage Loans") secured by first liens on one- to four-
     family residential properties

                       IndyMac ABS, Inc., as Depositor


     This Certificate does not evidence an obligation of, or an interest in,
and is not guaranteed by the Depositor, the Seller, the Master Servicer or
the Trustee referred to below or any of their respective affiliates.  Neither
this Certificate nor the Mortgage Loans are guaranteed or insured by any
governmental agency or instrumentality.

     This certifies that                                  is the regis
                         --------------------------------
tered owner of the Percentage Interest evidenced by this Certificate
specified above in certain monthly distributions with respect to a Trust Fund
consisting primarily of the Mortgage Loans deposited by IndyMac ABS, Inc.
(the "Depositor").  The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as of Cut-off Date specified above (the
"Agreement") among the Depositor, ________________________, as seller (in
such capacity, the "Seller") and as master servicer (in such capacity, the
"Master Servicer"), and _________________, as trustee (the "Trustee").  To
the extent not defined herein, the capitalized terms used herein have the
meanings assigned in the Agreement.  This Certificate is issued under and is
subject to the terms, provisions and conditions of the Agreement, to 
which Agreement the Holder of this Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

     Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

     This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually countersigned by an
authorized signatory of the Trustee.

                                *     *     *

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:  ____________, 19__

                                 _______________________,
                                 as Trustee


                                 By ______________________

Countersigned:

By ___________________________
     Authorized Signatory of
     ______________________,
     as Trustee




                                  EXHIBIT E

                      (Form of Reverse of Certificates)

                              IndyMac ABS, Inc.
                      Mortgage Pass-Through Certificates

     This Certificate is one of a duly authorized issue of Certificates
designated as IndyMac ABS, Inc. Mortgage Pass-Through Certificates, of the
Series specified on the face hereof (herein collectively called the
"Certificates"), and representing a beneficial ownership interest in the
Trust Fund created by the Agreement.

     The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Distribution Account
for payment hereunder and that the Trustee is not liable to the Certificate-
holders for any amount payable under this Certificate or the Agreement or,
except as expressly provided in the Agreement, subject to any liability under
the Agreement.

     This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced thereby, and the
rights, duties and immunities of the Trustee.

     Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on
the first Distribution Date specified on the face hereof, to the Person in
whose name this Certificate is registered at the close of business on the
applicable Record Date in an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Certificates of the Class to which this Certificate
belongs on such Distribution Date pursuant to the Agreement.  The Record Date
applicable to each Distribution Date is the last Business Day of the month
next preceding the month of such Distribution Date.

     Distributions on this Certificate shall be made by wire transfer of
immediately available funds to the account of the Holder hereof at a bank or
other entity having appropriate facilities therefor, if such
Certificateholder shall have so notified the Trustee in writing at least five
Business Days prior to the related Record Date and such Certificateholder
shall satisfy the conditions to receive such form of payment set forth in the
Agreement, or, if not, by check mailed by first class mail to the address of
such Certificateholder appearing in the Certificate Register.  The final
distribution on each Certificate will be made in like manner, but only upon
presentment and surrender of such Certificate at the Corporate Trust Office
or such other location specified in the notice to Certificateholders of such
final distribution.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Trustee and the rights of the Certificateholders under the Agreement at any
time by the Depositor, the Master Servicer and the Trustee with the consent
of the Holders of Certificates affected by such amendment evidencing the
requisite Percentage Interest, as provided in the Agreement.  Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange therefor or in
lieu hereof whether or not notation of such consent is made upon this Cer-
tificate.  The Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registrable in the Certificate
Register of the Trustee upon surrender of this Certificate for registration
of transfer at the Corporate Trust Office or the office or agency maintained
by the Trustee in New York, New York, accompanied by a written instrument of
transfer in form satisfactory to the Trustee and the Certificate Registrar
duly executed by the holder hereof or such holder's attorney duly authorized
in writing, and thereupon one or more new Certificates of the same Class in
authorized denominations and evidencing the same aggregate Percentage
Interest in the Trust Fund will be issued to the designated transferee or
transferees.

     The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of the same Class in authorized
denominations and evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

     No service charge will be made for any such registration of transfer or
exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

     The Depositor, the Master Servicer, the Seller and the Trustee and any
agent of the Depositor or the Trustee may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes, and neither
the Depositor, the Trustee, nor any such agent shall be affected by any
notice to the contrary.

     On any Distribution Date on which the Pool Stated Principal Balance is
less than 10% of the aggregate Cut-off Date Principal Balances of the
Mortgage Loans, the Master Servicer will have the option to repurchase, in
whole, from the Trust Fund all remaining Mortgage Loans and all property
acquired in respect of the Mortgage Loans at a purchase price determined as
provided in the Agreement.  In the event that no such optional termination
occurs, the obligations and responsibilities created by the Agreement will
terminate upon the later of the maturity or other liquidation (or any advance
with respect thereto) of the last Mortgage Loan remaining in the Trust Fund
or the disposition of all property in respect thereof and the distribution to
Certificateholders of all amounts required to be distributed pursuant to the
Agreement.  In no event, however, will the trust created by the Agreement
continue beyond the expiration of 21 years from the death of the last
survivor of the descendants living at the date of the Agreement of a certain
person named in the Agreement.

     Any term used herein that is defined in the Agreement shall have the
meaning assigned in the Agreement, and nothing herein shall be deemed
inconsistent with that meaning.




                                  ASSIGNMENT
                                  ----------


     FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto                                               
                 ----------------------------------------------
                                                               
- ---------------------------------------------------------------
                                                               
- ---------------------------------------------------------------
                                                              
- ---------------------------------------------------------------
(Please print or typewrite name and address including postal Zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to
assignee on the Certificate Register of the Trust Fund.

     I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such
Certificate to the following address:
                                                                .
- ----------------------------------------------------------------

Dated:
                                                                
                         ---------------------------------------
                         Signature by or on behalf of assignor





                          DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to                                  
                               ---------------------------------
                                                                ,
- ----------------------------------------------------------------
                                                                ,
- ----------------------------------------------------------------
for the account of                                              ,
                   ---------------------------------------------
account number               , or, if mailed by check, to                     
               --------------                             ------

                                                       .  Applicable
- -------------------------------------------------------

statements should be mailed to                                  
                               ---------------------------------
                                                                ,
- ----------------------------------------------------------------
                                                                .
- ----------------------------------------------------------------

     This information is provided by                            ,
                                     ---------------------------
the assignee named above, or                                    ,
                             -----------------------------------
as its agent.




STATE OF                      )
                              )  ss.:
COUNTY OF                     )


          On the    day of               , 19   before me, a notary public
                 --        --------------    --
in and for said State, personally appeared
                                           ------------------------------- 
known to me who, being by me duly sworn, did depose and say that he executed
the foregoing instrument.


                                                            
                              ------------------------------
                                     Notary Public

(Notarial Seal)




                                  EXHIBIT F

                                  (RESERVED)




                                  EXHIBIT G

                   FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)

(Seller)
_____________________
_____________________


          Re:  Pooling and Servicing Agreement among
               IndyMac ABS, Inc., as Depositor, ____________
               ______________, as Seller and Master
               Servicer, and _________________, as Trustee,
               Mortgage Pass-Through Certificates, Series 199 -
               ------------------------------------------------

Gentlemen:

     In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), the undersigned,
as Trustee, hereby certifies that, as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or listed
on the attached schedule) it has received:

     (i)  the original Mortgage Note endorsed in the following form:  "Pay to
the order of __________, without recourse"; and

    (ii)  a duly executed assignment of the Mortgage (which may be included
in a blanket assignment or assignments).  

     Based on its review and examination and only as to the foregoing
documents, such documents appear regular on their face and related to such
Mortgage Loan.

      The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in
the Pooling and Servicing Agreement.  The Trustee makes no representations as
to:  (i) the validity, legality, sufficiency, enforceability or genuineness
of any of the documents contained in each Mortgage File of any of the
Mortgage Loans identified on the Mortgage Loan Schedule, or (ii) the
collectability, insurability, effectiveness or suitability of any such
Mortgage Loan.

      Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Pooling and Servicing Agreement.

                         ___________________,
                           as Trustee


                         By:                             
                            -----------------------------
                         Name:                           
                         Title:                          




                                  EXHIBIT H


                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)

(Seller)
_____________________
_____________________


          Re:  Pooling and Servicing Agreement among
               IndyMac ABS, Inc., as Depositor, _____________
               _________________, as Seller and Master
               Servicer, and ____________________, as Trustee,
               Mortgage Pass-Through Certificates, Series 199 -   
               --------------------------------------------------
Gentlemen:

     In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), the undersigned,
as Trustee, hereby certifies that as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or listed
on the attached Document Exception Report) it has received:

       (i)  the original Mortgage Note endorsed in the form provided in
Section 2.01(c) of the Pooling and Servicing Agreement, with all intervening
endorsements showing a complete chain of endorsement from the originator to
the Seller.

      (ii)  The original recorded Mortgage.

     (iii)  A duly executed assignment of the Mortgage in the form provided
in Section 2.01(c) of the Pooling and Servicing Agreement, or, if the
Depositor has certified or the Trustee otherwise knows that the related
Mortgage has not been returned from the applicable recording office, a copy
of the assignment of the Mortgage (excluding information to be provided by
the recording office).

      (iv)  The original or duplicate original recorded assignment or
assignments of the Mortgage showing a complete chain of assignment from the
originator to the Seller.

       (v)  The original or duplicate original lender's title policy and all
riders thereto or, any one of an original title binder, an original
preliminary title report or an original title commitment, or a copy thereof
certified by the title company.

     Based on its review and examination and only as to the foregoing
documents, (a) such documents appear regular on their face and related to
such Mortgage Loan, and (b) the information set forth in items (i), (ii),
(iii), (iv), (vi), and (xi) of the definition of the "Mortgage Loan Schedule"
in Section 1.01 of the Pooling and Servicing Agreement accurately reflects
information set forth in the Mortgage File.

      The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in
the Pooling and Servicing Agreement.  The Trustee makes no representations as
to:  (i) the validity, legality, sufficiency, enforceability or genuineness
of any of the documents contained in each Mortgage File of any of the
Mortgage Loans identified on the Mortgage Loan Schedule, or (ii) the
collectability, insurability, effectiveness or suitability of any such
Mortgage Loan.

      Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Pooling and Servicing Agreement.

                         _______________________,
                           as Trustee


                         By :                            
                             ----------------------------
                         Name:                           
                         Title:                          





                                  EXHIBIT I

                              TRANSFER AFFIDAVIT

                              IndyMac ABS, Inc.
                      Mortgage Pass-Through Certificates
                                Series 199_-_




STATE OF            )
                    ) ss.:
COUNTY OF           )


     The undersigned, being first duly sworn, deposes and says as follows:

     1.   The undersigned is an officer of                     , the
                                           --------------------
proposed Transferee of an Ownership Interest in a Class A-R Certificate (the
"Certificate") issued pursuant to the Pooling and Servicing Agreement, (the
"Agreement"), relating to the above-referenced Series, by and among IndyMac
ABS, Inc., as depositor (the "Depositor"), ___________________________, as
seller and master servicer and ___________________, as Trustee.  Capitalized
terms used, but not defined herein or in Exhibit 1 hereto, shall have the
meanings ascribed to such terms in the Agreement.  The Transferee has
authorized the undersigned to make this affidavit on behalf of the
Transferee.

     2.   The Transferee is, as of the date hereof, and will be, as of the
date of the Transfer, a Permitted Transferee.  The Transferee is acquiring
its Ownership Interest in the Certificate either (i) for its own account or
(ii) as nominee, trustee or agent for another Person and has attached hereto
an affidavit from such Person in substantially the same form as this
affidavit.  The Transferee has no knowledge that any such affidavit is false.

     3.   The Transferee has been advised of, and understands that (i) a tax
will be imposed on Transfers of the Certificate to Persons that are not
Permitted Transferees; (ii) such tax will be imposed on the transferor, or,
if such Transfer is through an agent (which includes a broker, nominee or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person otherwise liable for the tax shall be relieved of liability
for the tax if the subsequent Transferee furnished to such Person an
affidavit that such subsequent Transferee is a Permitted Transferee and, at
the time of Transfer, such Person does not have actual knowledge that the
affidavit is false.

     4.   The Transferee has been advised of, and understands that a tax will
be imposed on a "pass-through entity" holding the Certificate if at any time
during the taxable year of the pass-through entity a Person that is not a
Permitted Transferee is the record holder of an interest in such entity.  The
Transferee understands that such tax will not be imposed for any period with
respect to which the record holder furnishes to the pass-through entity an
affidavit that such record holder is a Permitted Transferee and the
pass-through entity does not have actual knowledge that such affidavit is
false.  (For this purpose, a "pass-through entity" includes a regulated
investment company, a real estate investment trust or common trust fund, a
partnership, trust or estate, and certain cooperatives and, except as may be
provided in Treasury Regulations, persons holding interests in pass-through
entities as a nominee for another Person.)

     5.   The Transferee has reviewed the provisions of Section 5.02(c) of
the Agreement (attached hereto as Exhibit 2 and incorporated herein by
reference) and understands the legal consequences of the acquisition of an
Ownership Interest in the Certificate including, without limitation, the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales.  The Transferee expressly agrees to be bound by
and to abide by the provisions of Section 5.02(c) of the Agreement and the
restrictions noted on the face of the Certificate.  The Transferee
understands and agrees that any breach of any of the representations included
herein shall render the Transfer to the Transferee contemplated hereby null
and void.

     6.   The Transferee agrees to require a Transfer Affidavit from any
Person to whom the Transferee attempts to Transfer its Ownership Interest in
the Certificate, and in connection with any Transfer by a Person for whom the
Transferee is acting as nominee, trustee or agent, and the Transferee will
not Transfer its Ownership Interest or cause any Ownership Interest to be
Transferred to any Person that the Transferee knows is not a Permitted
Transferee.  In connection with any such Transfer by the Transferee, the
Transferee agrees to deliver to the Trustee a certificate substantially in
the form set forth as Exhibit J to the Agreement (a "Transferor Certificate")
to the effect that such Transferee has no actual knowledge that the Person to
which the Transfer is to be made is not a Permitted Transferee.

     7.   The Transferee does not have the intention to impede the assessment
or collection of any tax legally required to be paid with respect to the
Certificate.

     8.   The Transferee's taxpayer identification number is             .
                                                             ------------

     9.   The Transferee is a U.S. Person as defined in Code Section
7701(a)(30).

    10.   The Transferee is aware that the Certificate may be a "noneconomic
residual interest" within the meaning of proposed Treasury regulations
promulgated pursuant to the Code and that the transferor of a noneconomic
residual interest will remain liable for any taxes due with respect to the
income on such residual interest, unless no significant purpose of the
transfer was to impede the assessment or collection of tax.

     11.  The Transferee is not an employee benefit plan that is subject to
ERISA or a plan that is subject to Section 4975 of the Code, and the
Transferee is not acting on behalf of such a plan.  

                          *           *           *




     IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by
its duly authorized officer and its corporate seal to be hereunto affixed,
duly attested, this       day of                   , 19  .
                    -----        ------------------    --



                              _________________________________
                              PRINT NAME OF TRANSFEREE


                              By:                              
                                 ------------------------------
                                 Name:
                                 Title:

(Corporate Seal)

ATTEST:


                           


- ---------------------------
(Assistant) Secretary

     Personally appeared before me the above-named              , known or
                                                   -------------
proved to me to be the same person who executed the foregoing instrument and
to be the                      of the Transferee, and acknowledged
          --------------------
that he executed the same as his free act and deed and the free act and deed
of the Transferee.

     Subscribed and sworn before me this       day of          , 19  .
                                         -----        ---------    --



                                                                 
                                   ------------------------------
                                        NOTARY PUBLIC

                                   My Commission expires the ____ day
                                   of ________________, 19__.





                                                                 EXHIBIT 1
                                                                 to EXHIBIT I


                             Certain Definitions
                             -------------------


     "Ownership Interest":  As to any Certificate, any ownership interest in
such Certificate, including any interest in such Certificate as the Holder
thereof and any other interest therein, whether direct or indirect, legal or
beneficial.

     "Permitted Transferee":  Any Person other than (i) the United States,
any State or political subdivision thereof, or any agency or instrumentality
of any of the foregoing, (ii) a foreign government, International
Organization or any agency or instrumentality of either of the foregoing,
(iii) an organization (except certain farmers' cooperatives described in Code
Section 521) which is exempt from tax imposed by Chapter 1 of the Code
(including the tax imposed by Code Section 511 on unrelated business taxable
income) on any excess inclusions (as defined in Code Section 860E(c)(1)) with
respect to any Class A-R Certificate, (iv) rural electric and telephone
cooperatives described in Code Section 1381(a)(2)(c), (v) a Person that is
not a citizen or resident of the United States, a corporation, partnership,
or other entity created or organized in or under the laws of the United
States or any political subdivision thereof, or an estate or trust whose
income from sources without the United States is includible in gross income
for United States federal income tax purposes regardless of its connection
with the conduct of a trade or business within the United States, and (vi)
any other Person so designated by the Trustee based upon an Opinion of
Counsel that the Transfer of an Ownership Interest in a Class A-R Certificate
to such Person may cause the Trust Fund to fail to qualify as a REMIC at any
time that certain Certificates are Outstanding.  The terms "United States,"
"State" and "International Organization" shall have the meanings set forth in
Code Section 7701 or successor provisions.  A corporation will not be treated
as an instrumentality of the United States or of any State or political
subdivision thereof if all of its activities are subject to tax, and, with
the exception of the FHLMC, a majority of its board of directors is not
selected by such governmental unit.

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

     "Transfer":  Any direct or indirect transfer or sale of any Ownership
Interest in a Certificate, including the acquisition of a Certificate by the
Depositor.

     "Transferee":  Any Person who is acquiring by Transfer any Ownership
Interest in a Certificate.




                                                                 EXHIBIT 2
                                                                 to EXHIBIT I


                       Section 5.02(c) of the Agreement
                       --------------------------------


          (c)  Each Person who has or who acquires any Ownership Interest in
a Class A-R Certificate shall be deemed by the acceptance or acquisition of
such Ownership Interest to have agreed to be bound by the following
provisions, and the rights of each Person acquiring any Ownership Interest in
a Class A-R Certificate are expressly subject to the following provisions:

            (i)  Each Person holding or acquiring any Ownership Interest in a
     Class A-R Certificate shall be a Permitted Transferee and shall promptly
     notify the Trustee of any change or impending change in its status as a
     Permitted Transferee.

           (ii)  No Ownership Interest in a Class A-R Certificate may be
     registered on the Closing Date or thereafter transferred, and the
     Trustee shall not register the Transfer of any Class A-R Certificate
     unless, in addition to the certificates required to be delivered to the
     Trustee under subparagraph (b) above, the Trustee shall have been
     furnished with an affidavit (a "Transfer Affidavit") of the initial
     owner or the proposed transferee in the form attached hereto as Exhibit
     I.

          (iii)  Each Person holding or acquiring any Ownership Interest in a
     Class A-R Certificate shall agree (A) to obtain a Transfer Affidavit
     from any other Person to whom such Person attempts to Transfer its
     Ownership Interest in a Class A-R Certificate, (B) to obtain a Transfer
     Affidavit from any Person for whom such Person is acting as nominee,
     trustee or agent in connection with any Transfer of a Class A-R
     Certificate and (C) not to Transfer its Ownership Interest in a Class A-
     R Certificate or to cause the Transfer of an Ownership Interest in a
     Class A-R Certificate to any other Person if it has actual knowledge
     that such Person is not a Permitted Transferee.

           (iv)  Any attempted or purported Transfer of any Ownership
     Interest in a Class A-R Certificate in violation of the provisions of
     this Section 5.02(c) shall be absolutely null and void and shall vest no
     rights in the purported Transferee.  If any purported transferee shall
     become a Holder of a Class A-R Certificate in violation of the
     provisions of this Section 5.02(c), then the last preceding Permitted
     Transferee shall be restored to all rights as Holder thereof retroactive
     to the date of registration of Transfer of such Class A-R Certificate. 
     The Trustee shall be under no liability to any Person for any registration
     of Transfer of a Class A-R Certificate that is in fact not permitted by
     Section 5.02(b) and this Section 5.02(c) or for making any payments due on
     such Certificate to the Holder thereof or taking any other action with
     respect to such Holder under the provisions of this Agreement so long as
     the Transfer was registered after receipt of the related Transfer
     Affidavit, Transferor Certificate and either the Rule 144A Letter or the
     Investment Letter.  The Trustee shall be entitled but not obligated to
     recover from any Holder of a Class A-R Certificate that was in fact not a
     Permitted Transferee at the time it became a Holder or, at such subsequent
     time as it became other than a Permitted Transferee, all payments made on
     such Class A-R Certificate at and after either such time.  Any such
     payments so recovered by the Trustee shall be paid and delivered by the
     Trustee to the last preceding Permitted Transferee of such Certificate.

            (v)  The Depositor shall use its best efforts to make available,
     upon receipt of written request from the Trustee, all information
     necessary to compute any tax imposed under Section 860E(e) of the Code
     as a result of a Transfer of an Ownership Interest in a Class A-R
     Certificate to any Holder who is not a Permitted Transferee.




                                                                    EXHIBIT J


                       FORM OF TRANSFEROR CERTIFICATION


                                        _____________________
                                        Date


IndyMac ABS, Inc.
155 North Lake Avenue
Pasadena, California  91101
Attention:  _______________

(Trustee)
_________________________
_________________________
Attention:  ____________________________
            _______________


          Re:  IndyMac ABS, Inc. Mortgage Pass-Through Certificates,

               Series 199 -_, Class   ,                       
               -----------------------------------------------------

Ladies and Gentlemen:

          In connection with our disposition of the above Certificates we
certify that (a) we understand that the Certificates have not been registered
under the Securities Act of 1933, as amended (the "Act"), and are being
disposed by us in a transaction that is exempt from the registration
requirements of the Act, (b) we have not offered or sold any Certificates to,
or solicited offers to buy any Certificates from, any person, or otherwise
approached or negotiated with any person with respect thereto, in a manner
that would be deemed, or taken any other action which would result in, a
violation of Section 5 of the Act and (c) to the extent we are disposing of a
Class A-R Certificate, we have no knowledge the Transferee is not a Permitted
Transferee.

                                   Very truly yours,


                                   __________________________
                                   Print Name of Transferor


                                   By:                           
                                       --------------------------
                                          Authorized Officer




                                                                    EXHIBIT K


                  FORM OF INVESTMENT LETTER (NON-RULE 144A)


                                   ___________________________
                                   Date



IndyMac ABS, Inc.
155 North Lake Avenue
Pasadena, California  91101
Attention:  ________________

(Trustee)
_________________________
_________________________
Attention:  _______________________________
            _________________



     Re:  IndyMac ABS, Inc. Mortgage Pass-Through Certificates,
          Series 199 -_, Class __                        
          -----------------------------------------------------

Ladies and Gentlemen:

          In connection with our acquisition of the above Certificates we
certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is
exempt from the registration requirements of the Act and any such laws, (b)
we are an "accredited investor," as defined in Regulation D under the Act,
and have such knowledge and experience in financial and business matters that
we are capable of evaluating the merits and risks of investments in the
Certificates, (c) we have had the opportunity to ask questions of and receive
answers from the Depositor concerning the purchase of the Certificates and
all matters relating thereto or any additional information deemed necessary
to our decision to purchase the Certificates, (d) we are not an employee
benefit plan that is subject to the Employee Retirement Income Security Act
of 1974, as amended, or a plan or arrangement that is subject to Section 4975
of the Internal Revenue Code of 1986, as amended, nor are we acting on behalf
of any such plan or arrangement, nor are we using the assets of any such plan
or arrangement to effect such acquisition, (e) we are acquiring the
Certificates for investment for our own account and not with a view to any
distribution of such Certificates (but without prejudice to our right at all
times to sell or otherwise dispose of the Certificates in accordance with
clause (g) below), (f) we have not offered or sold any Certificates to, or
solicited offers to buy any Certificates from, any person, or otherwise
approached or negotiated with any person with respect thereto, or taken any
other action which would result in a violation of Section 5 of the Act, and
(g) we will not sell, transfer or otherwise dispose of any Certificates
unless (1) such sale, transfer or other disposition is made pursuant to an
effective registration statement under the Act or is exempt from such
registration requirements, and if requested, we will at our expense provide
an opinion of counsel satisfactory to the addressees of this Certificate that
such sale, transfer or other disposition may be made pursuant to an exemption
from the Act, (2) the purchaser or transferee of such Certificate has
executed and delivered to you a certificate to substantially the same effect
as this certificate, and (3) the purchaser or transferee has otherwise
complied with any conditions for transfer set forth in the Pooling and
Servicing Agreement.

                                   Very truly yours,

                                   ______________________________
                                   Print Name of Transferee


                                   By:                           
                                       --------------------------
                                          Authorized Officer




                                                                    EXHIBIT L


                           FORM OF RULE 144A LETTER



                                   ________________________
                                   Date


IndyMac ABS, Inc.
155 North Lake Avenue
Pasadena, California  91101
Attention:  ________________

(Trustee)
_________________________
_________________________
Attention:  _______________________________
            ____________


     Re:  IndyMac ABS, Inc. Mortgage Pass-Through Certificates,
          Series 199 -_, Class __                        
          -----------------------------------------------------

Ladies and Gentlemen:

          In connection with our acquisition of the above Certificates we
certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is
exempt from the registration requirements of the Act and any such laws, (b)
we have such knowledge and experience in financial and business matters that
we are capable of evaluating the merits and risks of investments in the
Certificates, (c) we have had the opportunity to ask questions of and receive
answers from the Depositor concerning the purchase of the Certificates and
all matters relating thereto or any additional information deemed necessary
to our decision to purchase the Certificates, (d) we are not an employee
benefit plan that is subject to the Employee Retirement Income Security Act
of 1974, as amended, or a plan or arrangement that is subject to Section 4975
of the Internal Revenue Code of 1986, as amended, nor are we acting on behalf
of any such plan or arrangement, nor are we using the assets of any such plan
or arrangement to effect such acquisition, (e) we have not, nor has anyone
acting on our behalf offered, transferred, pledged, sold or otherwise
disposed of the Certificates, any interest in the Certificates or any other
similar security to, or solicited any offer to buy or accept a transfer,
pledge or other disposition of the Certificates, any interest in the
Certificates or any other similar security from, or otherwise approached or
negotiated with respect to the Certificates, any interest in the Certificates
or any other similar security with, any person in any manner, or made any
general solicitation by means of general advertising or in any other manner,
or taken any other action, that would constitute a distribution of the
Certificates under the Securities Act or that would render the disposition of
the Certificates a violation of Section 5 of the Securities Act or require
registration pursuant thereto, nor will act, nor has authorized or will
authorize any person to act, in such manner with respect to the Certificates,
(f) we are a "qualified institutional buyer" as that term is defined in Rule
144A under the Securities Act and have completed either of the forms of
certification to that effect attached hereto as Annex 1 or Annex 2.  We are
aware that the sale to us is being made in reliance on Rule 144A.  We are
acquiring the Certificates for our own account or for resale pursuant to Rule
144A and further, understand that such Certificates may be resold, pledged or
transferred only (i) to a person reasonably believed to be a qualified
institutional buyer that purchases for its own account or for the account of
a qualified institutional buyer to whom notice is given that the resale,
pledge or transfer is being made in reliance on Rule 144A, or (ii) pursuant
to another exemption from registration under the Securities Act.




                                                         ANNEX 1 TO EXHIBIT L
                                                         --------------------


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
           --------------------------------------------------------

         (For Transferees Other Than Registered Investment Companies)


          The undersigned (the "Buyer") hereby certifies as follows to the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates with respect to the Certificates described therein:

          1.  As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

          2.  In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933, as amended ("Rule 144A") because (i) the Buyer
owned and/or invested on a discretionary basis either at least $100,000 in
securities or, if Buyer is a dealer, Buyer must own and/or invest on a
discretionary basis at least $10,000,000 in securities (except for the
excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year (such amount being calculated in accordance with Rule 144A
and (ii) the Buyer satisfies the criteria in the category marked below.

          ___  Corporation, etc.  The Buyer is a corporation (other than a
               -----------------
bank, savings and loan association or similar institution), Massachusetts or
similar business trust, partnership, or charitable organization described in
Section 501(c)(3) of the Internal Revenue Code of 1986, as amended.

          ___  Bank.  The Buyer (a) is a national bank or banking
               ----
institution organized under the laws of any State, territory or the District
of Columbia, the business of which is substantially confined to banking and
is supervised by the State or territorial banking commission or similar
official or is a foreign bank or equivalent institution, and (b) has an
audited net worth of at least $25,000,000 as demonstrated in its latest
annual financial statements, a copy of which is attached hereto.
                             ----------------------------------

          ___  Savings and Loan.  The Buyer (a) is a savings and loan
               ----------------
association, building and loan association, cooperative bank, homestead
association or similar institution, which is supervised and examined by a
State or Federal authority having supervision over any such institutions or
is a foreign savings and loan association or equivalent institution and (b)
has an audited net worth of at least $25,000,000 as demonstrated in its
latest annual financial statements, a copy of which is attached hereto. 
                                    ----------------------------------

          ___  Broker-dealer.  The Buyer is a dealer registered pursuant
               -------------
to Section 15 of the Securities Exchange Act of 1934.

          ___  Insurance Company.  The Buyer is an insurance company whose
               -----------------
primary and predominant business activity is the writing of insurance or the
reinsuring of risks underwritten by insurance companies and which is subject
to supervision by the insurance commissioner or a similar official or agency
of a State, territory or the District of Columbia.

          ___  State or Local Plan.  The Buyer is a plan established and
               -------------------
maintained by a State, its political subdivisions, or any agency or
instrumentality of the State or its political subdivisions, for the benefit
of its employees.

          ___  ERISA Plan.  The Buyer is an employee benefit plan within
               ----------
the meaning of Title I of the Employee Retirement Income Security Act of
1974.

          ___  Investment Advisor.  The Buyer is an investment advisor
               ------------------
registered under the Investment Advisors Act of 1940.

          ___  Small Business Investment Company.  Buyer is a small
               ---------------------------------
business investment company licensed by the U.S. Small Business
Administration under Section 301(c) or (d) of the Small Business Investment
Act of 1958.

          ___  Business Development Company.  Buyer is a business
               ----------------------------
development company as defined in Section 202(a)(22) of the Investment
Advisors Act of 1940.

          3.  The term "securities" as used herein does not include (i)
                        ----------                 ----------------
securities of issuers that are affiliated with the Buyer, (ii) securities
that are part of an unsold allotment to or subscription by the Buyer, if the
Buyer is a dealer, (iii) securities issued or guaranteed by the U.S. or any
instrumentality thereof, (iv) bank deposit notes and certificates of deposit,
(v) loan participations, (vi) repurchase agreements, (vii) securities owned
but subject to a repurchase agreement and (viii) currency, interest rate and
commodity swaps.

          4.  For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used
the cost of such securities to the Buyer and did not include any of the
securities referred to in the preceding paragraph, except (i) where the Buyer
reports its securities holdings in its financial statements on the basis of
their market value, and (ii) no current information with respect to the cost
of those securities has been published.  If clause (ii) in the preceding
sentence applies, the securities may be valued at market.  Further, in
determining such aggregate amount, the Buyer may have included securities
owned by subsidiaries of the Buyer, but only if such subsidiaries are
consolidated with the Buyer in its financial statements prepared in
accordance with generally accepted accounting principles and if the
investments of such subsidiaries are managed under the Buyer's direction. 
However, such securities were not included if the Buyer is a majority-owned,
consolidated subsidiary of another enterprise and the Buyer is not itself a
reporting company under the Securities Exchange Act of 1934, as amended.

          5.  The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the
Certificates are relying and will continue to rely on the statements made
herein because one or more sales to the Buyer may be in reliance on Rule
144A.

          6.  Until the date of purchase of the Rule 144A Securities, the
Buyer will notify each of the parties to which this certification is made of
any changes in the information and conclusions herein.  Until such notice is
given, the Buyer's purchase of the Certificates will constitute a
reaffirmation of this certification as of the date of such purchase.  In
addition, if the Buyer is a bank or savings and loan is provided above, the
Buyer agrees that it will furnish to such parties updated annual financial
statements promptly after they become available.


                                                                 
                                   ------------------------------
                                        Print Name of Buyer


                                   By:                           
                                      ---------------------------
                                   Name:
                                   Title:

                                   Date:                         
                                        -------------------------




                                                         ANNEX 2 TO EXHIBIT L
                                                         --------------------


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
         ---------------------------------------------------------

          (For Transferees That are Registered Investment Companies)


          The undersigned (the "Buyer") hereby certifies as follows to the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates with respect to the Certificates described therein:


          1.  As indicated below, the undersigned is the President, Chief
Financial Officer or Senior Vice President of the Buyer or, if the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933, as amended ("Rule 144A") because Buyer is part of
a Family of Investment Companies (as defined below), is such an officer of
the Adviser.

          2.  In connection with purchases by Buyer, the Buyer is a
"qualified institutional buyer" as defined in SEC Rule 144A because (i) the
Buyer is an investment company registered under the Investment Company Act of
1940, as amended and (ii) as marked below, the Buyer alone, or the Buyer's
Family of Investment Companies, owned at least $100,000,000 in securities
(other than the excluded securities referred to below) as of the end of the
Buyer's most recent fiscal year.  For purposes of determining the amount of
securities owned by the Buyer or the Buyer's Family of Investment Companies,
the cost of such securities was used, except (i) where the Buyer or the
Buyer's Family of Investment Companies reports its securities holdings in its
financial statements on the basis of their market value, and (ii) no current
information with respect to the cost of those securities has been published. 
If clause (ii) in the preceding sentence applies, the securities may be
valued at market.

          ___  The Buyer owned $             in securities (other than the
                                ------------
excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year (such amount being calculated in accordance with Rule
144A).

          ___  The Buyer is part of a Family of Investment Companies which 
owned in the aggregate $          in securities (other than
                        ---------
the excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year (such amount being calculated in accordance with Rule
144A).

          3.  The term "Family of Investment Companies" as used herein
                        ------------------------------
means two or more registered investment companies (or series thereof) that
have the same investment adviser or investment advisers that are affiliated
(by virtue of being majority owned subsidiaries of the same parent or because
one investment adviser is a majority owned subsidiary of the other).

          4.  The term "securities" as used herein does not include (i)
                        ----------
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) securities issued or guaranteed
by the U.S. or any instrumentality thereof, (iii) bank deposit notes and
certificates of deposit, (iv) loan participations, (v) repurchase agreements,
(vi) securities owned but subject to a repurchase agreement and (vii)
currency, interest rate and commodity swaps.

          5.  The Buyer is familiar with Rule 144A and under-stands that the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates are relying and will continue to rely on the statements
made herein because one or more sales to the Buyer will be in reliance on
Rule 144A.  In addition, the Buyer will only purchase for the Buyer's own
account.

          6.  Until the date of purchase of the Certificates, the undersigned
will notify the parties listed in the Rule 144A Transferee Certificate to
which this certification relates of any changes in the information and
conclusions herein.  Until such notice is given, the Buyer's purchase of the
Certificates will constitute a reaffirmation of this certification by the
undersigned as of the date of such purchase.




                                                                 
                                   ------------------------------
                                   Print Name of Buyer or Adviser


                                   By:                           
                                      ---------------------------
                                   Name:
                                   Title:


                                   IF AN ADVISER:



                                                                 
                                   ------------------------------
                                        Print Name of Buyer


                                   Date:                         
                                        -------------------------




                                  EXHIBIT M

                       REQUEST FOR RELEASE OF DOCUMENTS
                                (for Trustee)

                              IndyMac ABS, Inc.
                      Mortgage Pass-Through Certificates
                                Series 199_-_


Loan Information
- ----------------

     Name of Mortgagor:                                          
                                   ------------------------------
     Servicer
     Loan No.:                                                   
                                   ------------------------------

Trustee
- -------

     Name:                                                       
                                   ------------------------------
     Address:                                                    
                                   ------------------------------
                                                                 
                                   ------------------------------
     Trustee
     Mortgage File No.:                                          
                                   ------------------------------

     The undersigned Master Servicer hereby acknowledges that it has received
from _______________________, as Trustee (the "Trustee") for the Holders of
Mortgage Pass-Through Certificates, of the above-referenced Series, the
documents referred to below (the "Documents").  All capitalized terms not
otherwise defined in this Request for Release shall have the meanings given
them in the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") relating to the above-referenced Series among the Trustee,
__________________________, as Seller and Master Servicer and IndyMac ABS,
Inc., as Depositor.

( )  Mortgage Note dated             , 19  , in the original principal sum
                         ------------    --
of $          , made by                   . payable to, or endorsed to the
    ----------          ------------------
order of, the Trustee.


( )  Mortgage recorded on                   as instrument no.             
                          -----------------                  --------
                     in the County Recorder's Office of the County of
- --------------------
State of                 in book/reel/docket                  of official
         ---------------                     ----------------
records at page/image                 .
                      ----------------


( )  Deed of Trust recorded on __________________ as instrument no. ______
in the County Recorder's Office of the County of ______________________,
State of                 in book/reel/docket                 of official
         ---------------                     ---------------
records at page/image                 .
                      ----------------


( )  Assignment of Mortgage or Deed of Trust to the Trustee, recorded on   
                                                                         
              as instrument no.              in the County Recorder's
- -------------                   ------------
Office of the County of           , State of
                       -----------           ------------
in book/reel/docket                 of official records
                    ---------------
at page/image                .
              ---------------


( )  Other documents, including any amendments, assignments or other
     assumptions of the Mortgage Note or Mortgage.

     ( )                                                
          ----------------------------------------------
     ( )                                                
          ----------------------------------------------
     ( )                                                
          ----------------------------------------------
     ( )                                                
          ----------------------------------------------

     The undersigned Master Servicer hereby acknowledges and agrees as
follows:

          (1)  The Master Servicer shall hold and retain possession of the
     Documents in trust for the benefit of the Trustee, solely for the
     purposes provided in the Agreement.

          (2)  The Master Servicer shall not cause or knowingly permit the
     Documents to become subject to, or encumbered by, any claim, liens,
     security interest, charges, writs of attachment or other impositions nor
     shall the Servicer assert or seek to assert any claims or rights of
     setoff to or against the Documents or any proceeds thereof.

          (3)  The Master Servicer shall return each and every Document
     previously requested from the Mortgage File to the Trustee when the need
     therefor no longer exists, unless the Mortgage Loan relating to the
     Documents has been liquidated and the proceeds thereof have been
     remitted to the Certificate Account and except as expressly provided in
     the Agreement.

          (4)  The Documents and any proceeds thereof, including any proceeds
     of proceeds, coming into the possession or control of the Master
     Servicer shall at all times be earmarked for the account of the Trustee,
     and the Master Servicer shall keep the Documents and any proceeds
     separate and distinct from all other property in the Master Servicer's
     possession, custody or control.

                              (MASTER SERVICER)

                              By                         
                                 ------------------------

                              Its                        
                                 ------------------------

Date:                  , 19  
      -----------------    --



                                  EXHIBIT N

                       REQUEST FOR RELEASE OF DOCUMENTS

To:  ____________________               Attn:  _______________
                                        ___________

     Re:  The Pooling & Servicing Agreement dated ___________ __, 199_ among
          _______________________, as Seller and as Master Servicer, IndyMac
          ABS, Inc. and ____________________ as Trustee                       
                                                ----------------------------

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

Ladies and Gentlemen:

     In connection with the administration of the Mortgage Loans held by you
as Trustee for IndyMac ABS, Inc., we request the release of the Mortgage Loan
File for the Mortgage Loan(s) described below, for the reason indicated.

FT Account#:                            Pool #:

Mortgagor's Name, Address and Zip Code:

Mortgage Loan Number:

Reason for Requesting Documents (check one)

     1.   Mortgage Loan paid in full (_______________________, Inc. hereby
          certifies that all amounts have been received.)

     2.   Mortgage Loan Liquidated (___________________________ hereby
          certifies that all proceeds of foreclosure, insurance, or other
          liquidation have been finally received.)

     3.   Mortgage Loan in Foreclosure.

     4.   Other (explain):


     If item 1 or 2 above is checked, and if all or part of the Mortgage File
was previously released to us, please release to us our previous receipt on
file with you, as well as any additional documents in your possession
relating to the above-specified Mortgage Loan.  If item 3 or 4 is checked,
upon return of all of the above documents to you as Trustee, please
acknowledge your receipt by signing in the space indicated below, and
returning this form.

                                   ____________________________
                                   ____________________________
                                   ____________________________


By:                            
     --------------------------
Name:                          
       ------------------------
Title:                         
       ------------------------
Date:                          
       ------------------------


TRUSTEE CONSENT TO RELEASE AND
ACKNOWLEDGEMENT OF RECEIPT


By:                            
     --------------------------
Name:                          
       ------------------------
Title:                         
       ------------------------
Date:                          
       ------------------------


                               INDYMAC ABS, INC.
                                 as Depositor,

                                [INDYMAC, INC.,]
                            as Seller and Servicer,

                                      and

                               [________________]
                                   as Trustee

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

                        POOLING AND SERVICING AGREEMENT

                           Dated as of [______, 199_]

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

                                [______________]
                     IndyMac Manufactured Housing Contract
                           Pass-Through Certificates,
                                 Series 1998-_




                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                                  ARTICLE ONE

                                  DEFINITIONS

Section 1.01. Definitions......................................................1


                                  ARTICLE TWO

                 CONVEYANCE OF CONTRACTS; CUSTODY OF CONTRACTS

Section 2.01. Conveyance of Contracts and Other Rights....................... 28
Section 2.02. Filing; Name Change or Relocation.............................. 29
Section 2.03. Acceptance by Trustee.......................................... 31
Section 2.04. Conditions to Closing.......................................... 31
Section 2.05. Execution and Authentication of Certificates................... 31


                                 ARTICLE THREE

                         REPRESENTATIONS AND WARRANTIES

Section 3.01. Representations and Warranties as to the Seller.................32
Section 3.02. Representations and Warranties as to Each Contract..............33
Section 3.03. Representations and Warranties as to the Contracts..............36
Section 3.04. Representations and Warranties as to the Contract Files........ 37
Section 3.05. Repurchase of Contracts for Breach............................. 38
Section 3.06. Representation and Warranty as to the Depositor................ 39


                                  ARTICLE FOUR

                                THE CERTIFICATES

Section 4.01. The Certificates................................................40
Section 4.02. Registration of Transfer and Exchange of Certificates...........40
Section 4.03. Book-Entry Certificates.........................................42
Section 4.04. Mutilated, Destroyed, Lost or Stolen Certificates...............43
Section 4.05. Persons Deemed Owners...........................................44
Section 4.06. Appointment of Paying Agent.....................................44
Section 4.07. Access to List of Certificateholder Names and Addresses.........44
Section 4.08. Authenticating Agents...........................................45
Section 4.09. The Class [__] Certificates.....................................45

                                  ARTICLE FIVE

                   ADMINISTRATION AND SERVICING OF CONTRACTS

Section 5.01. Responsibility for Contract Administration and Servicing....... 48
Section 5.02. Standard of Care............................................... 48
Section 5.03. Subservicing................................................... 48
Section 5.04. Records........................................................ 50
Section 5.05. Inspection..................................................... 50
Section 5.06. Payment of Taxes............................................... 50
Section 5.07. Enforcement.................................................... 51
Section 5.08. Hazard Insurance Policies...................................... 51
Section 5.09. Hazard Insurance Policy Collections; Consent to Manufactured
              Home Transfers; Assumption Agreements.......................... 52
Section 5.10. Realization upon Defaulted Contracts........................... 53
Section 5.11. Costs and Expenses............................................. 53
Section 5.12. Trustee to Cooperate........................................... 54
Section 5.13. Servicing and Other Compensation............................... 54
Section 5.14. REO Disposition................................................ 54


                                  ARTICLE SIX

                                 DISTRIBUTIONS

Section 6.01. Monthly Payments............................................... 56
Section 6.02. Withdrawals from the Collection Account........................ 59
Section 6.03. Advances....................................................... 60
Section 6.04. Establishment of and Deposits in the Collection Account and
              the Certificate Account........................................ 60
Section 6.05. Transfer of Certificate Account................................ 62
Section 6.06. Transfer of Collection Account................................. 62


                                 ARTICLE SEVEN

                                    REPORTS

Section 7.01. Monthly Reports................................................ 63
Section 7.02. Servicer's Certificate......................................... 63
Section 7.03. Other Data..................................................... 63
Section 7.04. Annual Statement as to Compliance.............................. 63
Section 7.05. Annual Independent Public Accountants' Servicing Report........ 63
Section 7.06. Statements to Certificateholders............................... 64
Section 7.07. Other Reports.................................................. 65


                                 ARTICLE EIGHT

                  INDEMNITIES; THE DEPOSITOR AND THE SERVICER

Section 8.01. Liabilities to Obligors........................................ 66
Section 8.02. Tax Indemnification............................................ 66
Section 8.03. Servicer's Indemnities......................................... 66
Section 8.04. Operation of Indemnities....................................... 66
Section 8.05. Merger or Consolidation of the Depositor, the Seller or
              the Servicer................................................... 66
Section 8.06. Limitation on Liability of the Depositor and Others............ 67
Section 8.07. Assignment by Servicer......................................... 67
Section 8.08. Successor to the Servicer...................................... 68


                                  ARTICLE NINE

                                    DEFAULT

Section 9.01. Events of Default.............................................. 70
Section 9.02. Waiver of Defaults............................................. 71
Section 9.03. Trustee to Act; Appointment of Successor....................... 71
Section 9.04. Notification to Certificateholders............................. 71
Section 9.05. Effect of Transfer............................................. 71


                                  ARTICLE TEN

                                  THE TRUSTEE

Section 10.01. Duties of Trustee............................................. 73
Section 10.02. Certain Matters Affecting the Trustee......................... 74
Section 10.03. Trustee Not Liable for Certificates or Contracts.............. 75
Section 10.04. Trustee May Own Certificates.................................. 75
Section 10.05. Servicer to Pay Fees and Expenses of Trustee.................. 75
Section 10.06. Eligibility Requirements for Trustee.......................... 76
Section 10.07. Resignation and Removal of the Trustee........................ 76
Section 10.08. Successor Trustee............................................. 77
Section 10.09. Merger or Consolidation of Trustee............................ 77
Section 10.10. Appointment of Co-Trustee or Separate Trustee................. 78
Section 10.11. Appointment of Office or Agency............................... 79
Section 10.12. REMIC Administration.......................................... 79
Section 10.13. Tax Matters................................................... 83


                                 ARTICLE ELEVEN

                                  TERMINATION

Section 11.01. Termination................................................... 87
Section 11.02. Auction Call.................................................. 89


                                 ARTICLE TWELVE

                            MISCELLANEOUS PROVISIONS

Section 12.01. Severability of Provisions.................................... 90
Section 12.02. Limitation on Rights of Certificateholders.................... 90
Section 12.03. Acts of Certificateholders.................................... 91
Section 12.04. Calculations.................................................. 91
Section 12.05. Amendment..................................................... 91
Section 12.06. Recordation of Agreement...................................... 93
Section 12.07. Certificates Nonassessable and Fully Paid..................... 93
Section 12.08. No Petition................................................... 93
Section 12.09. Governing Law................................................. 93
Section 12.10. Notices....................................................... 93
Section 12.11. Merger and Integration of Documents........................... 93
Section 12.12. Headings...................................................... 94
Section 12.13. Counterparts.................................................. 94


EXHIBITS

Exhibit A - Contract Schedule............................................... A-1
Exhibit B - Form of Face of Class A Certificates............................ B-1
Exhibit C - Form of Face of Class [__] Certificates......................... C-1
Exhibit D - Form of Reverse of Certificates................................. D-1
Exhibit E - Form of Face of Class [__] Certificates......................... E-1
Exhibit F - Form of Face of Class [__] Certificates......................... F-1
Exhibit G - Form of Face of Class [__] Certificates......................... G-1
Exhibit H - [Reserved]...................................................... H-1
Exhibit I - Form of Certificate Assignment.................................. I-1
Exhibit J - Form of Servicer's Certificate.................................. J-1
Exhibit K - Form of Transfer Affidavit...................................... K-1
Exhibit L - Form of Investment Letter of Holder of Class [__] Certificates.. L-1

     This Pooling and Servicing Agreement, dated as of [______, 199_], is among
Indymac ABS, Inc., as depositor (the  "Depositor"),  [IndyMac,  Inc.], as seller
and   servicer   (respectively,   the   "Seller"   and  the   "Servicer"),   and
[_____________], as trustee (the "Trustee").

                                  WITNESSETH:

     In consideration of the premises and the mutual agreements  hereinafter set
forth, the parties hereto agree as follows:


                                  ARTICLE ONE

                                  DEFINITIONS

     Section  1.01.  Definitions.  Whenever  used  herein,  unless  the  context
otherwise  requires,  the  following  words and phrases shall have the following
meanings:

     "Accelerated  Principal  Distribution  Amount"  means,  with respect to any
Distribution  Date,  the  positive  difference,   if  any,  between  the  Target
Overcollateralization Amount and the Current Overcollateralization Amount.

     "Adjusted  Certificate  Principal Balance" means, with respect to any Class
of Subordinate Certificates and any Distribution Date, the Certificate Principal
Balance of the related  Class after giving effect to the  distributions  made on
the immediately  preceding  Distribution  Date, less any Liquidation Loss Amount
allocated to such Class on such preceding Distribution Date.

     "Advance"  means,  with  respect to any Due Period  and  Contract  that was
Outstanding as of the first day of such Due Period,  the amount, if any, of that
portion of the related Monthly Payment comprising interest accruing with respect
to such Contract that is due in such Due Period that was not timely paid.

     "Advance  Reimbursement  Amount" means any amount  received or deemed to be
received by the Servicer  pursuant to  Section 6.03(c)  in  reimbursement  of an
Advance made out of its own funds.

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

     "Agreement"  means this Pooling and Servicing  Agreement and all amendments
hereof and supplements hereto.

     "Applicants" shall have the meaning specified in Section 4.07.

     "Appraised Value" means,  with respect to any Manufactured  Home, the value
of such  Manufactured  Home as  determined  by a  professional  appraiser  or an
employee of the Servicer who, as part of such  employment,  regularly  appraises
manufactured housing units.

     "APR" of a  Contract  means the  annual  interest  rate  specified  in such
Contract.

     "Authenticating  Agent" means an authenticating agent appointed pursuant to
Section 4.08.

     "Available  Distribution  Amount" means,  with respect to any  Distribution
Date,  an amount  equal to (i) the sum of  (a) Monthly  Payments  due during the
related Due Period to the extent such payments 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,  Net Liquidation  Proceeds and net insurance  proceeds,  reduced by
(ii) the sum of (a) aggregate  Repossession Profits and (b) amounts permitted to
be withdrawn by the Servicer  from the  Collection  Account  pursuant to Section
6.02(a)(i) through (a)(viii).

     "Average   Sixty-Day   Delinquency   Ratio"  means,  with  respect  to  any
Distribution  Date,  the average of the  Sixty-Day  Delinquency  Ratios for such
Distribution Date and the two immediately preceding Distribution Dates.

     "Average   Thirty-Day   Delinquency  Ratio"  means,  with  respect  to  any
Distribution  Date,  the average of the Thirty-Day  Delinquency  Ratios for such
Distribution Date and the two immediately preceding Distribution Dates.

     "Benefit  Plan" means an employee  benefit  plan  subject to Section 406 of
ERISA or Section 4975 of the Code.

     "Book-Entry  Certificate"  means any Certificate  registered in the name of
the  Depository  or its nominee  ownership of which is reflected on the books of
the  Depository  or on the books of a person  maintaining  an account  with such
Depository  (directly or as an indirect participant in accordance with the rules
of such Depository).

     "Business  Day" means any day other than (i) a Saturday or Sunday or (ii) a
day on which banking  institutions  in the States of New York or [________]  are
authorized or obligated by law or executive order to be closed.

     "Carryover Interest  Distribution Amount" means, with respect to a Class of
Certificates and a Distribution  Date, the sum of (i) any Interest  Distribution
Amount for such Class  distributable on the preceding  Distribution Date but not
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 and (ii) any amounts  distributable  under clause (i) above or
this clause (ii) on the preceding Distribution Date but not 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.

     "Certificate  Account" means the custodial  account or accounts created and
maintained pursuant to Section 6.04.

     "Certificate  Owner" means, with respect to a Book-Entry  Certificate,  the
person who is the beneficial owner of the related Certificate.

     "Certificate  Principal  Balance" of each Class of  Certificates  means its
Initial Certificate Principal Balance reduced by all distributions in respect of
principal on such Class.

     "Certificate  Register"  and  "Certificate  Registrar"  mean  the  register
maintained and the registrar (or any successor  thereto)  appointed  pursuant to
Section 4.02.

     "Certificateholder"   or  "Holder"   means  the  Person  in  whose  name  a
Certificate is regis- tered in the Certificate Register, except that, solely for
the purposes of giving any consent,  notice,  waiver, request or demand pursuant
to this 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 Depositor,  the Servicer or any Affiliate  thereof is the  Certificate
Owner (as shall be certified  to the Trustee  upon its request)  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 [__] Certi- ficates are held by such Persons,  (iii) the
Class [__] Certificates,  all Class A Certificates,  Class [__] Certificates and
Class [__]  Certificates or (iv) the Class [__]  Certificates,  all Certificates
are held by such  Persons,  or, in each case,  the  Certificates  of the related
Class or Classes have been fully paid.

     "Certificates" means the Class A Certificates, the Class [__] Certificates,
the Class [__] Certificates and the Class [__] Certificates.

     "Class" means all Certificates whose form is identical except for variation
in denomination, principal amount or owner or designation of class.

     "Class A Certificate  Principal  Balance"  means,  at any time, the Class A
Initial  Certificate  Principal Balance minus the sum of all amounts  previously
distributed to the Class A  Certificateholders  pursuant to Section  6.01(a)(v),
(a)(vi) and (a)(xvi).

     "Class A Certificates"  means any one of the Class [__],  Class [__], Class
[__], Class [__], Class [__], Class [__] or Class [__] Certificates.

     "Class A Distribution Amount" means, with respect to any Distribution Date,
the sum of the Class [__], Class [__], Class [__], Class [__], Class [__], Class
[__] and Class [__] Distribution Amounts.

     "Class A Formula Principal  Distribution Amount" means, (i) with respect to
any  Distribution  Date 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. For any Distribution Date, if the Class A Formula
Principal  Distribution Amount exceeds the Class A Certificate Principal Balance
less the Class A Unpaid Certificate Principal Shortfall,  then such amounts will
be allocated first to the Class [__] Formula Principal Distribution Amount, then
to the Class [__] Formula Principal Distribution Amount and finally to the Class
[__] Formula Principal Distribution Amount.

     "Class A Initial Certificate Principal Balance" means [___________].

     "Class  A  Interest   Distribution  Amount"  means,  with  respect  to  any
Distribution  Date,  the sum of the Class [__],  Class [__],  Class [__],  Class
[__], Class [__], Class [__] and Class [__] Interest Distribution Amounts.

     "Class A Percentage"  means,  with respect to any  Distribution  Date,  the
percentage  equivalent of a fraction (not to exceed 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  [__]  Adjusted  Certificate  Principal  Balance,  each
immediately prior to such Distribution Date.

     "Class A Unpaid Certificate Principal Shortfall" means, with respect to any
Distribution  Date, the excess,  if any, of all Formula  Principal  Distribution
Amounts  distributable  on the  Class A  Certificates  over  the  actual  amount
distributed  to the  Class  A  Certificates  in  respect  of  Formula  Principal
Distribution Amounts.

     "Class  [__]  Certificate"  means the  Certificate  designated  Class [__],
executed and  authenticated  as provided  herein,  substantially in the form set
forth in Exhibit F and H.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(xvi) and clause (A) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date,  the aggregate  amount  distributed  to the Class [__]  Certificateholders
pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means [_______].

     "Class [__] Pass-Through Rate" means [___]% per annum.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits B, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(v), (a)(xvi) and clause (B) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to Class [__]  Certificateholders on such
Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Certificate Principal Balance as of the immediately preceding  Distribution Date
(or,  in the case of the first  Distribution  Date,  on the Class  [__]  Initial
Certificate Principal Balance).

     "Class [__] Pass-Through Rate" means [____]% per annum.

     "Class [__]  Certificate"  means any one of the Certificates  designated as
Class [__], executed and authenticated as provided herein,  substantially in the
form set forth in Exhibits B, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(v), (a)(xvi) and clause (C) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[_________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Certificate Principal Balance as of the immediately preceding  Distribution Date
(or,  in the case of the first  Distribution  Date,  on the Class  [__]  Initial
Certificate Principal Balance).

     "Class [__] Pass-Through Rate" means [____]% per annum.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits B, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(v), (a)(xvi) and clause (D) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[_________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Certificate Principal Balance as of the immediately preceding  Distribution Date
(or,  in the case of the first  Distribution  Date,  on the Class  [__]  Initial
Certificate Principal Balance).

     "Class [__] Pass-Through Rate" means [_____]% per annum.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits B, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(v), (a)(xvi) and clause (E) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[_____________]

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Certificate Principal Balance as of the immediately preceding  Distribution Date
(or,  in the case of the first  Distribution  Date,  on the Class  [__]  Initial
Certificate Principal Balance).

     "Class [__] Pass-Through Rate" means [_____]% per annum.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits B, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(v), (a)(xvi) and clause (F) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[_________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Certificate Principal Balance as of the immediately preceding  Distribution Date
(or,  in the case of the first  Distribution  Date,  on the Class  [__]  Initial
Certificate Principal Balance).

     "Class [__] Pass-Through Rate" means [_____]% per annum.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits B, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(v), (a)(xvi) and clause (G) of Section 6.01(a)(vi).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Certificate Principal Balance as of the immediately preceding  Distribution Date
(or,  in the case of the first  Distribution  Date,  on the Class  [__]  Initial
Certificate Principal Balance).

     "Class [__] Pass-Through Rate" means [_____]% per annum.

     "Class [__] Adjusted Certificate  Principal Balance" means, with respect to
a Distribution  Date, the sum of the Class [__] Adjusted  Certificate  Principal
Balance and the Class [__] Adjusted Certificate Principal Balance.

     "Class  [__]  Certificate"  means any one of the Class  [__] or Class  [__]
Certificates.

     "Class [__] Certificate  Principal  Balance" means, at any time, the sum of
the Class [__]  Certificate  Principal  Balance  and the Class [__]  Certificate
Principal Balance.

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to Class [__]  Certificateholders on such
Distribution Date pursuant to Section 6.01(a).

     "Class [__] Initial Certificate Principal Balance" means $[______________]

     "Class [__] Adjusted Certificate  Principal Balance" means, with respect to
any Distribution  Date, the Class [__] Certificate  Principal Balance as of such
Distribution Date minus the Class [__] Liquidation Loss Amount, if any.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits C, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(xi) and (a)(xii).

     "Class [__] Formula Principal  Distribution  Amount" means (i) with respect
to any Distribution  Date as of which 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,  (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 have 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. For any
Distribution  Date,  if the Class [__]  Formula  Principal  Distribution  Amount
exceeds the Class [__] Certificate  Principal Balance less the Class [__] Unpaid
Certificate  Principal  Shortfall,  then such  amounts  will be allocated to the
Class [__] Formula Principal Distribution Amount.

     "Class [__] Initial Certificate Principal Balance" means $[_________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Adjusted  Certificate   Principal  Balance  as  of  the  immediately   preceding
Distribution Date (or, in the case of the first  Distribution Date, on the Class
[__] Initial Certificate Principal Balance).

     "Class  [__]   Liquidation   Loss  Amount"  means,   with  respect  to  any
Distribution Date, the lesser of (i) the amount, if any, by which the sum of the
Class A, Class [__] and Class [__]  Certificate  Principal  Balances exceeds the
Pool Balance and (ii) the Class [__] Certificate Principal Balance, in each case
after giving effect to all  distributions of principal made on such Distribution
Date.

     "Class [__] Liquidation  Loss Interest  Amount" means,  with respect to any
Distribution  Date,  interest accrued during the related Interest Accrual Period
at the Class [__] Pass- Through Rate on the Class [__]  Liquidation Loss Amount,
if any, for the immediately preceding Distribution Date.

     "Class [__]  Pass-Through  Rate" means,  with  respect to any  Distribution
Date,  the lesser of  (i) [___]%  per annum and (ii) the  Weighted  Average  Net
Contract Rate.

     "Class [__] Percentage"  means,  for any Distribution  Date, 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 [__] Adjusted  Certificate  Principal  Balance,
each immediately prior to such Distribution Date.

     "Class [__] Unpaid Certificate  Principal Shortfall" means, with respect to
any Distribution Date, the excess, if any, of all Formula Principal Distribution
Amounts  distributable  on the Class [__]  Certificates  over the actual  amount
distributed  to the Class [__]  Certificates  in  respect  of Formula  Principal
Distribution Amounts.

     "Class [__] Unpaid Liquidation Loss Interest Shortfall" means, with respect
to any  Distribution  Date, the sum of (i) any Liquidation  Loss Interest Amount
distributable on the preceding  Distribution  Date but not distributed  plus, to
the extent legally  permissible,  interest accrued on any such amount during the
related  Interest  Accrual  Period at the Class [__] Pass- Through Rate and (ii)
any  amounts  distributable  under  clause (i) above or this  clause (ii) on the
preceding  Distribution  Date but not  distributed  plus, to the extent  legally
permissible,  interest  accrued on any such amount  during the related  Interest
Accrual Period at the Class [__] Pass-Through Rate.

     "Class [__] Adjusted Certificate  Principal Balance" means, with respect to
any Distribution  Date, the Class [__] Certificate  Principal Balance as of such
Distribution Date minus the Class [__] Liquidation Loss Amount, if any.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits C, D and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(xiv) and (a)(xv).

     "Class [__] Floor Amount" means,  with respect to a  Distribution  Date (i)
[___]% of the Cut-off Date Pool Balance,  if the Class A  Certificate  Principal
Balance,  the Class  [__]  Certificate  Principal  Balance  and the  Class  [__]
Certificate Principal Balance have not been reduced to zero immediately prior to
such  Distribution  Date,  and (ii) zero, if the Class A  Certificate  Principal
Balance,  the Class  [__]  Certificate  Principal  Balance  and the  Class  [__]
Certificate  Principal  Balance have been reduced to zero  immediately  prior to
such Distribution Date.

     "Class [__] Formula Principal  Distribution  Amount" means (i) with respect
to any Distribution Date as of which the Class A Certificate  Principal Balance,
the Class [__]  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, the Class [__]
Certificate  Principal Balance and the Class [__] Certificate  Principal Balance
have not been reduced to 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  [__]
Certificate  Principal  Balance have 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.  If the  Class  A
Certificate  Principal Balance, the Class [__] Certificate Principal Balance and
the Class [__] Certificate Principal Balance have not been reduced to zero on or
before a  Distribution  Date,  then  amounts  then  allocable  as the Class [__]
Formula Principal Distribution Amount shall be allocated first to the Class [__]
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 [__] Formula
Principal  Distribution Amount would reduce the Class [__] Certificate Principal
Balance below the Class [__] Floor Amount.

     "Class [__] Initial Certificate Principal Balance" means $[_________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Adjusted  Certificate   Principal  Balance  as  of  the  immediately   preceding
Distribution Date (or, in the case of the first  Distribution Date, on the Class
[__] Initial Certificate Principal Balance).

     "Class  [__]   Liquidation   Loss  Amount"  means,   with  respect  to  any
Distribution Date, the lesser of (i) the amount, if any, by which the sum of the
Class A, Class [__],  Class [__] and Class [__] Certificate  Principal  Balances
exceeds the Pool Balance and (ii) the Class [__] Certificate  Principal Balance,
in each case after giving effect to all  distributions of principal made on such
Distribution Date.

     "Class [__] Liquidation  Loss Interest  Amount" means,  with respect to any
Distribution  Date,  interest accrued during the related Interest Accrual Period
at the Class [__] Pass- Through Rate on the Class [__]  Liquidation Loss Amount,
if any, for the immediately preceding Distribution Date.

     "Class [__]  Pass-Through  Rate" means,  with  respect to any  Distribution
Date,  the lesser of  (i) [____]%  per annum and (ii) the  Weighted  Average Net
Contract Rate.

     "Class [__] Percentage"  means,  for any Distribution  Date, 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 [__] Adjusted  Certificate  Principal  Balance,
each immediately prior to such Distribution Date.

     "Class [__] Unpaid Certificate  Principal Shortfall" means, with respect to
any Distribution Date, the excess, if any, of all Formula Principal Distribution
Amounts  distributable  on the Class [__]  Certificates  over the actual  amount
distributed  to the Class [__]  Certificates  in  respect  of Formula  Principal
Distribution Amounts.

     "Class [__] Unpaid Liquidation Loss Interest Shortfall" means, with respect
to any  Distribution  Date, the sum of (i) any Liquidation  Loss Interest Amount
distributable on the preceding  Distribution  Date but not distributed  plus, to
the extent legally  permissible,  interest accrued on any such amount during the
related  Interest  Accrual  Period at the Class [__] Pass- Through Rate and (ii)
any  amounts  distributable  under  clause (i) above or this  clause (ii) on the
preceding  Distribution  Date but not  distributed  plus, to the extent  legally
permissible,  interest  accrued on any such amount  during the related  Interest
Accrual Period at the Class [__] Pass-Through Rate.

     "Class [__] Adjusted Certificate  Principal Balance" means, with respect to
any Distribution  Date, the Class [__] Certificate  Principal Balance as of such
Distribution Date minus the Class [__] Liquidation Loss Amount, if any.

     "Class [__] Certificate" means any one of the Certificates designated Class
[__],  executed and authenticated as provided herein,  substantially in the form
set forth in Exhibits E and I.

     "Class [__]  Certificate  Principal  Balance" means, at any time, the Class
[__]  Initial  Certificate  Principal  Balance  minus  the  sum of  all  amounts
previously distributed to the Class [__] Certificateholders  pursuant to Section
6.01(a)(viii) and (a)(ix).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a).

     "Class [__] Formula Principal  Distribution Amount" means, (i) with respect
to any Distribution  Date as to which 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, (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. For any
Distribution  Date,  if the Class [__]  Formula  Principal  Distribution  Amount
exceeds the Class [__] Certificate  Principal Balance less the Class [__] Unpaid
Certificate  Principal  Shortfall,  then such amounts will be allocated first to
the Class [__] Formula Principal  Distribution Amount and then to the Class [__]
Formula Principal Distribution Amount.

     "Class [__] Initial Certificate Principal Balance" means $[_________].

     "Class  [__]  Interest  Distribution  Amount"  means,  with  respect to any
Distribution  Date,  an amount  equal to  interest  accrued  during the  related
Interest  Accrual Period at the Class [__]  Pass-Through  Rate on the Class [__]
Adjusted  Certificate   Principal  Balance  as  of  the  immediately   preceding
Distribution Date (or, in the case of the first  Distribution Date, on the Class
[__] Initial Certificate Principal Balance).

     "Class  [__]   Liquidation   Loss  Amount"  means,   with  respect  to  any
Distribution Date, the lesser of (i) the amount, if any, by which the sum of the
Class A and Class [__] Certificate  Principal  Balances exceeds the Pool Balance
and (ii) the Class [__] Certificate Principal Balance, in each case after giving
effect to all distributions of principal made on such Distribution Date.

     "Class [__] Liquidation  Loss Interest  Amount" means,  with respect to any
Distribution  Date,  interest accrued during the related Interest Accrual Period
at the Class [__] Pass- Through Rate on the Class [__]  Liquidation Loss Amount,
if any, for the immediately preceding Distribution Date.

     "Class [__]  Pass-Through  Rate" means,  with  respect to any  Distribution
Date,  the lesser of  (i) [____]%  per annum and (ii) the  Weighted  Average Net
Contract Rate.

     "Class [__] Percentage"  means,  for any Distribution  Date, 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 [__] Adjusted  Certificate  Principal  Balance,
each immediately prior to such Distribution Date.

     "Class [__] Unpaid Certificate  Principal Shortfall" means, with respect to
any Distribution Date, the excess, if any, of all Formula Principal Distribution
Amounts  distributable  on the Class [__]  Certificates  over the actual  amount
distributed  to the Class [__]  Certificates  in  respect  of Formula  Principal
Distribution Amounts.

     "Class [__] Unpaid Liquidation Loss Interest Shortfall" means, with respect
to any  Distribution  Date, the sum of (i) any Liquidation  Loss Interest Amount
distributable on the preceding  Distribution  Date but not distributed  plus, to
the extent legally  permissible,  interest accrued on any such amount during the
related  Interest  Accrual  Period at the Class [__] Pass- Through Rate and (ii)
any  amounts  distributable  under  clause (i) above or this  clause (ii) on the
preceding  Distribution  Date but not  distributed  plus, to the extent  legally
permissible,  interest  accrued on any such amount  during the related  Interest
Accrual Period at the Class [__] Pass-Through Rate.

     "Class  [__]  Certificates"  means any one of the  Certificates  designated
Class [__], executed and authenticated as provided herein,  substantially in the
form set forth in Exhibits G, H and I.

     "Class [__] Components" means each of the separate notional balance classes
treated as "regular interests" and defined in Section 10.12(g).

     "Class [__]  Distribution  Amount" means,  with respect to any Distribution
Date, the aggregate amount distributed to the Class [__]  Certificateholders  on
such Distribution Date pursuant to Section 6.01(a)(xvii).

     "Class  [__] Strip  Amount"  shall have the  meaning  specified  in Section
10.12(g).

     "Closing Date" means [_______, 199_].

     "Code" means The Internal Revenue Code of 1986, as amended.

     "Collection  Account" means the custodial  account or accounts  created and
maintained pursuant to Section 6.04.

     "Computer  Tape" means the  computer  tape  generated  by the Seller  which
provides information relating to the Contracts.

     "Contract  File" means[,  with respect to each  (1) Contract  that is not a
Land Home Contract, (i) the original copy of the Contract; (ii) in the case of a
Contract not originated by IndyMac, the  assignment of the related Contract from
the  originator to IndyMac;  and  (iii) any  extension,  modification  or waiver
agreement(s),  and (2) each  Land Home  Contract,  (i) the original  copy of the
Contract;  (ii) the related Mortgage with evidence of recording  thereon (or, if
the original  Mortgage  has not yet been  returned by the  applicable  recording
office,  a copy  thereof,  certified  by such  recording  office,  which will be
replaced by the original Mortgage when it is so returned) and any title document
for the related Manufactured Home; (iii) an assignment in recordable form of the
Mortgage to the Trustee  (which may be a blanket  assignment if permitted in the
applicable  jurisdiction);  (iv) in  the case of a Contract  not  originated  by
IndyMac,  the assignment of the related Contract from the originator to IndyMac;
(v) if applicable,  the power of attorney  granted to the Trustee;  and (vi) any
extension, modification or waiver agreement(s)].

     "Contract Pool" means the pool of Contracts held in the Trust Fund.

     "Contract  Principal  Balance" means,  with respect to any Contract and any
date of  determination,  the  [scheduled]  [actual]  principal  balance  of such
Contract  as of  such  date  of  determination  [without  giving  effect  to any
adjustments  by reason of  bankruptcy  or  similar  proceedings  or any  waiver,
extension or grace period].

     "Contract  Schedule" means the list identifying each Contract  constituting
part of the corpus of the Trust Fund,  which list is attached  hereto as Exhibit
A, and which identifies each Contract by contract number and name of the Obligor
and sets forth the Contract Principal Balance of each Contract as of the Cut-off
Date.

     "Contracts" means the manufactured  housing installment sales contracts and
installment loan agreements  described in the Contract Schedule and constituting
part of the Trust  Fund,  which  Contracts  are to be sold and  assigned  by the
Depositor to the Trustee and which are the subject of this Agreement.

     "Corporate Trust Office" means the principal office of the Trustee at which
at any  particular  time its corporate  business  shall be  administered,  which
office  at  the  date  of   execution   of  this   Agreement   is   located   at
[________________________], Attention: [________].

     "Cross-over  Date"  means  the  later  to  occur  of (i)  the  [__________]
Distribution  Date  and  (ii)  the  first  Distribution  Date  as of  which  the
percentage  equivalent  of a fraction  (which shall not be greater than one) the
numerator of which is the aggregate  Adjusted  Certificate  Principal 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 Pool Balance.

     "Cumulative  Realized  Loss Test" means,  with respect to any  Distribution
Date, the following:

     (i) if such Distribution Date occurs between [__________] and [______], the
Cumulative Realized Loss Test will be satisfied if Cumulative Realized Losses as
of such  Distribution  Date are less than or equal to [___]% of the Cut-off Date
Pool Balance;

     (ii) if such Distribution Date occurs between  [________] and [_____],  the
Cumulative Realized Loss Test will be satisfied if Cumulative Realized Losses as
of such  Distribution  Date are less than or equal to [___]% of the Cut-off Date
Pool Balance; and

     (iii) if such  Distribution  Date occurs after  [_______],  the  Cumulative
Realized  Loss Test will be satisfied if Cumulative  Realized  Losses as of such
Distribution  Date are less  than or equal to [___]%  of the  Cut-off  Date Pool
Balance;

     "Cumulative  Realized Losses" means, with respect to any Distribution Date,
the sum of  Realized  Losses  with  respect to such  Distribution  Date and each
preceding Distribution Date.

     "Current   Overcollateralization   Amount"  means,   with  respect  to  any
Distribution Date, the excess, if any, of (i) the Pool Balance over (ii) the sum
of the Certificate Principal Balances of all then-outstanding Certificates.

     "Current Realized Loss Ratio" means, with respect to any Distribution Date,
a fraction,  expressed as a percentage,  the numerator of which is the aggregate
Realized  Losses as of such  Distribution  Date and each of the two  immediately
preceding  Distribution Dates,  multiplied by four, and the denominator of which
is the  arithmetic  average  of the  Pool  Balance  as of  the  third  preceding
Distribution Date and the Pool Balance as of such Distribution Date.

     "Cut-off Date" means [______, 199_].

     "Cut-off Date Pool Balance" means $[_____________].

     "Deficiency  Event" means the Distribution  Date, if any, on which the Pool
Balance becomes equal to or less than the Class A Certificate Principal Balance.

     "Definitive  Certificates"  shall  have the  meaning  specified  in Section
4.03(b).

     "Deposit Date" means,  with respect to any Distribution  Date, the Business
Day immediately preceding such Distribution Date.

     "Depositor"  means  IndyMac ABS,  Inc., or its successor in interest or any
successor under this Agreement appointed as herein provided.

     "Depository"  means  DTC,  the  nominee  of  which  is  Cede & Co.,  as the
registered  Holder  of the  Book-Entry  Certificates,  and its  successors.  The
Depository shall at all times be a "clearing  corporation" as defined in Section
8-102(3) of the Uniform Commercial Code of the State of New York.

     "Depository  Participant" means a broker,  dealer,  bank or other financial
institution  or other  Person  for whom from time to time a  Depository  effects
book-entry transfers and pledges of securities deposited with the Depository.

     "Determination  Date" means,  with respect to any  Distribution  Date,  the
third Business Day preceding such Distribution Date.

     "Distribution  Date" means the [________] day of any month,  or if such day
is not a Business Day, the first Business Day  immediately  succeeding such day,
commencing [_______, 199_].

     "DTC" means The Depository Trust Company, and its successors.

     "Due  Date"  means,  with  respect  to any  Contract,  the day of the month
specified in such  Contract on which each Monthly  Payment is due,  exclusive of
any grace period.

     "Due Period"  means,  with  respect to any  Distribution  Date,  the period
commencing  on the  second  day of the month  preceding  the month in which such
Distribution Date occurs and ending at the close of business on the first day of
the month in which such Distribution Date occurs.

     "Electronic  Ledger"  means the  electronic  master  record of the Seller's
manufactured housing installment sales contracts and installment loan agreements
clearly identifying each Contract that is part of the Trust Fund.

     "Eligible  Account" means an account that is either (i)  maintained  with a
depository  institution  organized  under the laws of the  United  States or any
state,  the  deposits  of which are  insured by the  Federal  Deposit  Insurance
Corporation to the fullest extent  permitted by law, (a) the  long-term  deposit
rating or the long-term  unsecured debt  obligations of which (or in the case of
the principal bank in a bank holding  company  system,  the long-term  unsecured
debt  obligations  of such bank  holding  company,  unless  [______] is a Rating
Agency) have  received  from each Rating Agency one of its two highest long term
ratings, (b) the short-term unsecured debt obligations of which are rated in the
highest  short-term rating category by the Rating Agencies or (c) the short term
deposits  or  commercial  paper of which is rated [_] by [____] and, if rated by
[____],  [__] by [____], (ii) a trust account maintained with the Trustee in its
corporate trust department in which the funds are either  uninvested or invested
solely in Eligible  Investments  or (iii)  otherwise  acceptable  to each Rating
Agency, as evidenced by a letter from such Rating Agency, without a reduction or
withdrawal of the rating of any Rated Certificates.

     "Eligible Investments" means one or more of the following:

          (i)  obligations  of, or guaranteed as to timely payments of principal
     and  interest  by,  the  United  States or any  agency  or  instrumentality
     thereof,  which  obligations are backed by the full faith and credit of the
     United States;

          (ii)  repurchase  agreements  on  obligations  specified in clause (i)
     maturing  not more than one  month  from the date of  acquisition  thereof;
     provided that the long-term unsecured  obligations of the party agreeing to
     repurchase such  obligations are at the time rated by each Rating Agency in
     one of its two highest long term rating  categories;  provided further that
     the short-term debt  obligations of such party shall be rated [_] by [____]
     and, if rated by [____], [_] by [____];

          (iii)  federal  funds,  certificates  of deposit,  time  deposits  and
     bankers'acceptances,  each of which shall not have an original  maturity of
     more  than  90  days,  of  any  depository  institution  or  trust  company
     incorporated  under the laws of the United  States or any State  (including
     those of the  Trustee  or its  affiliates);  provided  that the  short-term
     obligations  of such  depository  institution  or trust  company shall have
     received the highest rating by the Rating Agencies;

          (iv) commercial paper (having original maturities of not more than 270
     days) of any corporation  incorporated  under the laws of the United States
     or any State;  provided  that such  commercial  paper shall be rated [_] by
     [____] and, if rated by [____], [__] by [______];

          (v) any money market or common trust fund rated in the highest  rating
     category by [____] and acceptable to [___] (including funds as to which the
     Trustee may act as sponsor, manager, advisor or depository); and

          (vi)  other  obligations  or  securities  that  are  acceptable  as an
     Eligible  Investment to each Rating  Agency,  as evidenced by a letter from
     such Rating Agency,  and will not result in a reduction in or withdrawal of
     the rating of any Rated Certificates;

provided that no instrument  shall be an Eligible  Investment if such instrument
evidences  a right  to  receive  only  interest  payments  with  respect  to the
obligations  underlying such instru- ment;  provided  further that no instrument
shall be an Eligible  Investment  unless such instrument  matures on the Deposit
Date next succeeding the date of investment.

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

     "Event of Default" means any of the events described in Section 9.01.

     "Extension Fee" means any extension fee paid by the Obligor on a Contract.

     "Final  Scheduled  Distribution  Date" means the  [_________]  Distribution
Date.

     ["Fitch" means Fitch IBCA, Inc., and its successors.]

     "Formula  Principal   Distribution  Amount"  means,  with  respect  to  any
Distribution  Date,  (a) the  sum of the  following  amounts  (i) the sum of the
principal  components  of all Monthly  Payments  scheduled to be made during the
related Due Period on the Contracts  that were  outstanding  on the first day of
such Due Period  (regardless  of whether such Monthly  Payments were advanced by
the Servicer or received 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 became a Repurchased  Contract  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.

     "Fractional  Interest" means, with respect to any Certificate of any Class,
the  product  of (i) the  Percentage  Interest  evidenced  by  such  Certificate
multiplied by (ii) the amount  derived from dividing the  Certificate  Principal
Balance  of such  Class  by the sum of the  Certificate  Principal  Balances  of
Certificates of all Classes.  For purposes of the foregoing,  the Class [__] and
Class [__] Certificates will have a Certificate Principal Balance of zero.

     "Hazard Insurance Policy" means, with respect to each Contract,  the policy
of fire and  extended  coverage  insurance  required  to be  maintained  for the
related  Manufactured  Home,  pursuant  to  Section  5.07 which may be a blanket
insurance policy maintained by the Servicer.

     "IndyMac" means [IndyMac, Inc.], and its successors.

     "Interest Accrual Period" means,  with respect to a Distribution  Date, the
calendar  month  preceding  the month in which  the  Distribution  Date  occurs.
Interest on the  Certificates  shall be computed on the basis of a 360-day  year
consisting of twelve 30-day months.

     "Interest   Distribution   Amount"  means,  with  respect  to  a  Class  of
Certificates  (other than the Class [__]  Certificates) and a Distribution Date,
the amount of interest accrued during the related Interest Accrual Period at the
related  Pass-Through  Rate on,  in the  case of a Class  [_]  Certificate,  the
Certificate  Principal Balance of such Class of Certificates and, in the case of
a Class of Subordinate Certificates,  the Adjusted Certificate Principal Balance
of such Class of Subordinate Certificates.

     "Issuing REMIC" shall have the meaning set forth in Section 10.12.

     "Land Home  Contract"  means a Contract that is secured,  or intended to be
secured, by a lien on the real estate on which the related  Manufactured Home is
located.

     "Late  Payment  Fees"  means  any late  payment  fees paid by  Obligors  on
Contracts, determined in accordance with the terms thereof.

     "Lien"  means  any  lien,  claim,   charge,   security  interest  or  other
encumbrance.

     "Liquidated Contract" means any defaulted Contract as to which the Servicer
has  determined  that all amounts which it expects to recover from or on account
of such Contract have been  recovered;  provided that any defaulted  Contract in
respect of which the  related  Manufactured  Home and,  in the case of Land Home
Contracts,  Mortgaged  Property  have been realized upon and disposed of and the
proceeds  of such  disposition  have  been  received  shall  be  deemed  to be a
Liquidated Contract.

     "Liquidation   Expenses"  means  all  reasonable   out-of-pocket   expenses
(exclusive  of  overhead  expenses)  which  are  incurred  by  the  Servicer  in
connection  with the liquidation of any defaulted  Contract,  on or prior to the
date on which  the  related  Manufactured  Home  and,  in the case of Land  Home
Contracts,  Mortgaged Property are disposed of, including,  without  limitation,
reasonable  legal fees and expenses,  any  unreimbursed  amount  expended by the
Servicer  pursuant  to  Section  5.06 or 5.11  (to the  extent  such  amount  is
reimbursable  pursuant to Section 5.06 or 5.08,  as the case may be)  respecting
such  Contract  and any  unreimbursed  expenditures  for  property  taxes or for
property restoration or preservation that are related to such liquidation.

     "Liquidation Loss Amount" means,  with respect to each  Distribution  Date,
the amount, if any, by which (i) the aggregate  Certificate Principal Balance of
all  the  Certificates,   after  all  distributions   have  been  made  on  such
Distribution Date, exceeds (ii) the Pool Balance.

     "Liquidation  Loss  Interest  Amount"  means,  with  respect  to a Class of
Subordinate  Certificates and a Distribution  Date,  interest accrued during the
related  Interest  Accrual  Period  at  the  related  Pass-Through  Rate  on the
Liquidation  Loss  Amount  for  such  Class  as  of  the  immediately  preceding
Distribution Date.

     "Liquidation  Proceeds" means cash (including insurance proceeds other than
those applied to the restoration of the related Manufactured Home or released to
the related  Obligor in accordance with the normal  servicing  procedures of the
Servicer)  received in connection with the  liquidation of defaulted  Contracts,
whether through repossession or otherwise.

     "Loan-to-Value  Ratio" means 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.

     "Manufactured  Home" means a unit of  manufactured  housing which meets the
requirements of Section 25(e)(10) of the Code, including all accessions thereto,
securing the indebtedness of the Obligor under a Contract.

     "Monthly Payment" means,  with respect to any Contract,  the amount of each
fixed monthly  payment  payable by the related  Obligor in  accordance  with the
terms thereof  without giving effect to any  adjustments by reason of bankruptcy
or similar proceedings or any waiver, extension or grace period.

     "Monthly Report" means the monthly report described in Section 7.01.

     "Monthly Servicing Fee" means, as of any Distribution Date, an amount equal
to [_____] of [___]%  (or, in the case of a  successor  Servicer  engaged at any
time  after  IndyMac is no longer  the  Servicer,  the  percentage  agreed  upon
pursuant  to Section  8.08) of the Pool  Balance for the  immediately  preceding
Distribution Date.

     "Monthly Trustee Fee" means, as of any  Distribution  Date, an amount equal
to one-  twelfth of [___]% of the Pool  Balance  for the  immediately  preceding
Distribution  Date;  provided  that the  aggregate  Monthly  Trustee Fee for any
calendar year shall not be less than $[____].

     ["Moody's" means Moody's Investors Service, Inc., and its successors.]

     "Mortgage"  means the  mortgage  creating  a first lien on an estate in fee
simple in the real property securing a Contract.

     "Mortgaged Property" means the property subject to a Mortgage.

     "Net Liquidation  Loss" means, with respect to a Liquidated  Contract,  the
amount,  if any, by which (i) the unpaid  principal  balance of such  Liquidated
Contract plus accrued and unpaid interest thereon at the related APR to the date
on which such Contract became a Liquidated Contract exceeds (ii) the related Net
Liquidation Proceeds.

     "Net Liquidation  Proceeds" means, with respect to any Liquidated Contract,
Liquidation  Proceeds  net of the sum of (i)  Liquidation  Expenses and (ii) any
amount required to be paid to the Obligor or any other party with an interest in
the Manufactured  Home or any related  Mortgaged  Property that is senior to the
interest of the Trust Fund.

     "Nonrecoverable  Advance"  means any  Advance  made or  proposed to be made
pursuant  to  Section  6.03,  which the  Servicer  believes,  in its good  faith
judgment,  is  not,  or if  made  would  not  be,  ultimately  recoverable  from
Liquidation  Proceeds or otherwise  from the related  Contract.  In  determining
whether an Advance is or will be nonrecoverable, the Servicer need not take into
account that it might receive any amounts in a deficiency  judgment.  The deter-
mination by the  Servicer  that any Advance is, or if made would  constitute,  a
Nonrecoverable  Advance,  shall be evidenced by an Officer's  Certificate of the
Servicer   delivered   to  the   Trustee   and  stating  the  reasons  for  such
determination.

     "Obligor"  means each  person who is  indebted  under a Contract or who has
acquired a Manufactured Home subject to a Contract.

     "Officer's Certificate" means a certificate signed by the President, a Vice
President,  the Treasurer,  an Assistant Treasurer,  the Secretary, an Assistant
Secretary or any other duly authorized officer of the Depositor or the Servicer,
as the case may be, and delivered to the Trustee as required by this Agreement.

     "Opinion of  Counsel"  means a written  opinion of counsel,  who may be the
counsel for the  Depositor  or the  Servicer,  addressed  and  delivered  to the
Trustee  and any  other  entity  or  entities  specified  herein  who  shall  be
reasonably acceptable to the Trustee.

     "Original Value" means,  with respect to any Manufactured Home that was new
at the time the related  Contract was  originated,  the  purchase  price of such
Manufactured  Home  (including,  for this purpose,  any  Mortgaged  Property not
constituting  a part of the  Manufactured  Home),  plus taxes and, to the extent
financed under such Contract,  fees, insurance and prepaid finance charges. With
respect to any Manufactured  Home that was used at the time the related Contract
was  originated,  the total  delivered  sales  price of such  Manufactured  Home
(including,  for this purpose, any Mortgaged Property not constituting a part of
the Manufac-  tured  Home),  plus taxes and, to the extent  financed  under such
Contract, fees, insurance and prepaid finance charges.

     "Outstanding"  means,  with  respect  to any  Contract  as to the  time  of
reference thereto, a Contract that has not been fully prepaid and has not become
either a Liquidated  Contract or a  Repurchased  Contract  prior to such time of
reference.

     "Outstanding Amount Advanced" means, with respect to any Distribution Date,
the aggregate of all Advances  remitted by the Servicer pursuant to Section 6.03
less the aggregate of all Advance  Reimbursement Amounts actually received prior
to such Distribution Date.

     "Overcollateralization   Reduction  Amount"  means,  with  respect  to  any
Distribution Date, the excess, if any, of (i) the Current  Overcollateralization
Amount over (ii) the Target Overcollateralization Amount.

     "Ownership  Interest"  means any legal or  beneficial,  direct or indirect,
ownership or other interest.

     "Pass-Through Rate" means, as to any Class of Certificates,  the Class [__]
Pass-Through Rate, the Class [__] Pass-Through Rate, the Class [__] Pass-Through
Rate, the Class [__] Pass-Through  Rate, the Class [__]  Pass-Through  Rate, the
Class [__] Pass-Through  Rate, the Class [__] Pass-Through  Rate, the Class [__]
Pass-Through   Rate,  the  Class  [__]  Pass-Through  Rate  or  the  Class  [__]
Pass-Through Rate, as the case may be.

     "Paying Agent" means any paying agent appointed pursuant to Section 4.06.

     "Percentage  Interest"  means,  with respect to a Certificate of any Class,
the percentage  interest evidenced thereby in distributions  required to be made
on the Certificates of such Class,  such percentage  interest being equal to the
percentage  obtained by dividing the  denomination  of such  Certificate  by the
aggregate of the  denominations  of all of the outstanding  Certificates of such
Class  (or,  in the  case  of a  Class  [__]  Certificate,  being  equal  to the
percentage specified on the face of such Class [__] Certificate).

     "Permitted Transferee" means any Person other than (i) the United States, a
State or any political  subdivision thereof, any possession of the United States
or any  agency or  instru-  mentality  of any of the  foregoing  (other  than an
instrumentality  that is a corporation  if all of its  activities are subject to
tax and,  except for the Federal Home Loan Mortgage  Corporation,  a majority of
its board of directors is not selected by any such  governmental  unit);  (ii) a
foreign government,  international  organization or agency or instrumentality of
either of the foregoing (other than an instrumentality  that is a corporation if
all of its  activities  are  subject  to tax  and a  majority  of its  board  of
directors is not selected by any such governmental unit);  (iii) an organization
which is exempt  from tax  imposed by Chapter 1 of the Code  (including  the tax
imposed by Code Section 511 on unrelated  business taxable income) on any excess
inclusions (as defined in Code Section  860E(c)(1)) with respect to a Class [__]
Certificate  (except  certain  farmers'  cooperatives  described in Code Section
521); (iv) rural electric and telephone  cooperatives  described in Code Section
1381(a)(2);  (v) a Non-U.S.  Person;  and (vi) any other Person so designated by
the Servicer  based upon an Opinion of Counsel that the Transfer of an Ownership
Interest in a Class [__]  Certificate to such Person may cause the Trust Fund to
fail to qualify as a two-tiered REMIC at any time that any Certificates are out-
standing. For purposes of the foregoing,  the terms "United States," "State" and
"International  Organization"  shall have the meanings set forth in Code Section
7701  or  successor  provisions.  A  "Non-U.S.   Person"  means  an  individual,
corporation, partnership or other person other than a citizen or resident of the
United States,  a corporation,  partnership or other entity created or organized
in or under the laws of the United States or any political  subdivision thereof,
an estate that is subject to U.S. federal income tax regardless of the source of
its income or, for trusts whose taxable  years begin after  December 31, 1996, a
trust whose administration is subject to the primary supervision of a U.S. court
and which has one or more U.S. fiduciaries who have the authority to control all
substantial decisions of the trust.

     "Person" means any  individual,  corporation,  partnership,  joint venture,
association,  joint-stock company, trust, unincorporated  organization,  limited
liability company or government or any agency or political subdivision thereof.

     "Pool Factor" means, with respect to any Distribution Date and any Class of
Certificates,  the percentage,  carried out to seven decimal places, obtained by
dividing the Certificate Principal Balance of such Class of Certificates,  after
giving  effect  to all  distributions  made on such  Distribution  Date,  by the
Initial Certificate Principal Balance of such Class of Certificates.

     "Pool  Balance"  means,  with  respect to any  Distribution  Date,  (i) the
Cut-off  Date Pool  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.

     "Pooling REMIC" shall have the meaning set forth in Section 10.12.

     "Prepayment  Interest Excess" means, as to any Principal Prepayment in full
received by the  Servicer  after a  Contract's  Due Date  during any  Prepayment
Period,  all amounts paid by the related  Obligor in respect of interest  during
such Prepayment  Period in excess of one month's  interest at the related APR on
such Principal Prepayment.

     "Prepayment  Interest  Shortfall" means, as to any Principal  Prepayment in
full  received  by the  Servicer  prior  to a  Contract's  Due Date  during  any
Prepayment  Period,  the amount,  if any,  by which one month's  interest at the
related APR on such Principal  Prepayment exceeds the amount of interest paid in
connection with such Principal Prepayment.

     "Prepayment  Period"  means,  with  respect  to a  Distribution  Date,  the
calendar month  immediately  preceding the month in which such Distribution Date
occurs.

     Principal  Distribution  Tests"  will  be  satisfied  with  respect  to any
Distribution  Date, if (i) the Average Sixty-Day  Delinquency Ratio is less than
or equal to [___]%,  (ii) the Average Thirty-Day  Delinquency Ratio is less than
or equal to [___]%,  (iii) the  Cumulative  Realized  Loss Test is satisfied and
(iv) the Current Realized Loss Ratio does not exceed [___]%.

     "Principal  Prepayment"  means, with respect to any Contract,  a payment or
other  recovery  of  principal  made  on or in  respect  thereof  (exclusive  of
Liquidation  Proceeds)  which is received in advance of the related Due Date and
applied  upon  receipt  (or,  in  some  instances  with  respect  to  a  partial
prepayment,  upon one or more future Due Dates) to reduce the Contract Principal
Balance  of such  Contract  prior  to the Due Date or Due  Dates  on which  such
principal amounts are due.

     "PTCE  95-60"  means  Department  of  Labor  Prohibited  Transaction  Class
Exemption 95-60.

     "Qualified  Bidders" means firms and  institutions  that are engaged in the
business  of buying  and  selling  manufactured  housing  installment  sales and
installment loan contracts.

     "Rated  Certificates"  means each Class of Certificates that has been rated
by a Rating Agency.

     "Rating Agencies" means [___] and [_____].

     "Realized  Losses"  means,  with  respect  to any  Distribution  Date,  the
aggregate  Net  Liquidation  Losses  of all  Contracts  that  became  Liquidated
Contracts during the related Due Period.

     "Record  Date"  means (a) with  respect  to any  Distribution  Date and the
Book-Entry Certificates,  the close of business on the day immediately preceding
such  Distribution  Date, and (b) with respect to any Distribution  Date and the
Definitive Certificates (including the Class [____],  Class [__] and Class [___]
Certificates),  the  close of  business  on the last  Business  Day of the month
immediately preceding the month in which such Distribution Date occurs.

     "REMIC" means a real estate mortgage  investment conduit within the meaning
of Section 860D(a) of the Code.

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

     "REO Property" means any Manufactured  Home or Mortgaged  Property acquired
by the Servicer in a repossession or foreclosure.

     "Repossession  Profits" means,  with respect to any Distribution  Date, the
excess,  if any, of Net  Liquidation  Proceeds in respect of each  Contract that
became a Liquidated  Contract  during the related Due Period over the sum of the
Contract  Principal  Balance of such Contract  plus accrued and unpaid  interest
thereon at the related APR from the Due Date to which  interest was last paid by
the  Obligor to the Due Date in the Due Period in which such  Contract  became a
Liquidated Contract.

     "Repurchase  Price" means,  with respect to any  Repurchased  Contract,  an
amount  equal  to the  unpaid  principal  balance  of  such  Contract  as of the
beginning of the month of repurchase plus accrued interest from the date through
which interest was last paid to its Due Date in the month in which such Contract
is repurchased.

     "Repurchased  Contract"  means a Contract  repurchased  or  required  to be
repurchased by the Seller pursuant to Section 3.05(a).

     "Responsible  Officer"  means,  when used with respect to the Trustee,  the
chairman  or vice  chairman  of the board of  directors,  the  chairman  or vice
chairman of any executive  committee of the board of directors,  the  president,
any Vice President,  any assistant vice president,  the secretary, any assistant
secretary,  the treasurer,  any assistant treasurer,  the cashier, any assistant
cashier,  any trust officer or assistant  trust  officer,  the  controller,  any
assistant controller or any other officer of the Trustee customarily  performing
functions similar to those performed by any of the above designated officers and
also with respect to a particular  matter, any other officer to whom such matter
is referred  because of such  officer's  knowledge of and  familiarity  with the
particular subject.

     "Sale  and  Purchase  Agreement"  means  that  certain  sale  and  purchase
agreement,  dated as of the date hereof,  between the Seller and the  Depositor,
regarding the sale by the Seller and purchase by the Depositor of the Contracts.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Seller" means  [IndyMac,  Inc.],  in its capacity as Seller under the Sale
and Purchase Agreement and this Agreement, and its successors.

     "Servicer"  means  [IndyMac,  Inc.],  in its capacity as Servicer under the
Sale and Purchase Agreement and this Agreement,  or its successor in interest or
any successor under this Agreement as provided by Section 8.07.

     "Servicer's  Certificate"  means an Officer's  Certificate  of the Servicer
completed, executed and delivered pursuant to Section 7.02, substantially in the
form of Exhibit J.

     "Servicing  File" means [all documents,  records and other items maintained
by the Servicer with respect to a Contract and not included in the corresponding
Contract File,  including the original title document or application  for title,
the credit application,  credit reports and verifications,  appraisals,  tax and
insurance records, payment records, insurance claim records,  correspondence and
the Computer Tape].

     "Servicing  Officer"  means any  officer of the  Servicer  involved  in, or
responsible  for, the  administration  and servicing of the Contracts whose name
appears  on a  list  of  servicing  officers  furnished  to the  Trustee  by the
Servicer, as such list may from time to time be amended.

     "Sixty-Day Delinquency Ratio" means, with respect to any Distribution Date,
a fraction,  expressed as a percentage,  the numerator of which is the aggregate
Contract Principal Balance of all Contracts that were delinquent 60 or more days
as of the end of the preceding calendar month (including Contracts in respect of
which the  related  Manufactured  Homes have been  repossessed  but are still in
inventory),  and  the  denominator  of  which  is  the  Pool  Balance  for  such
Distribution  Date;  provided  that  no  Monthly  Payment  shall  be  considered
delinquent if 90% of the amount thereof is received on or prior to its scheduled
Due Date; provided further that if the amount remaining outstanding with respect
to any Monthly Payment referred to in the preceding  provisio is not received in
full on or before the next Due Date, such Contract will be deemed  delinquent as
of such next Due Date.

     "State" means any state of the United States or the District of Columbia.

     "Subordinate   Certificates"   means   the  Class   [__]  and  Class   [__]
Certificates.

     "Subservicer"  means any  Person to whom the  Servicer  has  delegated  its
duties as Servicer pursuant to a Subservicing Agreement.

     "Subservicing  Agreement"  means an agreement  between the Servicer and any
Subservicer, as contemplated by Section 5.03.

     "Target  Overcollateralization  Amount"  means  (i)  with  respect  to  any
Distribution  Date prior to the Cross-over  Date, [__]% of the Cut-off Date Pool
Balance,  and (ii) for any other  Distribution  Date, the lesser of (a) [__]% of
the Cut-off Date Pool Balance and (b) [___]% of the Pool Balance; provided that,
so  long  as  any   Class   of   Certificates   is   outstanding,   the   Target
Overcollateralization  Amount will not be less than  [___]% of the Cut-off  Date
Pool Balance.

     "Tax" means any tax, including interest,  penalties,  additional amounts or
additions to tax.

     "Tax Matters Person" means the Person designated as "tax matters person" in
the manner  provided  under  Treasury  regulation Section 1.860F-4(d)  and
temporary Treasury regulation Section 301.6231(a)(7)-1T. Initially, the Tax
Matters Person shall be the Trustee.

     "Tax Matters Person  Certificate"  means the Class [__]  Certificate with a
denomination equal to [___]% of the Class [__] Certificate Principal Balance.

     "Termination Price" means the sum of (i) any Liquidation  Expenses incurred
by the  Servicer in respect of any  Contract  that has not yet been  liquidated,
(ii) all amounts required to be reimbursed or paid to the Servicer in respect of
previously unreimbursed Advances and (iii) the greater of (a) the sum of (1) the
aggregate Contract  Principal Balance,  plus accrued and unpaid interest thereon
at the related APRs through the end of the Due Period  immedi-  ately  preceding
the Due Period in which the terminating purchase will occur, plus (2) the lesser
of (A) the aggregate  Contract  Principal Balance of each Contract that had been
secured by any REO Property  remaining in the Trust Fund, 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 of the close of business on the third  Business Day next preceding
the  date  upon  which   notice  of  any  such   termination   is  furnished  to
Certificateholders  pursuant to Section 11.01) plus all previously  unreimbursed
Advances.  The fair market  value of the assets of the Trust Fund 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.

     "Thirty-Day  Delinquency  Ratio"  means,  with respect to any  Distribution
Date,  a fraction,  expressed  as a  percentage,  the  numerator of which is the
aggregate Contract Principal Balance of all Contracts that were delinquent 30 or
more days as of the end of the preceding calendar month (including  Contracts in
respect of which the related  Manufactured  Homes have been  repossessed but are
still in inventory),  and the  denominator of which is the Pool Balance for such
Distribution  Date;  provided  that  no  Monthly  Payment  shall  be  considered
delinquent if 90% of the amount thereof is received on or prior to its scheduled
Due Date; provided further that if the amount remaining outstanding with respect
to any Monthly Payment referred to in the preceding  provisio is not received in
full on or before the next Due Date, such Contract will be deemed  delinquent as
of such next Due Date.

     "Transfer"  means any direct or indirect  transfer or sale of any Ownership
Interest in a Class [__] Certificate.

     "Transfer  Affidavit"  means an affidavit of the Transferee of a Class [__]
Certificate, substantially in the form of Exhibit K.

     "Transferee"  means any Person who is acquiring  by Transfer any  Ownership
Interest in a Class [__] Certificate.

     "Trust Fund" means the corpus of the trust  created by this  Agreement,  to
the extent described  herein,  consisting of the Contracts  (including,  without
limitation,  the security  interest  created  thereby),  including all rights to
receive  payments on the Contracts due after the Cut-off Date (whether  received
before, on or after the Cut-off Date), such assets as shall from time to time be
identified as deposited in the Collection Account and the Certificate Account, a
Manufactured  Home and any related  Mortgaged  Property which secured a Contract
(other than a  Repurchased  Contract)  and which have been acquired in realizing
upon such Contract,  the  Mortgages,  the obligation of the Seller to repurchase
Repurchased  Contracts  pursuant  to Section  3.05,  the  proceeds of the Hazard
Insurance  Policies and all rights of the Depositor  under the Sale and Purchase
Agreement.

     "Trustee" means [_____], or its successors or assigns under this Agreement.

     "Trustee's  Fees"  means the fees,  other  than the  Monthly  Trustee  Fee,
expenses and disbursements of the Trustee set forth in Section 10.05.

     "UCC"  means the  Uniform  Commercial  Code as in  effect  in the  relevant
jurisdiction.

     "Underwriter" means [_____________].

     "United States" means the United States of America.

     "Unpaid  Certificate   Principal   Shortfall"  means,  with  respect  to  a
Distribution  Date, the Class A Unpaid  Certificate  Principal  Shortfall in the
case of the Class A Certificates,  the Class [__] Unpaid  Certificate  Principal
Shortfall  in the case of the Class [__]  Certificates,  the Class  [__]  Unpaid
Certificate  Principal  Shortfall in the case of the Class [__] Certificates and
the Class [__] Unpaid Certificate  Principal  Shortfall in the case of the Class
[__] Certificates.

     "Unpaid  Liquidation  Loss  Interest  Shortfall"  means,  with respect to a
Distribution  Date, the Class [__] Unpaid  Liquidation  Loss Interest  Shortfall
with respect to the Class [__]  Certificates,  the Class [__] Unpaid Liquidation
Loss  Interest  Shortfall  with respect to the Class [__]  Certificates  and the
Class [__] Unpaid  Liquidation Loss Interest Shortfall with respect to the Class
[__] Certificates.

     "Value" means,  in respect of any Contract,  sum of the down payment (which
includes the value of any trade-in unit) for such Contract,  the original amount
financed on such  Contract,  which may include sales and other taxes,  insurance
and prepaid finance charges and, in the case of a Land Home Contract,  the value
of the land securing such Contract as appraised by an independent appraiser.

     "Vice  President"  of any Person  means any vice  president of such Person,
whether or not  designated  by a number or words before or after the title "Vice
President", who is a duly elected officer of such Person.

     "Weighted   Average  Net  Contract   Rate"  means,   with  respect  to  any
Distribution  Date, the per annum rate equal to (i) the weighted  average of the
APRs  borne by the  Contracts  and  applicable  to Monthly  Payments  due in the
related Due Period less  (ii) the per annum rate used to  calculate  the Monthly
Servicing Fee.

                                   ARTICLE TWO

                 CONVEYANCE OF CONTRACTS; CUSTODY OF CONTRACTS

     Section 2.01. Conveyance of Contracts and Other Rights.

     The Depositor,  concurrently  with the execution and delivery hereof,  does
hereby  transfer,  sell,  assign,  set over and otherwise  convey to the Trustee
without  recourse (i) all of its right,  title and interest in, to and under the
Contracts  (including,   without  limitation,  the  security  interests  created
thereby) and any related  Mortgages,  including all interest and principal  with
respect to the  Contracts  [due]  [received]  after the Cut-off  Date  [(whether
[received] [due] before, on or after the Cut-off Date)],  (ii) all of the rights
under any Hazard  Insurance  Policy  relating to a Manufactured  Home securing a
Contract for the benefit of the creditor of such  Contract,  (iii) all documents
contained in the Contract  Files,  (iv) all other of its rights  relating to and
payments made with respect to other assets comprising the Trust Fund and (v) all
proceeds of the foregoing.

     [In the case of any Land Home Contract,  not later than [__] days following
receipt by the Servicer of the original  Mortgage  with evidence of recording by
the appropriate  public recording office indicated  thereon,  the Servicer shall
(i) affix the  Trustee's  name to each  assignment of Mortgage,  as the assignee
thereof,  (ii) cause  such  assignment to be in proper form for recording in the
appropriate  public office for real property records and  (iii) deliver or cause
to be delivered for recording in the appropriate public office for real property
records the  assignments  of the  Mortgages  to the Trustee,  except that,  with
respect  to any  assignment  of a  Mortgage  as to which  the  Servicer  has not
received the information required to prepare such assignment in recordable form,
the  Servicer's  obligation to do so and to deliver the same for such  recording
shall be as soon as  practicable  after receipt of such  information  and in any
event within  [___] days after the receipt  thereof,  and the Servicer  need not
cause to be  recorded  any  assignment  which  relates  to a Land Home  Contract
[(a) the  Mortgaged  Property and Contract File relating to which are located in
[_________]  or (b) in  any other  jurisdiction  under  the laws of  which[,  as
evidenced  by an  Opinion of Counsel  delivered  by the Seller (at the  Seller's
expense) to the Trustee,] the recordation of such assignment is not necessary to
protect the Trustee's and the  Certificateholders'  interest in the related Land
Home Contract].]

     The  ownership of each  Contract  and the contents of the related  Contract
File  and  Servicing  File are  vested  in the  Trustee.  The  contents  of each
Servicing File are and shall be held in trust by the Servicer for the benefit of
the Trustee as the owner thereof and the  Servicer's  possession of the contents
of each  Servicing  File so retained is for the sole  purpose of  servicing  the
related  Contract,  and such  retention  and  possession by the Servicer is in a
custodial  capacity  only.  Neither the  Depositor  nor the  Servicer  claim any
ownership interest in the Contracts; provided that the Servicer shall retain the
customer list and have the right to solicit obligors for products it customarily
makes available to obligors in general.

     It is the  intention  of the  parties  hereto  that the  conveyance  of the
Depositor's  right, title and interest in and to the Trust Fund pursuant to this
Agreement shall constitute a purchase and sale and not a loan. If the conveyance
of  the  Contracts   from  the  Seller  to  the  Depositor  to  the  Trustee  is
characterized  as a pledge and not a sale, then the Depositor shall be deemed to
have  transferred  to the  Trustee,  in addition  to the Trust Fund,  all of the
Depositor's  right,  title and  interest  in, to and  under  the  obligation  or
obligation  deemed to be secured by said pledge;  and it is the intention of the
parties  hereto that the Seller and the  Depositor  shall also be deemed to have
granted to the Trustee a first priority security interest in all of the Seller's
and the Depositor's right, title and interest in, to and under the obligation or
obligation  deemed to be secured by said  pledge and that the  Trustee  shall be
deemed  to be an  independent  custodian  for  purposes  of  perfection  of such
security interest.

     If the  conveyance  of the  Contracts  from the Depositor to the Trustee is
characterized  as a pledge,  it is the intention of the parties hereto that this
Agreement shall  constitute a security  agreement under applicable law, and that
each of the  Seller  and the  Depositor  shall be deemed to have  granted to the
Trustee  a first  priority  security  interest  in all of its  right,  title and
interest in, to and under the Contracts,  all payments of interest and principal
due on or in respect of the Contracts  after the Cut-off Date (whether  received
before, on or after the Cut-off Date), all other rights relating to and payments
made in  respect  of the Trust  Fund,  and all  proceeds  thereof.  If the trust
created by this Agreement  terminates prior to the satisfaction of the claims of
any Person as a Holder or Certificate  Owner of any  Certificates,  the security
interest  created hereby shall continue in full force and effect and the Trustee
shall be deemed to be the collateral agent for the benefit of such Person.

     Section 2.02. Filing; Name Change or Relocation.

     (a)(i) On or prior to the Closing Date, the Seller shall cause to be filed,
in the  office  of the  Secretary  of State of the  State of  [________],  UCC-1
financing statements  describing the Contracts and other items of the Trust Fund
as  collateral  and naming the  Seller as debtor  and the  Depositor  as secured
party.  On or prior to the Closing Date, the Depositor  shall cause to be filed,
in the  office  of the  Secretary  of State of the  State of  [______],  a UCC-1
financing  statement  describing the Contracts and other items of the Trust Fund
as  collateral  and naming the  Depositor  as debtor and the  Trustee as secured
party.  The  Servicer  shall also cause to be filed all  necessary  continuation
statements for each of the foregoing UCC-1 financing statements.

     (ii)  Subject to the  following  sentence,  from time to time the  Servicer
shall take and cause to be taken such actions and execute such  documents as are
necessary  to perfect  and  protect  the  Certificateholders'  interests  in the
Contracts  and  other  items  of the  Trust  Fund  and  their  proceeds  and the
Manufactured Homes and any related Mortgaged Property against all other Persons,
including,   without  limitation,   the  filing  of  financing   statements  and
continuation statements, the execution of transfer instruments and the making of
notations  on or  taking  possession  of all  records  or  documents  of  title.
[IndyMac,  Inc.], so long as it is the Servicer,  shall not be required to cause
notations to be made on any document of title relating to any Manufactured  Home
or to execute any transfer instrument (including,  without limitation, any UCC-3
assignments)  relating  to any  Manufactured  Home  (other  than a notation or a
transfer  instrument  necessary  to show the Seller as the  lienholder  or legal
title  holder) or,  except as provided in Section 2.01 with respect to Land Home
Contracts,  to file  documents  in  real  property  records  with  respect  to a
Manufactured Home or related Contract or any related Mortgaged Property,  absent
notice  from  the  Trustee  or the  Depositor  or  actual  knowledge  that  such
Manufactured Home (other than a Manufactured Home securing a Land Home Contract)
has become real property under applicable state law; provided that this sentence
shall not have any effect on the  representation and warranty in Section 3.02(j)
and the  Seller's  obligations  in respect  thereof in  Section  3.05;  provided
further that the Servicer  shall not be required to protect the Trustee from any
Liens on the Contracts,  their proceeds or the Manufactured Homes created by the
Depositor or  conveyances  of the Contracts or their  proceeds by the Depositor.
Nothing  in  the   preceding   sentence   shall  be   construed   to  limit  the
indemnification  obligations  of the  Servicer set forth in Section  10.05.  The
Seller and the Depositor  agree to take  whatever  action is necessary to enable
the  Servicer to file  financing  statements  and  continuation  statements  and
otherwise  act to perfect and protect the  Certificateholders'  interests in the
Contracts,  the  Manufactured  Homes and any related  Mortgaged  Property as set
forth in this  Agreement.  Assuming that the  Depositor and the Trustee  perform
such actions as are required at the direction of the Servicer, the Servicer will
maintain a first priority  security  interest in each  Manufactured Home and any
related  Mortgaged  Property so long as the related  Contract is the property of
the Trust; provided that the Seller, so long as it is the Servicer, shall not be
required to cause  notations to be made on any document of title relating to any
Manufactured  Home,  to execute  any  transfer  instrument  (including,  without
limitation, any UCC-3 assignments) relating to any Manufactured Home (other than
a notation or a transfer  instrument  necessary to show the Seller as lienholder
or legal  title  holder) or to file  documents  in real  property  records  with
respect to a  Manufactured  Home or related  Contract or any  related  Mortgaged
Property,  absent notice from the Trustee,  or the Depositor or actual knowledge
that such Manufactured Home (other than a Manufactured Home securing a Land Home
Contract) has become real property under  applicable state law or to protect the
Trustee from any Liens created by the Depositor on any Manufactured Home.

     (b) During the term of this Agreement, neither the Seller nor the Depositor
shall change its name,  identity or  structure  or relocate its chief  executive
office without first giving notice to the Trustee. If any change in the Seller's
or the  Depositor's  name,  identity or structure or the relocation of its chief
executive office would make any financing or continuation statement or notice of
lien filed  under this  Agreement  seriously  misleading  within the  meaning of
applicable  provisions  of the  UCC or any  title  statute,  the  Seller  or the
Depositor,  as the case may be, no later than five days after the effective date
of such change,  shall file such  amendments  as may be required to preserve and
protect the Certificateholders'  interests in the Contracts and proceeds thereof
and in the Manufactured Homes.

     (c) The Seller  hereby  represents  and  warrants  that its  current  chief
executive  offices are located in the State of [________].  The Depositor hereby
represents  and warrants  that its chief  executive  offices are in the State of
[________]. During the term of this Agreement, the Seller and the Depositor will
each maintain its respective  chief executive office in one of the States of the
United States, [except __________].

     (d) The Servicer agrees to pay all reasonable  costs and  disbursements  in
connection with the perfection and the maintenance of perfection, as against all
third parties, of the  Certificateholders'  right, title and interest in, to and
under the Contracts (including, without limitation, the security interest in the
Manufactured Homes granted thereby) and any related Mortgages.

     Section  2.03.  Acceptance  by  Trustee.  The Trustee  hereby  acknowledges
conveyance  of the  Contracts  and any  related  Mortgages  to the  Trustee  and
declares that the Trustee, directly or through a custodian,  holds and will hold
such  Contract  Files in trust for the use and benefit of all present and future
Certificateholders.  The  Trustee  hereby  certifies  that it has no  notice  or
knowledge  of (i) any  adverse  Lien  with  respect  to any  Contract,  (ii) any
Contract  being  overdue or  dishonored,  (iii) any  evidence on the face of any
Contract of any security  interest therein adverse to the Trustee's  interest or
(iv) any defense  against or claim against any Contract by the Obligor or by any
other party.

     Section 2.04. Conditions to Closing. On the Closing Date, the Trustee shall
authenticate  and deliver the  Certificates  only upon  receipt of letters  from
[_______] and [______] confirming that (i) the Class [__________] and [________]
Certificates  have been rated [__] and [__],  respectively,  (ii) the Class [__]
Certificates  have been rated at least [__] and [___],  respectively,  and (iii)
the  Class  [__]   Certificates   have  been  rated  at  least  [__]  and  [__],
respectively.

     Section 2.05. Contribution of Assets. Except as provided in Section 3.05(a)
as relates  to a deposit  in lieu of  repurchase  of a  Contract  the  principal
balance of which is incorrectly  set forth on the Contract  Schedule,  following
the Closing Date,  the Trustee shall not accept any  contribution  of additional
assets to the Trust Fund unless the  Depositor  has  delivered to the Trustee an
Opinion of Counsel to the effect that (i) the  contribution  of such assets into
the Trust Fund will not cause the Trust Fund to fail to qualify as a  two-tiered
REMIC so long as any Certificate is outstanding and (ii) such  contribution will
not cause the  imposition  of Tax on  contributions  to the Trust Fund after the
"start-up  day" (as  defined in  Section  860G(a)(9)  of the Code) with  respect
thereto.

     Section 2.06. Execution and Authentication of Certificates. The Trustee, on
behalf of the Trust Fund, has caused to be executed, authenticated and delivered
to or  upon  the  order  of the  Depositor,  in  exchange  for the  Trust  Fund,
concurrently with the transfer, sale, assignment, setting over and conveyance to
the  Trustee  of  the  Trust  Fund,  Certificates  in  authorized  denominations
evidencing the ownership of the entire Trust Fund.


                                 ARTICLE THREE

                         REPRESENTATIONS AND WARRANTIES

     Section 3.01.  Representations  and Warranties as to the Seller. The Seller
makes the following  representations  and warranties to the other parties hereto
and the  Certificateholders.  Such representations and warranties shall speak as
of the  execution  and delivery of this  Agreement,  but shall survive the sale,
transfer and assignment of the Contracts to the Trustee.

          (a)  Organization  and  Good  Standing;  Licensing.  The  Seller  is a
     corporation duly organized, validly existing and in good standing under the
     laws of the State of its  incorporation  and has the corporate power to own
     its assets and to transact the  business in which it is currently  engaged.
     The Seller is duly qualified to do business as a foreign corporation and is
     in good  standing  in each  jurisdiction  in  which  the  character  of the
     business transacted by it or properties owned or leased by it requires such
     quali-  fication  and in which  the  failure  so to  qualify  would  have a
     material  adverse  effect on the  condition,  financial  or  other,  or the
     earnings  or  business  affairs of the  Seller.  The  Seller  was  properly
     licensed in each  jurisdiction at the time of its purchase of each Contract
     in  such   jurisdiction  to  the  extent  required  by  the  laws  of  such
     jurisdiction as applied to the purchase of such Contract and the failure to
     be so licensed would have a material  adverse effect on the  enforceability
     of the related Contracts.

          (b) Authorization;  Binding Obligations.  The Seller has the power and
     authority to make,  execute and deliver this  Agreement  and perform all of
     the trans- actions contemplated to be performed by it under this Agreement,
     and has taken all necessary  corporate  action to authorize the  execution,
     delivery and  performance of this  Agreement.  When executed and delivered,
     this Agreement will constitute the legal,  valid and binding  obligation of
     the Seller enforceable in accordance with its terms,  except as enforcement
     may be limited by  bankruptcy,  insolvency  or similar laws  affecting  the
     enforcement  of  creditors'  rights  generally and by the  availability  of
     equitable remedies.

          (c) No  Consent  Required.  The Seller is not  required  to obtain the
     consent  of  any  other  party  or  any  consent,   license,   approval  or
     authorization  from, or registration or declaration  with, any governmental
     authority,  bureau or agency in connection  with the  execution,  delivery,
     performance,  validity or enforceability of this Agreement,  except such as
     have  been  obtained  or the  failure  to obtain  will not have a  material
     adverse effect on the business operations, assets or financial condition of
     the Seller.

          (d) No  Violations.  The execution,  delivery and  performance of this
     Agreement by the Seller will not violate any  provision of any existing law
     or regulation or any order or decree of any court  applicable to the Seller
     or the charter or bylaws of the Seller,  or constitute a material breach of
     any mortgage, indenture, contract or other agreement to which the Seller is
     a party or by which the Seller may be bound,  except for such violations or
     breaches that, in the aggregate, will not have a material adverse effect on
     the business, operations, assets or financial condition of the Seller.

          (e)  Litigation.  No  litigation  or  administrative  proceeding of or
     before any court, tribunal or governmental body is currently pending, or to
     the  knowledge of the Seller  threatened,  against the Seller or any of its
     properties or with respect to this Agreement or the Certificates  which, if
     adversely  determined,  would in the  opinion of the Seller have a material
     adverse effect on the transactions contemplated by this Agreement.

     Section  3.02.  Representations  and  Warranties as to Each  Contract.  The
Contracts have been sold by the Seller to the Depositor pursuant to the Sale and
Purchase  Agreement.   In  connection  with  such  sale,  the  Seller  made  the
representations  and  warranties  contained  in  Sections  3.02  and 3.03 to the
Depositor.  As a condition of the purchase by the  Depositor,  the Depositor has
required that the Seller make such  representations  and warranties  directly to
the Trustee and the  Certificateholders so that the Trustee may recover directly
against the Seller on such representations and warranties rather than indirectly
through  claims by the Depositor  against the Seller.  Consequently,  the Seller
represents and warrants to the other parties  hereto and the  Certificateholders
as to each  Contract as of the Cut-off Date or the Closing Date, as the case may
be. Such  representations  and  warranties  shall speak as of the  execution and
delivery of this Agreement  (and as to the best knowledge as of such date),  but
shall survive the sale, transfer and assignment of the Contracts to the Trustee.

          (a) Contract  Schedule.  As of the Cut-off Date, the  information  set
     forth in the Contract Schedule is true and correct in all material respects
     with respect to each Contract.

          (b) Payments.  As of the Cut-off Date, no Monthly Payment is more than
     [__] days past due, and no portion of the Monthly Payment due in the second
     month next  preceding  the month in which the Cut-off  Date occurs was made
     directly or indirectly by the Seller on behalf of the Obligor.

          (c) No Waivers.  The terms of the  Contract  and any related  Mortgage
     have not been  waived,  altered  or  modified  in any  respect,  except  by
     instruments or documents included in the Contract File.

          (d) Binding  Obligation.  The Contract and any related Mortgage is the
     legal,  valid and  binding  obligation  of the  Obligor  thereunder  and is
     enforceable in accordance with its terms, except as such enforceability may
     be limited by laws affecting the enforcement of creditors' rights generally
     and by general principles of equity.

          (e) Insurance.  The Manufactured Home securing the Contract is covered
     by a Hazard Insurance Policy in the amount required by Section 5.08, except
     to the extent  that such an  insurance  policy has been  cancelled  and the
     Seller has not yet received  notification  thereof.  All premiums due as of
     the Closing Date on such  insurance have been paid in full or, with respect
     to  insurance  placed by the  Servicer,  will have been paid in full within
     [__] days after the Closing Date.

          (f)  Origination.   The  Contract  was  either  (i)  originated  by  a
     manufactured  housing dealer acting, to the best of the Seller's knowledge,
     in the regular  course of its business  and was  purchased by the Seller in
     the regular  course of its business,  (ii) originated  by the Seller in the
     regular  course  of its  business  or  (iii)  originated  by a  third-party
     originator and purchased in bulk by the Seller.

          (g) Lawful  Assignment.  The Contract and any related Mortgage was not
     originated in and is not subject to the laws of any jurisdiction whose laws
     would make the transfer of the Contract from the Seller to the Depositor or
     the transfer or ownership of the Contract  under this Agreement or pursuant
     to  transfers  of  Certificates  unlawful,  void or  voidable or render the
     Contract unenforceable in any respect.

          (h) Compliance  with Law. All  requirements  of any federal,  state or
     local law, including, without limitation, usury, truth-in-lending and equal
     credit  opportunity  laws and  lender  licensing  laws,  applicable  to the
     Contract and any related  Mortgage or the  servicing  of any Contract  have
     been complied with to the extent any of the foregoing would have a material
     adverse effect on the enforceability of the related Contract.

          (i) Contract in Force.  The Contract and any related  Mortgage has not
     been satisfied or  subordinated  in whole or in part or rescinded,  and the
     Manufactured Home securing the Contract has not been released from the lien
     of the Contract and any related Mortgage in whole or in part.

          (j) Valid Security Interest.  The Contract,  together with any related
     Mortgage,  creates  a valid,  subsisting  and  enforceable  first  priority
     security  interest in favor of the Seller in the Manufactured  Home covered
     thereby and, in the case of a Land Home Contract,  a first mortgage lien on
     the related  Mortgaged  Property,  subject to (i) the lien of current  real
     property   taxes  and   assessments,   (ii)   covenants,   conditions   and
     restrictions,  rights of way,  easements and other matters of public record
     as of the date of recording of such Mortgage,  such exceptions appearing of
     record being acceptable to mortgage lending  institutions  generally in the
     area  wherein  the   property   subject  to  the  Mortgage  is  located  or
     specifically  reflected in the appraisal  obtained in  connection  with the
     origination  of the related Land Home  Contract  obtained by the Seller and
     (iii) other matters to which like properties are commonly  subject which do
     not materially  interfere with the benefits of the security  intended to be
     provided by such  Mortgage;  such  security  interest or Mortgage  has been
     assigned  by  the  Seller  to  the   Depositor   and,   assuming   the  due
     authorization,  execution and delivery by the Depositor of this  Agreement,
     the Sale and Purchase Agreement and such other instruments  relating to the
     transfer of the Contract to the Trustee as the Seller has  presented to the
     Depositor for execution and delivery, by the Depositor to the Trustee, and,
     assuming the Depositor has neither  conveyed an interest in the Contract or
     related  Mortgaged  Property  except pursuant to this Agreement nor created
     any  Lien on the  Contract,  their  proceeds  or any  Manufactured  Home or
     related  Mortgaged  Property except as contemplated by this Agreement,  the
     Trustee has a valid and perfected first priority  security interest in such
     Manufactured  Home  and,  in the  case  of a Land  Home  Contract,  a first
     mortgage lien on the related Mortgaged Property.

          (k) Good Title.  The Seller  purchased  the  Contract  and any related
     Mortgage for value and took  possession  thereof in the ordinary  course of
     its  business,  without  knowledge  that the  Contract  was  subject to any
     security  interest.  Immediately  prior to the transfer of the Contract and
     any related  Mortgage by the Seller to the  Depositor,  the Seller had good
     and  marketable  title  thereto  free and clear of any Lien (other than any
     Liens created by any financing  arrangements  in respect of the  Contracts,
     which  Liens  will  be  released  concurrently  with  the  issuance  of the
     Certificates)  and was the sole owner  thereof  with full right to transfer
     the Contract and any related Mortgage to the Depositor. Except as otherwise
     provided in the parenthetical in the preceding sentence, the Seller has not
     sold,  assigned  or pledged the  Contract  or any  related  Mortgage to any
     Person other than the  Depositor  and prior to the transfer of the Contract
     and  any  related  Mortgage  by  the  Seller  to the  Depositor  and by the
     Depositor to the Trust,  the Seller had good and  marketable  title thereto
     free and clear of any Lien,  was the sole owner  thereof with full right to
     transfer the Contact to the Depositor and has transferred all right,  title
     and interest in, to and under the Contract to the Depositor, free and clear
     of any Lien.

          (l) No  Defaults.  To the best of the  Seller's  knowledge,  as of the
     Cut-off Date there was no default,  breach,  violation or event  permitting
     acceleration  existing  under the Contract and any related  Mortgage and no
     event which,  with notice and the  expiration  of any grace or cure period,
     would  constitute  such a default,  breach,  violation or event  permitting
     acceleration under such Contract (except payment delinquencies permitted by
     clause (b)  above).  The Seller  has not waived any such  default,  breach,
     violation  or event  permitting  acceleration,  except  by  instruments  or
     documents included in the Contract File.

          (m) No Liens.  As of the Closing  Date,  there are, to the best of the
     Seller's  knowledge,  no Liens  which  have been  filed for work,  labor or
     materials  affecting the Manufactured  Home securing the Contract which are
     or may be liens  prior to,  or equal or  coordinate  with,  the lien of the
     Contract.

          (n) Equal Installments. Each Contract has a fixed APR and provides for
     level monthly  payments of principal and interest  (except that the payment
     at maturity may be slightly  larger) which fully amortize the loan over its
     term. Each Contract is computed according to the "actuarial" method.

          (o)  Enforceability.  The Contract and any related  Mortgage  contains
     customary  and  enforceable  provisions  such as to render  the  rights and
     remedies of the holder  thereof  adequate for the  realization  against the
     collateral of the benefits of the security.

          (p) One Original.  There is only one original executed Contract, which
     is in the custody of the Trustee on the Closing Date.

          (q) Loan-to-Value Ratio. At the time of its origination,  the Contract
     had a  Loan-to-Value  Ratio  (rounded to the nearest [_]%) not greater than
     [__]%.

          (r) Not Real Estate. The related Manufactured Home (other than a Manu-
     factured Home that secures a Land Home Contract) is personal property,  was
     personal  property at the time of the execution and delivery of the related
     Contract  by the  parties  thereto,  and is not and was not,  at such time,
     considered  or classified as part of the real estate on which it is located
     under the laws of the  jurisdiction  in which it is  located.  The  related
     Manufactured Home is, to the best of the Seller's knowledge, free of damage
     and in good repair.

          (s) Notation of Security Interest. If the related Manufactured Home is
     located in a state in which  notation  of a security  interest on the title
     document is required or permitted to perfect such  security  interest,  the
     title  document  shows,  or if a new or  replacement  title  document  with
     respect to such  Manufactured Home is being applied for such title document
     will show, the Seller as the holder of a first priority  security  interest
     in such Manufactured Home. If the related Manufactured Home is located in a
     state in which  the  filing of a  financing  statement  or the  making of a
     fixture filing under the UCC is required to perfect a security  interest in
     manufactured  housing,  such filings or recordings  have been duly made and
     show the Seller as secured party. If the related  Manufactured Home secures
     a Land  Home  Contract  and is  located  in a state  that  does not  permit
     separate  evidence of Liens on the Manufac-  tured Home and the property on
     which it is located,  such  Manufactured  Home and, in the case of all Land
     Home  Contracts  and  any  Contracts  on  Mortgaged   Property  located  in
     [_________],  the  related  land  securing  such Land Home  Contract or the
     Manufac- tured Home, as the case may be, are subject to a Mortgage properly
     filed in the appropriate public recording office and naming [IndyMac, Inc.]
     as mortgagee. In either case, assuming the due authorization, execution and
     delivery  by the  Depositor  of  this  Agreement,  the  Sale  and  Purchase
     Agreement  and such  other  instruments  relating  to the  transfer  of the
     Contracts to the Trustee as the Seller has  presented to the  Depositor for
     execution  and  delivery,  the  Trustee  has the same rights as the secured
     party of record would have (if such  secured  party were still the owner of
     the Contract) against all Persons claiming an interest in such Manufactured
     Home.

          (t)  Qualified  Mortgage  for  REMIC.  Each  Contract  is secured by a
     "single family  residence"  within the meaning of Section  25(e)(10) of the
     Code.

     Section  3.03.  Representations  and  Warranties as to the  Contracts.  The
Seller   represents   and  warrants  to  the  other   parties   hereto  and  the
Certificateholders  as follows.  Such representations and warranties shall speak
as of the execution and delivery of this Agreement,  but shall survive the sale,
transfer and assignment of the Contracts to the Trustee.

          (a) Amounts. The aggregate principal amounts payable by Obligors under
     the Contracts as of the Cut-off Date (including  Monthly Payments due on or
     after  the  Cut-off  Date but paid  prior to the  Cut-off  Date)  equals or
     exceeds the Cut-off Date Pool  Balance,  and each Contract has an APR equal
     to or greater than [____]%.

          (b) Characteristics.  The Contracts have the following characteristics
     as of the Cut-off Date:  (i) based on Cut-off Date Pool  Balance,  not more
     than (A) [__]% of the Contracts are secured by  Manufactured  Homes located
     in any one state and  (B) [___]% of the Contracts are Land Home  Contracts;
     (ii) no  Contract has a remaining term to maturity of less than [__] months
     or more than  [___] months;  (iii) the final scheduled  payment date on the
     Contract with the latest  maturity is in [________];  (iv) based on Cut-off
     Date Pool  Balance,  [____]% of the  Contracts  relate to  purchases of new
     Manufactured  Homes and [____]% of the Contracts relate to the financing of
     used  Manufactured  Homes;  and  (v)  no  Contract  was  originated  before
     [_________, 199_].

          (c) Computer Tape. The Computer Tape made available to the Servicer as
     of the close of business on  [_________,  199_] was accurate as of its date
     and includes a description  of the same Contracts that are described in the
     Contract Schedule.

          (d) Marking  Records.  Within one month after the  Closing  Date,  the
     Seller will have caused the portions of the Electronic  Ledger  relating to
     the  Contracts  constituting  part  of the  Trust  Fund to be  clearly  and
     unambiguously marked to indicate that such Contracts constitute part of the
     Trust Fund and are owned by the Trust Fund in accordance  with the terms of
     the trust created hereunder.

          (e) No Adverse Selection. Except for the effect of the representations
     and  warranties  made in  Sections  3.02  and 3.03  and the  effect  of the
     geographical  distribution of the Manufactured  Homes, no adverse selection
     procedures have been employed in selecting the Contracts.

     Section 3.04.  Representations and Warranties as to the Contract Files. The
Seller   represents   and  warrants  to  the  other   parties   hereto  and  the
Certificateholders  as follows.  Such representations and warranties shall speak
as of the execution and delivery of this Agreement,  but shall survive the sale,
transfer and assignment of the Contracts to the Trustee.

          (a)  Possession.  Immediately  prior to the Closing Date, the Servicer
     will have  possession of each original  Contract and the Servicer will have
     possession  of the  remainder of the related  Contract File (except for any
     certificate  of title that has not yet been returned  from the  appropriate
     public recording office).

          (b) Bulk Transfer Laws. The transfer, assignment and conveyance of the
     Contracts and the Contract  Files by the Seller  pursuant to this Agreement
     are not subject to the bulk transfer or any similar statutory provisions in
     effect in any applicable jurisdiction.

     Section 3.05. Repurchase of Contracts for Breach.

     (a)  The  Seller  shall   repurchase  a  Contract   (each,  a  "Repurchased
Contract"),  at its Repurchase  Price, not later than [__] Business Day[s] after
the first  Determination  Date  which is more than  [__] days  after the  Seller
becomes aware, or receives written notice from the Servicer or the Trustee, of a
breach of a  representation  or warranty of the Seller set forth in Section 3.02
or 3.03 that materially  adversely affects the  Certificateholders'  interest in
such Contract, unless such breach has been cured. Notwithstanding the foregoing,
with respect to (i) any Contract incorrectly  described on the Contract Schedule
with  respect  to  Contract  Principal  Balance,  the  Seller  may,  in  lieu of
repurchasing  such Contract,  deposit in the  Collection  Account not later than
[__] Business Day[s] after such  Determination Date cash in an amount sufficient
to cure such deficiency or discrepancy and (ii) a breach of a representation  or
warranty  relating to the Contracts in the aggregate and not to each  particular
Contract, the Seller may select Contracts to repurchase that, had such Contracts
not been included as part of the Contract Pool,  there would have been no breach
of such representation or warranty.  Notwithstanding  the foregoing,  the Seller
shall have no obligation  to cure any breach or to repurchase or substitute  for
such affected Contract if the substance of such breach  constitutes fraud in the
origination  of such  affected  Contract  and the  Seller,  at the  time of such
origination  and on the  Closing  Date,  did not have actual  knowledge  of such
fraud.

     It is understood and agreed that the obligation of the Seller to repurchase
any Contract as to which certain breaches of  representations or warranties have
occurred and are continuing (as provided in the first  paragraph of this Section
3.05(a)) shall constitute the sole remedy  available to the  Certificateholders,
the Depositor or the Trustee with respect to any breach of a  representation  or
warranty  set forth in Section  3.02 or 3.03 [;  provided  that the Seller shall
defend and indemnify the Trustee, the Trust Fund and Certificateholders  against
all  costs,  expenses,  losses,  damages,  claims  and  liabilities,   including
reasonable  fees and  expenses  of  counsel,  which may be  asserted  against or
suffered  by any of them as a result of  third-party  claims  arising out of any
breach of a  representation  or warranty set forth in Section  3.02.] Nothing in
the  preceding  sentence  shall  be  construed  to  limit  the   indemnification
obligations  of the Servicer  set forth in Section  10.05.  Notwithstanding  any
other  provision  of this  Agreement,  the  obligation  of the Seller under this
Section shall not terminate upon an Event of Default.

     [Notwithstanding the foregoing provisions of this Section, the Seller shall
not be  required  to  repurchase  any  Contract  on  account  of a breach of the
representation  or warranty  contained  in Section  3.02(j) or (s) solely on the
basis of failure by the Seller to cause  notations to be made on any document of
title relating to any  Manufactured  Home or to execute any transfer  instrument
relating  to  any  Manufactured  Home  (other  than  a  notation  or a  transfer
instrument  necessary to show the Seller as lienholder or legal title holder) or
to record an assignment of a Mortgage  unless a court of competent  jurisdiction
has  adjudged  that,  because  of such  failure,  the  Trustee  does  not have a
perfected first-priority security interest in the related Manufactured Home.]

     Notwithstanding  the foregoing,  the Seller shall not deposit cash into the
Collection Account or the Certificate Account pursuant to this Section after the
end of the [___] month  period  beginning  on the  Closing  Date unless it shall
first have  obtained an Opinion of Counsel to the effect that such  deposit will
not give rise to any Tax under Section 860F(a)(1) of the Code or Section 860G(d)
of the Code.  Any such deposit shall not be invested.  If the Seller is required
to  purchase  a  Contract  (or  deposit  cash in the  Collection  Account or the
Certificate  Account),  the Seller shall  guarantee the payment of any Tax under
Section 860F(a)(1) of the Code or under Section 860G(d) of the Code by paying to
the Trustee the amount of such Tax not later than five Business Days before such
Tax shall be due and payable to the extent that amounts  previously paid over to
and then held by the Trustee  pursuant to Section 10.12 are  insufficient to pay
such Tax and all other Taxes  chargeable  under Section 10.12. The Trustee shall
hold any amount paid to it pursuant to the preceding sentence in an account that
is not part of the Trust Fund.  The Servicer shall give notice to the Trustee at
the time of such  repurchase of the amounts due from the Seller pursuant to such
guarantee  of Taxes of the  Seller  and  notice as to who  should  receive  such
payment.

     In the event any Tax that is  guaranteed  by the Seller is  refunded to the
Trust Fund or otherwise  is  determined  not to be payable,  the Seller shall be
repaid the amount of such refund or that portion of any  guarantee  payment made
by the Seller that is not applied to the payment of such Tax.

     (b)  Promptly  after the  repurchase  referred to in Section  3.05(a),  the
Trustee  shall  execute such  documents as are presented to it by the Seller and
are reasonably necessary to reconvey the Repurchased Contract to the Seller. Any
amount received on or recovered with respect to Repurchased  Contracts during or
after the month of  repurchase  shall be the property of the Seller and need not
be deposited in the Collection Account or the Certificate Account.

     Section  3.06.  Representation  and  Warranty  as  to  the  Depositor.  The
Depositor   represents  and  warrants  to  the  other  parties  hereto  and  the
Certificateholders that, immediately prior to the transfer, sale, assignment and
conveyance of the Contracts to the Trustee and assuming that the  representation
and warranty in Section 3.02(m) is correct, the Depositor had good title to, and
was the sole owner of, each Contract and any related  Mortgage free of any Liens
created by the Depositor,  there had been no other sale or assignment thereof by
the  Depositor  and the  Depositor  has  transferred  to the  Trustee a security
interest  (as  defined  in the UCC in  effect  in the  State of New York) in the
Contracts and any related  Mortgages,  which  security  interest is a perfected,
first priority security interest.

                                  ARTICLE FOUR

                                THE CERTIFICATES

     Section  4.01.  The  Certificates.  Each  Class  of  Certificates  shall be
substantially  in the  related  forms  annexed  hereto  as  Exhibits,  with such
immaterial  changes as the  Depositor  deems  appropriate,  and (other  than the
Class [______]  Certificates)  shall  be  issued  in  minimum  denominations  of
$[_________]  and integral  multiples of $[_____] in excess  thereof.  The Class
[___]  Certificates  shall be issued as fully registered  physical  certificates
including one certificate  representing the Tax Matters Person Certificate.  The
Class [__] Certificates will not have any principal balance.

     The  Certificates  shall be executed by manual or  facsimile  signature  on
behalf  of  the  Trust  Fund  by a  Responsible  Officer  of  the  Trustee.  The
Certificates shall be authenticated by manual signature on behalf of the Trustee
by a Responsible Officer or an Authenticating  Agent.  Certificates  bearing the
manual or facsimile  signatures of  individuals  who were at any time the proper
officers of the Trustee  shall bind the Trust  Fund,  notwithstanding  that such
individuals  or any of them  have  ceased  to hold  such  offices  prior  to the
authentication  and delivery of such Certificate or did not hold such offices at
the date of such  Certificates.  No Certificate shall be entitled to any benefit
under this Agreement,  or be valid for any purpose, unless there appears on such
Certificate a manual  authentication by the Trustee or its Authenticating  Agent
and such authentication upon any Certificate shall be conclusive  evidence,  and
the only  evidence,  that  such  Certificate  has been  duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

     Section 4.02. Registration of Transfer and Exchange of Certificates.

     (a) The Trustee shall cause to be kept at its Corporate Trust Office or, at
the election of the Trustee,  at the office of its designated  agent in New York
City, a Certificate Register in which, subject to such reasonable regulations as
it may prescribe, the Trustee shall provide for the registration of Certificates
and of transfer and exchanges of  Certificates as herein  provided.  The Trustee
initially appoints itself as the Certificate Registrar.

     (b)  Subject  to  Sections   4.02(c)  and  11.01(b),   upon  surrender  for
registration  of  transfer  of any  Certificate  at any  office or agency of the
Trustee maintained for such purpose, the Trustee shall authenticate and deliver,
in the name of the designated transferee or transferees, a Certificate of a like
aggregate  Percentage  Interest  and  dated  the date of  authentication  by the
Trustee. The Holder and beneficial owner of any Subordinate  Certificate will be
deemed  to  represent  that it is not a Benefit  Plan or a  trustee  of any such
Benefit  Plan or a person  acting  on behalf  of any such  plan or  acquiring  a
Subordinate  Certifi-  cate with the assets of any such  Benefit  Plan unless it
delivers  to the  Trustee,  the  Depositor  and the  Servicer  (i) an Opinion of
Counsel  satisfactory  to the Trustee,  the Depositor  and the Servicer,  to the
effect  that the  purchase  or holding of such  Subordinate  Certificate  by the
prospective  transferee  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  Trustee,  the  Depositor  or the
Servicer to any  obligation in addition to those  undertaken in this  Agreement,
which Opinion of Counsel  shall not be an expense of the Trustee,  the Depositor
or  the  Servicer,  and  (ii)  if  the  purchaser  is an  insurance  company,  a
representation  that the  purchaser is an insurance  company which is purchasing
such  Subordinate  Certificates  with funds  contained in an "insurance  company
general  account"  (as such term is defined in Section  V(e) of PTCE  95-60) and
that the purchase and holding of such Subordinate Certificates are covered under
PTCE 95-60.

     (c) No  transfer  of a Class [__] or Class [__]  Certificate  shall be made
unless such transfer is made pursuant to an effective  registration statement or
in accordance with an exemption from the  requirements  under the Securities Act
or any  applicable  state  securities  laws. If such a transfer is to be made in
reliance upon an exemption  from the  Securities  Act and such state  securities
laws,  prior to the  registration  of any such  transfer  (i) the  Trustee,  the
Depositor  or the Servicer may (except in the case of a transfer to the Servicer
or any Affiliate thereof) require (A) an Opinion of Counsel as to the Securities
Act and a memorandum of law as to state securities laws, in each case acceptable
to and in form and substance  satisfactory to the Trustee, the Depositor and the
Servicer that such transfer may be made pursuant to an exemption, describing the
applicable  exemption and the basis  therefor,  from the Securities Act and such
state  securities  laws or is being made pursuant to the Securities Act and such
state  securities laws, which Opinion of Counsel and memorandum of law shall not
be an  expense  of the  Trustee,  the  Depositor  or  the  Servicer,  or  (B) an
Investment Letter substantially in the form of Exhibit L.

     No  transfer of a Class [__]  Certificate  shall be made unless the Trustee
shall  have  received  either  (i) a  representation  letter  from the  proposed
Transferee to the effect that such transferee is not a Benefit Plan or a trustee
of any such Benefit  Plan or a person  acting on behalf of any such Benefit Plan
or acquiring such  Certificate  with the assets of any such Benefit Plan or (ii)
an  Opinion  of Counsel  satisfactory  to the  Trustee,  the  Depositor  and the
Servicer,  to  the  effect  of  the  Opinion  of  Counsel  required  by  Section
4.02(b)(i), which Opinion of Counsel shall not be an expense of the Trustee, the
Depositor or the Servicer,  and (ii) the Trustee shall require the Transferee to
execute a Transfer Affidavit.

     (d) At the option of the Certificateholder,  a Certificate may be exchanged
for another  Certificate  or  Certificates  of the same Class and of  authorized
denominations  of  the  same  aggregate  denomination,  upon  surrender  of  the
Certificate  to be exchanged  at any office or agency of the Trustee  maintained
for such purpose.  Whenever the Certificate is so surrendered for exchange,  the
Trustee  shall  execute  and  the  Trustee  or its  Authenticating  Agent  shall
authenticate   and  deliver,   the   Certificate  or   Certificates   which  the
Certificateholder  making the exchange is entitled to receive. Every Certificate
presented  or  surrendered  for  transfer  or  exchange  (if so  required by the
Trustee) shall be duly endorsed by, or be accompanied by a written instrument of
transfer in the form  satisfactory to the Trustee or the  Certificate  Registrar
duly executed by, the Holder thereof or his attorney duly authorized in writing.

     (e) No  service  charge  shall be made to the Holder  for any  transfer  or
exchange  of the  Certificate,  but the  Trustee  may  require  payment of a sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any transfer or exchange of the Certificate.

     (f) All Certificates surrendered for transfer and exchange shall be held in
accordance with the retention policy of the Trustee.

     Section 4.03. Book-Entry Certificates.

     (a) Except as provided in Section  4.03(b),  the Certificates of each Class
(other  than the Class [__],  Class [__]  and Class [__]  Certificates)  will be
evidenced by Book-Entry  Certificates which shall at all times remain registered
in the name of the Depository or its nominee and at all times:  (i) registration
of the Class A (other than the  Class [__]  Certificates),  Class [__] and Class
[__]  Certificates  may not be  transferred  by the  Trustee  except to  another
Depository;  (ii) the  Depository shall maintain book-entry records with respect
to the  Certificate  Owners and with respect to ownership  and transfers of such
Class A (other  than the  Class [__]  Certificates),  Class  [__] and Class [__]
Certificates;  (iii)  ownership  and  transfers of  registration  of the Class A
(other than the Class [__] Certificates), Class [__] and Class [__] Certificates
on the books of the Depository shall be governed by applicable rules established
by the Depository; (iv) the Depository may collect its usual and customary fees,
charges and expenses  from its  Depository  Participants;  (v) the Trustee shall
deal with the  Depository as  representative  of the  Certificate  Owners of the
Class A (other  than the  Class [__]  Certificates),  Class  [__] and Class [__]
Certificates  for  purposes  of  exercising  the  rights of  Holders  under this
Agreement,  and requests and  directions  for and votes of such  representatives
shall  not be  deemed  to be  inconsistent  if they are  made  with  respect  to
different  Certificate  Owners; and (vi) the Trustee may rely and shall be fully
protected in relying upon  information  furnished by the Depository with respect
to its Depository Participants and furnished by the Depository Participants with
respect to indirect  participating  firms and persons shown on the books of such
indirect participating firms as direct or indirect Certificate Owners.

     All transfers by  Certificate  Owners of Book-Entry  Certificates  shall be
made in accordance with the procedures established by the Depository Participant
or  brokerage  firm  representing   such  Certificate   Owner.  Each  Depository
Participant shall only transfer Book-Entry Certificates of Certificate Owners it
represents or of brokerage  firms for which it acts as agent in accordance  with
the Depository's normal procedures.

     (b) If (i) the Depositor or the  Depository  advises the Trustee in writing
that  the  Depository  is no  longer  willing,  qualified  or able  to  properly
discharge  its  responsibilities  as  Depository  and the Depositor is unable to
locate a qualified  successor,  (ii) the  Depositor at its option may advise the
Trustee in writing that it elects to terminate the book-entry system through the
Depository  or (iii) after the  occurrence  of an Event of Default,  Certificate
Owners representing  Percentage Interests aggregating not less than [__]% of the
Percentage  Interests  of the Class A, Class  [__] and Class [__]  Certificates,
voting as a single  Class,  advise the  Trustee and the  Depository  through the
Depository  Participants in writing that the continuation of a book-entry system
through the  Depository  is no longer in the best  interests of the  Certificate
Owners, the Trustee shall notify all Certificate Owners, through the Depository,
of the occurrence of any such event and of the availability of definitive, fully
registered  Class A,  Class [__] and Class [__]  Certificates  (the  "Definitive
Certificates") to Certificate  Owners requesting the same. Upon surrender to the
Trustee  of  the  Class  A,  Class  [__]  and  Class  [__]  Certificates  by the
Depository,  accompanied by  registration  instructions  from the Depository for
registration,  the Trustee shall issue the Definitive Certificates.  Neither the
Depositor  nor the  Trustee  shall be liable for any delay in  delivery  of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions.  Upon the issuance of Definitive Certificates, all references
herein to obligations imposed upon or to be performed by the Depository shall be
deemed to be imposed upon and performed by the Trustee, to the extent applicable
with respect to such Definitive Certificates and the Trustee shall recognize the
Holders of the Definitive Certificates as Certificateholders hereunder.

     (c) On or prior to the  Closing  Date,  there  shall  be  delivered  to the
Depository one Class [__] Certificate, one Class [__] Certificate, Class [_____]
Certificate, one Class [__] Certificate,  Class [__] Certificate, one Class [__]
Certificate, one Class [__] Certificate and one Class [__] Certificate,  each in
registered form registered in the name of the Depository's  nominee, Cede & Co.,
the total  face  amount of which  represents  [__]% of the  Class  [__]  Initial
Certificate Principal Balance, Class [__] Initial Certificate Principal Balance,
Class [__] Initial Certificate Principal Balance, Class [__] Initial Certificate
Principal Balance,  Class [__] Initial Certificate Principal Balance, Class [__]
Initial  Certificate  Principal  Balance,  the Class  [__]  Initial  Certificate
Principal  Balance and the Class [__]  Initial  Certificate  Principal  Balance,
respectively,  in each case  rounded  down to the  nearest  $1. Each Class [__],
Class [__],  Class [__], Class [__], Class [__], Class [__], Class [__] or Class
[__] Certificate so registered shall bear the following legend:

          "UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
     REPRESENTATIVE  OF THE DEPOSITORY  TRUST COMPANY TO THE TRUSTEE OR ITS
     AGENT FOR  REGISTRATION  OF  TRANSFER,  EXCHANGE OR  PAYMENT,  AND ANY
     CERTIFICATE  ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH
     OTHER  NAME AS  REQUESTED  BY AN  AUTHORIZED  REPRESENTA-  TIVE OF THE
     DEPOSITORY  TRUST  COMPANY AND ANY PAYMENT IS MADE TO CEDE & CO.,  ANY
     TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR  OTHERWISE BY OR TO
     ANY PERSON IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF,  CEDE & CO.,
     HAS AN INTEREST HEREIN."

     Section 4.04. Mutilated, Destroyed, Lost or Stolen Certificates. If (i) any
mutilated  Certificate  is  surrendered  to the Trustee or the Trustee  receives
evidence  to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any
Certificate,  and (ii) there is  delivered  to the Trustee  and the  Certificate
Registrar  such  security or  indemnity as may be required by it to save each of
them  harmless,  then,  in the  absence  of  notice  to the  Trustee  that  such
Certificate  has been  acquired  by a bona fide  purchaser,  the  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Certificate,  a new Certificate of the same Class and
of like tenor and  denomination.  Upon the issuance of any new Certificate under
this Section,  the Trustee may require the payment of a sum  sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any other expenses  connected  therewith.  Any  replacement  Certificate  issued
pursuant to this Section shall constitute complete and indefeasible  evidence of
ownership  in the  Trust  Fund,  as if  originally  issued,  whether  or not the
destroyed, lost or stolen Certificate shall be found at any time.

     Section 4.05.  Persons Deemed  Owners.  The  Depositor,  the Servicer,  the
Trustee, the Certificate  Registrar and any Paying Agent may treat the person in
whose name any Certifi- cate is registered as the owner of such  Certificate for
the purpose of  receiving  payments  pursuant to Section  6.01 and for all other
purposes  whatsoever,  and none of the foregoing  entities  shall be affected by
notice to the contrary.

     Section 4.06. Appointment of Paying Agent. The Trustee may appoint a Paying
Agent for the purpose of making distributions to Certificateholders  pursuant to
Section  6.01 and  payments  pursuant  to Section  10.12.  Any  Paying  Agent so
appointed  either  shall  be a bank or  trust  company  or  shall  have a rating
acceptable to each Rating Agency.  In the event of any such  appointment,  on or
prior  to each  Distribution  Date  the  Trustee  shall  deposit  or cause to be
deposited with the Paying Agent, from amounts in the Certificate  Account, a sum
sufficient to make the payments to  Certificateholders in the amounts and in the
manner  provided  for in  Section  6.01,  such sum to be held in  trust  for the
benefit of  Certificateholders.  The Trustee initially appoints itself as Paying
Agent.

     The Trustee shall cause each Paying Agent other than the Trustee to execute
and deliver to the Trustee an  instrument in which such Paying Agent shall agree
with the Trustee  that such Paying Agent is at all times acting as agent for the
Trustee and such  Paying  Agent will hold all sums held by it for the payment to
Certificateholders in trust for the benefit of the  Certificateholders  entitled
thereto until such sums shall be paid to such Certificateholders.

     Section 4.07. Access to List of Certificateholder Names and Addresses.  The
Certificate  Registrar  will  furnish to the  Trustee (if the Trustee is not the
Certificate  Registrar),  the Depositor and the Servicer  within five days after
receipt by the Certificate Registrar of a request therefor from the Trustee, the
Depositor or the Servicer in writing,  a list, in such form as the Trustee,  the
Depositor or the Servicer  reasonably  may require of the names and addresses of
the Certificateholders as of the most recent Record Date. If Holders of Certifi-
cates of any Class evidencing,  as to such Class, aggregate Percentage Interests
of 25% or more (the  "Applicants")  apply in  writing to the  Trustee,  and such
application  states  that  the  Applicants  desire  to  communicate  with  other
Certificateholders  of such  Class  with  respect  to their  rights  under  this
Agreement or under the  Certificates  of such Class and is accompanied by a copy
of the  communication  which such  Applicants  proposed  to  transmit,  then the
Trustee, within five Business Days after the receipt of such application,  shall
afford such  Applicants  access during normal  business hours to the most recent
list of Certificateholders of such Class held by the Trustee. If such list is as
of a date more than [__] days prior to the date of  receipt of such  Applicants'
request,  the Trustee  promptly shall request from the  Certificate  Registrar a
current list as provided above, and shall afford such Applicants  access to such
list promptly upon receipt. Every Certificateholder,  by receiving and holding a
Certificate,  agrees with the Certificate Registrar and the Trustee that neither
the Servicer, the Certificate Registrar,  the Depositor nor the Trustee shall be
held  accountable by reason of the disclosure of any such  information as to the
names and  addresses  of the  Certificateholders  hereunder,  regardless  of the
source from which such information was derived.

     Section 4.08.  Authenticating  Agents.  The Trustee may appoint one or more
Authenti- cating Agents (the  "Authenticating  Agents") with power to act on its
behalf  and  subject to its  direction  in the  execution  and  delivery  of the
Certificates.  For all purposes of this Agreement, the execution and delivery of
Certificates  by the  Authenticating  Agent  pursuant to this  Section  shall be
deemed to be the execution and delivery of Certificates "by the Trustee."

     Section 4.09. The [__] Certificates.

     (a) The Class [__]  Certificates may not be assigned or transferred  except
in accor- dance with Sections 4.02, 4.09 and any other  applicable  provision of
this Agreement.  The Holders of the Class [__] Certificates,  by purchasing such
Class [__]  Certificates,  for purposes of Section 10.12  (i) shall be deemed to
consent to the  appointment of the Trustee as (A) the tax matters person for the
Trust Fund and (B) the attorney-in-fact and agent for any person that is the tax
matters  person if the Trustee is unable to serve as the tax matters  person and
(ii) agrees to execute any documents  required to give effect to the  provisions
of clause (i) above.

     (b) Each Person who has or acquires any Ownership  Interest in a Class [__]
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest to have agreed to be bound by the following  provisions  and to execute
all  instruments of transfer and to do all other things  necessary in connection
with any such  sale,  and the  rights of each  Person  acquiring  any  Ownership
Interest in a Class [__]  Certificate  are  expressly  subject to the  following
provisions:

           (i) Each Person holding or acquiring any Ownership  Interest in a
      Class  [__]  Certificate  shall be a  Permitted  Transferee  and shall
      promptly  notify the Trustee of any change or impending  change in its
      status as a Permitted Transferee.

           (ii) In  connection  with any proposed  Transfer of any Ownership
      Interest in a Class [__]  Certificate,  the proposed  Transferee shall
      deliver to the Trustee, the following:

               (A) a Transfer Affidavit; and

               (B) an agreement by the proposed Transferee to be bound by and to
          abide by the provisions of this Section.

           (iii)  Notwithstanding  the delivery of a Transfer Affidavit
      by a proposed  Transferee under clause (ii) above, if the Trustee
      or a Responsible  Officer has actual  knowledge that the proposed
      Transferee  is not a  Permitted  Transferee,  no  Transfer of any
      Ownership  Interest in a Class [__]  Certificate to such proposed
      Transferee shall be effected.

           (iv) Each Person  holding or  acquiring  any  Ownership
      Interest  in a Class  [__]  Certificate  shall  agree (A) to
      require a Transfer  Affidavit  from any other Person to whom
      such Person  attempts to Transfer any Ownership  Interest in
      such  Class [__]  Certificate  and (B) not to  Transfer  any
      Ownership  Interest  in such  Class [__]  Certificate  or to
      cause the Transfer of any  Ownership  Interest in such Class
      [__]  Certificate  to any  other  Person  if it  has  actual
      knowledge that such Person is not a Permitted Transferee.

           (v)  Any   attempted  or  purported   Transfer  of  any
      Ownership  Interest in a Class [__] Certificate in violation
      of the  provisions of this Section shall be absolutely  null
      and  void  and  shall  vest  no  rights  in  the   purported
      Transferee.  If any  purported  Transferee  shall become the
      holder of an Ownership  Interest in a Class [__] Certificate
      in violation of the provisions of this Section,  then,  upon
      discovery by a Responsible  Officer of, or due  notification
      to the Trustee that the  recognition of the Transfer of such
      Ownership Interest in such Class [__] Certificate was not in
      fact permitted by this Section, the last preceding Permitted
      Transferee shall be restored to all rights as Holder thereof
      retroactive  to the  date  of  Transfer  of  such  Ownership
      Interest in such Class [__]  Certificate.  The Trustee shall
      be entitled but not  obligated to recover from any Holder of
      a Class [__]  Certificate  that was in fact not a  Permitted
      Transferee  at the  time it  became  a  Holder  or,  at such
      subsequent   time  as  it  became  other  than  a  Permitted
      Transferee, all payments made on such Class [__] Certificate
      at and after such time.  Any such  payments so  recovered by
      the Trustee  shall be paid and  delivered  by the Trustee to
      the last preceding  Permitted  Transferee of such Class [__]
      Certificate.

     Upon notice to the  Trustee  that any legal or  beneficial  interest in any
portion of a Class [__]  Certificate  has been  transferred,  either directly or
indirectly, to any Person that is not a Permitted Transferee or an agent thereof
(including a broker,  nominee or  middleman) in  contravention  of the foregoing
restrictions, or that is a pass-through entity, as defined in Section 860E(e)(6)
of the Code,  an  interest  in which is held of record by a Person that is not a
"Permitted  Transferee",  the  Trustee  shall  furnish to the  Internal  Revenue
Service and those Persons  specified in Section  860E(c)(3)  and (b) of the Code
such information  necessary to the application of Section 860E(e) of the Code as
may be required by the Code,  including but not limited to, the present value of
the  total  anticipated  excess  inclusions  with  respect  to such  Class  [__]
Certificate  (or portion  thereof) for periods after such Transfer and the total
excess inclusions for any taxable year allocable to any holder of an interest in
such pass-through  entity which is not a Permitted  Transferee.  The Trustee may
charge a reasonable  fee for computing and  furnishing  such  information to the
transferor or to such agent or to such pass- through  entity  referred to above;
however,  the  Trustee  shall  in no  event  be  excused  from  furnishing  such
information  to the Internal  Revenue  Service.  The foregoing  restrictions  on
transfer  contained in this Section shall cease to apply to Transfers  occurring
on or after the date on which there shall have been  delivered  to the  Trustee,
the  Depositor  and the  Servicer,  in form and  substance  satisfactory  to the
Trustee, an Opinion of Counsel that eliminating such restrictions will not cause
the Trust Fund to fail to qualify  as a  two-tiered  REMIC at any time while the
Certificates are outstanding.

     (c) Each Holder of Class [__]  Certificates,  by purchasing such Class [__]
Certificates,   agrees  to  give  the  Trustee  written  notice  that  it  is  a
"pass-through   interest  holder"  within  the  meaning  of  Temporary  Treasury
Regulations Section 1.67-3T(a)(2)(i)(A)  immediately upon becoming the Holder of
a Class [__]  Certificate,  if it is, or is holding such Class [__] Certificates
on behalf of, a "pass-through interest holder".

     (d) No  Class  [__]  Certificate  shall  be  registered  in the name of the
Depositor  or any  Person  known to a  Responsible  Officer  to be an  Affiliate
thereof,  and no Subordinate  Certificate shall be registered in the name of the
Depositor or any such  Affiliate,  unless the Trustee  shall first have received
written notification from each Rating Agency that such Transfer will not cause a
reduction  or  withdrawal  of the  rating  then  assigned  to  any of the  Rated
Certificates.

                                  ARTICLE FIVE

                   ADMINISTRATION AND SERVICING OF CONTRACTS

     Section 5.01. Responsibility for Contract Administration and Servicing. The
Servicer  shall service and  administer  the  Contracts in  accordance  with and
subject to the terms of this  Agreement,  shall have full power and authority to
do any and all things which it may deem  necessary  or  desirable in  connection
with  such  servicing  and  administration;  provided  that if,  as a result  of
extending of payments  (including any increase in the number of payments) in the
ordinary course of the Servicer's  collection  procedures,  any Contract will be
outstanding on the Final  Scheduled  Distribution  Date, then the Servicer shall
repurchase  such  Receivable  pursuant to Section 3.05. The  relationship of the
Servicer (and of any successor  Servicer  other than the Trustee) to the Trustee
under this  Agreement  is  intended  by the  parties  to be that of  independent
contractor and not that of a joint venturer, partner or agent of the Trustee.

     Section 5.02. Standard of Care. In managing,  administering,  servicing and
making  collections on the Contracts  pursuant to this  Agreement,  the Servicer
will  exercise the same degree of skill and care,  consistent  with the terms of
this   Agreement,   that  the  Servicer   exercises   in  managing,   servicing,
administering and collecting on similar  manufactured  housing installment sales
contracts and installment loan agreements owned and/or serviced by the Servicer;
provided  that  nothing  herein  shall  require  the  Servicer  to  violate  any
applicable federal,  state or local common or statutory law, regulation or rule.
Without  limiting  the  generality  of the  foregoing,  the  Servicer  is hereby
authorized  and  empowered  by  the  Trustee  when  the  Servicer   believes  it
appropriate  in its best  judgment,  to execute  and  deliver,  on behalf of the
Certificateholders  and the Trustee or any of them,  any and all  instruments of
satisfaction or cancellation, or of partial or full release or discharge and all
other  comparable  instruments,  with respect to the  Contracts  and any related
Mortgages and with respect to the Manufactured  Homes and any related  Mortgaged
Properties. The Servicer shall furnish the Trustee with an Officer's Certificate
and all powers of attorney and other documents necessary or appropriate,  in the
judgement of the Servicer,  to enable the Servicer to service and administer the
Contracts.  For purposes of this Agreement,  the Trustee shall be deemed to have
given  to the  Servicer  a power of  attorney  for  purposes  of  servicing  the
Contracts.

     Section 5.03. Subservicing.

     (a) The Servicer may enter into  Subservicing  Agreements  with one or more
Subservicers for the servicing and  administration  of certain of the Contracts.
References  herein to actions  taken or to be taken by the Servicer in servicing
the Contracts include actions taken or to be taken by a Subservicer on behalf of
the Servicer. Each Subservicing Agreement will be upon such terms and conditions
as are  not  inconsistent  with  this  Agreement  and as the  Servicer  and  the
Subservicer  have agreed.  With the approval of the Servicer,  a Subservicer may
delegate  its  servicing   obligations  to  third-party   servicers,   but  such
Subservicer will remain obligated under the related Subservicing Agreement.  The
Servicer and a Subservicer may enter into amendments  thereto or different forms
of Subservicing Agreements; provided that any such amendments or different forms
shall be consistent  with and not violate the  provisions  of this  Agreement or
materially adversely affect the rights of Certificateholders hereunder.

     (b) The Servicer shall be entitled to terminate any Subservicing  Agreement
that may exist in accordance with the terms and conditions of such  Subservicing
Agreement and without any limitation by virtue of this Agreement;  provided that
in the event of termination of any Subservicing Agreement by the Servicer or the
related  Subservicer,  the Servicer shall either act directly as Servicer of the
related  Contract  or  enter  into a  Subservicing  Agreement  with a  successor
Subservicer  which  will be  bound  by the  terms  of the  related  Subservicing
Agreement.

     (c)  Notwithstanding any Subservicing  Agreement,  any of the provisions of
this Agreement relating to agreements or arrangements  between the Servicer or a
Subservicer or reference to actions taken through such Persons or otherwise, the
Servicer   shall   remain   obligated   and  liable  to  the   Trustee  and  the
Certificateholders  for the  servicing  and  administering  of the  Contracts in
accordance  with the  provisions of this  Agreement  without  diminution of such
obligation   or  liability  by  virtue  of  such   Subservicing   Agreements  or
arrangements or by virtue of indemnification  from a Subservicer and to the same
extent and under the same terms and  conditions  as if the  Servicer  alone were
servicing and  administering  the  Contracts.  The Servicer shall be entitled to
enter into an agreement with a Subservicer for  indemnification  of the Servicer
and nothing  contained in this Agreement shall be deemed to limit or modify such
indemnification.

     (d) Any  Subservicing  Agreement  that may be  entered  into and any  other
transactions  or servicing  arrangements  relating to the Contracts  involving a
Subservicer  shall be deemed to be  between  the  Subservicer  and the  Servicer
alone,  and  neither  the  Trustee  nor the  Certificateholders  shall be deemed
parties  thereto  and  shall  have no  claims,  rights,  obligations,  duties or
liabilities  with  respect  to  the  Subservicer  except  as  set  forth  in the
immediately succeeding paragraph.

     (e) In the event the Servicer  shall for any reason no longer be a servicer
(including,  but not limited to, by reason of an Event of Default),  the Trustee
or its designee may, at the sole discretion of the Trustee, thereupon assume all
of the rights and obligations of such Servicer under each Subservicing Agreement
selected by the Trustee in its sole discretion.  In such event, the Trustee, its
designee  or the  successor  servicer  for the  Trustee  shall be deemed to have
assumed all of the Servicer's interest therein and to have replaced the Servicer
as a party to each such  Subservicing  Agreement  to the same  extent as if such
Subservicing  Agreement had been assigned to the assuming  party except that the
Servicer shall not thereby be relieved of any liability or obligations under the
Subservicing  Agreement.  The Servicer shall, upon request of the Trustee but at
the expense of the  Servicer,  deliver to the assuming  party all  documents and
records  relating to each such  Subservicing  Agreement and the  Contracts  then
being  serviced  and an  accounting  of  amounts  collected  and  held by it and
otherwise use its best efforts to effect the orderly and  efficient  transfer of
the Subservicing Agreement to the assuming party.

     Section  5.04.  Records.  The  Servicer,  during the period it is  servicer
hereunder, shall maintain such books of account and other records as will enable
the Trustee (if the Trustee so elects in its discretion) to determine the status
of each Contract. Without limiting the generality of the preceding sentence, the
Servicer  shall keep such  records in respect of  Liquidation  Expenses  as will
enable the  Trustee (if the Trustee so elects in its  discretion)  to  determine
that the correct amount of Net  Liquidation  Proceeds in respect of a Liquidated
Contract has been deposited in the Collection Account.

     Section 5.05. Inspection.

     (a)  During  the term of this  Agreement,  the  Servicer  shall  afford the
Trustee and its authorized agents reasonable access during normal business hours
to the Servicer's records relating to the Contracts and will cause its personnel
to provide  reasonable  assistance  in any  examination  of such  records by the
Trustee or any of its authorized agents. The examination and assistance referred
to in this  Section  will be  conducted  in a manner  which  does not  interfere
unreasonably with the Servicer's normal operations or customer or employee rela-
tions.  Without otherwise  limiting the scope of the examination the Trustee may
make,  the Trustee or its  authorized  agents,  using  generally  accepted audit
procedures,  may in their  discretion  verify  the status of each  Contract  and
review the records  relating  thereto for conformity to Monthly Reports prepared
pursuant to Section 7.01 and compliance with the standards  represented to exist
as to each Contract in this Agreement.

     (b) At all times during the term hereof,  the Servicer shall keep available
a copy of the Contract Schedule at its principal executive office for inspection
by Certificateholders.

     Section  5.06.  Payment  of Taxes.  If the  Servicer  becomes  aware of the
nonpayment by an Obligor of a personal  property Tax or other Tax or Tax related
charge which may result in a lien upon a Manufactured Home prior to, or equal to
or coordinate with, the lien of the related Contract,  the Servicer,  consistent
with Section 5.02,  shall take action to avoid the  attachment of any such lien.
If the Servicer  shall have paid any such personal  property Tax or other Tax or
Tax related  charge  directly on behalf of an Obligor,  the Servicer  shall seek
reimbursement  therefor only from the related Obligor (except as provided in the
last  sentence  of this  Section)  and may  separately  add such  amount  to the
Obligor's obligation as provided by the Contract,  but, for the purposes of this
Agreement,  may not add such  amount to the  Contract  Principal  Balance of the
Contract. If the Servicer shall have repossessed a Manufac- tured Home on behalf
of the  Certificateholders and the Trustee, the Servicer shall pay the amount of
any such personal property Tax or other Tax or Tax related charge arising during
the time such  Manufactured  Home is in the  Servicer's  possession,  unless the
Servicer is contesting in good faith the validity of such personal  property Tax
or other Tax or Tax related  charge on such  Manufactured  Home.  If the Obligor
does not  reimburse  the Servicer for payment of taxes  pursuant to this Section
and the related  Contract is liquidated  after a default,  the Servicer shall be
reimbursed  for  its  payment  of  such  Taxes  out of the  related  Liquidation
Proceeds.

     Section 5.07. Enforcement.

     (a) When the Servicer shall sue to enforce or collect upon Contracts,  then
it shall  bring  suit in its own name,  if  possible,  or as agent for the Trust
Fund.  If the  Servicer  elects to  commence  a legal  proceeding  to  enforce a
Contract,  the act of commencement shall be deemed to be an automatic assignment
of the Contract to the Servicer for purposes of collec- tion only. If,  however,
in any enforcement suit or legal proceeding it is held that the Servicer may not
enforce a Contract  on the ground  that it is not a real party in  interest or a
holder  entitled  to  enforce  the  Contract,  the  Trustee  on  behalf  of  the
Certificateholders  shall,  at the  Servicer's  expense,  take such steps as the
Servicer deems necessary to enforce the Contract, including bringing suit in its
name as Trustee hereunder or the names of the Certifi- cateholders. If there has
been a recovery of attorneys' fees in favor of the Servicer or the Trust Fund in
an action  involving  the  enforcement  of a  Contract,  the  Servicer  shall be
reimbursed out of such recovery for its reasonable out-of-pocket attorney's fees
and expenses incurred in such enforcement action.

     (b) The  Servicer  shall  exercise  any rights of  recourse  against  third
Persons that exist with respect to any Contract in accordance with Section 5.02.
In exercising such rights, the Servicer is authorized on the Trustee's behalf to
reassign the Contract or to resell the related  Manufactured  Home to the Person
against whom recourse exists at the price set forth in the document creating the
recourse.

     (c) The  Servicer  may grant to the  Obligor on any  Contract  any  rebate,
refund or adjustment out of the Collection  Account that is required  because of
an  overpayment  in  connection  with the  prepayment in full of the Contract or
otherwise. The Servicer,  except as required by the Contract or by law, will not
permit any rescission or cancellation of any Contract.

     Section 5.08. Hazard Insurance Policies.

     (a) Except as otherwise  provided in Section  5.08(b),  the Servicer  shall
cause to be  maintained  with  respect to each  Contract  (other than  Contracts
relating to REO Properties) one or more Hazard Insurance  Policies which provide
the same coverage as a standard form fire and extended coverage insurance policy
that  is  customary  in  the  Servicer's  procedures  for  manufactured  housing
contracts owned and/or serviced by the Servicer,  issued by a company authorized
to issue such policies in the State in which the  Manufactured  Home is located,
and in an amount  which is not less than the  lesser  of the  maximum  insurable
value or the Contract  Principal  Balance of the related  Contract.  Each Hazard
Insurance  Policy  caused  to be  maintained  by the  Servicer  shall  contain a
standard  loss payee  clause in favor of the  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 Servicer  shall pay such premiums out of its
own funds,  and may add separately such premium and any related  interest to the
Obligor's  obliga- tion as provided by the Contract but may not add such premium
and interest to the Contract  Principal  Balance of the Contract for purposes of
this  Agreement.  If the Obligor does not  reimburse the Servicer for payment of
such  premiums  and the related  Contract  is  liquidated  after a default,  the
Servicer shall be reimbursed for its payment of such premiums out of the related
Liquidation Proceeds.

     (b) The  Servicer  may,  in lieu of  causing  individual  Hazard  Insurance
Policies to be  maintained  with respect to each  Manufactured  Home pursuant to
this  Section,  and shall,  to the extent  that a Contract  does not require the
Obligor to  maintain  a Hazard  Insurance  Policy  with  respect to the  related
Manufactured  Home,  maintain one or more blanket  insurance  policies  covering
losses in a connection  with a hazard as provided in Section  5.08(a)  resulting
from the absence or insufficiency of individual Hazard Insurance  Policies.  Any
such blanket  policy shall be in the amount  sufficient to cover all losses in a
connection  with a hazard on the  Contracts.  The Servicer shall pay, out of its
own funds, the premium for such policy on the basis described  therein and shall
deposit in the  Collection  Account,  on the  Business  Day next  preceding  the
Determination Date following the Due Period in which the insurance proceeds from
claims in respect of any Contracts  under such blanket policy are received,  the
deductible amount with respect to such claims.  The Servicer shall not, however,
be required  to deposit  any  deductible  amount  with  respect to claims  under
individual Hazard Insurance Policies maintained pursuant to Section 5.08(a).

     (c) If the Servicer shall have repossessed a Manufactured Home on behalf of
the Trustee or foreclosed upon or otherwise acquired any Mortgaged Property, the
Servicer shall either (i) maintain at its expense a Hazard Insurance Policy with
respect to such Manufactured Home or Mortgaged Property meeting the requirements
of Section 5.08(a) or 5.08(b), except that the Servicer shall be responsible for
depositing  any  deductible  amount with respect to all claims under  individual
Hazard Insurance Policies or (ii) indemnify the Trust Fund against any damage to
such Manufactured Home prior to resale or other disposition.

     (d) Any cost incurred by the Servicer in  maintaining  any of the foregoing
insurance,   for  the   purpose  of   calculating   monthly   distributions   to
Certificateholders,  shall not be added to the Contract Principal Balance of any
Contract,  notwithstanding  that  the  terms of such  Contract  so  permit.  The
Servicer shall not be entitled to reimbursement from the Depositor,  the Trustee
or the Certificateholders for such costs. Such costs (other than the cost of the
blanket  policy) shall only be recovered out of late payments by the Obligor for
such premiums or, if the related Contract is liquidated after a default,  out of
the related Liquidation Proceeds.

     Section 5.09. Hazard Insurance Policy Collections;  Consent to Manufactured
Home Transfers; Assumption Agreements.

     (a) The Servicer  agrees to present,  on behalf of itself,  the Trustee and
Certificateholders,  claims to the insurer under any Hazard  Insurance  Policies
and, in this  regard,  to take such  reasonable  action as shall be necessary to
permit recovery under any Hazard Insurance  Policies.  Any amounts  collected by
the Servicer under any such Hazard Insurance  Policies shall be deposited in the
Collection Account pursuant to Section 6.04(b)(v), except to the extent they are
applied to the restoration of the related  Manufactured  Home or released to the
related  Obligor in  accordance  with the  normal  servicing  procedures  of the
Servicer.

     (b) The  Servicer  shall  not  withhold  its  consent  to any  transfer  of
ownership of a Manufactured  Home in accordance with the related Contract unless
the  proposed   transferee   does  not  meet  the  Servicer's   then  applicable
underwriting  standards (exclusive of down payment  requirements).  In addition,
the Servicer  shall not withhold such consent if such  withholding of consent is
not permitted under applicable law and governmental regulations.

     (c) In any case in which a Manufactured  Home is to be conveyed to a Person
by an  Obligor,  and such  Person is to enter into an  assumption  agreement  or
modification  agreement or supplement to the Contract,  upon the closing of such
conveyance,  the Servicer shall cause the originals of the assumption agreement,
the release (if any) or the  modification  or  supplement  to the Contract to be
included in the related  Contract  File.  Any fee  collected by the Servicer for
entering into an assumption or substitution of liability  agreement with respect
to such  Contract  will be retained  by the  Servicer  as  additional  servicing
compensation.  In connection  with any such  conveyance  through an  assumption,
modification  or supplement,  the APR borne by, and all other material terms of,
the related Contract shall not be changed.

     Section 5.10.  Realization upon Defaulted Contracts.  Subject to applicable
law,  the  Servicer  shall  repossess,  replevin,  foreclose  upon or  otherwise
comparably convert the ownership of Manufactured Homes and any related Mortgaged
Properties  securing all Contracts that come into default and which the Servicer
believes  in its good  faith  business  judgment  will not be  brought  current;
provided that if the Servicer has actual knowledge that a Mortgaged  Property is
affected by hazardous waste, then the Servicer shall not cause the Trust Fund to
acquire title to such Mortgaged  Property in a foreclosure or similar proceeding
unless such  condition is  remediated.  In  connection  with such  repossession,
foreclosure  or other  conversion,  the Servicer shall follow such practices and
procedures  as it shall deem  necessary or advisable  and as shall be consistent
with Section 5.02. Subject to the foregoing proviso,  in the event that title to
any  Mortgaged  Property  is  acquired  in  foreclosure  or by  deed  in lieu of
foreclosure,  the deed or certificate of sale shall be issued to the Trustee, as
Trustee,  or, at its  election,  to its  nominee  on behalf of the  Trustee,  as
Trustee. The Servicer shall manage, conserve and protect such Manufactured Homes
and any related Mortgaged  Property for the purposes of their prompt disposition
and sale, and shall dispose of such Manufactured Homes and any related Mortgaged
Property on such terms and conditions as are  consistent  with Sections 5.02 and
10.12.

     Section 5.11.  Costs and Expenses.  All costs and expenses  incurred by the
Servicer in carrying out its duties under this Agreement, including all fees and
expenses  incurred in connection  with the  enforcement of Contracts  (including
enforcement  of defaulted  Contracts and  repossessions  of  Manufactured  Homes
securing such  Contracts),  shall be paid by the Servicer and the Servicer shall
not  be  entitled  to  reimbursement  hereunder,   except  to  the  extent  such
reimbursement  is specifically  provided for in this Agreement.  Notwithstanding
the foregoing,  the Servicer shall be reimbursed out of the Liquidation Proceeds
of a defaulted  Contract for  Liquidation  Expenses  incurred by it in realizing
upon  the  related   Manufactured  Home  and  any  related  Mortgaged  Property,
including,  but not  limited to: (i) costs of  refurbishing  and  securing  such
Manufactured  Home;  (ii)   transportation   expenses  incurred  in  moving  the
Manufactured  Home;  (iii) reasonable legal fees and expenses of outside counsel
and any associated court costs;  (iv) rental expenses  (including the payment of
rent not paid by the  defaulting  Obligor)  incurred in  maintaining a leasehold
interest for the  Manufactured  Home; and (v) sales  commissions paid to Persons
that are not  Affiliates  of the  Servicer.  The  Servicer  shall  not incur the
foregoing  Liquidation  Expenses unless it determines in its good faith business
judgment that  incurring  such  expenses is in accordance  with Section 5.02 and
will increase the Net Liquidation Proceeds from such Manufactured Home.

     Section 5.12.  Trustee to Cooperate.  The Servicer is authorized to execute
an instru- ment in  satisfaction  of any  Contract  paid in full and any related
Mortgage and do such other acts and execute such other documents as the Servicer
deems  necessary to discharge the Obligor  thereunder and eliminate the security
interest in the  Manufactured  Home and any related  Mortgaged  Property related
thereto.  The Servicer shall determine when a Contract has been paid in full; to
the  extent  insufficient   payments  are  received  on  a  Contract  mistakenly
determined  by the  Servicer  to be prepaid or paid in full and  satisfied,  the
shortfall shall be paid by the Servicer out of its own funds by deposit into the
Collection  Account.  Upon  request of a Servicing  Officer,  the Trustee  shall
perform such other acts as are reasonably  requested by the Servicer (including,
without  limitation,  the execution of documents),  and otherwise cooperate with
the Servicer in enforcement of rights and remedies with respect to Contracts.

     Section  5.13.   Servicing  and  Other  Compensation.   The  Servicer,   as
compensation for its activities  hereunder  including,  without limitation,  the
payment of fees and expenses of the Trustee pursuant to Section 10.05,  shall be
entitled to receive on each Distribution Date the Monthly Servicing Fee pursuant
to Section 6.02. Application fees, Late Payment Fees, Extension Fees, processing
fees and any transfer of equity or assumption fees or Repossession Profits shall
be retained by the Servicer as additional  servicing  compensation.  If, for any
Distribution  Date,  the  aggregate   Prepayment  Interest  Excess  exceeds  the
aggregate  Prepayment Interest  Shortfall,  such excess shall be retained by the
Servicer.  If, for any  Distribution  Date,  the aggregate  Prepayment  Interest
Shortfall  exceeds the  aggregate  Prepayment  Interest  Excess,  the  aggregate
Servicing Fee for such  Distribution  Date shall be reduced (but not below zero)
by an amount equal to such excess.

     Section 5.14.  REO  Disposition  The Servicer  shall sell each REO Property
within two years of its acquisition by the Trust Fund, unless, at the request of
the  Servicer,  the Trustee  seeks,  and  subsequently  receives,  an Opinion of
Counsel,  addressed  to the  Trustee  and the  Servicer,  to the effect that the
holding by the Trust Fund of such REO Property  subsequent to such time will not
result in the imposition of Taxes on "prohibited transactions" of the Trust Fund
as  defined  in  Section  860F of the Code or cause  the  Trust  Fund to fail to
qualify as a two-tiered REMIC at any time that any Certificates are outstanding.
The  Servicer  shall  manage,  conserve,  protect and operate  each REO Property
solely for the purpose of its prompt  disposition and sale in a manner that does
not cause any such REO  Property  to fail to qualify as  "foreclosure  property"
within the meaning of Section 860G(a)(8) or result in the receipt by the Pooling
REMIC or the Issuing REMIC of any "income from non-permitted  assets" within the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell a REO Property,  the Servicer shall either itself or through
an agent  selected  by it protect  and  conserve  such REO  Property in the same
manner  and to such  extent  as is  customary  in the  locality  where  such REO
Property is located and may,  incident to its conservation and protection of the
interests of the  Certificateholders,  rent the same, or any part thereof, as it
deems  to be in the  best  interests  of it and the  Certificateholders  for the
period prior to the sale of such REO Property.

     The  disposition  of REO  Property  shall be carried out by the Servicer at
such  price and upon such  terms  and  conditions  as the  Servicer  shall  deem
necessary or  advisable,  as shall be normal and usual in its general  servicing
activities.

     The proceeds  from the REO  disposition,  net of any  reimbursement  to the
Servicer as provided  above,  shall be  deposited in the  Collection  Account in
accordance with Section 6.04(b)(ii).

                                  ARTICLE SIX

                                 DISTRIBUTIONS

     Section 6.01. Monthly Payments.

     (a) On each Distribution Date the Trustee shall, based upon the information
set forth in the related Monthly Report,  withdraw from the Certificate  Account
an amount equal to the  Available  Distribution  Amount and apply such amount in
the following order of priority:

          (i) 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, with the Available  Distribution  Amount being allocated
     among  the  Classes  of  Class A  Certificates  pro  rata  based  on  their
     respective Carryover Interest Distribution Amounts;

          (ii) to the Class [__] 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;

          (iii) to the Class [__] 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;

          (iv) to the Class [__] 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;

          (v) 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;

          (vi) 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 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  [__]  Certificates   until  the  Class  [__]
          Certificate Principal Balance has been reduced to zero;

               (B) to the Class  [__]  Certificates  until the [__]  Certificate
          Principal Balance has been reduced to zero;

               (C) to the Class  [__]  Certificates  until the [__]  Certificate
          Principal Balance has been reduced to zero;

               (D) to the Class  [__]  Certificates  until the [__]  Certificate
          Principal Balance has been reduced to zero;

               (E) to the Class  [__]  Certificates  until the [__]  Certificate
          Principal Balance has been reduced to zero;

               (F) to the Class  [__]  Certificates  until the [__]  Certificate
          Principal Balance has been reduced to zero; and

               (G) to the Class  [__]  Certificates  until the [__]  Certificate
          Principal Balance has been reduced to zero;

          (vii)  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;

          (viii) to the Class [__] Certificates,  the related Unpaid Certificate
     Principal  Shortfall  for the Class  [__]  Certificates,  if any,  for such
     Distribution Date;

          (ix) 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;

          (x) 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;

          (xi) to the Class [__]  Certificates,  the related Unpaid  Certificate
     Principal  Shortfall  for the Class  [__]  Certificates,  if any,  for such
     Distribution Date;

          (xii) 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;

          (xiii)  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;

          (xiv) to the Class [__]  Certificates,  the related Unpaid Certificate
     Principal  Shortfall  for the Class  [__]  Certificates,  if any,  for such
     Distribution Date;

          (xv) 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;

          (xvi)  to each  Class of the  Class A  Certificates,  sequentially  in
     accordance with clause (vi), the Accelerated Principal  Distribution Amount
     for such  Distribution  Date,  in  reduction of the  Certificate  Principal
     Balance of such Classes, until each is reduced to zero;

          (xvii) to the Class [__]  Certificates,  in the  following  sequential
     order;

               (A) the current Class [__] Strip Amount; and

               (B) any Class [__] Strip Amounts from previous Distribution Dates
          remaining unpaid;

          (xviii)  to  the  Servicer,  an  additional  servicing  fee  equal  to
     [_______] of the product of [___]% and the Pool Balance at the beginning of
     the related Due Period; and

          (xix) any remainder to the Class [__] Certificates.

The  aggregate  amounts  distributed  to  Certificateholders  of each  Class  of
Certificates  on account of principal  shall not exceed the Initial  Certificate
Principal   Balance  of  such  Class  of  Certificates.   Distributions  to  the
Certificateholders  shall be made such that the Trustee shall distribute to each
Certificateholder  as of the related Record Date an amount equal to, in the case
of (A)  the  Class A  Certificates,  the  product  of the  aggregate  Percentage
Interest  evidenced by such  Certificateholder's  Class A  Certificates  and the
Class [__],  Class [__], Class [__], Class [__], Class [__], Class [__] or Class
[__] Distribution  Amount,  as the case may be, for such Distribution  Date, (B)
the Class [__] Certificates,  the product of the aggregate  Percentage  Interest
evidenced by such Certificateholder's Class [__] Certificates and the Class [__]
Distribution Amount for such Distribution Date, (C) the Class [__] Certificates,
the  product  of  the   aggregate   Percentage   Interest   evidenced   by  such
Certificateholder's   Class  [__]  Certificates  and  the  Class  [__]  or  [__]
Distribution  Amount, as the case may be, for such Distribution Date and (D) the
Class [__] Certificates,  the entire amount  distributable in respect thereof on
such Distribution Date.

The Trustee shall pay each  Certificateholder  of record by check mailed to such
Certifi- cateholder at the address for such  Certificateholder  appearing on the
Certificate  Register;  provided  that (i) so long as DTC or its  nominee is the
Depository,  or (ii) if neither DTC nor its nominee is the  Depository  and such
Certificateholder holds Certificates with original denominations  aggregating at
least $[_______] and has given the Trustee appropriate  written  instructions at
least [___] Business Days prior to the related Record Date (which  instructions,
until revised,  shall remain operative for all Distribution  Dates  thereafter),
the Trustee shall pay such  Certificateholder  by wire transfer of funds.  If on
any  Determination  Date the  Servicer  determines  that there are no  Contracts
Outstanding  and no other funds or assets in the Trust Fund other than the funds
in the Collection  Account or the  Certificate  Account,  the Servicer  promptly
shall  instruct  the  Trustee  to send the  final  distribution  notice  to each
Certificateholder  and make provision for the final  distribution  in accordance
with Section 11.01(b).  Final payment of any Certificate shall be made only upon
presentation  of such  Certificate  at the  office or agency of the  Certificate
Registrar.

     (b) Each  distribution  with respect to a Book-Entry  Certificate  shall be
paid to the  Depository,  which shall credit the amount of such  distribution to
the  accounts  of its  Depository  Participants  in  accordance  with its normal
procedures.  Each  Depository  Partici- pant shall be responsible for disbursing
such  distribution  to the  Certificate  Owners that it  represents  and to each
indirect   participating   brokerage  firm  (a  "brokerage  firm"  or  "indirect
participating  firm") for which it acts as agent.  Each  brokerage firm shall be
responsible for disbursing  funds to the Certificate  Owners that it represents.
All such credits and  disburse-  ments with respect to a Book-Entry  Certificate
are to be made by the Depository and the Depository  Participants  in accordance
with the  provisions  of the  related  Certificates.  Neither the  Trustee,  the
Certificate  Registrar,  the Depositor nor the Servicer shall have any responsi-
bility  therefor  except as otherwise  provided by applicable law. To the extent
applicable  and not contrary to the rules of the  Depository,  the Trustee shall
comply  with the  provisions  of the forms of the  Certificates  as set forth as
Exhibits.

     Section 6.02. Withdrawals from the Collection Account.

     (a)  The  Servicer  may,  from  time  to  time  as  provided  herein,  make
withdrawals from the Collection Account of amounts deposited therein pursuant to
Section 6.04 that are attributable to the Contracts for the following purposes:

          (i) on each Distribution Date, to pay to the Trustee the Trustee Fee;

          (ii) to pay to the Seller with respect to each Repurchased Contract in
     respect  thereof all amounts  received  thereon that are  specified in such
     Section to be property of the Seller;

          (iii) to reimburse  itself for the payment of Taxes out of Liquidation
     Proceeds  (to the  extent not  previously  retained  from such  Liquidation
     Proceeds prior to their  deposit) or out of payments  expressly made by the
     related  Obligor to reimburse the Servicer for such Taxes,  as permitted by
     Section 5.06;

          (iv) to pay to itself the Monthly Servicing Fee;

          (v) to  reimburse  itself or a previous  Servicer  out of  Liquidation
     Proceeds (to the extent not previously  retained from Liquidation  Proceeds
     prior  to  their  deposit  in  the  Collection  Account)  in  respect  of a
     Manufactured Home and out of payments by the related Obligor (to the extent
     of payments  expressly  made by the Obligor to  reimburse  the Servicer for
     insurance  premiums)  for  expenses  incurred  by it  in  respect  of  such
     Manufactured  Home that are specified as being  reimbursable to it pursuant
     to Section 5.07, 5.08 or 5.11 or to a previous Servicer under Section 8.08;

          (vi) to reimburse itself for any Nonrecoverable Advance or Advances in
     accordance  with Section  6.03(c) or 6.03(b) and for Advances in respect of
     Liquidated Contracts in accordance with Section 6.03(c);

          (vii)  after  the  Certificate  Principal  Balance  of each  Class  of
     Certificates  has been reduced to zero,  to  reimburse  the  Depositor  for
     expenses incurred and reimbursable to it pursuant to Section 8.06; and

          (viii) to withdraw any amount deposited in the Collection Account that
     was not required to be deposited therein  (including any collections on the
     Contracts that, pursuant to Section 2.01, are not part of the Trust Fund).

     (b) On each Deposit Date,  the Servicer  shall withdraw from the Collection
Account an amount  equal to the  Available  Distribution  Amount for the related
Distribution Date and shall deposit such amount in the Certificate Account.

     (c) Since, in connection with withdrawals  pursuant to Section 6.02(a)(ii),
(a)(iii)  and  (a)(v),  the  Servicer's   entitlement   thereto  is  limited  to
collections or other recoveries on the related Contract, the Servicer shall keep
and  maintain  separate  accounting,  on a Contract by Contract  basis,  for the
purpose of justifying any withdrawal  from the  Collection  Account  pursuant to
such clauses.

     Section 6.03. Advances.

     (a) By the close of business  on each  Deposit  Date,  the  Servicer  shall
deposit in the Collection Account,  out of its own funds, an amount equal to the
Advance.

     (b) On each Distribution  Date, the Servicer shall reimburse itself for the
Outstanding  Amount  Advanced  to the  extent  of  actual  collections  of  late
scheduled payments on the related Contracts.

     (c) If the Servicer  determines  that any Advance made  pursuant to Section
6.03(a)  has  become  a   Nonrecoverable   Advance  and  at  the  time  of  such
determination  there exists an Outstanding  Amount  Advanced,  then the Servicer
shall reimburse itself out of funds in the Collection  Account for the amount of
such Nonrecoverable  Advance,  but only to the extent of such Outstanding Amount
Advanced.

     Section 6.04.  Establishment of and Deposits in the Collection  Account and
the Certificate Account.

     (a) (i) On or before the Closing  Date,  the Servicer  shall  establish and
     thereafter  maintain  one or more  Collection  Accounts  which are Eligible
     Accounts,   in  the   form   of   separate   custodial   accounts,   titled
     ["___________________"].  The Servicer shall cause monies in the Collection
     Account to be invested in Eligible  Investments  selected by the  Servicer,
     which shall mature or, in the case of a money market fund,  be redeemed not
     later  than  the  Determination  Date  next  following  the  date  of  such
     investment (except that if such Eligible Investment is an obligation of the
     institution  that  maintains  the  Collection  Account,  then such Eligible
     Investments  shall  mature  or,  in the  case of a money  market  fund,  be
     redeemed not later than the related  Deposit Date) and shall not be sold or
     disposed of prior to its maturity.  All such Eligible  Investments shall be
     made in the name of the Servicer.  The Servicer  shall select such Eligible
     Investments so as to achieve the following  objectives in the order stated:
     (i) preservation of principal values and (ii) maximization of income. If an
     instrument  or  account  ceases  to meet the  requirements  of an  Eligible
     Investment or Eligible Account, the Servicer shall cause all monies in such
     investment  and  account  to be  withdrawn  and  deposited  in an  Eligible
     Investment (which Eligible Investment shall be selected by the Servicer) or
     Eligible  Account,  as the case may be,  within [__]  Business  Days of the
     occurrence of such investment or account ceasing to meet such requirements.
     All net income and gain realized from any such  investments,  to the extent
     provided by this Agreement, shall be added to the Collection Account.

          (ii) On or before the Closing Date,  the Trustee  shall  establish and
     thereafter  maintain,  one or more Certificate  Accounts which are Eligible
     Accounts,   in  the   form   of   separate   custodial   accounts,   titled
     [("____________________")],  (Depositor)  in trust  for the  Trustee".  The
     Trustee shall cause monies in the Certificate Account to be invested at the
     written direction of the Servicer in Eligible  Investments  selected by the
     Servicer,  which shall mature or, in the case of a money  market  fund,  be
     redeemed  not later than the Deposit Date next  following  the date of such
     investment (except that if such Eligible Investment is an obligation of the
     institution  that  maintains the  Certificate  Account,  then such Eligible
     Investments  shall  mature  or,  in the  case of a money  market  fund,  be
     redeemed  not later than the  related  Distribution  Date) and shall not be
     sold or disposed of prior to its maturity.  All such  Eligible  Investments
     shall be made in the name of the Trustee.  The Depositor  shall select such
     Eligible Investments so as to achieve the following objectives in the order
     stated:  (i)  preservation  of principal  values and (ii)  maximization  of
     income.  If an instrument or account ceases to meet the  requirements of an
     Eligible Investment or Eligible Account, the Trustee shall cause all monies
     in such investment and account to be withdrawn and deposited in an Eligible
     Investment (which Eligible Investment shall be selected by the Servicer) or
     Eligible  Account,  as the case may be,  within [__]  Business  Days of the
     occurrence of such investment or account ceasing to meet such requirements.
     All net income and gain realized from any such  investments,  to the extent
     provided by this Agreement, shall be added to the Certificate Account.

     (b) No later  than the  [______]  Business  Day  following  the  Servicer's
receipt of the amounts delineated in clauses (i) through (v) below, the Servicer
shall  deposit in the  Collection  Account  the  following  amounts  (net of all
amounts  the  Servicer,  if  [IndyMac,  Inc.] is  acting as  Servicer,  would be
entitled  to  withdraw  therefrom  pursuant  to Section  6.02) in respect of the
related Distribution Date and Due Period:

          (i) all amounts  received  from  Obligors with respect to principal of
     and interest on the Contracts;

          (ii) all Net Liquidation  Proceeds and the proceeds of the disposition
     of REO Properties;

          (iii) all amounts  required to be deposited by the Seller  pursuant to
     Section 3.05(a);

          (iv) the Repurchase Price of each Repurchased Contract; and

          (v)  deductible  amounts  in  respect  of  Hazard  Insurance  Policies
     pursuant to Section 5.08(b) and, to the extent provided in Section 5.09(a),
     amounts collected by the Servicer under Hazard Insurance Policies.

     Section 6.05. Transfer of Certificate Account. The Trustee may transfer the
Certificate Account to a different depository  institution from time to time, so
long as the Certificate  Account remains an Eligible Account.  The Trustee shall
give  notice of any  transfer  to the other  parties  hereto and to each  Rating
Agency prior to such transfer.

     Section 6.06. Transfer of Collection Account. The Servicer may transfer the
Collection Account to a different  depository  institution from time to time, so
long as the Collection  Account remains an Eligible Account.  The Servicer shall
give  notice of any  transfer  to the other  parties  hereto and to each  Rating
Agency prior to such transfer.


                                 ARTICLE SEVEN

                                    REPORTS

     Section 7.01.  Monthly Reports.  Not later than 1:00 p.m., Eastern Standard
Time,  on each  Determination  Date,  the  Servicer  shall  cause the Trustee to
receive a "Monthly  Report,"  which shall  include  with  respect to the related
Distribution  Date and Due  Period,  (i) all  information  with  respect  to the
Contracts   necessary   to   enable   the   Trustee   to  send   statements   to
Certificateholders  pursuant  to Section  7.06(a),  (ii) the  Average  Sixty-Day
Delinquency  Ratio,  the Average  Thirty-Day  Delinquency  Ratio and the Current
Realized Loss Ratio,  (iii) the aggregate  Contract Principal Balance and number
of cumulative  repossessions and (iv) the amount of Cumulative  Realized Losses.
The Trustee shall not be under any duty to recalculate or verify the information
provided to it in any Monthly Report.

     Section  7.02.  Servicer's  Certificate.   Each  Monthly  Report  shall  be
accompanied  by a  Servicer's  Certificate,  which  shall,  among other  things,
certify the accuracy of the Monthly Report and that no Event of Default or event
that with  notice or lapse of time or both would  become an Event of Default has
occurred, or if such event has occurred and is continuing, specify the event and
its status.

     Section 7.03.  Other Data. Upon the receipt of a request  therefor from the
Trustee,  the Servicer  shall  furnish the Trustee with such date  regarding the
Contracts and the servicing thereof as may reasonably be requested.

     Section 7.04. Annual Statement as to Compliance.  The Servicer will deliver
to the Depositor and the Trustee on or before  [______] of each year,  beginning
with the first  [________]  that occurs at least three  months after the Cut-off
Date, an Officer's  Certificate  stating,  as to the signer thereof,  that (i) a
review of the activities of the Servicer during the preceding  calendar year (or
since the Closing Date in the case of the first such Officer's  Certificate) and
of  performance  under  this  Agreement  has  been  made  under  such  officer's
supervision  and (ii) to the  best of such  officer's  knowledge,  based on such
review,  the Servicer has fulfilled  all its  obligations  under this  Agreement
throughout  such year (or since the  Closing  Date 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.

     Section 7.05. Annual Independent Public  Accountants'  Servicing Report. On
or before  [_______]  of each year,  beginning  with the first  [________]  that
occurs at least  three  months  after the Cut-off  Date,  the  Servicer,  at its
expense,  shall cause a firm of independent public accountants which is a member
of the American Institute of Certified Public Accountants to furnish a statement
to the  Depositor  and the  Trustee  to the effect  that such firm has  examined
certain  documents and records  relating to the servicing of the Contracts under
this   Agreement  and  that,  on  the  basis  of  such   examination   conducted
substantially  in compliance with this Agreement (or such other  agreements) and
generally  accepted  auditing  standards,  nothing came to the attention of such
firm that caused such firm to believe that there were any  exceptions  or errors
in the records relating to Contracts  serviced by the Servicer,  insofar as such
exceptions  or  errors  relate  to  accounting  matters.  For  purposes  of such
statement,  such firm may assume  conclusively  that all pooling  and  servicing
agreements  among the  Depositor,  the  Servicer  and the  Trustee  relating  to
certificates  evidencing  an  interest in  manufactured  housing  contracts  are
substantially  similar to one another  except for any such pooling and servicing
agreement which by its terms specifically states otherwise.

     Section 7.06. Statements to Certificateholders.

     (a) Concurrently with each distribution to  Certificateholders  pursuant to
Article Six, the Trustee  shall mail, or cause the Paying Agent to mail, to each
Certificateholder  at the  address  appearing  on  the  Certificate  Register  a
statement  as of the related  Distribution  Date and Due Period  prepared by the
Trustee (in the case of (vii) through (x) and (xii) below,  based on information
furnished by the Servicer) setting forth:

          (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 [__],  Class [__], Class [__] 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 [__],
     Class  [__]  and  Class  [__]  Certificates,  after  giving  effect  to the
     distributions  of principal and allocation of Liquidation Loss Amounts made
     on such Distribution Date;

          (vii) the Monthly Servicing Fee and other servicing compensation;

          (viii)  the  number of and  aggregate  Contract  Principal  Balance of
     Contracts with payments  delinquent 30 to 59, 60 to 89 and 90 or more days,
     respectively;

          (ix)  the  number  of and  aggregate  Contract  Principal  Balance  of
     Contracts  relating to Manufactured  Homes that were repossessed  since the
     immediately preceding Distribution Date;

          (x)  the  number  of  and  aggregate  Contract  Principal  Balance  of
     Contracts (other than Liquidated  Contracts) relating to Manufactured Homes
     that were  repossessed  remaining  in the Trust  Fund on such  Distribution
     Date;

          (xi) the Pool  Factor  for each  Class of  Certificates  after  giving
     effect to the payment of  principal to be made on such  Distribution  Date;
     and

          (xii) [the Realized Losses and the Cumulative Realized Losses for such
     Distribution Date]

such other customary factual  information as is available to the Servicer as the
Servicer deems  necessary and can be obtained  reasonably from its existing data
base to enable Certificateholders to prepare their tax returns.

     Within a  reasonable  period of time after the end of each  calendar  year,
subject to the next sentence, but in no event later than [__] days after the end
of such year,  the Trustee  shall  prepare and furnish to each Person who at any
time  during the  calendar  year was the Holder of a  Certificate,  a  statement
containing the  information set forth in clauses (i) and (ii) above, in the case
of Class A,  Class  [__] and Class [__]  Certificateholders,  and (v),  (vi) and
(vii) above, in the case of Holders of Subordinated Certificates, aggregated for
such calendar year or applicable  portion thereof during which such Person was a
Certificateholder.  Such  obligation of the Trustee shall be deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided by the Trustee pursuant to any requirements of the Code as from time to
time in force.

     (b) Within a reasonable period of time after the end of each calendar year,
the Trustee  shall  furnish or cause to be  furnished  to each Person who at any
time  during  the  calendar  year was a  holder  of Class  [__]  Certificates  a
statement containing the applicable  distribution  information provided pursuant
to this Section  aggregated for such calendar year or applicable portion thereof
during  which  such  Person was a holder of the Class  [__]  Certificates.  Such
obligation   shall  be  deemed  to  have  been  satisfied  to  the  extent  that
substantially  comparable  information shall be provided by the Trustee pursuant
to any requirement of the Code.

     (c) A  Certificateholder  holding (or Certificate  Owner owning  beneficial
interests in)  Certificates  of a Class  representing  in the aggregate at least
[__]% of the Percentage  Interest of such Class shall,  upon written  request to
the  Trustee,  be  entitled  to receive  copies of all  reports  provided to the
Trustee at such Holder's or Owner's expense.

     Section 7.07. Other Reports.  The Trustee shall file on behalf of the Trust
all reports required to be filed with the Securities and Exchange  Commission or
any exchange or  association  of securities  dealers  pursuant to the Securities
Exchange  Act of 1934,  as  amended,  or any rules and  regulations  promulgated
thereunder.

   
                                 ARTICLE EIGHT

                  INDEMNITIES; THE DEPOSITOR AND THE SERVICER

     Section 8.01.  Liabilities  to Obligors.  No liability to any Obligor under
any of the Contracts  arising out of any act or omission to act of the Seller or
the Servicer in servicing the Contracts prior to the Closing Date is intended to
be assumed by any other party hereto,  or the  Certificateholders  under or as a
result of this Agreement and the  transactions  contemplated  hereby and, to the
maximum extent permitted and valid under mandatory provisions of law, each party
hereto and the Certificateholders expressly disclaim such assumption.

     Section  8.02.  Tax  Indemnification.  The  Seller  agrees  to pay,  and to
indemnify, defend and hold harmless the Trust Fund, the Trustee, the Certificate
Registrar,  the Paying Agent, the Depositor and the Certificateholders  from any
Taxes which may at any time be asserted  with respect to, and as of the date of,
the  transfer of the  Contracts  from the Seller to the  Depositor  and from the
Depositor to the Trust Fund,  including,  without  limitation,  any sales, gross
receipts,  general  corporation,  personal property,  privilege or license Taxes
(but not  including  any income or  franchise  Taxes or federal,  state or other
Taxes  arising  out of the  creation  of the Trust Fund and the  issuance of the
Certificates  or  distributions  with respect  thereto) and costs,  expenses and
reasonable counsel fees in defending against the same.

     Section  8.03.  Servicer's  Indemnities.  The  Servicer  shall  defend  and
indemnify the Trust Fund, the Trustee,  the  Certificate  Registrar,  the Paying
Agent,  the  Depositor  and the  Certificateholders  against  any and all costs,
expenses, losses, damages, claims and liabilities, including reasonable fees and
expenses of counsel and expenses of litigation,  arising from third party claims
or actions in respect of any action  taken or failed to be taken by the Servicer
with respect to any Contract,  Manufactured  Home or Mortgaged  Property and any
failure by the  Servicer  to perform its  obligations  in  compliance  with this
Agreement.   This  indemnity  shall  survive  any  Event  of  Default  (but  the
obligations  of the Servicer  under this Section shall not relate to any actions
of any  subsequent  Servicer  after an Event of Default)  and any payment of the
amount owing under, or any repurchase by the Seller of, any such Contract.

     Section 8.04. Operation of Indemnities.  Indemnification under this Article
shall include,  without limitation,  reasonable fees and expenses of counsel and
expenses of  litigation.  If the Seller or the Servicer  has made any  indemnity
payments to the  Trustee  pursuant  to this  Article and the Trustee  thereafter
collects any of such  amounts  from others,  the Trustee will repay such amounts
collected to the Seller or the Servicer,  as the case may be,  together with any
interest collected thereon.

     Section 8.05.  Merger or Consolidation of the Depositor,  the Seller or the
Servicer.  The  Seller  and the  Servicer  will  each  keep in full  effect  its
existence, rights and franchises as a corporation,  and will obtain and preserve
its  qualification to do business as a foreign  corporation in each jurisdiction
in which such qualification is or shall be necessary to protect the validity and
enforceability  of this Agreement,  the Certificates or any of the Contracts and
to perform its duties under this Agreement.
 
     Any person  into which the  Depositor,  the Seller or the  Servicer  may be
merged or consolidated, or any corporation resulting from any merger, conversion
or  consolidation  to which  any such  entity  shall be a party,  or any  Person
succeeding  to the  business of any such entity,  shall be the  successor of the
Depositor,  the Seller or the Servicer,  as the case may be, hereunder,  without
the  execution  or filing of any paper or any  further act on the part of any of
the parties hereto,  anything herein to the contrary  notwithstanding;  provided
that the successor or surviving  Person to the Servicer  shall  satisfy  Section
8.08(a)(ii) with respect to the  qualifications  of a successor to the Servicer.
The Seller,  the Depositor and the Servicer  shall  promptly  notify each Rating
Agency of any such merger, conversion or consolidation to which it is a party.

     Section 8.06. Limitation on Liability of the Depositor and Others.  Neither
the Depositor nor any of its directors,  officers,  employees or agents shall be
under any  liability  to the  Trustee or the  Certificateholders  for any action
taken or for refraining  from the taking of any action in good faith pursuant to
this  Agreement,  or for errors in judgment;  provided that this provision shall
not protect the  Depositor or any such  individual  against any  liability  that
would  otherwise  be imposed by reason of its willful  misconduct,  bad faith or
negligence.  The  Depositor  and any of its  directors,  officers,  employees or
agents may rely in good faith on any  document of any kind prima facie  properly
executed and submitted by any Person  respecting any matters arising  hereunder.
The  Depositor  shall not be under any  obligation  to appear in,  prosecute  or
defend any legal  action  which  arises  under this  Agreement  and which in its
opinion may involve it in any expense or liability;  provided that the Depositor
may in its  discretion  undertake any such action which it may deem necessary or
desirable in respect to this  Agreement and the rights and duties of the parties
hereto.  In such  event,  the legal  expenses  and costs of such  action and any
liability resulting  therefrom shall be expenses,  costs and liabilities payable
from the Collection Account and the Depositor shall be entitled to be reimbursed
therefor  out of monies on deposit in the  Collection  Account  as  provided  by
Section 6.02(a)(vii);  provided that such reimbursement shall be made, from time
to  time  on  one  or  more  Distribution  Dates,  only  out  of  the  Available
Distribution    Amount   that   remains   after   the   distributions   to   the
Certificateholders on such Distribution Date have been made.

     Section  8.07.  Assignment  by Servicer.  The Servicer  may, with the prior
written  consent of the Depositor and notice to each Rating  Agency,  assign its
rights and delegate its duties and obligations  under this  Agreement;  provided
that the Person  accepting such assignment or delegation shall be a Person which
is satisfactory  to the Trustee and the Depositor,  in their sole and reasonable
judgment,  such  Person is willing  to service  the  Contracts  and such  Person
executes and delivers to the Depositor and the Trustee an agreement, in form and
substance  reasonably  satisfactory  to the  Depositor  and the  Trustee,  which
contains an  assumption by such Person of the due and punctual  performance  and
observance  of each  covenant  and  condition to be performed or observed by the
Servicer  under  this  Agreement;  provided  further  that such  assignment  and
delegation  will not cause any Rating  Agency to qualify,  downgrade or withdraw
its then-current rating of any Rated Certificates, as evidenced by a letter from
each Rating  Agency.  In the case of any such  assignment  and  delegation,  the
Servicer shall be released from its  obligations  under this  Agreement,  except
that the  Servicer  shall  remain  liable for all  liabilities  and  obligations
incurred by it as Servicer hereunder prior to the satisfaction of the conditions
to such assignment and delegation set forth in the next preceding sentence.

     Section 8.08. Successor to the Servicer.

     (a) In connection with the  termination of the Servicer's  responsibilities
and duties under this Agreement  pursuant to Section 9.01, the Trustee shall (i)
succeed to and assume all of the Servicer's responsibilities, rights, duties and
obligations under this Agreement (except any liability or responsibility for any
act or omission that arose prior to the Servicer's  termination  and the duty to
pay and  indemnify  the Trustee  pursuant to Section  10.05),  or (ii) appoint a
successor acceptable to the Depositor,  which shall have a net worth of not less
than  $[________]  and shall have  serviced  for at least one year prior to such
appointment a portfolio of not less than $[_______]  aggregate  principal amount
of manufactured housing installment sales contracts and/or installment loans and
which shall succeed to all rights and assume all of the responsibilities, duties
and liabilities of the Servicer under this Agreement prior to the termination of
the Servicer's  responsibilities,  duties and  liabilities  under this Agreement
(except that the duty to pay and indemnify the Trustee pursuant to Section 10.05
shall be subject to negotiation at the time of such appointment). If the Trustee
becomes the  successor  to the Servicer in  accordance  with this  Section,  the
Trustee may, if it shall be unwilling to continue to so act, or shall,  if it is
unable to so act,  appoint or  petition  a court of  competent  jurisdiction  to
appoint,  a successor  satisfying  the  requirements  in clause  (ii) above.  In
connection  with any appointment of a successor  Servicer,  the Trustee may make
such  arrangements  for the  compensation  of such  successor out of payments on
Contracts as it and such  successor  shall agree or such court shall  determine;
provided that no such compensation  shall be in excess of a monthly amount equal
to [____] of the product of [_____]% and the Pool  Balance for the  Distribution
Date in respect of which such  compensation is being paid without the consent of
all  of  the  Certificateholders  and  notice  to  each  Rating  Agency.  If the
Servicer's duties,  responsibilities and liabilities under this Agreement should
be terminated  pursuant to Section 8.07 or 9.01,  the Servicer  shall  discharge
such  duties and  responsibilities  during the period  from the date it acquires
knowledge of such  termination  until the  effective  date thereof with the same
degree of diligence  and prudence  which it is obligated to exercise  under this
Agreement,  shall  cooperate  with the  Trustee  and any  successor  Servicer in
effecting the termination of its responsibilities and rights hereunder and shall
take no action whatsoever that might impair or prejudice the rights or financial
condition of its successor. The assign- ment by the Servicer pursuant to Section
8.07 or  removal  of the  Servicer  pursuant  to  Section  9.01 shall not become
effective until a successor Servicer shall be appointed pursuant to this Section
and shall in no event relieve the Seller of liability  pursuant to Sections 3.05
and 10.05.  Nothing  herein shall be construed to impose any  obligation  of the
Seller  upon  the  Trustee  or  any   successor  to  the   Servicer   under  any
circumstances.

     (b) Any  successor  Servicer  appointed as provided  herein shall  execute,
acknowledge  and  deliver  to the  Servicer  and to the  Trustee  an  instrument
accepting such appointment, whereupon such successor Servicer shall become fully
vested with all the rights,  powers, duties,  responsibilities,  obligations and
liabilities of the Servicer,  with like effect as if originally named as a party
to this Agreement and the Certificates.  Any assignment by or termination of the
Servicer pursuant to Section 8.07 or 9.01 or the termination of this Agree- ment
pursuant to Section  11.01 shall not affect any claims that the Trustee may have
against the Servicer arising prior to any such termination or resignation.

     The Servicer  shall timely  deliver to the successor  Servicer the funds in
the  Certificate  Account,  all related funds in the Collection  Account and all
Contract Files (to the extent in the Servicer's possession), Servicing Files and
related  documents and  statements  held by it hereunder and the Servicer  shall
account for all funds and shall execute and deliver such instruments and do such
other things as reasonably may be required to more fully and definitely vest and
confirm  in  the   successor   Servicer   all  such  rights,   powers,   duties,
responsibilities,   obligations  and   liabilities  of  the  Servicer.   Without
limitation,  the Trustee is  authorized  and empowered to execute and deliver on
behalf of the Servicer, as attorney-in-fact or otherwise,  any and all documents
and other instruments  (including,  without limitation,  transfer instruments in
respect  of  certificates  of title and  financing  statements  relating  to the
Manufactured  Homes),  and to do  any  and  all  acts  or  things  necessary  or
appropriate to effect the purposes of such notice of termination.

     Upon a successor's  acceptance of  appointment as successor  Servicer,  the
Trustee shall notify in writing the Certificateholders of such appointment.


                                  ARTICLE NINE

                                    DEFAULT

     Section 9.01. Events of Default. If any one or more of the following events
(each, an "Event of Default") shall occur and be continuing:

          (a) any failure by the Servicer to make any deposit or payment,  or to
     remit to the  Trustee  any  payment,  required  to be made  under  the this
     Agreement which  continues  unremedied for a period of [___] days after the
     date upon which written  notice of such  failure,  requiring the same to be
     remedied,  shall  have been  given to the  Servicer  by the  Trustee or the
     Depositor or to the Servicer,  the Trustee and the Depositor by the Holders
     of Certificates  evidencing  Fractional Interests aggregating not less than
     [__]%;

          (b) failure on the part of the Servicer  duly to observe or perform in
     any material  respect any other of the  covenants or agreements on the part
     of the Servicer set forth in this Agreement which continues  unremedied for
     a period  of [__]  days  after  the date on which  written  notice  of such
     failure,  requiring  the same to be remedied,  shall have been given to the
     Servicer by the Trustee or the Depositor,  or to the Servicer,  the Trustee
     and the  Depositor  by the Holders of  Certificates  evidencing  Fractional
     Interests aggregating not less than [__]%;

          (c) a decree or order of a court or agency  or  supervisory  authority
     having  jurisdiction  in the  premises  in an  involuntary  case  under any
     present or future federal or state bankruptcy, insolvency or similar law or
     appointing  a  trustee,  conservator  or  receiver  or  liquidator  in  any
     insolvency,  readjustment of debt, marshalling of assets and liabilities or
     similar  proceedings,  or for the winding-up or liquidation of its affairs,
     shall have been entered against the Servicer and such decree or order shall
     have remained in force undischarged or unstayed for a period of [__] days;

          (d) the  Servicer  shall  consent  to the  appointment  of a  trustee,
     conservator,  receiver or liquidator  in any  insolvency,  readjustment  of
     debt,  marshalling of assets and  liabilities or similar  proceedings of or
     relating to the Servicer or of or relating to all or  substantially  all of
     the Servicer's property; or

          (e) the Servicer shall admit in writing its inability to pay its debts
     generally  as they become due,  file a petition  to take  advantage  of any
     applicable insolvency or reorganization statute, make an assignment for the
     benefit of its creditors, voluntarily suspend payment of its obligations or
     take any corporate action in furtherance of any of the foregoing;

then,  and in each and every such case,  so long as such Event of Default  shall
not have been  remedied,  the Trustee may,  and at the written  direction of the
Holders of Certificates  evidencing  Fractional  Interests  aggregating not less
than [__]% by notice in writing to the Servicer shall,  terminate all the rights
and  obligations  of the Servicer  under this Agreement and in, to and under the
Contracts  and the proceeds  thereof.  The Trustee shall send a copy of any such
notice to each Rating  Agency.  On or after the receipt by the  Servicer of such
written  notice,  all authority and power of the Servicer under this  Agreement,
whether with respect to the Contracts or otherwise,  shall pass to and be vested
in the successor  appointed  pursuant to Section 8.08. Upon the occurrence of an
Event of Default which shall not have been remedied, the Trustee may also pursue
whatever rights it may have at law or in equity to damages, including injunctive
relief and specific performance. The Trustee will have no obligation to take any
action or institute,  conduct or defend any  litigation  under this Agreement at
the request,  order or direction  of any of the Holders of  Certificates  unless
such  Certificateholders  have  offered to the  Trustee  reasonable  security or
indemnity  against the costs,  expenses  and  liabilities  which the Trustee may
incur.

     Section 9.02. Waiver of Defaults.  The Holders of a majority of outstanding
Certificates  may waive any default by the  Servicer in the  performance  of its
obligations  here-  under and its  consequences,  except  that a default  in the
making of any required  remittance to the Trustee for distribution on any of the
Certificates   may  be   waived   only  by  the   affected   Certificateholders.
Notwithstanding  the foregoing,  except in the case of a default by the Servicer
in the making of any required  remittance to the Trustee for distribution on any
of the  Certificates,  the Trustee may waive a default by the Servicer if and so
long  as the  Trustee  in good  faith  determines  that  such  waiver  is in the
interests  of the  Holders  of  Certificates.  Upon  any such  waiver  of a past
default,  such default  shall cease to exist,  and any Event of Default  arising
therefrom  shall be deemed  to have been  remedied  for  every  purpose  of this
Agreement.  No such waiver shall extend to any  subsequent  or other  default or
impair any right consequent thereon except to the extent expressly so waived.

     Section 9.03.  Trustee to Act;  Appointment of Successor.  On and after the
time the Servicer receives a notice of termination pursuant to Section 9.01, the
Trustee or an entity  appointed  pursuant  to  Section 8.08(a)(ii)  shall be the
successor in all respects to the Servicer as provided in Section 8.08.

     Section 9.04. Notification to Certificateholders.

     (a) Upon any such  termination  pursuant to Section 9.01, the Trustee shall
give prompt  written notice thereof to  Certificateholders  at their  respective
addresses appearing in the Certificate Register and to each Rating Agency.

     (b) Within [__] days after the  occurrence of any Event of Default known to
the Trustee,  the Trustee shall transmit by mail to all Holders of Certificates,
notice of such Event of  Default  unless  such Event of Default  shall have been
cured or waived.

     Section 9.05. Effect of Transfer.

     (a) After a transfer of servicing duties to a successor  Servicer  pursuant
to Section 8.05, 8.07, 8.08 or 9.01, (i) the Trustee or such successor  Servicer
may notify  Obligors to make payments that are due under the Contracts after the
effective  date of the transfer of servicing  duties  directly to the  successor
Servicer and (ii) the replaced  Servicer shall have no further  obligations with
respect  to the  management,  administration,  servicing  or  collection  of the
Contracts but, in the case of a transfer pursuant to Section 8.08 or 9.01, shall
remain  liable for any  liability of the Servicer  arising  prior to the date of
transfer and shall remain entitled to any compensation due the Servicer that had
already accrued prior to such transfer.

     (b) A transfer of servicing duties to a successor Servicer shall not affect
the rights and duties of the parties hereunder (including but not limited to the
indemnities of the Servicer pursuant to Article Eight) other than those relating
to the management, administration, servicing or collection of the Contracts.


                                  ARTICLE TEN

                                  THE TRUSTEE

     Section 10.01. Duties of Trustee.  The Trustee,  prior to the occurrence of
an Event of  Default  and after the  curing or waiver of all  Events of  Default
which may have occurred,  undertakes to perform such duties and only such duties
as are set forth specifically in this Agreement. In case an Event of Default has
occurred  (which has not been cured or waived),  the Trustee shall exercise such
of the rights and powers vested in it by this  Agreement and use the same degree
of care and skill in their exercise as a prudent man would exercise or use under
the  circumstances in the conduct of his own affairs,  except if it is acting as
Servicer,  in which  case it shall  use the same  degree of care and skill as is
required of the Servicer.

     The Trustee,  upon receipt of all  resolutions,  certificates,  statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  required  specifically  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the requirements of this Agreement.

     No  provision of this  Agreement  shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act or
its own willful misconduct; provided that:

          (i)  prior to the  occurrence  of an Event of  Default,  and after the
     curing or waiver of all such Events of Default which may have occurred, the
     duties and  obligations  of the Trustee shall be  determined  solely by the
     express  provisions  of this  Agreement,  the  Trustee  shall not be liable
     except  for  the   performance  of  such  duties  and  obligations  as  are
     specifically  set  forth  in  this  Agreement,   no  implied  covenants  or
     obligations  shall be read into this Agreement  against the Trustee and, in
     the absence of bad faith on the part of the  Trustee,  the Trustee may rely
     conclusively,  as to the truth of the statements and the correctness of the
     opinions expressed therein,  upon any certificates or opinions furnished to
     the Trustee and conforming to the requirements of this Agreement;

          (ii)  the  Trustee  shall  not be  liable  personally  for an error of
     judgment  made in good faith by a Responsible  Officer,  unless it shall be
     proved that the Trustee was negligent in ascertaining  the pertinent facts;
     and

          (iii) the Trustee shall not be liable  personally  with respect to any
     action  taken,  suffered  or  omitted  to be taken  by it in good  faith in
     accordance  with  the  direction  of  Holders  of  Certificates  evidencing
     Fractional Interests aggregating not less than [__]% as to the time, method
     and place of  conducting  any  proceeding  for any remedy  available to the
     Trustee, or exercising any trust or power conferred upon the Trustee, under
     this Agreement.

          (iv) No provision of this Agreement  shall be construed to require the
     Trustee  to  expend  or risk its own  funds  or  otherwise  incur  personal
     financial  liability  in the  performance  of any of its  duties as Trustee
     hereunder  or in the  exercise  of any of its  rights or powers if there is
     reasonable  ground for believing  that  repayment of such funds or adequate
     indemnity against such risk or liability is not reasonably assured to it.

          (v) No  provision  of this  Agreement  shall be  construed to hold the
     Trustee  accountable  for any  duty  of the  Servicer,  or for the  acts or
     omissions of the  Servicer,  until such time as the Trustee may be required
     to act as Servicer pursuant to Section 9.03.

     Section 10.02.  Certain Matters Affecting the Trustee.  Except as otherwise
provided in Section 10.01:

          (a) the  Trustee  may rely  upon and shall be  protected  in acting or
     refraining  from  acting  upon  any  resolution,   Officer's   Certificate,
     certificate of auditors or any other  certificate,  statement,  instrument,
     opinion, report, notice, request,  consent, order, appraisal, bond or other
     paper or  document  believed by it to be genuine and to have been signed or
     presented by the proper party or parties;

          (b) the Trustee  may consult  with  counsel of its  selection  and any
     advice of its counsel or any Opinion of Counsel  shall be full and complete
     authorization  and protection in respect of any action taken or suffered or
     omitted by it hereunder in good faith and in accordance with such advice or
     Opinion of Counsel;

          (c) the Trustee  shall be under no  obligation  to exercise any of the
     trusts or powers vested in it by this Agreement or to institute, conduct or
     defend any litigation hereunder or in relation hereto at the request, order
     or direction of any of the Certificateholders pursuant to the provisions of
     this Agreement,  unless such Certificate- holders shall have offered to the
     Trustee  reasonable  security or indemnity against the costs,  expenses and
     liabilities  which may be incurred  therein or thereby;  nothing  contained
     herein  shall,  however,  relieve the Trustee of the  obligation,  upon the
     occurrence of an Event of Default (which has not been cured or waived),  to
     exercise such of the rights and powers vested in it by this Agreement, and,
     unless it is acting as  Servicer,  to use the same degree of care and skill
     in their  exercise  as a  prudent  man  would  exercise  or use  under  the
     circumstances in the conduct of his own affairs;

          (d) the Trustee shall not be liable  personally  for any action taken,
     suffered or omitted by it in good faith and believed by it to be authorized
     or within  the  discretion  or rights or powers  conferred  upon it by this
     Agreement;

          (e) prior to the occurrence of an Event of Default hereunder and after
     the curing or waiver of all Events of Default which may have occurred,  the
     Trustee  shall  not be bound to make any  investigation  into the  facts or
     matters  stated in any resolu- tion,  certificate,  statement,  instrument,
     opinion,  report, notice, request,  consent, order, approval, bond or other
     paper or document,  unless  requested in writing so to do by the Holders of
     Certificates  evidencing  Fractional  Interests  aggregating  not less than
     [__]%; provided that if the payment within a reasonable time to the Trustee
     of the costs,  expenses or  liabilities  likely to be incurred by it in the
     making  of such  investigation  is,  in the  opinion  of the  Trustee,  not
     reasonably  assured to the  Trustee by the  security  afforded to it by the
     terms of this  Agreement,  the  Trustee may  require  reasonable  indemnity
     against such expense or  liability as a condition to such  proceeding,  and
     the  reasonable  expense  of every  such  examination  shall be paid by the
     Servicer, if an Event of Default shall have occurred and is continuing, and
     otherwise by the Certificateholders requesting the investigation; and

          (f) the Trustee may execute any of the trusts or powers  hereunder  or
     perform  any duties  hereunder  either  directly  or by or through  agents,
     attorneys or custodians.

     Section  10.03.  Trustee  Not Liable for  Certificates  or  Contracts.  The
recitals contained herein and in the Certificates (other than the certificate of
authentication  of the  Certificates)  shall be taken as the  statements  of the
Depositor,  the  Seller or the  Servicer,  as the case may be,  and the  Trustee
assumes  no  responsibility  for  their   correctness.   The  Trustee  makes  no
representations  or  warranties  as to  the  validity  or  sufficiency  of  this
Agreement,  the Certifi- cates (other than the certificate of  authentication of
the Certificates), the Sale and Purchase Agreement or of any Contract or related
document. The Trustee shall not be accountable for the use or application by the
Depositor,  the  Seller or the  Servicer  of any of the  Certificates  or of the
proceeds  thereof,  or for  the  use or  application  of any  funds  paid to the
Depositor,  the Seller or the Servicer in respect of the  Contracts or deposited
in  or  withdrawn  from  the  Certificate  Account  by  the  Depositor,  or  the
Certificate Account or Collection Account by the Seller or the Servicer.

     Section 10.04. Trustee May Own Certificates.  The Trustee in its individual
or any other  capacity may become the owner or pledgee of  Certificates  and may
transact  business with the other  parties  hereto with the same rights it would
have if it were not Trustee.

     Section 10.05.  Servicer to Pay Fees and Expenses of Trustee.  The Servicer
covenants  and  agrees  to pay,  from its own  funds  to the  extent  that  such
compensation is not paid in accordance with Section  6.02(a)(i),  to the Trustee
from time to time, and the Trustee shall be entitled to, reasonable compensation
(which  shall  not  be  limited  by  any  provision  of  law  in  regard  to the
compensation  of a trustee of an express trust) for all services  rendered by it
in the execution of the trust hereby created and in the exercise and performance
of any of the powers and duties hereunder of the Trustee,  and the Servicer will
pay (out of its own funds  (except at such  times that the  Trustee is acting as
successor Servicer hereunder)) or reimburse the Trustee, to the extent requested
by the Trustee, for all reasonable expenses, disbursements and advances incurred
or  made  by the  Trustee  in  accordance  with  any of the  provisions  of this
Agreement and the reasonable  compensation and the expenses and disbursements of
its counsel and of all persons not  regularly  in its employ,  and the  expenses
incurred  by the  Trustee in  connection  with the  appointment  of an office or
agency  pursuant to Section  10.11,  except any such  expense,  disbursement  or
advance  as may arise  from its  negligence  or bad  faith.  The  Servicer  also
covenants  and agrees to indemnify  (out of its own funds  (except at such times
that the Trustee is acting as successor  Servicer  hereunder))  the Trustee for,
and to hold it harmless against, any loss, liability or expense, including taxes
(other  than taxes based upon,  measured by or  determined  by the income of the
Trustee),  incurred  without  negligence or bad faith on the part of the Trustee
arising out of or in connection  with the  acceptance or  administration  of the
trust created by this  Agreement and its duties  hereunder,  including the costs
and expenses of defending  itself  against any claim or liability in  connection
with the exercise or performance of any of its powers or duties  hereunder.  The
covenants  in this  Section  shall  be for the  benefit  of the  Trustee  in its
capacity as Trustee, Paying Agent and Certificate Registrar hereunder, and shall
survive  removal  or  resignation  of the  Trustee  or the  termination  of this
Agreement.  Except  as  otherwise  provided  herein,  the  Trustee  shall not be
entitled to payment or reimbursement  for any routine ongoing expenses  incurred
by the Trustee in the ordinary course of its duties as Tax Matters Person.

     Section 10.06.  Eligibility  Requirements  for Trustee.  There shall at all
times be a  Trustee  hereunder  which  shall be either  (i)  [____] or any other
Person  into  which  [____]  is  merged  or  consolidated  or to  which  all  or
substantially  all of the properties  and assets of [___] are  transferred as an
entirety,  provided that such other Person has accepted  appointment  as Trustee
under this  Agreement  in  accordance  with Article Ten, and that such entity is
authorized  to  exercise  corporate  trust  powers  under the laws of the United
States  or any  State  and  has  all  necessary  trust  powers  to  perform  its
obligations  hereunder,  or (ii) a corporation or banking association  organized
and doing business  under the laws of the United States or any State  authorized
under such laws to exercise  corporate trust powers,  having a combined  capital
and surplus of at least  $[_______],  subject to  supervision  or examination by
federal or state  authority  and is not an  Affiliate  of the  Servicer.  If the
corporation or banking  association  referred to in clause (ii) above  publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of said  supervising  or  examining  authority,  then for the  purposes  of this
Section,  the  combined  capital  and  surplus  of such  corporation  or banking
association  shall be deemed to be its combined capital and surplus as set forth
in its most recent report of condition so published.  If at any time the Trustee
shall cease to be eligible in accordance with the provisions of this Section, it
shall resign immediately in the manner and with the effect hereinafter specified
in this Article.

     Section 10.07.  Resignation and Removal of the Trustee.  The Trustee at any
time may  resign and be  discharged  from the  trusts  hereby  created by giving
written notice thereof to the other parties hereto and each Rating Agency.  Upon
receiving  such notice of  resignation,  the Depositor  promptly shall appoint a
successor  Trustee  by  written  instrument,  in  duplicate,  one  copy of which
instrument  shall be  delivered  to the  resigning  Trustee  and one copy to the
successor Trustee. If no successor trustee shall have been so appointed and have
accepted  appointment  within  [__]  days  after the  giving  of such  notice of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
Section  10.06 and shall fail to resign after  written  request  therefor by the
Depositor,  or if at any time the Trustee shall become  incapable of acting,  or
shall be adjudged bankrupt or insolvent,  or a receiver of the Trustee or of its
property shall be appointed,  or any public officer shall take charge or control
of the Trustee or of its property or affairs for the purpose of  rehabilitation,
conservation  or  liquidation,  then the  Depositor  may remove the  Trustee and
appoint a successor  Trustee by written  instrument,  in duplicate,  one copy of
which  instrument  shall be  delivered to the Trustee so removed and one copy to
the successor Trustee.  If no successor trustee shall have been so appointed and
have  accepted  appointment  within  [__] days after  receipt of such  notice of
removal,  the removed  Trustee may petition any court of competent  jurisdiction
for the appointment of a successor trustee.

     The  Holders  of  Class A  Certificates  or,  if the  Class  A  Certificate
Principal  Balance is zero, Class [__] and Class [__]  Certificates,  evidencing
Percentage Interests  aggregating more than [__]% of the Class A Certificates or
the Class [__] and Class [__]  Certificates,  voting together as a single class,
as the case may be, may remove the  Trustee at any time and  appoint a successor
trustee by written  instrument or  instruments,  in  triplicate,  signed by such
Certificateholders or their attorneys-in-fact duly authorized,  one complete set
of which  instruments  shall be delivered to the Depositor,  one complete set to
the Trustee so removed and one complete set to the successor so appointed.

     Any  resignation  or removal of the Trustee and  appointment of a successor
Trustee  pursuant to this Section  shall become  effective  upon  acceptance  of
appointment by the successor Trustee as provided in Section 10.08.

     Section  10.08.  Successor  Trustee.  Any  successor  Trustee  appointed as
provided  in  Section  10.07  shall  execute,  acknowledge  and  deliver  to the
Depositor  and  to  its  predecessor   Trustee  an  instrument   accepting  such
appointment  hereunder,   and  thereupon  the  resignation  or  removal  of  the
predecessor  Trustee  shall become  effective and such  successor  Trustee shall
become  effective and such successor  Trustee,  without any further act, deed or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations of its predecessor hereunder,  with the like effect as if originally
named as Trustee herein. The predecessor  Trustee shall execute and deliver such
instruments  and do such other  things as  reasonably  may be required  for more
fully and certainly  vesting and  confirming  in the successor  Trustee all such
rights, powers, duties and obligations.

     No successor  Trustee shall accept  appointment as provided in this Section
unless at the time of such acceptance  such successor  Trustee shall be eligible
under Section 10.06.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section,  the  Depositor  shall mail notice of the  succession  of such  Trustee
hereunder  to all  Certificate-  holders  at  their  addresses  as  shown in the
Certificate  Register,  to  the  Servicer  and to  each  Rating  Agency.  If the
Depositor  fails to mail such  notice  within  [__]  days  after  acceptance  of
appointment  by the successor  Trustee,  the successor  Trustee shall cause such
notice to be mailed at the expense of the Depositor.

     Section 10.09.  Merger or  Consolidation  of Trustee.  Any corporation into
which  the  Trustee  may  be  merged  or  converted  or  with  which  it  may be
consolidated  or any  corporation  resulting  from  any  merger,  conversion  or
consolidation  to  which  the  Trustee  shall  be a  party,  or any  corporation
succeeding to all or  substantially  all of the corporate  trust business of the
Trustee,  shall  be  the  successor  of the  Trustee  hereunder,  provided  such
corporation shall be eligible under the provisions of Section 10.06, without the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding.

     Section   10.10.   Appointment   of   Co-Trustee   or   Separate   Trustee.
Notwithstanding any other provisions hereof, at any time, for the purpose of (i)
meeting  any legal  requirements  of any  jurisdiction  in which any part of the
Trust  Fund or  property  securing  the same may be  located at the time or (ii)
meeting any legal  requirements  with respect to the holding of the Contracts or
the Manufactured  Homes, the Depositor and the Trustee acting jointly shall have
the power and shall execute and deliver all  instruments  to appoint one or more
Persons  approved by the Trustee to act as  co-trustee or  co-trustees,  jointly
with the Trustee,  or separate trustee or separate trustees,  of all or any part
of the Trust Fund, and to vest in such Person or Persons, in such capacity, such
title to the  Trust  Fund,  or any  part  thereof,  and,  subject  to the  other
provisions of this Section, such powers, duties, obligations, rights and trusts,
as the  Depositor and the Trustee may consider  necessary or  desirable.  If the
Depositor shall not have joined in such  appointment  within [__] days after the
receipt by it of a request  so to do, or in case an Event of Default  shall have
occurred and be continuing,  the Trustee alone shall have the power to make such
appointment.  No co-trustee or separate  trustee  hereunder shall be required to
meet the terms of eligibility as a successor  Trustee under Section 10.06 and no
notice to  Certificateholders  of the appointment of  co-trustee(s)  or separate
trustee(s) shall be required under Section 10.08.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section, all rights, powers, duties and obligations conferred or imposed
upon the Trustee  shall be conferred or imposed upon and  exercised or performed
by the Trustee and such separate  trustee or co-trustee  jointly,  except to the
extent that under the law of any  jurisdiction  in which any  particular  act or
acts are to be performed or any  regulation  applicable  to any of the Contracts
(whether as Trustee  hereunder or as successor to the Servicer  hereunder),  the
Trustee  shall be  incompetent  or  unqualified  to perform such act or acts, in
which event such rights,  powers, duties and obligations  (including the holding
of title to the Trust  Fund or any  portion  thereof  in any such  jurisdiction)
shall be exercised and  performed by such separate  trustee or co-trustee at the
direction of the Trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  trustees and  co-trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article.  Each separate  trustee and co-trustee,  upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument shall be filed with the Trustee.

     Any separate  trustee or co-trustee  may, at any time,  appoint the Trustee
its agent or attorney-in-fact,  with full power and authority, to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name.  If any separate  trustee or  co-trustee  shall die,
become  incapable  of  acting,  resign  or  be  removed,  all  of  its  estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

     Nothing  in  this  Section   shall  relieve  the  Trustee  of  its  duties,
obligations or liabilities under this Agreement.

     Section 10.11.  Appointment of Office or Agency.  The Trustee will maintain
or appoint an office or agency in New York, New York where  Certificates  may be
surrendered  for  registration  of transfer or exchange.  The Trustee  initially
designates  its  Corporate  Trust  Office,   for  the  purpose  of  keeping  the
Certificate Register. The Certificate Register may be kept in an electronic form
capable of printing  out a hard copy of the  Certificate  Register.  The Trustee
will maintain an office at the address stated in Section 12.10 where notices and
demands to or upon the Trustee in respect of the Certificates may be served. The
Trustee will give prompt written notice to  Certificateholders  of any change in
the location of the Certificate Register or any such office or agency.

     Section 10.12. REMIC  Administration.  (a) For federal income tax purposes,
the Trust Fund shall include two REMICs, the Pooling REMIC (the "Pooling REMIC")
and the Issuing REMIC (the "Issuing REMIC").  The  Certificates,  other than the
Class [__]  Certificates,  shall be issued by the Issuing REMIC.  The Class [__]
Certificates  shall  represent  beneficial  ownership of the  residual  interest
issued by the  Pooling  REMIC and the  residual  interest  issued by the Issuing
REMIC. The Pooling REMIC shall be evidenced by the Pooling residual interest and
by the Pooling Interests having the  characteristics  and terms set forth below,
which interests  (other than the residual  interest the beneficial  ownership of
which shall be  represented by the Class [__]  Certificates)  shall be issued by
the Pooling REMIC to the Trustee. The Pooling Interests and the proceeds thereof
shall be assets of the Issuing REMIC.

     (b) The Pooling  Interests will consist of the  [__________] and [__]. Each
Pooling regular interest will bear interest at the Weighted Average Net Contract
Rate.

     The initial Pooling Balance of each Pooling Interest and its  corresponding
Issuing Class are as follows:




                                             Principal             Corresponding
                                              Balance                  Class

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

Pooling Interest [__]                         $[___]                   [__]

 

     (c) Realized Losses for each Distribution Date shall be allocated

          (i) first to Pooling Interest [__];

          (ii) second to Pooling Interest [__];

          (iii) third to Pooling Interest [__]; and

          (iv) fourth, pro rata according to the outstanding  principal balances
     of Pooling  Interests [__], [__], [__], [__], [__], [__] and [__]. No funds
     shall be  distributed  to the Class [__]  Certificates  with respect to the
     Pooling REMIC's residual interest until all prior Realized Losses have been
     reimbursed to the Pooling Interests.

     (d) The Formula  Principal  Distribution  Amount on each  Distribution Date
will be allocated in the following order:

          (i) first,  to Pooling  Interest [__] until its principal  balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (ii) second,  to Pooling Interest [__] until its principal balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (iii) third, to Pooling Interest [__] until its principal  balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (iv) fourth,  to Pooling Interest [__] until its principal balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (v) fifth,  to Pooling  Interest [__] until its principal  balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (vi) sixth, to Pooling  Interest [__] until its principal  balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (vii) seventh,  to Pooling  Interest [__] until its principal  balance
     has been reduced to what will be the principal balance of its corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (viii) eighth,  to Pooling  Interest [__] until its principal  balance
     has been reduced to what will be the principal balance of its corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date;

          (ix) ninth, to Pooling  Interest [__] until its principal  balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date; and

          (x) tenth,  to Pooling  Interest [__] until its principal  balance has
     been  reduced to what will be the  principal  balance of its  corresponding
     class  after  taking into  account  the  distributions  and  allocation  of
     Realized Losses to be made on such Distribution Date.

     (e) The Pooling  Interests shall be issued as  non-certificated  interests.
The Class [__]  Certificates  shall be issued in fully  registered  certificated
form and shall be executed and countersigned as provided in Section 4.01 hereof.

     (f)  On  each   Distribution   Date,  in  addition  to  amounts   otherwise
distributable  thereon pursuant to Section 6.01, the Trustee shall distribute to
the Holder of the Class [__]  Certificate  with respect to the Pooling  residual
interest any amounts  remaining in the Pooling REMIC after all amounts  required
to be applied  pursuant to the preceding  paragraphs  have been so applied,  and
shall distribute to the Holder of the Class [__] Certificate with respect to the
Issuing  residual any amounts  remaining in the Issuing  REMIC after all amounts
required  to be  applied  pursuant  to the  preceding  paragraphs  have  been so
applied.

     (g) The Pooling  Interests  identified in  subparagraph  (b) above shall be
designated as the "regular  interests" and the Pooling residual,  the beneficial
ownership  of which shall be  represent  by the Class [__]  Certificate,  as the
single  class of "residual  interest"  in the Pooling  REMIC for purposes of the
REMIC  provisions.  Classes [__],  [__],  [__], [__], [__], [__], [__], and [__]
shall be designated as regular interests in the Issuing REMIC. In addition, [__]
separate regular interests in the Issuing REMIC (each, a "Class [__] Component")
shall have notional  balances  equal to the  principal  balances of each Pooling
Interest. Each Class [__] Component shall represent the right to interest on its
notional  balance  equal to the  difference  between  the  Weighted  Average Net
Contract Rate and the  Pass-Through  Rate on the Issuing Class  corresponding to
each such  Pooling  Interest  (the "Class [__] Strip  Amount").  The  beneficial
ownership  of  all  such  interests  shall  be  represented  by the  Class  [__]
Certificate.  The Issuing residual interest,  the beneficial  ownership of which
shall also be represented by the Class [__] Certificate,  shall be designated as
the single class of "residual interest" in the Issuing REMIC for purposes of the
REMIC Provisions.

     (h) Any  amounts  paid on the Class  [__]  Certificate  shall be treated as
consisting  first of the right to  current  interest.  Any  amounts in excess of
current  interest shall be applied pro rata to any Deferred  Amounts.  The Class
[__] Certificate shall be treated as entitled to a Deferred Amount to the extent
that the amount distributed on any Distribution Date is less than the amount due
on each regular interest represented by the Class [__] Certificate. Any Realized
Losses  allocated  to the  Class  [__]  Certificate  shall be  treated  as first
proportionately   reducing  any  Deferred   Amounts  on  each  regular  interest
represented by the Class [__] Certificate and then its right to current interest
on each regular interest  represented by the Class [__]  Certificate.  Any funds
ultimately available to reimburse such prior Realized Losses shall be applied to
each regular interest represented by the Class [__] Certificate in proportion to
the allocation of prior Realized  Losses to such interest  relative to the other
regular interests represented by the Class [__] Certificates, and no funds shall
be   distributed   to  the  Class  [__]   Certificates   (other  than  principal
distributions) until all prior Realized Losses have been reimbursed to the Class
[__] Certificates.

     (i) The Closing  Date is hereby  designated  as the  "Startup  Day" of each
REMIC within the meaning of section 86OG(a)(9) of the Code.

     (j) The Trustee shall pay any and all tax related  expenses (not  including
taxes) of each  REMIC,  including  but not limited to any  professional  fees or
expenses related to audits or any  administrative  or judicial  proceedings with
respect to such REMIC that  involve the  Internal  Revenue  Service or state tax
authorities,  but only to the extent  that (i) such  expenses  are  ordinary  or
routine expenses,  including expenses of a routine audit, but not expenses of an
external  audit by a taxing  authority  or  litigation  (except as  described in
(ii)); or (ii) such expenses or liabilities  (including taxes and penalties) are
attributable  to  the  negligence  or  willful  misconduct  of  the  Trustee  in
fulfilling its duties hereunder (including its duties as tax return preparer).

     (k) The Trustee  shall act as Tax  Matters  Person for each REMIC and shall
hold the Tax Matters Person  Certificate.  The Trustee shall prepare,  sign, and
file all of each REMIC's federal and state tax and  information  returns as such
REMIC's direct representative. The expenses of preparing and filing such returns
shall be borne by the Trustee.

     (l) The Trustee and the  Holders of  Certificates  shall take any action or
cause each REMIC to take any action  necessary  to create or maintain the status
of such REMIC as a REMIC under the REMIC  Provisions and shall assist each other
as  necessary  to create or maintain  such  status.  Neither the Trustee nor the
Holder of any  Residual  Certificate  shall take any action,  cause any REMIC to
take any action or fail to take (or fail to cause to be taken) any action  that,
under the REMIC Provisions, if taken or not taken, as the case may be, could (i)
endanger the status of such REMIC as a REMIC or (ii) result in the imposition of
a tax upon  such  REMIC  (including  but not  limited  to the tax on  prohibited
transactions  as defined in Code Section  860F(a)(2)  and the tax on  prohibited
contributions  set forth on Section  860G(d) of the Code) (either such event, an
"Adverse REMIC Event") unless the Trustee has received an Opinion of Counsel (at
the  expense of the party  seeking to take such  action) to the effect  that the
contemplated action will not endanger such status or result in the imposition of
such a tax.

     (m) No  additional  contributions  of  assets  shall be made to any  REMIC,
except  as  expressly  provided  in this  Agreement  with  respect  to  eligible
substitute mortgage loans if permitted by the Servicing Agreement.

     (n) The  Trustee  shall not enter into any  arrangement  by which any REMIC
will receive a fee or other compensation for services.

     (o) Except as provided  in Section  3.05,  the  Trustee  shall not sell any
Contract or any other asset of the Trust Fund unless  either (i) it has received
an  Opinion  of  Counsel  to the  effect  that such sale will not  result in the
imposition of Taxes on "prohibited transactions" on the Trust Fund as defined in
Section 860F of the Code or (ii) the  proceeds of such sale,  net of any related
Taxes on "prohibited  transactions" on the Trust Fund as defined in Section 860F
of the Code, will at least equal the Repurchase Price of such Contract.

     Section 10.13. Tax Matters.  It is intended that the assets with respect to
which any REMIC election is to be made shall constitute, and that the conduct of
matters  relating to such assets  shall be such as to qualify  such assets as, a
"real estate mortgage  investment  conduit" as defined in and in accordance with
the REMIC  Provisions.  In furtherance of such intention,  the Trustee covenants
and agrees  that it shall act as agent (and the Trustee is hereby  appointed  to
act as agent) on behalf of any such  REMIC and that in such  capacity  it shall:
(a) prepare and file, or cause to be prepared and filed,  in a timely manner,  a
U.S. Real Estate Mortgage Investment Conduit Income Tax Return (Form 1066 or any
successor form adopted by the Internal  Revenue Service) and prepare and file or
cause to be prepared and filed with the Internal  Revenue Service and applicable
state or local tax  authorities  income tax or infor-  mation  returns  for each
taxable year with respect to any such REMIC,  containing such information and at
the times and in the manner as may be required by the Code or state or local tax
laws,  regulations,   or  rules,  and  furnish  or  cause  to  be  furnished  to
Certificateholders the schedules, statements or information at such times and in
such manner as may be required  thereby;  (b) within  thirty days of the Closing
Date, furnish or cause to be furnished to the Internal Revenue Service, on Forms
8811 or as otherwise may be required by the Code, the name, title,  address, and
telephone  number of the person that the holders of the Certificates may contact
for tax information relating thereto,  together with such additional information
as may be required  by such Form,  and update  such  information  at the time or
times in the manner required by the Code; (c) make or cause to be made elections
that such  assets be treated as a REMIC on the  federal tax return for its first
taxable year (and, if necessary,  under applicable  state law);  (d) prepare and
forward, or cause to be prepared and forwarded, to the Certificateholders and to
the Internal  Revenue  Service and, if  necessary,  state tax  authorities,  all
information  returns and reports as and when  required to be provided to them in
accordance  with  the  REMIC  Provisions,   including  without  limitation,  the
calculation of any original  issue  discount  using the  Prepayment  Assumption;
(e) provide  information  necessary  for the  computation  of tax imposed on the
transfer  of a  Residual  Certificate  to a  Person  that  is  not  a  Permitted
Transferee,  or an agent  (including a broker,  nominee or other middleman) of a
Non-Permitted  Transferee,  or a  pass-through  entity in which a  Non-Permitted
Transferee is the record holder of an interest (the reasonable cost of computing
and  furnishing  such  information  may be charged to the Person liable for such
tax);  (f) not  knowingly or  intentionally  take any action or omit to take any
action that would cause the  termination of the REMIC status;  (g) pay, from the
sources  specified  in the last  paragraph  of this  section,  the amount of any
federal or state tax, including prohibited transaction taxes as described below,
imposed on any such REMIC prior to its termination when and as the same shall be
due and payable (but such obligation  shall not prevent the Trustee or any other
appropriate  Person from contesting any such tax in appropriate  proceedings and
shall not prevent the Trustee from withholding payment of such tax, if permitted
by law, pending the outcome of such proceedings); (h) ensure that federal, state
or local  income tax or  information  returns  shall be signed by the Trustee or
such other  person as may be required to sign such  returns by the Code or state
or local laws,  regulations or rules;  (i) maintain records relating to any such
REMIC, including but not limited to the income, expenses, assets and liabilities
thereof and the fair market value and adjusted basis of the assets determined at
such  intervals  as may be required by the Code,  as may be necessary to prepare
the foregoing returns, schedules, statements or information; and (j) as and when
necessary and  appropriate,  represent any such REMIC in any  administrative  or
judicial  proceedings  relating to an examination  or audit by any  governmental
taxing authority, request an administrative adjustment as to any taxable year of
any such REMIC,  enter into settlement  agreements with any governmental  taxing
agency,  extend any statute of limitations  relating to any tax item of any such
REMIC,  and  otherwise  act on behalf of any such REMIC in  relation  to any tax
matter or  controversy  involving  it. If the  Trustee  determines,  in its sole
discretion,  that it is not  permitted by  applicable  law to perform any of the
duties in the  preceding  sentences,  the  Servicer  shall carry out such duties
pursuant to the  instructions  of the Trustee and shall be compensated  for such
services  pursuant  to  Section  10.05.  The  Servicer  shall not  knowingly  or
intentionally take any action (or knowingly or intentionally  direct the Trustee
to take or omit to take any action) or knowingly or  intentionally  omit to take
any action (or knowingly or intentionally omit to direct the Trustee to take any
action)  if such  action  or  omission  (as the case  may be)  would  cause  the
termination  of the REMIC  status  of the  Trust  Fund.  The  Depositor  and the
Servicer  shall  cooperate  with the  Trustee  or its agent for such  purpose in
supplying  any  information  within their control  (other than any  confidential
information) that is necessary to enable the Trustee to perform its duties under
this Section.

     In order to enable the Trustee to perform  its duties as set forth  herein,
the Depositor shall provide, or cause to be provided,  to the Trustee within ten
(10) days  after  the  Closing  Date all  information  or data that the  Trustee
requests  in writing  and  determines  to be  relevant  for tax  purposes to the
valuations  and  offering  prices  of  the  Certificates,   including,   without
limitation,  the price, yield, prepayment assumption and projected cash flows of
the Certificates and the Contracts.  Thereafter,  the Depositor shall provide to
the  Trustee  promptly  upon  written  request  therefor,  any  such  additional
information or data that the Trustee may, from time to time,  reasonably request
in order to enable the  Trustee to perform its duties as set forth  herein.  The
Depositor hereby indemnifies the Trustee for any losses,  liabilities,  damages,
claims or expenses of the Trustee arising from any errors or  miscalculations of
the Trustee  that result from any  failure of the  Depositor  to provide,  or to
cause to be provided,  accurate  information  or data to the Trustee on a timely
basis.

     In the event that any tax is imposed on  "prohibited  transactions"  of the
REMIC as defined in Section  860F(a)(2)  of the Code,  on the "net  income  from
foreclosure property" of the REMIC as defined in Section 860G(c) of the Code, on
any  contribution to the REMIC after the Startup Day pursuant to Section 860G(d)
of the Code, or any other tax is imposed,  including,  without  limitation,  any
minimum tax imposed upon the REMIC pursuant to [______________],  if not paid as
otherwise provided for herein, such tax shall be paid by (i) the Trustee, if any
such other tax arises out of or results  from a breach by the  Trustee of any of
its obligations under this Agreement, (ii) the Servicer, in the case of any such
minimum  tax,  or if such tax  arises  out of or  results  from a breach  by the
Servicer or Seller of any of their obligations  under this Agreement,  (iii) the
Seller, if any such tax arises out of or results from the Seller's obligation to
repurchase  a Contract  pursuant  to  Section  3.04 or 3.05 or (iv) in all other
cases,  or in the event that the  Trustee,  the  Servicer or the Seller fails to
honor its obligations  under the preceding  clauses  (i),(ii) or (iii), any such
tax  will  be  paid  with   amounts   otherwise   to  be   distributed   to  the
Certificateholders.


                                 ARTICLE ELEVEN

                                  TERMINATION

     Section 11.01. Termination.

     (a) The respective  obligations  and  responsibilities  of the Seller,  the
Depositor,  the  Servicer  (except as to Section  10.05) and the  Trustee  shall
terminate  upon the earliest to occur of: (i) the later of the final  payment or
other  liquidation (or any Advance with respect thereto) of the last Contract or
the disposition of all property  acquired upon  repossession of any Contract and
the remittance of all funds due  hereunder;  (ii) at the option of the Depositor
or the Servicer,  on any  Distribution  Date on or after the first  Distribution
Date as of which the Pool  Balance is less than [__]% of the  Cut-off  Date Pool
Balance,  upon the purchase of the  Contracts at a price equal to the sum of (1)
[___]%  of the  unpaid  principal  balance  of  each  Contract  as of the  final
Distribution  Date,  and (2) the lesser of (a) the  fair market value of any REO
Property (as determined by the Depositor or the Servicer, as the case may be, as
of the close of business on the third  Business Day next preceding the date upon
which notice of any such termination is furnished to Certificateholders pursuant
to this Section),  and (b)the unpaid principal balance of each Contract related
to any REO  Property,  plus,  in the case of both clause (1) and (2), any Unpaid
Interest  Shortfall and  Liquidation  Loss  Interest  Amount with respect to any
Class of Certificates,  together with one month's interest at the applicable APR
on the unpaid principal  balance of each Contract  (including any Contract as to
which the related  Manufactured Home has been repossessed or foreclosed upon and
not yet disposed of); or (iii) the sale by the Trustee of all Contracts pursuant
to Section 11.02.  Notwithstanding  the  foregoing,  in no event shall the trust
created  hereby  continue  beyond the earlier to occur of the  expiration  of 21
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy,  the late  ambassador  of the United  States to the Court of St. James,
living on the date hereof and  [_______].  Notwithstanding  the  foregoing,  the
option specified in clause (ii) above shall not be exercisable if there will not
be distributed to the Holders of  Certificates  of each Class an amount equal to
the Certificate  Principal Balance of such Class of Certificates,  together with
interest accrued during the related Interest Accrual Period at the related Pass-
Through Rate, any Carryover  Interest  Distributable  Amount and Unpaid Interest
Shortfall with respect to such Class. The Servicer shall have the prior right to
exercise the option to purchase the  Contracts  pursuant to clause (ii) above if
both the Depositor and the Servicer desire to exercise such option.

     (b) Notice of any termination,  specifying the Distribution Date upon which
all  Certificateholders  may  surrender  their  Certificates  to the Trustee for
payment  and  cancellation,  shall be given  promptly  by the  Servicer  (if the
Depositor is exercising the option given it in Section 11.01(a),  upon direction
by the Depositor given [___] days prior to the date such notice is to be mailed)
by letter to  Certificateholders,  the Trustee and each Rating  Agency mailed no
later  than the  [___]  day of the  month  preceding  the  month  of such  final
distribution  specifying (i) the  Distribution  Date upon which final payment on
the Certificates will be made upon presentation and surrender of Certificates at
the office or agency of the Trustee therein  designated,  (ii) the amount of any
such final payment and (iii) that the Record Date  otherwise  applicable to such
Distribution  Date  will  not be  applicable,  payments  being  made  only  upon
presentation  and surrender of the  Certificates  at the office or agency of the
Trustee therein specified.  After giving such notice, the Certificate  Registrar
shall not register the transfer or exchange of any Certificates.  If such notice
is given in  connection  with the  Depositor's  or the  Servicer's  election  to
purchase, the Depositor or the Servicer shall deposit in the Certificate Account
on the  Business  Day  prior to the  applicable  Distribution  Date  the  amount
described  in Section  11.01(a)(ii).  Upon  presentation  and  surrender  of the
Certificates,  the  Trustee  shall  cause to be  distributed,  from funds in the
Certificate  Account, to Holders of Certificates of each Class, in proportion to
their  respective  Percentage  Interests,  an  amount  equal to the  Certificate
Principal  Balance  of such Class of  Certificates,  together  with one  month's
interest on such Certificate  Principal Balance at the related Pass-Through Rate
and any  Unpaid  Liquidation  Loss  Interest  Shortfall  or  Carryover  Interest
Distribution  Amount with  respect to such  Class.  Upon such  termination,  any
amounts  remaining in the  Certificate  Account (other than amounts  retained to
meet  claims)  shall be paid to the  Holders  of the  Class  [__]  Certificates.
Following  such final  deposit,  the  Trustee  shall  execute  all  assignments,
endorsements and other  instruments  necessary to effectuate such transfer.  The
distribution on the final Distribution Date shall be in lieu of the distribution
otherwise  required  to be made  on such  Distribution  Date in  respect  of the
Certificates.  Any amounts retained in the Certificate  Account that are owed to
Certificateholders which have not surrendered their Certificates as of the final
Distribution Date shall be withdrawn from the Certificate Account and held in an
escrow  account  with the  Trustee  pending  distribution  pursuant  to  Section
11.01(c).

     (c)  If  all  of  the   Certificateholders   have  not  surrendered   their
Certificates  for  cancellation  within [___] months after the time specified in
the  above-mentioned  written  notice,  the Trustee shall give a second  written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
[___]  years  after  the  second  notice  all  Certificates  shall not have been
surrendered for cancellation,  the Trustee shall so notify the Depositor and the
Depositor  may  take  appropriate  steps,  or  may  appoint  an  agent  to  take
appropriate and reasonable  steps,  to contact the remaining  Certificateholders
concerning  surrender of their Certificates,  and the cost thereof shall be paid
out of, and only to the extent of, the funds and other  assets  which  remain in
trust hereunder.

     (d) Upon any  termination  pursuant to the exercise of the purchase  option
contained  in  Section  11.01(a)(ii)  or  otherwise,  the  Trust  Fund  shall be
terminated in accordance with the following additional requirements,  unless the
Trustee has received an Opinion of Counsel to the effect that the failure of the
Trust Fund to comply with the  requirements  of this Section will not (i) result
in the  imposition of Taxes on  "prohibited  transactions"  of the Trust Fund as
described in Section  860F of the Code,  or (ii) cause the Trust Fund to fail to
qualify as REMICs at any time that any Certificates are outstanding:

          (i) within [__] days prior to the final Distribution Date set forth in
     the notice given by the Servicer or the Depositor  under this Section,  the
     Trustee shall adopt a plan of complete liquidation of the Trust Fund within
     the meaning of section  860F(a)(4)  of the Code which,  as  evidenced by an
     Opinion of Counsel (which opinion shall not be an expense of the Trustee or
     the Tax Matters Person), meets the requirements of a qualified liquidation;
     and

          (ii) at or  after  the  time of  adoption  of such a plan of  complete
     liquidation and at or prior to the final  Distribution  Date, the Servicer,
     as agent of the Trustee,  shall sell all of the assets of the Trust Fund to
     the Depositor or the Servicer, as the case may be, for cash.

     By  their  acceptance  of the  Certificates,  the  Holders  thereof  hereby
authorize  the  Servicer  to prepare and the Trustee to adopt and sign a plan of
complete liquidation.

     Section 11.02. Auction Call.

     (a) If neither the Depositor nor the Servicer exercises its right described
in  Section 11.01(a)(ii)  within [__] days after the Distribution  Date on which
they are first entitled to do so, the Depositor and the Servicer shall so notify
the  Trustee,  and the  Trustee  shall use  commercially  reasonable  efforts to
solicit bids for the purchase of all Contracts  and other  property of the Trust
Fund from no fewer than [___]  prospective  purchasers  that it  believes  to be
Qualified Bidders. If [IndyMac,  Inc.] is then the Servicer, the solicitation of
bids shall be  conditioned  upon its  continuing as servicer of the Contracts on
terms and conditions substantially similar to those set forth in this Agreement.
The Trustee shall  provide the Servicer  with [__] days written  notice prior to
any action pursuant to this Section 11.02.

     (b) If the Trustee receives bids from at least [___] Qualified  Bidders and
the net proceeds of the highest bid are equal to or greater than the Termination
Price, the Trustee shall promptly advise the Servicer of the highest bid and the
terms of  purchase,  and the Servicer  shall have [___]  Business  Days,  at its
option,  to match the terms of such bid. The Trustee shall  thereafter  sell the
Contracts  and other  property of the Trust  either (i) to the  Servicer,  if it
shall so elect,  or (ii) to the highest  bidder,  and in either case the Trustee
shall distribute the net proceeds of such sale in redemption of the Certificates
pursuant to Section 6.01.  Any such sale must also comply with the  requirements
of Section 11.01(b) and the second to the last sentence of Section 11.01(a).

     (c) Any  costs  incurred  by the  Trustee  in  connection  with  such  sale
(including without limitation any legal opinions or consents required by Section
11.01(b))  shall be  deducted  from the bid  price of the  Contracts  and  other
property of the Trust in determining the net proceeds therefrom.

     (d) If the  Trustee  does not  obtain  bids from at least  [___]  Qualified
Bidders, or does not receive a bid such that the net proceeds therefrom would at
least equal the  Termination  Price,  it shall not sell the  Contracts and other
property of the Trust,  and shall  thereafter  have no  obligation to attempt to
sell same.

     (e) Each of the Depositor and the Servicer shall cooperate with and provide
necessary  information  to the Trustee in  connection  with any auction  sale as
described herein.


                                 ARTICLE TWELVE

                            MISCELLANEOUS PROVISIONS

     Section  12.01.  Severability  of  Provisions.  If any  one or  more of the
covenants,  agreements,  provisions  or  terms of this  Agreement  shall be held
invalid for any reason whatsoever, then such covenants,  agreements,  provisions
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions or terms and in no way shall affect the validity or enforceability of
the other covenants, agreements, provisions or terms of this Agreement or of the
Certificates or the rights of the Holders.

     Section  12.02.  Limitation on Rights of  Certificateholders.  The death or
incapacity  of  any  Certificateholder  shall  not  operate  to  terminate  this
Agreement  or  the  Trust  Fund,  nor  entitle  such  Certificateholder's  legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

     No  Certificateholder  shall have any right to vote  (except  as  expressly
provided herein) or in any manner otherwise control the operation and management
of the Trust Fund, or the obligations of the parties hereto,  nor shall anything
herein set forth, or contained in the terms of the Certificates, be construed so
as to constitute the Certificateholders from time to time as partners or members
of an association; nor shall any Certificateholder be under any liability to any
third  person by reason of any action  taken by the  parties  to this  Agreement
pursuant to any provision hereof.

     No  Certificateholder  shall have any right by virtue of any  provision  of
this  Agreement to institute any suit,  action or proceeding in equity or at law
upon or under or with respect to this Agreement,  unless such Holder  previously
shall  have  given  to the  Trustee  a  written  notice  of  default  and of the
continuance  thereof, as hereinbefore  provided,  and unless also the Holders of
Certificates  of a Class  evidencing,  as to such  Class,  Percentage  Interests
aggre- gating not less than 25% shall have made written request upon the Trustee
to  institute  such  action,  suit  or  proceeding  in its own  name as  Trustee
hereunder and shall have offered to the Trustee such reasonable  indemnity as it
may require against the costs,  expenses and liabilities to be incurred  therein
or thereby,  and the  Trustee,  for [__] days after its receipt of such  notice,
request and offer of indemnity, shall have neglected or refused to institute any
such action,  suit or proceeding;  it being  understood and intended,  and being
covenanted    expressly   by   each    Certificateholder    with   every   other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
shall have any right in any manner  whatever by virtue of any  provision of this
Agreement to affect, disturb or prejudice the rights of the Holders of any other
of such Certificates, or to obtain or seek to obtain priority over or preference
to any other such Holder, or to enforce any right under this Agreement.  For the
protection and  enforcement  of the  provisions of this Section,  each and every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

     Section 12.03. Acts of Certificateholders.

     (a)   Except  as   otherwise   specifically   provided   herein,   whenever
Certificateholder approval, authorization, direction, notice, consent, waiver or
other action is required  hereunder,  such approval,  authorization,  direction,
notice,  consent,  waiver or other  action shall be deemed to have been given or
taken on behalf of,  and shall be binding  upon,  all  Certi-  ficateholders  if
agreed  to by  Holders  of  Certificates  of  the  specified  Class  or  Classes
evidencing,  as to each such Class,  Percentage  Interests  aggregating [__]% or
more.

     (b) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
an agent duly  appointed in writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the Trustee and,  where  required,  to the  Servicer.  Proof of
execution of any such instrument or of a writing appointing any such agent shall
be sufficient  for any purpose of this  Agreement and conclusive in favor of the
Trustee,  the Servicer and the Depositor if made in the manner  provided in this
Section.

     (c) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (d) The  ownership  of  Certificates  shall be  proved  by the  Certificate
Registrar.

     (e) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu thereof,  in respect of anything done, or omitted to be done by the Trustee
or the Servicer in reliance  thereon,  whether or not notation of such action is
made upon such security.

     (f) The Trustee may require such additional proof of any matter referred to
in this Section as it shall deem necessary.

     Section  12.04.   Calculations.   Except  as  otherwise  provided  in  this
Agreement,  all interest rate and basis point  calculations under this Agreement
will be made on the basis of a 360-day year and twelve 30-day months and will be
carried out to at least three decimal places.

     Section 12.05.  Amendment.  This Agreement may be amended from time to time
by the parties hereto without consent of any Certificateholders, (i) to cure any
ambiguity  or to  correct  or  supplement  any  provisions  herein  which may be
inconsistent  with any other  provisions  herein,  (ii) to correct any defective
provision herein or to supplement any provision herein which may be inconsistent
with any other  provision  herein,  (iii) to add to the duties or obligations of
the Depositor, the Seller or the Servicer, (iv) to add any other provisions with
respect to matters or questions arising  hereunder or (v) to modify,  alter, add
to or  rescind  any of the  terms or  provisions  contained  in this  Agreement;
provided that with respect to any such amendment pursuant to clause (iv) or (v),
such  amendment  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;  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.

     This  Agreement may also be amended from time to time by the parties hereto
without consent of the  Certificateholders,  to modify,  eliminate or add to the
provisions  of this  Agreement  to such  extent  as  shall be  necessary  to (i)
maintain  the  qualification  of the Trust Fund as REMICs  under the Code,  (ii)
avoid or minimize the risk of the imposition of any Tax on the REMIC pursuant to
the Code that would be a claim at any time prior to the final  redemption of the
Certificates or (ii) comply with other provisions of the Code;  provided that in
either such case,  there shall have been  delivered to the Trustee an Opinion of
Counsel  (which  Opinion of Counsel  shall not be an expense of the Trust or the
Trustee) to the effect  that such  action is  necessary  or  appropriate  (i) to
maintain such qualification, (to) avoid any such Tax or minimize the risk of its
imposition  or (iii) to comply with any such  requirements  of the Code,  as the
case may be.

     This Agreement may also be amended from time to time by the Depositor,  the
Master  Servicer  and the Trustee  with the consent of the Holders of [more than
50%] of the Percentage Interests 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 this  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%, 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.

     Notwithstanding any contrary provision of this Agreement, the Trustee shall
not  consent  to any  amendment  to this  Agreement  unless it shall  have first
received an Opinion of  Counsel,  which  opinion  shall not be an expense of the
Trustee or the Trust Fund, to the effect that such  amendment will not cause the
imposition of any tax on any REMIC or the  Certificateholders or cause any REMIC
to fail to qualify as a REMIC at any time that any Certificates are outstanding.

     Promptly after the execution of any amendment to this  Agreement  requiring
the  consent  of   Certificateholders,   the  Trustee  shall   furnish   written
notification   of  the   substance   or  a  copy  of  such   amendment  to  each
Certificateholder and each Rating Agency.

     It shall not be necessary for the consent of Certificateholders  under this
Section 12.05 to approve the particular form of any proposed  amendment,  but it
shall be sufficient if such consent  shall  approve the substance  thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

     Nothing  in this  Agreement  shall  require  the  Trustee  to enter into an
amendment without receiving an Opinion of Counsel (which Opinion shall not be an
expense of the Trustee or the Trust Fund),  satisfactory to the Trustee that (i)
such amendment is permitted and is not prohibited by this Agreement and that all
requirements   for  amending  this   Agreement  have  been  complied  with;  and
(ii) either (A) the amendment does not adversely  affect in any material respect
the interests of any  Certificateholder  or (B) the  conclusion set forth in the
immediately  preceding clause (A) is not required to be reached pursuant to this
Section 12.05.

     Section  12.06.  Recordation  of  Agreement.  To the  extent  permitted  by
applicable  law, this  Agreement is subject to  recordation  in all  appropriate
public offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Contracts are
situated,  and in any other  appropriate  public  recording office or elsewhere,
such  recordation to be effected by the Servicer at its expense with the consent
of the  Trustee  accompanied  by an Opinion  of Counsel to the effect  that such
recordation   materially   and   beneficially   affects  the  interests  of  the
Certificateholders  or is necessary for the  administration  or servicing of the
Contracts.

     Section  12.07.  Certificates  Nonassessable  and Fully Paid. The interests
represented  by the  Certificates  shall  be  nonassessable  for any  losses  or
expenses of the Trust or for any reason whatsoever, and upon authentication of a
Certificate by the Trustee or its Authenti- cating Agent, such Certificate shall
be deemed fully paid.

     Section  12.08.  No  Petition.  Each of the Seller,  the  Servicer  and the
Trustee  covenants and agrees that prior to the date which is [_________]  after
the date upon which the last  Class of  Certificates  has been paid in full,  it
will not institute against,  or join any other Person in instituting against the
Depositor any bankruptcy, reorganization, arrangement, insolvency or liquidation
proceeding or other proceedings under any federal or state bankruptcy or similar
law. This Section shall survive termination of this Agreement or the termination
of the Servicer or the Trustee, as the case may be, under this Agreement.

     Section  12.09.  Governing  Law.  This  Agreement  shall  be  construed  in
accordance  with the laws of the State of New York and the  obligations,  rights
and remedies of the parties  hereunder  shall be determined  in accordance  with
such laws.

     Section 12.10. Notices. All demands,  notices and communications  hereunder
shall be in writing  and shall be deemed to have been duly  given if  personally
delivered at, or telecopied  (with  transmission  confirmed by telephone) to, or
mailed by first class or registered  mail,  postage  prepaid,  to in the case of
(i) the    Depositor,    [_________________],    [______________],    Attention:
[____________]; (ii) the Servicer, [IndyMac, Inc., 155 N. Lake Avenue, Pasadena,
CA 91101,  Attention:  General Counsel];  (iii) the Trustee,  [________________]
Attention:  [____________];   (iv) [Rating  Agency],  [__________],   Attention:
[___________];      (v) [Rating     Agency],      [___________],      Attention:
[____________________]; or (vi) in any such case at such other address specified
in writing to each other entity listed in this Section.

     Section 12.11. Merger and Integration of Documents.  Except as specifically
stated otherwise herein,  this Agreement sets forth the entire  understanding of
the parties relating to the subject matter hereof, and all prior understandings,
written or oral,  are  superseded by this  Agreement.  This Agreement may not be
modified, amended, waived or supplemented except as provided herein.

     Section 12.12.  Headings. The headings herein and Table of Contents are for
purposes  of  reference  only and shall not  otherwise  affect  the  meaning  or
interpretation of any provision hereof.

     Section 12.13. Counterparts.  This Agreement may be executed in two or more
counterparts,  each of which  shall be an  original,  but all of which  together
shall constitute one and the same instrument.
 
     IN WITNESS WHEREOF, the parties hereto have caused their names to be signed
hereto by their respective  officers thereunto duly authorized as of the day and
year first above written.

                                     INDYMAC ABS, INC., as Depositor


                                     By:____________________________________
                                        Name:
                                        Title:


                                     [INDYMAC, INC.], as Seller and Servicer


                                     By:____________________________________
                                        Name:
                                        Title:


                                     [_____________________________], as Trustee


                                     By:____________________________________
                                        Name:
                                        Title:


State of New York             )
                              ) ss.:
County of New York            )

     On the ____ day of  __________,  199_ before me, a notary public in and for
said State,  personally  appeared  __________,  known to me to be  __________ of
[_______________],  one of the corporations that executed the within instrument,
and  also  known  to me to be the  person  who  executed  it on  behalf  of said
corporation,  and acknowledged to me that such  corporation  executed the within
instrument.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.


                                     ___________________________________
                                     Notary Public

[Notarial Seal]

   

State of __________          )
                             ) ss.:
County of __________         )

     On the ____ day of  __________,  199_ before me, a notary public in and for
said State,  personally appeared  __________,  known to me to be a __________ of
[IndyMac,  Inc.], one of the corporations  that executed the within  instrument,
and  also  known  to me to be the  person  who  executed  it on  behalf  of said
corporation,  and acknowledged to me that such  corporation  executed the within
instrument.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.

 
                                     ___________________________
                                     Notary Public

[Notarial Seal]


State of New York            )
                             ) ss.:
County of New York           )

     On the ____ day of  __________,  199_ before me, a notary public in and for
said State,  personally  appeared  _________________,  known to me to be a Trust
Officer of [_________________], a national banking association that executed the
within instrument,  and also known to be the person who executed it on behalf of
said national association, and acknowledged to me that such corporation executed
the within instrument.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.


                                     _______________________________
                                     Notary Public


[Notarial Seal]


                                                                       EXHIBIT A


                               CONTRACT SCHEDULE



                                                                       EXHIBIT B


                      FORM OF FACE OF CLASS A CERTIFICATE

     [SOLELY  FOR U.S.  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE  IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS
ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE INTERNAL  REVENUE
CODE. THE FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSE OF APPLYING
THE U.S.  FEDERAL  INCOME TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES TO THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS ______________.  THE INITIAL
PER ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS ___%.  ASSUMING THAT PRINCIPAL
PAYMENTS ARE MADE ON THE CONTRACTS  UNDERLYING  THE  CERTIFICATES  AT A CONSTANT
ANNUAL PREPAYMENT RATE OF __% OF THE PREPAYMENT MODEL, THIS CERTIFICATE HAS BEEN
ISSUED  WITH NO MORE THAN  $_________  OF OID PER  $1,000 OF  INITIAL  PRINCIPAL
AMOUNT,  THE YIELD TO MATURITY IS ___% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL  SHORT  ACCRUAL  PERIOD IS NO MORE THAN  $_______  PER $1,000 OF INITIAL
PRINCIPAL AMOUNT,  ASSUMING THE YIELD IS ACCRUED ON A DAILY BASIS AND THE COUPON
IS ACCRUED ON A RATABLE BASIS DURING THE INITIAL PERIOD.  NO  REPRESENTATION  IS
MADE AS TO THE RATE AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE CONTRACTS.]

Number ___                                 [__]-[1][2][3][4][5][6]

Date of Pooling and Servicing Agreement    Original Denomination:
and Cut-off Date: [______, 199_]           $____________________

Class A Pass-Through Rate: ____%,          Class A Initial Certificate Principal
computed on the basis of a 360-day year    Balance:
of twelve 30-day months.                   $____________________

                                           Final Distribution Date: [______, __]
First Distribution Date: [______, 199_]

                                           CUSIP ________________


                 [INDYMAC, INC.] MANUFACTURED HOUSING CONTRACT
                           PASS-THROUGH CERTIFICATE,
                [SERIES 199_-_, CLASS A [-1][-2][-3][-4][-5][-6]

               evidencing a percentage  interest in any distributions  allocable
               to the Class A Certificates  with respect to a pool of fixed rate
               conventional manufactured housing installment sales contracts and
               installment loans sold by


            [_____________________________________________________],

               which  manufactured   housing  installment  sales  contracts  and
               installment  loans either were  originated or acquired by and are
               initially  serviced  by  [IndyMac,  Inc.] (the  "Seller"  and the
               "Servicer").

     This  Certificate  does not  represent  an  obligation  of or  interest  in
[_____________________________],  the Seller, the Servicer, the Trustee referred
to below or any of their respective affiliates.

     Neither  this   Certificate   nor  the  underlying   manufactured   housing
installment  sales contracts and installment  loans are guaranteed or insured by
[______________________________],  the Seller, the Servicer, the Trustee, any of
their respective affiliates or by any governmental agency or instrumentality.

     THE PORTION OF THE CLASS A INITIAL CERTIFICATE  PRINCIPAL BALANCE EVIDENCED
BY THIS CERTIFICATE (THE "CERTIFICATE BALANCE") WILL BE REDUCED BY DISTRIBUTIONS
ON THIS CERTIFICATE THAT ARE ALLOCABLE TO PRINCIPAL. ACCORDINGLY,  FOLLOWING THE
INITIAL  ISSUANCE  OF  THIS  CERTIFICATE,   THE  CERTIFICATE   BALANCE  OF  THIS
CERTIFICATE WILL BE DIFFERENT FROM THE ORIGINAL DENOMINATION SHOWN ABOVE. ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY OF THE TRUSTEE.

     This  certifies  that  ___________________  is the  registered  owner of an
undivided interest in certain monthly  distributions with respect to a pool (the
"Contract  Pool")  of  conventional   manufactured   housing  installment  sales
contracts and installment loan agreements (collectively,  the "Contracts") sold,
together  with certain  other  property  (collectively,  the "Trust  Fund"),  by
IndyMac,  ABS, Inc. (the  "Depositor").  The Contracts either were originated or
acquired  by  and  are  serviced  by  [IndyMac,  Inc.]  (the  "Seller"  and  the
"Servicer")  and are secured by Manufactured  Homes.  The Trust Fund was created
pursuant to a Pooling and  Servicing  Agreement  dated as of the date  specified
above (the  "Agreement"),  among the  Depositor,  the Seller,  the  Servicer and
[___________], as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter.  Capitalized  terms used herein that
are not  otherwise  defined  shall  have the  meanings  ascribed  thereto in the
Agreement.

     This  Certificate  is one  of a  duly  authorized  issue  of  Certificates,
designated  as  [IndyMac,   Inc.]  Manufactured  Housing  Contract  Pass-Through
Certificates,  Series 199[_-_] (the  "Certificates")  and is issued under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

     On each  Distribution  Date, to the extent described in the Agreement,  the
Trustee will cause to be distributed  from funds in the  Certificate  Account to
each Class A Certificateholder  an amount equal to the product of the Percentage
Interest evidenced by such Class A Certificateholder's Certificate and the Class
A-__   Distribution   Amount  to  be  distributed  to  such  Class  of  Class  A
Certificates.

     Distributions  on this  Certificate  will be made by  check  mailed  to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate  Register or by wire transfer to Holders of Class A Certificates
with original denominations  aggregating at least $[____________] who have given
the  Trustee  written  instructions  at least  five  Business  Days prior to the
related Record Date.  Notwithstanding  the foregoing,  the final distribution on
this Certificate will be made after due notice by the Trustee of the pendency of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency  appointed by the Trustee for that purpose and specified
in such notice of final distribution.

     UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRE- SENTATIVE OF
THE  DEPOSITORY  TRUST COMPANY TO THE TRUSTEE OR ITS AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE  &  CO.  OR  SUCH  OTHER  NAME  AS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE &
CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST HEREIN.

     Reference is hereby made to the further  provisions of this Certificate set
forth hereafter,  which further  provisions shall for all purposes have the same
effect as if set forth at this place.

     Unless the certificate of authentication  hereon has been executed by or on
behalf  of the  Trustee,  by manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated:
                                           [____________________]



                                           By:______________________________
                                                  Authorized Officer

                    [Form of Certificate of Authentication]

     This  is one  of  the  Certificates  referred  to in  the  within-mentioned
Agreement.


By:_______________________                 By: [___________________]
    Authenticating Agent                        as Trustee


                                       or




___________________________                _________________________
   Authorized Signatory                       Authorized Signatory


                                                                       EXHIBIT C


                     FORM OF FACE OF CLASS [__] CERTIFICATE

     [SOLELY  FOR U.S.  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE  IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS
ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE INTERNAL  REVENUE
CODE. THE FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSE OF APPLYING
THE U.S.  FEDERAL  INCOME TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES TO THIS
CERTIFICATE. THE ISSUE DATE OF THIS CERTIFICATE IS ____________. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS  CERTIFICATE  IS ___%.  ASSUMING  THAT  PRINCIPAL
PAYMENTS ARE MADE ON THE CONTRACTS  UNDERLYING  THE CER- TIFICATES AT A CONSTANT
ANNUAL PREPAYMENT RATE OF __% OF THE PREPAYMENT MODEL, THIS CERTIFICATE HAS BEEN
ISSUED  WITH NO MORE THAN  $_________  OF OID PER  $1,000 OF  INITIAL  PRINCIPAL
AMOUNT,  THE YIELD TO MATURITY IS ___% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL  SHORT  ACCRUAL  PERIOD IS NO MORE THAN  $_______  PER $1,000 OF INITIAL
PRINCIPAL AMOUNT,  ASSUMING THE YIELD IS ACCRUED ON A DAILY BASIS AND THE COUPON
IS ACCRUED ON A RATABLE BASIS DURING THE INITIAL PERIOD.  NO  REPRESENTATION  IS
MADE AS TO THE RATE AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE CONTRACTS.]

     THIS  CERTIFICATE  IS  SUBORDINATED  IN RIGHT  OF  PAYMENT  TO THE  CLASS A
CERTIFICATES,  THE CLASS [__] CERTIFICATES [AND THE CLASS [_-1] CERTIFICATES] TO
THE EXTENT DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     [FOR CLASS [_-2]  CERTIFICATES:  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT
BE REGISTERED  UNDER THE SECURITIES  ACT OF 1933, AS AMENDED,  OR THE SECURITIES
LAWS OF ANY STATE AND MAY NOT BE RESOLD OR  TRANSFERRED  UNLESS IT IS REGISTERED
PURSUANT TO SUCH ACT AND LAWS OR IS SOLD OR  TRANSFERRED IN  TRANSACTIONS  WHICH
ARE EXEMPT FROM  REGISTRATION  UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND
IS TRANSFERRED IN ACCORDANCE  WITH THE PROVISIONS OF ARTICLE FOUR OF THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.]

     NEITHER  THIS  CERTIFICATE  NOR ANY  INTEREST  HEREIN MAY BE TRANS-  FERRED
UNLESS THE  TRANSFEREE  DELIVERS A  REPRESENTATION  LETTER TO THE TRUSTEE TO THE
EFFECT THAT SUCH  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED,  OR A PLAN SUBJECT
TO SECTION 4975 OF THE CODE, OR, IF THE PURCHASER IS AN INSURANCE COMPANY,  THAT
THE PURCHASER IS AN INSURANCE  COMPANY WHICH IS PURCHASING  SUCH CERTI-  FICATES
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  DELIVERS  TO THE  TRUSTEE AN OPINION OF COUNSEL IN ACCOR-
DANCE WITH THE PROVISIONS OF THE AGREEMENT  REFERRED TO HEREIN.  NOTWITHSTANDING
ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF THIS CERTIFICATE
TO OR ON BEHALF OF AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO ERISA OR TO THE CODE
WITHOUT THE OPINION OF COUNSEL  SATISFACTORY  TO THE TRUSTEE AS DESCRIBED  ABOVE
SHALL BE VOID AND OF NO EFFECT.

Number ___                                 [___________] Class [_]-[1][2]

Date of Pooling and Servicing Agreement    Original Denomination:
and Cut-off Date:                          $____________________

Class [__]-[1][2] Pass-Through Rate:lesser Class [__]-[1][2] Initial Certificate
of ____%, computed on the basis of a 360-  Principal Balance: $_________________
day year, and the Weighted Average Net
Contract Rate
                                           Final Distribution Date:

First Distribution Date:                   CUSIP ________________


                 [INDYMAC, INC.] MANUFACTURED HOUSING CONTRACT
                           PASS-THROUGH CERTIFICATE,
                       SERIES 199[_-_], CLASS [__]-[1][2]

                    evidencing  a  percentage   interest  in  any  distributions
                    allocable to the Class [__]  Certificates  with respect to a
                    pool  of  fixed  rate  conventional   manufactured   housing
                    installment sales contracts and installment loans formed and
                    sold by

                       [_________________________________]

which  manufactured  housing  installment  sales contracts and installment loans
either were  originated or acquired by and are  initially  serviced by [IndyMac,
Inc.] (the "Seller" and the "Servicer").

     This  Certificate  does not  represent  an  obligation  of or  interest  in
[IndyMac ABS, Inc., the Seller,  the Servicer,  the Trustee referred to below or
any of their respective affiliates.

     Neither this Certificate nor the underlying  manufactured housing contracts
and loans are guaranteed or insured by [the Depositor, the Seller, the Servicer,
the Trustee],  any of their respective  affiliates or by any governmental agency
or instrumentality.

     THE PORTION OF THE CLASS [__]-[1][2] INITIAL CERTIFICATE  PRINCIPAL BALANCE
EVIDENCED BY THIS  CERTIFICATE  (THE  "CERTIFICATE  BALANCE") WILL BE REDUCED BY
DISTRIBUTIONS ON THIS CERTIFICATE THAT ARE ALLOCABLE TO PRINCIPAL.  ACCORDINGLY,
FOLLOWING THE INITIAL ISSUANCE OF THIS CERTIFICATE,  THE CERTIFICATE  BALANCE OF
THIS CERTIFICATE WILL BE DIFFERENT FROM THE ORIGINAL  DENOMINATION  SHOWN ABOVE.
ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN ITS CURRENT  CERTIFICATE BALANCE
BY INQUIRY OF THE TRUSTEE.

     This  certifies  that  ___________________  is the  registered  owner of an
undivided interest in certain monthly  distributions with respect to a pool (the
"Contract  Pool")  of  conventional   manufactured   housing  installment  sales
contracts and installment loan agreements (collectively, the "Contracts") formed
and sold, together with certain other property (collectively, the "Trust Fund"),
by IndyMac ABS, Inc. (the "Depositor").  The Contracts either were originated or
acquired  by  and  are  serviced  by  [IndyMac,  Inc.]  (the  "Seller"  and  the
"Servicer")  and are secured by Manufactured  Homes.  The Trust Fund was created
pursuant to a Pooling and  Servicing  Agreement  dated as of the date  specified
above (the  "Agreement"),  among the  Depositor,  the Seller,  the  Servicer and
[________________],  as  trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions of which is set forth  hereafter.  Capitalized  terms used
herein that are not otherwise  defined shall have the meanings  ascribed thereto
in the Agreement.

     This  Certificate  is one  of a  duly  authorized  issue  of  Certificates,
designated  as  [IndyMac,   Inc.]  Manufactured  Housing  Contract  Pass-Through
Certificates,  Series 199[_-_] (the  "Certificates")  and is issued under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

     On each  Distribution  Date, to the extent described in the Agreement,  the
Trustee will cause to be distributed from funds in the Certificate  Account,  to
each  Class  [__]  Certificate-  holder an amount  equal to the  product  of the
Percentage Interest evidenced by such Class [__] Certificateholder's Certificate
and the Class [__]-[1][2]  Distribution Amount. Payments in respect of the Class
[__]  Certificates  are  subordinated  to  payments  in  respect  of the Class A
Certificates  and the Class [__]  Certificates  and  payments  in respect of the
Class [__-2]  Certificates  are subordinated to payments in respect of the Class
[__-1] Certificates, in each case to the extent specified in the Agreement.

     Distributions  on this  Certificate  will be made by  check  mailed  to the
address of the Person entitled thereto, as such name and address shall appear on
the  Certificate  Register  or  by  wire  transfer  to  Holders  of  Class  [__]
Certificates with original  denominations  aggregating at least $[_________] who
have given the Trustee written instructions at least five Business Days prior to
the related Record Date.  Notwithstanding the foregoing,  the final distribution
on this Certificate will be made after due notice by the Trustee of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office or agency  appointed  by the Trustee for that purpose
and specified in such notice of final distribution.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE  DEPOSITORY  TRUST COMPANY TO THE TRUSTEE OR ITS AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE  &  CO.  OR  SUCH  OTHER  NAME  AS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE &
CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST HEREIN.]

     Reference is hereby made to the further  provisions of this Certificate set
forth hereafter,  which further  provisions shall for all purposes have the same
effect as if set forth at this place.

     Unless the certificate of authentication  hereon has been executed by or on
behalf  of the  Trustee,  by manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated:                                     [___________________________]



                                           By:______________________________
                                                     Authorized Officer


                    [Form of Certificate of Authentication]

 This is one of the Certificates referred to in the within-mentioned Agreement.




By:___________________________             By: [____________________],
       Authenticating Agent                          as Trustee


                                       or




___________________________                ___________________________
    Authorized Signatory                        Authorized Signatory


                                                                       EXHIBIT D


                        FORM OF REVERSE OF CERTIFICATES

     As  provided  in  the  Agreement,   deductions  and  withdrawals  from  the
Collection  Account  will be made  from  time to time for  purposes  other  than
distributions to Certificate-  holders,  such purposes  including payment of the
Monthly  Servicing  Fee,  reimbursement  to the  Servicer  for certain  expenses
incurred by it and  reimbursement  to the Servicer for  previous  Advances  with
respect to certain delinquent payments [of interest] on the Contracts.

     The  Trustee  will cause to be kept at its  Corporate  Trust  Office in New
York, New York, or at the office of its designated agent, a Certificate Register
in which,  subject  to such  reasonable  regulations  as it may  prescribe,  the
Trustee will provide for the  registration of Certificates  and of transfers and
exchanges of  Certificates.  Upon surrender for  registration of transfer of any
Certificate at any office or agency of the Trustee  maintained for such purpose,
the  Trustee  will,  subject  to the  limitations  set  forth in the  Agreement,
authenticate  and  deliver,  in  the  name  of  the  designated   transferee  or
transferees, a Certificate dated the date of authentication by the Trustee.

     No service  charge will be made to the Holder for any  transfer or exchange
of the  Certificate,  but the Trustee may require payment of a sum sufficient to
cover any tax or governmental  charge that may be imposed in connection with any
transfer  or  exchange  of  the  Certificate.  Prior  to due  presentation  of a
Certificate for  registration of transfer,  the Depositor,  the Servicer and the
Trustee may treat the person in whose name any  Certificate is registered as the
owner  of such  Certificate  and  the  Percentage  Interest  in the  Trust  Fund
evidenced  thereby for the purpose of  receiving  distributions  pursuant to the
Agreement and for all other purposes whatsoever,  and neither the Depositor, the
Servicer nor the Trustee will be affected by notice to the contrary.

     The  Agreement  may be  amended  from  time to time by the  Depositor,  the
Servicer and the Trustee,  without the consent of any of the Certificateholders,
(i) to cure any ambiguity or to correct or  supplement  any  provisions  therein
which may be inconsistent with any other provisions therein,  (ii) to add to the
duties or obligations  of the Servicer  under the  Agreement,  (iii) to obtain a
rating by a nationally  recognized  rating  agency or to maintain or improve the
rating of any Class of  Certificates  then  given by a rating  agency  (it being
understood that none of the Trustee,  the Depositor,  the Seller or the Servicer
is  obligated  to  obtain,  maintain  or  improve  any  rating  of any  Class of
Certificates after the Closing Date), (iv) to amend certain tests or definitions
or (v) to make any other provisions with respect to matters or questions arising
under the Agreement which are not materially inconsistent with the provisions of
the Agreement, including without limitation, provisions relating to the issuance
of definitive  Certificates  to  Certificate  Owners;  provided,  however,  with
respect to clause (v) that any such action shall not, as evidenced by an Opinion
of  Counsel,  adversely  affect in any  material  respect the  interests  of any
Certificateholder (including,  without limitation, the maintenance of the status
of the Trust Fund as REMICs under the Code) and provided  further  that,  in the
case of clause  (iv),  any such  action may be taken only after the  Trustee has
received from each Rating Agency a confirmation that such action will not result
in the reduction or withdrawal of any then-current rating of a Certificate.  The
Agreement may also be amended from time to time by the  Depositor,  the Servicer
and the Trustee, without consent of the Certificateholders, to modify, eliminate
or add to the  provisions  of the Agreement to such extent as shall be necessary
to  maintain  the  qualification  of the Trust Fund as REMICs  under the Code or
avoid,  or minimize  the risk of, the  imposition  of any Tax on the Trust Fund,
unless  certain  conditions  in the  Agreement  have been  complied  with, or to
prevent the Trust Fund from entering into certain prohibited  transactions under
the  Code,  provided  that such  amendment  shall  not  adversely  affect in any
material  respect the  interests of any  Certificateholder  and there shall have
been  delivered  to the  Trustee an  Opinion of Counsel to the effect  that such
action is necessary or appropriate for such purposes.

     The Agreement may also be amended from time to time by the  Depositor,  the
Seller,  the  Servicer  and the  Trustee  with the  consent  of the  Holders  of
Certificates of each Class affected thereby  evidencing,  as to each such Class,
Percentage Interests aggregating not less than 662/3%, for the purpose of adding
any  provisions  to or  changing  in any  manner  or  elimi-  nating  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  may (i)
reduce in any manner the amount of, or delay the timing of,  distributions which
are required to be made on any Certificate  without the consent of the Holder of
such  Certificate,  (ii) reduce  the aforesaid  percentage of  Certificates of a
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 then
outstanding or (iii) adversely  affect the status of the Trust Fund as REMICs or
cause a Tax to be imposed on the Trust Fund under the REMIC provisions.

     The respective  obligations  and  responsibilities  of the  Depositor,  the
Seller,  the Servicer and the Trustee under the Agreement will  terminate  upon:
(i) the later of the final  payment or other  liquidation  (or any advance  with
respect  thereto)  of the  last  Contract  or the  disposition  of all  property
acquired upon  repossession  of any Contract and the remittance of all funds due
thereunder,  (ii) at  the  option  of  the  Depositor  or the  Servicer,  on any
Distribution  Date after the first  Distribution  Date on which the Pool Balance
was less than [__]% of the Cut-off Date Pool  Balance,  so long as the Depositor
or the Servicer,  as the case may be,  deposits in the  Certificate  Account the
repurchase  price  specified  in the  Agreement  or  (iii) upon  the sale of the
Contracts  and other  property  of the Trust Fund by the  Trustee if neither the
Depositor nor the Servicer  exercises the option in clause (ii) within [__] days
after  the  Distribution  Date on which  they are  first  entitled  to do so, as
specified in the Agreement.
   

                                                                       EXHIBIT E


                     FORM OF FACE OF CLASS [__] CERTIFICATE

     [SOLELY  FOR U.S.  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE  IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS
ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE INTERNAL  REVENUE
CODE. THE FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSE OF APPLYING
THE U.S.  FEDERAL  INCOME TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES TO THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS  [___________].  THE INITIAL
PER ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS ___%.  ASSUMING THAT PRINCIPAL
PAYMENTS ARE MADE ON THE CONTRACTS  UNDERLYING  THE  CERTIFICATES  AT A CONSTANT
ANNUAL PREPAYMENT RATE OF __% OF THE PREPAYMENT MODEL, THIS CERTIFICATE HAS BEEN
ISSUED  WITH NO MORE THAN  $_________  OF OID PER  $1,000 OF  INITIAL  PRINCIPAL
AMOUNT,  THE YIELD TO MATURITY IS ___% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL  SHORT  ACCRUAL  PERIOD IS NO MORE THAN  $_______  PER $1,000 OF INITIAL
PRINCIPAL AMOUNT,  ASSUMING THE YIELD IS ACCRUED ON A DAILY BASIS AND THE COUPON
IS ACCRUED RATABLY DURING THE INITIAL PERIOD.  NO  REPRESENTATION  IS MADE AS TO
THE RATE AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE CONTRACTS.]

     THIS  CERTIFICATE  IS  SUBORDINATED  IN RIGHT  OF  PAYMENT  TO THE  CLASS A
CERTIFICATES  TO THE EXTENT  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN.

     NEITHER  THIS  CERTIFICATE  NOR ANY  INTEREST  HEREIN MAY BE TRANS-  FERRED
UNLESS THE  TRANSFEREE  DELIVERS A  REPRESENTATION  LETTER TO THE TRUSTEE TO THE
EFFECT THAT SUCH  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED,  OR A PLAN SUBJECT
TO SECTION 4975 OF THE CODE, OR, IF THE PURCHASER IS AN INSURANCE COMPANY,  THAT
THE PURCHASER IS AN INSURANCE  COMPANY WHICH IS PURCHASING  SUCH CERTI-  FICATES
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 DELIVERS TO THE TRUSTEE AN OPINION OF COUNSEL IN  ACCORDANCE
WITH  THE  PROVISIONS  OF THE  AGREEMENT  REFERRED  TO  HEREIN.  NOTWITHSTANDING
ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF THIS CERTIFICATE
TO OR ON BEHALF OF AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO ERISA OR TO THE CODE
WITHOUT THE OPINION OF COUNSEL  SATISFACTORY  TO THE TRUSTEE AS DESCRIBED  ABOVE
SHALL BE VOID AND OF NO EFFECT.


Number ___                                 Class [__]

Date of Pooling and Servicing Agreement    Original Denomination:
and Cut-off Date: [__________]             $_______________________

Class [__] Pass-Through Rate: lesser of    Class [__] Initial Certificate
____%, computed on the basis of a 360-day  Principal Balance:
year of twelve 30 day months, or the
Weighted Average Net Contract Rate
                                           Final Distribution Date: [_________]

First Distribution Date: [_________]       CUSIP ________________


                 [INDYMAC, INC.] MANUFACTURED HOUSING CONTRACT
                           PASS-THROUGH CERTIFICATE,
                          SERIES 199[_-_], CLASS [__]

               evidencing a percentage interest in any distribu- tions allocable
               to the Class [__]  Certificates  with  respect to a pool of fixed
               rate  conventional  manu-  factured  housing   installment  sales
               contracts and installment loans formed and sold by

                        [______________________________]

which  manufactured  housing  installment  sales contracts and installment loans
either were  originated or acquired by and are  initially  serviced by [IndyMac,
Inc.] (the "Seller" and the "Servicer").

     This  Certificate  does not  represent an  obligation of or interest in the
Depositor,  the Seller,  the Servicer,  the Trustee  referred to below or any of
their respective affiliates.

     Neither this Certificate nor the underlying  manufactured housing contracts
and loans are guaranteed or insured by the Depositor,  the Seller, the Servicer,
the Trustee, any of their respective affiliates or by any governmental agency or
instrumentality.

     THE  PORTION  OF THE  CLASS  [__]  INITIAL  CERTIFICATE  PRINCIPAL  BALANCE
EVIDENCED BY THIS  CERTIFICATE  (THE  "CERTIFICATE  BALANCE") WILL BE REDUCED BY
DISTRIBUTIONS ON THIS CERTIFICATE THAT ARE ALLOCABLE TO PRINCIPAL.  ACCORDINGLY,
FOLLOWING THE INITIAL ISSUANCE OF THIS CERTIFICATE,  THE CERTIFICATE  BALANCE OF
THIS CERTIFICATE WILL BE DIFFERENT FROM THE ORIGINAL  DENOMINATION  SHOWN ABOVE.
ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN ITS CURRENT  CERTIFICATE BALANCE
BY INQUIRY OF THE TRUSTEE.

     This  certifies  that  ___________________  is the  registered  owner of an
undivided interest in certain monthly  distributions with respect to a pool (the
"Contract  Pool")  of  conventional   manufactured   housing  installment  sales
contracts and installment loan agreements (collectively, the "Contracts") formed
and sold, together with certain other property (collectively, the "Trust Fund"),
by IndyMac ABS, Inc. (the "Depositor").  The Contracts either were originated or
acquired  by  and  are  serviced  by  [IndyMac,  Inc].  (the  "Seller"  and  the
"Servicer")  and are secured by Manufactured  Homes.  The Trust Fund was created
pursuant to a Pooling and  Servicing  Agreement  dated as of the date  specified
above (the  "Agreement"),  among the  Depositor,  the Seller,  the  Servicer and
[____________],  as  trustee  (the  "Trustee"),  a  summary  of  certain  of the
pertinent  provisions of which is set forth here- after.  Capitalized terms used
herein that are not otherwise  defined shall have the meanings  ascribed thereto
in the Agreement.

     This  Certificate  is one  of a  duly  authorized  issue  of  Certificates,
designated  as  [IndyMac,   Inc.]  Manufactured  Housing  Contract  Pass-Through
Certificates,  Series 199[_-_] (the  "Certificates")  and is issued under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

     On each  Distribution  Date, to the extent described in the Agreement,  the
Trustee will cause to be distributed  from funds in the  Certificate  Account to
each  Class  [__]  Certificate-  holder an amount  equal to the  product  of the
Percentage Interest evidenced by such Class [__] Certificateholder's Certificate
and the Class [__]  Distribution  Amount.  Payments in respect of the Class [__]
Certificates are subordinated to payments in respect of the Class A Certificates
to the extent specified in the Agreement.

     Distributions  on this  Certificate  will be made by  check  mailed  to the
address of the Person entitled thereto, as such name and address shall appear on
the  Certificate  Register  or  by  wire  transfer  to  Holders  of  Class  [__]
Certificates with original denominations aggregating at least $[___________] who
have given the Trustee written instructions at least five Business Days prior to
the related Record Date.  Notwithstanding the foregoing,  the final distribution
on this Certificate will be made after due notice by the Trustee of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office or agency  appointed  by the Trustee for that purpose
and specified in such notice of final distribution.

     UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRE- SENTATIVE OF
THE  DEPOSITORY  TRUST COMPANY TO THE TRUSTEE OR ITS AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE  &  CO.  OR  SUCH  OTHER  NAME  AS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE &
CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST HEREIN.

     Reference is hereby made to the further  provisions of this Certificate set
forth hereafter,  which further  provisions shall for all purposes have the same
effect as if set forth at this place.

     Unless the certificate of authentication  hereon has been executed by or on
behalf  of the  Trustee,  by manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated:                                     [____________________]



                                           By:_____________________________
                                                  Authorized Officer


                    [Form of Certificate of Authentication]

 This is one of the Certificates referred to in the within-mentioned Agreement.


By:__________________________              By: [___________________],
       Authenticating Agent                         as Trustee


                                       or




_____________________________              _______________________________
   Authorized Signatory                           Authorized Signatory


                                                                       EXHIBIT F


                     FORM OF FACE OF CLASS [__] CERTIFICATE

     [THIS  CERTIFICATE  REPRESENTS THE "TAX MATTERS PERSON  RESIDUAL  INTEREST"
ISSUED UNDER THE POOLING AND SERVICING  AGREEMENT  REFERRED TO BELOW AND MAY NOT
BE  TRANSFERRED  TO ANY PERSON EXCEPT IN CONNECTION  WITH THE  ASSUMPTION BY THE
TRANSFEREE OF THE DUTIES OF THE SERVICER UNDER SUCH AGREEMENT.]

     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.

     SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS
THE  BENEFICIAL  OWNERSHIP OF TWO  "RESIDUAL  INTERESTS"  ISSUED BY TWO SEPARATE
"REAL  ESTATE  MORTGAGE  INVESTMENT   CONDUITS"  AS  THOSE  TERMS  ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE  INTERNAL  REVENUE  CODE.  THIS
CERTIFICATE MAY ONLY BE TRANSFERRED TO A PERMITTED TRANSFEREE (AS DEFINED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN); ANY SUCH TRANSFER MUST ALSO
SATISFY THE OTHER  REQUIREMENTS  OF  SECTIONS 4.02  AND 4.09 OF SUCH POOLING AND
SERVICING AGREEMENT.

Number ___                                 Class [__]

Date of Pooling and Servicing Agreement    Original Denomination: $[___]
and Cut-off Date: [____________]

Class [__] Pass-Through Rate: [___]%,      Class [__] Initial Certificate
computed on the basis of a 360-day year    Principal Balance: $[___]
of twelve 30-day months.
                                           Final Distribution Date:[___________]
First Distribution Date: [_______]


                 [INDYMAC, INC.] MANUFACTURED HOUSING CONTRACT
                           PASS-THROUGH CERTIFICATE,
                          SERIES 199[_-_], CLASS [__]

               evidencing a percentage interest in any distribu- tions allocable
               to the  Class [__]  Certificates  with respect to a pool of fixed
               rate   conventional   manufactured   housing   installment  sales
               contracts and installment loans formed and sold by

                       [________________________________]

which  manufactured  housing  installment  sales contracts and installment loans
either were  originated or acquired by and are  initially  serviced by [IndyMac,
Inc.] (the "Seller" and the "Servicer").

     This  Certificate  does not  represent  an  obligation  of or  interest  in
[________________], the Seller, the Servicer or the Trustee referred to below or
any of their affiliates.

     Neither this Certificate nor the underlying  manufactured housing contracts
are  guaranteed  or  insured  by  [_______________________],   the  Seller,  the
Servicer, the Trustee, any of their respective affiliates or by any governmental
agency or instrumentality.

     This   certifies   that   ______________________________________   is   the
registered owner of an undivided interest in certain monthly  distributions with
respect to a pool (the "Contract  Pool") of  conventional  manufactured  housing
installment  sales contracts and installment  loan agreements (the  "Contracts")
formed and sold, together with certain other property (collectively,  the "Trust
Fund"),  by IndyMac ABS,  Inc.  (the  "Depositor").  The  Contracts  either were
originated or acquired by and are serviced by [IndyMac, Inc.] and are secured by
Manufactured  Homes.  The Trust  Fund was  created  pursuant  to a  Pooling  and
Servicing  Agreement  dated as of the date  specified  above (the  "Agreement"),
among the  Depositor,  the Seller,  the  Servicer and  [__________________],  as
trustee (the  "Trustee"),  a summary of certain of the  pertinent  provisions of
which  is set  forth  hereafter.  Capitalized  terms  used  herein  that are not
otherwise defined shall have the meanings ascribed thereto in the Agreement.

     This  Certificate  is one  of a  duly  authorized  issue  of  Certificates,
designated  as  [IndyMac,   Inc.]  Manufactured  Housing  Contract  Pass-Through
Certificates,  Series 199[_-_] (the  "Certificates")  and is issued under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

     Distributions  on this  Certificate  will be made by  check  mailed  to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate Register.  Notwithstanding the foregoing, the final distribution
on this Certificate will be made after due notice by the Trustee of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office or agency  appointed  by the Trustee for that purpose
and specified in such notice of final distribution.

     The holder of this Class [__]  Certificate,  by acceptance  hereof,  agrees
that, in accordance with the requirements of Section 860D(b)(1) of the Code, the
federal tax return of the Trust for its first  taxable  year shall  provide that
the Trust elects to be treated as "real  estate  mortgage  investment  conduits"
(the "REMICs")  under the Code for such taxable year and all subsequent  taxable
years.  The Class A, Class [__] and Class [__]  Certificates  shall be  "regular
interests"  in the  REMICs  and the [__]  Certificates  shall  be the  "residual
interests"  in  the  REMICs.  In  addition,   the  holder  of  this  Class  [__]
Certificate,  by acceptance  hereof,  (i) agrees to file tax returns  consistent
with and in accordance  with any  elections,  decisions or other reports made or
filed with regard to federal,  state or local taxes on behalf of the Trust, (ii)
agrees to cooperate  with the Servicer in connection  with  examinations  of the
Trust's  affairs  by tax  authorities,  including  administrative  and  judicial
proceedings  and  (iii)  makes  the  additional  agreements,   designations  and
appointments, and undertakes the responsibilities,  set forth in Section 4.09 of
the Agreement.


IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly executed.

Dated:                                     [_____________________________]



                                           By:____________________________
                                                  Authorized Officer


                    [Form of Certificate of Authentication]

 This is one of the Certificates referred to in the within-mentioned Agreement.




By:___________________________              By: [________________________],
      Authenticating Agent                             as Trustee


                                       or




______________________________             _______________________________
    Authorized Signatory                        Authorized Signatory


                                                                       EXHIBIT G


                     FORM OF FACE OF CLASS [__] CERTIFICATE

     [SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS
BENEFICIAL   OWNERSHIP  OF  "REGULAR  INTERESTS"  IN  A  "REAL  ESTATE  MORTGAGE
INVESTMENT CONDUIT" AS THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS 860G
AND 860D OF THE INTERNAL  REVENUE CODE.  THE FOLLOWING  INFORMATION  IS PROVIDED
SOLELY FOR THE PURPOSE OF APPLYING THE U.S.  FEDERAL  INCOME TAX ORIGINAL  ISSUE
DISCOUNT ("OID") RULES TO THIS  CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE
IS  [________].  THE INITIAL PER ANNUM RATE OF INTEREST ON THIS  CERTIFICATE  IS
INTEREST  ACCRUING ON  INTERESTS  ISSUED BY THE  POOLING  REMIC IN EXCESS OF THE
RATES STATED IN THE POOLING AND SERVICING  AGREEMENT.  ASSUMING  THAT  PRINCIPAL
PAYMENTS ARE MADE ON THE CONTRACTS  UNDERLYING  THE  CERTIFICATES  AT A CONSTANT
ANNUAL PREPAYMENT RATE OF __% OF THE PREPAYMENT MODEL, THIS CERTIFICATE HAS BEEN
ISSUED WITH NO MORE THAN  $_________  OF OID PER  $100,000  OF INITIAL  NOTIONAL
PRINCIPAL  AMOUNT,  THE  YIELD  TO  MATURITY  IS  ___%  AND  THE  AMOUNT  OF OID
ATTRIBUTABLE  TO THE INITIAL SHORT  ACCRUAL  PERIOD IS NO MORE THAN $_______ PER
$100,000 OF INITIAL NOTIONAL PRINCIPAL AMOUNT,  ASSUMING THE YIELD IS ACCRUED ON
A DAILY BASIS DURING THE INITIAL  PERIOD.  NO  REPRESENTATION  IS MADE AS TO THE
RATE AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE CONTRACTS.]

     THIS  CERTIFICATE  IS  SUBORDINATED  IN RIGHT  OF  PAYMENT  TO THE  CLASS A
CERTIFICATES, THE CLASS [__] CERTIFICATES AND THE CLASS [__] CERTIFICATES TO THE
EXTENT DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY STATE AND MAY
NOT BE RESOLD OR  TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND
LAWS  OR IS SOLD  OR  TRANS-  FERRED  IN  TRANSACTIONS  WHICH  ARE  EXEMPT  FROM
REGISTRATION UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN
ACCORDANCE  WITH THE  PROVISIONS  OF SECTIONS  4.02 OF THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN.

     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.


Number ___                                 Class [__]

Date of Pooling and Servicing Agreement    Percentage Interest: [___]%
and Cut-off Date: [_____________]
                                           Final Distribution Date:[___________]
First Distribution Date: [_____________]


                 [INDYMAC, INC.] MANUFACTURED HOUSING CONTRACT
                           PASS-THROUGH CERTIFICATE,
                          SERIES 199[_-_], CLASS [__]

               evidencing a percentage  interest in any distributions  allocable
               to the Class [__]  Certificates  with  respect to a pool of fixed
               rate   conventional   manufactured   housing   installment  sales
               contracts and installment loans formed and sold by

                        [___________________________].,

which  manufactured  housing  installment  sales contracts and installment loans
either were  originated or acquired by and are  initially  serviced by [IndyMac,
Inc.] (the "Seller" and the "Servicer").

     This  Certificate  does not  represent  an  obligation  of or  interest  in
[____________________],  the Seller,  the  Servicer  or the Trustee  referred to
below or any of their affiliates.

     Neither this Certificate nor the underlying  manufactured housing contracts
are  guaranteed  or  insured by  [_________________________],  the  Seller,  the
Servicer, the Trustee, any of their respective affiliates or by any governmental
agency or instrumentality.

     This certifies that  ______________________________ is the registered owner
of an undivided interest in certain monthly distributions with respect to a pool
(the "Contract Pool") of conventional  manufactured  housing  installment  sales
contracts and installment  loan agreements  (the  "Contracts")  formed and sold,
together  with certain  other  property  (collectively,  the "Trust  Fund"),  by
IndyMac ABS, Inc. (the  "Depositor").  The Contracts  either were  originated or
acquired by and are serviced by [IndyMac,  Inc.] and are secured by Manufactured
Homes. The Trust Fund was created pursuant to a Pooling and Servicing  Agreement
dated as of the date specified above (the "Agreement"), among the Depositor, the
Seller, the Servicer and  [____________________],  as trustee (the "Trustee"), a
summary of certain of the pertinent  provisions of which is set forth hereafter.
Capitalized  terms used herein  that are not  otherwise  defined  shall have the
meanings ascribed thereto in the Agreement.

     This  Certificate  is one  of a  duly  authorized  issue  of  Certificates,
designated  as  [IndyMac,   Inc.]  Manufactured  Housing  Contract  Pass-Through
Certificates,  Series 199[_-_] (the  "Certificates")  and is issued under and is
subject to the terms,  provisions  and  conditions  of the  Agreement,  to which
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.

     On each  Distribution  Date, to the extent described in the Agreement,  the
Trustee will cause to be distributed  from funds in the  Certificate  Account to
each  Class  [__]  Certificateholder  an  amount  equal  to the  product  of the
Percentage Interest evidenced by such Class [__] Certificateholder's Certificate
and the Class [__]  Distribution  Amount.  Payments in respect of the Class [__]
Certificates  are  subordinated to payments in respect of the [__],  Class A and
Class [__] Certificates to the extent specified in the Agreement.

     Distributions  on this  Certificate  will be made by  check  mailed  to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate Register.  Notwithstanding the foregoing, the final distribution
on this Certificate will be made after due notice by the Trustee of the pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at the office or agency  appointed  by the Trustee for that purpose
and specified in such notice of final distribution.


     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated:                                     [__________________________]



                                           By:__________________________
                                                  Authorized Officer


                    [Form of Certificate of Authentication]

 This is one of the Certificates referred to in the within-mentioned Agreement.




By:____________________________            By: [________________________],
       Authenticating Agent                            as Trustee


                                       or




______________________________             _______________________________
Authorized Signatory                       Authorized Signatory


                                                                    EXHIBIT H

                                   [RESERVED]


                                                                       EXHIBIT I


                         FORM OF CERTIFICATE ASSIGNMENT

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

(PLEASE INSERT SOCIAL SECURITY* OR TAXPAYER  IDENTIFICATION  NUMBER OF ASSIGNEE)
(*This  information,  which is voluntary,  is being requested to ensure that the
assignee  will not be subject to backup  withholding  under  Section 3406 of the
Code.)

                                    
                                    


_____________________________________________________________________________ 
(Please Print or Typewrite Name and Address of Assignee)

______________________________________________________________________________
the within Certificate,  and all rights thereunder, and hereby does irrevocably
constitute and appoint


_______________________________________________________ Attorney to transfer the
within  Certificate on the books kept for the  registration  thereof,  with full
power of substitution in the premises.

Dated:

(Signature guaranty)                     ____________________________________

                                         NOTICE: The signature to this assign-
                                         ment must correspond with the name as
                                         it appears upon the face of the
                                         within Certificate in every
                                         particular, without alteration or
                                         enlargement or any change whatever.

                                                                       EXHIBIT J


                        CERTIFICATE OF SERVICING OFFICER

     The  undersigned  certifies  that he is a _______ of  [IndyMac,  Inc.] (the
"Seller" and the  "Servicer")  and that as such he is duly authorized to execute
and deliver this certificate on behalf of the Servicer  pursuant to Section 7.02
of  the  Pooling  and  Servicing  Agreement,  dated  as of  [____________]  (the
"Agreement"),  among the IndyMac  ABS,  Inc.,  as  depositor,  the  Seller,  the
Servicer and [_____________], as trustee, and further certifies that:

          1.  The  Monthly  Report  for  the  period  from to  attached  to this
     certificate is complete and accurate in accordance with the requirements of
     Sections 7.01 and 7.02 of the Agreement; and

          2. As of the date  hereof,  no Event of  Default  or event  that  with
     notice  or lapse of time or both  would  become  an  Event of  Default  has
     occurred.

     Capitalized terms used herein that are not otherwise defined shall have the
meanings ascribed thereto in the Agreement.

     IN WITNESS WHEREOF,  I have affixed hereunto my signature this [___] day of
[_____], 199[_].

                                           [INDYMAC, INC.]



                                           By:_________________________________
                                              Name:
                                              Title:


                                   EXHIBIT K

                               TRANSFER AFFIDAVIT


State of _______________ )
                         ) ss:
County _________________ )


     The undersigned, being first duly sworn, deposes and says as follows:

     1. The  undersigned is an officer of  _____________________,  a corporation
duly  organized  and  existing  under the laws of the State of  __________,  the
proposed  transferee  (the  "Transferee")  of the [IndyMac,  Inc.]  Manufactured
Housing Contract  Pass-Through  Certificates,  Series 199[_-_],  Class [__] (the
"Class  [___]  Certificates")  issued  pursuant  to the  Pooling  and  Servicing
Agreement,  dated as of [______________]  (the "Agreement"),  among IndyMac ABS,
Inc., as depositor,  IndyMac, Inc., as seller and servicer, and [__________], as
trustee.  Capitalized terms used, but not defined herein or in Exhibit 1 hereto,
shall have the meanings  ascribed  thereto in the Agreement.  The Transferee has
authorized the undersigned to make this affidavit on behalf of the Transferee.

     2. The Transferee is, as of the date hereof, and will be, as of the date of
the Transfer, a Permitted Transferee. The Transferee is acquiring the Class [__]
Certificates either (i) for its own account or (ii) as nominee, trustee or agent
for another  Person and has  attached  hereto an  affidavit  from such Person in
substantially  the same form as this affidavit.  The Transferee has no knowledge
that any such affidavit is false.

     3. The Transferee has been advised and understands  that (i) a tax shall be
imposed  on  Transfers  of  Class  [__]  Certificates  to  Persons  that are not
Permitted Transferees;  (ii) such tax is imposed on the transferor,  or, if such
Transfer is through an agent (which includes a broker, nominee or middleman) for
a Person that is not a Permitted  Transferee on the agent;  and (iii) the Person
otherwise  liable for the tax shall be relieved of liability  for the tax if the
subsequent Transferee furnished to such Person an affidavit that such subsequent
Transferee is a Permitted  Transferee and, at the time of Transfer,  such Person
does not have actual knowledge that the affidavit is false.

     4. The Transferee has been advised of, and understands  that a tax shall be
imposed on a  "pass-through  entity"  holding Class [__]  Certificates if at any
time during the taxable year of the  pass-through  entity a Person that is not a
Permitted  Transferee  is the record  holder of an interest in such entity.  The
Transferee  understands that no tax will be imposed for any period for which the
record holder furnishes to the pass-through entity an affidavit stating that the
record holder is a Permitted  Transferee  and the  pass-through  entity does not
have  actual  knowledge  that such  affidavit  is false.  (For this  purpose,  a
"pass-through  entity" includes a regulated  investment  company,  a real estate
investment  trust or common  trust fund,  a  partnership,  trust or estate,  and
certain  cooperatives  and,  except as may be provided in Treasury  Regulations,
persons  holding  interests  in  pass-through  entities as a nominee for another
Person.)

     5.  Transferee has reviewed  Section 4.09 of the Agreement and  understands
the  legal  consequences  of the  acquisition  of the  Class  [__]  Certificates
including, without limitations, the restrictions on subsequent Transfers and the
provisions  regarding  voiding the Transfer and mandatory  sales. The Transferee
expressly  agrees to be bound by and to abide by the provisions of Sections 4.02
and 4.09 of the Agreement. The Transferee understands and agrees that any breach
of any of the  representations  included herein shall render the Transfer to the
Transferee contemplated hereby null and void.

     6. The Transferee agrees to require a Transfer Affidavit from any Person to
whom the  Transferee  attempts to Transfer  the Class [__]  Certificates  and in
connection  with any Transfer by a Person for whom the  Transferee  is acting as
nominee,  trustee or agent,  and the Transferee will not Transfer the Class [__]
Certificates  or cause any Class  [__]  Certificates  to be  Transferred  to any
Person that the Transferee knows is not a Permitted Transferee.

     7.    The     Transferee's     taxpayer     identification     number    is
_______________________.


     IN WITNESS  WHEREOF,  the  Transferee  has  caused  this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
duly  authorized  officer and its corporate  seal to be hereunto  affixed,  duly
attested, this ___ day of ______, 199___.


                                           [Name of Transferee]




[Corporate Seal]                           By:_____________________________
                                              Name:
                                              Title:

ATTEST:


______________________________
    [Assistant] Secretary

     Personally  appeared  before  me the  above-named  _____________,  known or
proved to me to be the same person who executed the foregoing instrument, and to
be the  ______________ of the Transferee,  and acknowledged that he executed the
same as his free act and deed and the free act and deed of the Transferee.

     Subscribed and sworn before me this ___ day of _________, 199___.



                                            ________________________________
                                                       NOTARY PUBLIC


                                           My commission expires the ___ day of
                                           ________, 19___.

                                                                       EXHIBIT L


       FORM OF INVESTMENT LETTER OF HOLDER OF CLASS [__][__] CERTIFICATES

     1. The Purchaser is acquiring the Class [__][__]  Certificates as principal
for its own account for the purpose of investment  [neither the  Underwriter nor
any of its  Affiliates  need  represent  that it is  acquiring  for  purposes of
investment]  and  not  with a  view  to or  for  sale  in  connection  with  any
distribution  thereof,  subject  nevertheless to any requirement of law that the
disposition of the Purchaser's  property shall at all times be and remain within
its control.

     2. The Purchaser  has  knowledge  and  experience in financial and business
matters and is capable of evaluating  the merits and risks of its  investment in
the Class  [__][__]  Certificates  and is able to bear the economic risk of such
investment. The Purchaser is an "accredited investor" within the meaning of Rule
501(a) under the rules and regulations of the Securities and Exchange Commission
under the Securities Act of 1933, as amended.  The Purchaser has been given such
information concerning the Class [__][__] Certificates, the underlying Contracts
and the Servicer as it has requested.

     3.  The  Purchaser  will  comply  with all  applicable  federal  and  state
securities laws in connection with any subsequent resale by the Purchaser of the
Class [__][__] Certificates.

     4. The Purchaser  understands that the Class [__][__]  Certificates has not
been and will not be registered under the Securities Act of 1933, as amended, or
any state  securities  laws and may be  resold  (which  resale is not  currently
contemplated) only if an exemption from registration is available,  that neither
the Depositor,  the Seller, the Servicer nor the Trustee is required to register
the Class [__][__]  Certificates and that any transfer must comply with Sections
4.02 and 4.09 of the Pooling and Servicing  Agreement.  In  connection  with any
resale of the Class [__] Certificates,  the Purchaser shall not make any general
solicitation or advertisement.

     5. The Purchaser agrees that it will obtain from any purchaser of the Class
[__][__]  Certificates  from  it  the  same   representations,   warranties  and
agreements contained in paragraphs 1 through 5.

     6. The Purchaser  hereby directs the Trustee to register the Class [__][__]
Certificates  acquired by the  Purchaser  in the name of its nominee as follows:
___________________________.

                                           Very truly yours,


                                           By:__________________________________
                                              Name:
                                              Title:








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






                               TRUST AGREEMENT

                                    among

                              INDYMAC ABS, INC.
                                as Depositor,


                       (                              )
                        ------------------------------

                                     and

                      (                              ),
                       ------------------------------
                               as Owner Trustee



                        Dated as of ___________, 199__








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




                              Table of Contents
                              -----------------

                                                                         Page
                                                                         ----


                                  ARTICLE I

                                 Definitions

     SECTION  1.01. Capitalized Terms . . . . . . . . . . . . . . . . . .   1
     SECTION  1.02. Other Definitional Provisions . . . . . . . . . . . .   4

                                  ARTICLE II

                                 Organization

     SECTION  2.01. Name  . . . . . . . . . . . . . . . . . . . . . . . .   4
     SECTION  2.02. Office  . . . . . . . . . . . . . . . . . . . . . . .   4
     SECTION  2.03. Purposes and Powers . . . . . . . . . . . . . . . . .   5
     SECTION  2.04. Appointment of Owner Trustee  . . . . . . . . . . . .   5
     SECTION  2.05. Initial Capital Contribution of Owner
                    Trust Estate  . . . . . . . . . . . . . . . . . . . .   5
     SECTION  2.06. Declaration of Trust  . . . . . . . . . . . . . . . .   5
     SECTION  2.07. Liability of the Owners . . . . . . . . . . . . . . .   6
     SECTION  2.08. Title to Trust Property . . . . . . . . . . . . . . .   6
     SECTION  2.09. Situs of Trust  . . . . . . . . . . . . . . . . . . .   6
     SECTION  2.10. Representations and Warranties of the
                    Depositor and the Company . . . . . . . . . . . . . .   6
     SECTION  2.11. Federal Income Tax Allocations  . . . . . . . . . . .   8

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests

     SECTION  3.01. Initial Ownership . . . . . . . . . . . . . . . . . .   9
     SECTION  3.02. The Trust Certificates  . . . . . . . . . . . . . . .   9
     SECTION  3.03. Authentication of Trust Certificates  . . . . . . . .   9
     SECTION  3.04. Registration of Transfer and Exchange of
                    Trust Certificates  . . . . . . . . . . . . . . . . .  10
     SECTION  3.05. Mutilated, Destroyed, Lost or Stolen
                    Trust Certificates  . . . . . . . . . . . . . . . . .  10
     SECTION  3.06. Persons Deemed Owners . . . . . . . . . . . . . . . .  11
     SECTION  3.07. Access to List of Certificateholders'
                    Names and Addresses . . . . . . . . . . . . . . . . .  11
     SECTION  3.08. Maintenance of Office or Agency . . . . . . . . . . .  11
     SECTION  3.09. Appointment of Paying Agent . . . . . . . . . . . . .  11
     SECTION  3.10. Ownership by Company of Trust Certificates  . . . . .  12
     SECTION  3.11. Book-Entry Trust Certificates . . . . . . . . . . . .  12
     SECTION  3.12. Notices to Clearing Agency  . . . . . . . . . . . . .  13
     SECTION  3.13. Definitive Trust Certificates . . . . . . . . . . . .  13

                                  ARTICLE IV

                           Actions by Owner Trustee

     SECTION  4.01. Prior Notice to Owners with Respect
                    to Certain Matters  . . . . . . . . . . . . . . . . .  14
     SECTION  4.02. Action by Owners with Respect to Certain Matters  . .  14
     SECTION  4.03. Action by Owners with Respect to Bankruptcy . . . . .  14
     SECTION  4.04. Restrictions on Owners' Power . . . . . . . . . . . .  15
     SECTION  4.05. Majority Control  . . . . . . . . . . . . . . . . . .  15

                                  ARTICLE V

                  Application of Trust Funds; Certain Duties

     SECTION  5.01. Establishment of Trust Account  . . . . . . . . . . .  15
     SECTION  5.02. Application of Trust Funds  . . . . . . . . . . . . .  15
     SECTION  5.03. Method of Payment . . . . . . . . . . . . . . . . . .  16
     SECTION  5.04. No Segregation of Moneys; No Interest . . . . . . . .  16
     SECTION  5.05. Accounting and Reports to the Noteholders,
                    Owners, the Internal Revenue Service and
                    Others  . . . . . . . . . . . . . . . . . . . . . . .  16
     SECTION  5.06. Signature on Returns; Tax Matters Partner . . . . . .  16

                                  ARTICLE VI

                    Authority and Duties of Owner Trustee

     SECTION  6.01. General Authority . . . . . . . . . . . . . . . . . .  17
     SECTION  6.02. General Duties  . . . . . . . . . . . . . . . . . . .  17
     SECTION  6.03. Action upon Instruction . . . . . . . . . . . . . . .  17
     SECTION  6.04. No Duties Except as Specified in this
                    Agreement or in Instructions  . . . . . . . . . . . .  18
     SECTION  6.05. No Action Except Under Specified Documents
                    or Instructions . . . . . . . . . . . . . . . . . . .  18
     SECTION  6.06. Restrictions  . . . . . . . . . . . . . . . . . . . .  18

                                 ARTICLE VII

                         Concerning the Owner Trustee

     SECTION  7.01. Acceptance of Trusts and Duties . . . . . . . . . . .  19
     SECTION  7.02. Furnishing of Documents . . . . . . . . . . . . . . .  20
     SECTION  7.03. Representations and Warranties  . . . . . . . . . . .  20
     SECTION  7.04. Reliance;  Advice of Counsel  . . . . . . . . . . . .  20
     SECTION  7.05. Not Acting in Individual Capacity . . . . . . . . . .  21
     SECTION  7.06. Owner Trustee Not Liable for Trust
                    Certificates or Mortgage Loans.   . . . . . . . . . .  21
     SECTION  7.07. Owner Trustee May Own Trust Certificates
                    and Notes . . . . . . . . . . . . . . . . . . . . . .  21

                                 ARTICLE VIII

                        Compensation of Owner Trustee

     SECTION  8.01. Owner Trustee's Fees and Expenses . . . . . . . . . .  21
     SECTION  8.02. Indemnification . . . . . . . . . . . . . . . . . . .  22
     SECTION  8.03. Payments to the Owner Trustee . . . . . . . . . . . .  22

                                  ARTICLE IX

                        Termination of Trust Agreement

     SECTION  9.01. Termination of Trust Agreement  . . . . . . . . . . .  22
     SECTION  9.02. Dissolution upon Bankruptcy of the Company  . . . . .  23

                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees

     SECTION  10.01.     Eligibility Requirements for Owner Trustee . . .  24
     SECTION  10.02.     Resignation or Removal of Owner Trustee  . . . .  24
     SECTION  10.03.     Successor Owner Trustee  . . . . . . . . . . . .  24
     SECTION  10.04.     Merger or Consolidation of Owner Trustee . . . .  25
     SECTION  10.05.     Appointment of Co-Trustee or Separate
                         Trustee  . . . . . . . . . . . . . . . . . . . .  25

                                  ARTICLE XI

                                Miscellaneous

     SECTION  11.01.     Supplements and Amendments . . . . . . . . . . .  26
     SECTION  11.02.     No Legal Title to Owner Trust Estate
                         in Owners  . . . . . . . . . . . . . . . . . . .  27
     SECTION  11.03.     Limitations on Rights of Others  . . . . . . . .  27
     SECTION  11.04.     Notices  . . . . . . . . . . . . . . . . . . . .  28
     SECTION  11.05.     Severability . . . . . . . . . . . . . . . . . .  28
     SECTION  11.06.     Separate Counterparts  . . . . . . . . . . . . .  28
     SECTION  11.07.     Successors and Assigns . . . . . . . . . . . . .  28
     SECTION  11.08.     Covenants of the Company . . . . . . . . . . . .  28
     SECTION  11.09.     No Petition  . . . . . . . . . . . . . . . . . .  28
     SECTION  11.10.     No Recourse  . . . . . . . . . . . . . . . . . .  29
     SECTION  11.11.     Headings . . . . . . . . . . . . . . . . . . . .  29
     SECTION  11.12.     GOVERNING LAW  . . . . . . . . . . . . . . . . .  29
     SECTION  11.13.     Depositor Payment Obligation . . . . . . . . . .  29



EXHIBIT A        Form of Trust Certificate
EXHIBIT B        Form of Certificate of Trust
EXHIBIT C        Form of Certificate Depository Agreement





          TRUST  AGREEMENT  (the  "Trust Agreement")  dated  as  of ________,
     199__, among  InndyMac ABS, Inc.,  a Delaware corporation,  as depositor
     (the  "Depositor"), (_______________________),  a (_______)  corporation
     (the "Company"),  and (____________),  a (__________________),  as owner
     trustee (the "Owner Trustee").

     WHEREAS, the Company has  agreed to assign to the Depositor  any and all
of the Company's rights and interests with respect to the Mortgage Loans; and

     WHEREAS,  in  connection therewith,  the  Company is  willing  to assume
certain obligations pursuant hereto;

     NOW, THEREFORE, the Depositor, the  Company and the Owner Trustee hereby
agree as follows:


                                  ARTICLE I

                                 Definitions
                                 -----------

     SECTION  1.01. Capitalized Terms.  For all purposes of this Agreement,
                    -----------------
the following terms shall have the meanings set forth below:

     "Administration Agreement" shall mean the Administration Agreement dated
      ------------------------
as  of   ________,  199_,  among   the  Trust,  the  Indenture   Trustee  and
(_________________________), as Administrator.

     "Agreement" shall mean this Trust Agreement, as the same may be amended
      ---------
and supplemented from time to time.

     "Assignment" shall mean the assignment of right, title and interest of
      ----------
the Depositor in the Mortgage Loans to the Trust.

     "Basic Documents" shall mean the Master Servicing Agreement, the
      ---------------
Indenture,  the  Administration   Agreement  and  the  other   documents  and
certificates delivered in connection therewith.

     "Benefit Plan" shall have the meaning assigned to such term in
      ------------
Section 11.13.

     "Book-Entry Trust Certificate" shall mean a beneficial interest in the
      ----------------------------
Trust Certificates,  ownership and transfers  of which shall be  made through
book entries by a Clearing Agency as described in Section 3.11.

     "Business Trust Statute" shall mean Chapter 38 of Title 12 of the
      ----------------------
Delaware Code, 12 Del. Code Section 3801 et seq., as the same may be amended
                  ---- ----
from time to time.

     "Certificate" shall mean any of the Book-Entry Trust Certificates or
      -----------
Definitive Trust Certificates.

     "Certificate Distribution Account" shall have the meaning assigned to
      --------------------------------
such term in Section 5.01.

     "Certificate of Trust" shall mean the Certificate of Trust in the form
      --------------------
of Exhibit B filed for the Trust pursuant to  Section 3810(a) of the Business
Trust Statute.

     "Certificate Owner" shall mean, with respect to a Book-Entry Trust
      -----------------
Certificate, a Person  who is the beneficial  owner of such Book-Entry  Trust
Certificate, as  reflected on  the books of  the Clearing  Agency, or  on the
books of a Person maintaining an account with such Clearing Agency  (directly
as a Clearing  Agency Participant or as an indirect participant, in each case
in accordance with the rules of such Clearing Agency).

     "Certificate Register" and "Certificate Registrar" shall mean the
      --------------------       ---------------------
register mentioned in and the registrar appointed pursuant to Section 3.04.

     "Certificateholder" or "Holder" shall mean a Person in whose name a
      -----------------      ------
Trust Certificate is registered.

     "Clearing Agency" shall mean an organization registered as a "clearing
      ---------------
agency" pursuant to Section 17A of the Exchange Act.

     "Clearing Agency Participant" shall mean a broker, dealer, bank, other
      ---------------------------
financial institution or other  Person for whom from time to  time a Clearing
Agency effects book-entry transfers and pledges of securities  deposited with
the Clearing Agency.

     "Code" shall mean the Internal Revenue Code of 1986, as amended, and
      ----
Treasury Regulations promulgated thereunder.

     "Corporate Trust Office" shall mean, with respect to the Owner Trustee,
      ----------------------
the  principal  corporate  trust  office  of the  Owner  Trustee  located  at
(____________________________), or at such other address as the Owner Trustee
may designate by notice to the Owners, the Depositor  and the Company, or the
principal  corporate trust  office  of  any successor  Owner  Trustee at  the
address  designated by such successor Owner  Trustee by notice to the Owners,
the Depositor and the Company.

     "Definitive Trust Certificates" shall have the meaning set forth in
      -----------------------------
Section 3.11.

     "Depositor" shall mean IndyMac ABS, Inc. in its capacity as depositor
      ---------
hereunder.

     "Distribution Date" means, for each Collection Period, the (  ) day of
      -----------------
the following month,  or if such day  is not a Business  Day, the immediately
succeeding Business Day, commencing with the date specified in the Agreement.

     "Eligible Distribution Account" shall mean an account that is (i)
      -----------------------------
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  which
accounts are fully  insured by either the Savings  Association Insurance Fund
or  the Bank  Insurance Fund  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 currently ratings of the Certificates.

     "ERISA" shall have the meaning assigned thereto in Section 11.13.
      -----

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as
      ------------
amended.

     "Expenses" shall have the meaning assigned to such term in Section 8.02.
      --------

     "Indemnified Parties" shall have the meaning assigned to such term in
      -------------------
Section 8.02.

     "Indenture" shall mean the Indenture dated as of ________, 199_ between
      ---------
the Trust and (_____________________________), as Indenture Trustee.

     "Initial Certificate Balance" shall mean $__________.
      ---------------------------

     "Master Servicing Agreement" shall mean the Master Servicing Agreement
      --------------------------
dated as of ________1, 199_, among the Trust, as issuer and (______________),
as master servicer, as  the same may be amended or  supplemented from time to
time.

     "Mortgage Loans" shall mean a pool of (adjustable and/or fixed rate)
      --------------
home equity  revolving credit line  loans made or  to be  made in the  future
under certain home equity revolving credit line loan agreements.

     "Owner" shall mean each Holder of a Trust Certificate.
      -----

     "Owner Trust Estate" shall mean all right, title and interest of the
      ------------------
Trust in and to the property and rights assigned to the Trust pursuant to the
Assignment, all funds on deposit from time to time in the  Trust Accounts and
the Certificate Distribution Account and all other property of the Trust from
time to  time,  including any  rights  of the  Owner  Trustee and  the  Trust
pursuant to the Master Servicing Agreement and the Administration Agreement.

     "Owner Trustee" shall mean (____________________), a (_________) banking
      -------------
corporation, not in its individual capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

     "Paying Agent" shall mean any paying agent or co-paying agent appointed
      ------------
pursuant to Section 3.09 and shall initially be (_____________).

     "Rating Agency" shall mean any nationally recognized statistical rating
      -------------
organization asked to rate the Certificates.

     "Record Date" shall mean, with respect to any Distribution Date, the
      -----------
close  of business on the day  prior to such Distribution  Date occurs or, if
Definitive Trust Certificates  are issued pursuant to Section  3.14, the last
day of the month preceding such Distribution Date.

     "Secretary of State" shall mean the Secretary of State of the State of
      ------------------
Delaware.

     "Treasury Regulations" shall mean regulations, including proposed or
      --------------------
temporary Regulations,  promulgated  under the  Code.   References herein  to
specific  provisions of  proposed  or  temporary  regulations  shall  include
analogous  provisions  of  final  Treasury  Regulations  or  other  successor
Treasury Regulations.

     "Trust" shall mean the trust established by this Agreement.
      -----

     "Trust Account" shall mean any account set up by the Owner Trustee
      -------------
pursuant to the provisions of Section 5.01.

     "Trust Certificate" shall mean a certificate evidencing the beneficial
      -----------------
interest of an  Owner in the Trust, substantially in the form attached hereto
as Exhibit A.

     SECTION  1.02. Other Definitional Provisions.  (a)  Capitalized terms
                    -----------------------------
used and not otherwise  defined herein have the meanings assigned  to them in
the Master Servicing Agreement or, if not defined therein, in the Indenture.

     (b)  All terms defined in this Agreement shall have the defined meanings
when used  in any certificate  or other  document made or  delivered pursuant
hereto unless otherwise defined therein.

     (c)  As used in this Agreement and in any certificate or other  document
made or delivered pursuant hereto or thereto, accounting terms not defined in
this  Agreement or in any such certificate  or other document, and accounting
terms partly defined  in this Agreement or  in any such certificate  or other
document to the extent not defined, shall have  the respective meanings given
to them  under generally accepted accounting principles.   To the extent that
the  definitions  of  accounting terms  in  this  Agreement  or in  any  such
certificate  or other  document are  inconsistent with  the meanings  of such
terms   under  generally  accepted  accounting  principles,  the  definitions
contained in this  Agreement or  in any  such certificate  or other  document
shall control.

     (d)  The  words "hereof,"  "herein," "hereunder"  and  words of  similar
import when used in this  Agreement shall refer to this Agreement  as a whole
and not  to any particular provision  of this Agreement; Section  and Exhibit
references  contained  in  this  Agreement  are  references  to Sections  and
Exhibits in or  to this Agreement  unless otherwise specified;  and the  term
"including" shall mean "including without limitation".

     (e)  The definitions contained in this  Agreement are applicable to  the
singular  as well as the plural  forms of such terms  and to the masculine as
well as to the feminine and neuter genders of such terms.

     (f)  Any agreement, instrument or statute defined  or referred to herein
or in  any instrument or  certificate delivered in connection  herewith means
such agreement, instrument or statute as  from time to time amended, modified
or  supplemented and  includes (in  the  case of  agreements or  instruments)
references to all  attachments thereto and instruments  incorporated therein;
references to a Person are also to its permitted successors and assigns.


                                  ARTICLE II

                                 Organization
                                 ------------

     SECTION  2.01. Name.  The Trust created hereby shall be known as
                    ----
"(_____________) Home Equity Loan Trust 19  -    ," in which name the Owner
                                          -- ----
Trustee may conduct the business of the Trust, make and execute contracts and
other instruments on behalf of the Trust and sue and be sued.

     SECTION  2.02. Office.  The office of the Trust shall be in care of the
                    ------
Owner Trustee  at the  Corporate Trust  Office or  at such  other address  in
Delaware as the Owner Trustee may designate  by written notice to the Owners,
the Depositor and the Company.

     SECTION  2.03. Purposes and Powers.  (a)  The purpose of the Trust is
                    -------------------
to engage in the following activities:

          (i)  to issue  the Notes  pursuant to the  Indenture and  the Trust
     Certificates pursuant to this  Agreement and to  sell the Notes and  the
     Trust Certificates;
 
          (ii) with  the proceeds  of the  sale of  the Notes  and the  Trust
     Certificates,  to  purchase   the  Mortgage  Loans,   and  to  pay   the
     organizational, start-up  and transactional expenses of the Trust and to
     pay  the balance  to  the  Depositor pursuant  to  the Master  Servicing
     Agreement;

          (iii)     to assign,  grant, transfer, pledge, mortgage  and convey
     the  Trust Estate  pursuant  to the  Indenture and  to hold,  manage and
     distribute to the  Owners pursuant to the terms  of the Master Servicing
     Agreement any portion of the Trust Estate released from the Lien of, and
     remitted to the Trust pursuant to, the Indenture;

          (iv) to  enter into  and perform  its obligations  under the  Basic
     Documents to which it is to be a party;

          (v)  to  engage  in  those   activities,  including  entering  into
     agreements, that are necessary, suitable or convenient to accomplish the
     foregoing or are incidental thereto or connected therewith; and

          (vi) subject to  compliance with the Basic Documents,  to engage in
     such other activities as may be required in connection with conservation
     of the Owner Trust Estate and the making of distributions to  the Owners
     and the Noteholders.

The Trust is  hereby authorized to engage  in the foregoing activities.   The
Trust shall not  engage in  any activity  other than in  connection with  the
foregoing or  other  than as  required or  authorized by  the  terms of  this
Agreement or the Basic Documents.

     SECTION  2.04. Appointment of Owner Trustee.  The Depositor hereby
                    ----------------------------
appoints the Owner Trustee  as trustee of the Trust effective  as of the date
hereof, to have all the rights, powers and duties set forth herein.

     SECTION  2.05. Initial Capital Contribution of Owner Trust Estate.  The
                    --------------------------------------------------
Depositor  hereby sells,  assigns, transfers,  conveys and  sets over  to the
Owner Trustee, as of the date hereof, the sum of $(_____________).  The Owner
Trustee hereby  acknowledges receipt in trust  from the Depositor, as  of the
date  hereof,  of  the  foregoing contribution,  which  shall  constitute the
initial  Owner  Trust  Estate  and  shall be  deposited  in  the  Certificate
Distribution Account.  The Depositor shall pay organizational expenses of the
Trust  as they may  arise or shall,  upon the  request of the  Owner Trustee,
promptly reimburse the Owner Trustee for any  such expenses paid by the Owner
Trustee.

     SECTION  2.06. Declaration of Trust.  The Owner Trustee hereby declares
                    --------------------
that it will  hold the Owner Trust  Estate in trust  upon and subject to  the
conditions set forth herein for the use and benefit of the Owners, subject to
the obligations of the Trust  under the Basic Documents.  It is the intention
of the parties  hereto that the Trust  constitute a business trust  under the
Business  Trust  Statute and  that  this Agreement  constitute  the governing
instrument of such business trust.  It is the intention of the parties hereto
that,  solely  for income  and franchise  tax  purposes, the  Trust  shall be
treated  as a  partnership,  with the  assets of  the  partnership being  the
Mortgage Loans  and  other assets  held by  the Trust,  the  partners of  the
partnership being  the Certificateholders,  and the Notes  being debt  of the
partnership.     The  parties  agree  that,  unless   otherwise  required  by
appropriate tax authorities,  the Trust will file or cause to be filed annual
or  other necessary  returns, reports  and  other forms  consistent with  the
characterization  of  the Trust  as  a  partnership  for such  tax  purposes.
Effective as  of the date  hereof, the Owner  Trustee shall have  all rights,
powers  and duties set  forth herein and  in the Business  Trust Statute with
respect to accomplishing the purposes of the Trust.

     SECTION  2.07. Liability of the Owners.  (a)  The Company shall be
                    -----------------------
liable directly  to and  will  indemnify any  injured party  for all  losses,
claims, damages, liabilities  and expenses of the  Trust (including Expenses,
to the extent not paid out of the Owner Trust Estate) to  the extent that the
Company would be  liable if the Trust  were a partnership under  the Delaware
Revised Uniform Limited Partnership  Act in which the Company were  a general
partner; provided that the Company shall not be liable for any losses
         --------
incurred by  a Certificateholder in the capacity of  an investor in the Trust
Certificates, or a  Noteholder in the capacity  of an investor in  the Notes.
In addition, any third party creditors of the Trust (other than in connection
with  the obligations  described  in  the preceding  sentence  for which  the
Company shall not  be liable) shall  be deemed third  party beneficiaries  of
this paragraph and paragraph (c) below.  The obligations of the Company under
this  paragraph shall  be evidenced  by the  Trust Certificates  described in
Section 3.10,  which for  purposes of  the  Business Trust  Statute shall  be
deemed  to be  a separate class  of Trust  Certificates from all  other Trust
Certificates issued by the Trust; provided that the rights and obligations
                                  --------
evidenced by  all Trust Certificates,  regardless of class, shall,  except as
provided in this Section, be identical.

     (b)  No  Owner, other  than to  the extent  set forth  in paragraph (a),
shall  have any  personal liability for  any liability  or obligation  of the
Trust.

     SECTION  2.08. Title to Trust Property.  Legal title to all the Owner
                    -----------------------
Trust Estate shall be vested  at all times in the  Trust as a separate  legal
entity except where applicable law in any jurisdiction requires title to  any
part of the  Owner Trust Estate  to be  vested in a  trustee or trustees,  in
which case title shall  be deemed to  be vested in the  Owner Trustee, a  co-
trustee and/or a separate trustee, as the case may be.

     SECTION  2.09. Situs of Trust.  The Trust will be located and
                    --------------
administered in the State  of Delaware.  All bank accounts  maintained by the
Owner  Trustee on  behalf  of the  Trust shall  be  located in  the  State of
Delaware or the State of ________.  The Trust shall not have any employees in
any state other than Delaware; provided that nothing herein shall restrict
                               --------
or  prohibit the  Owner Trustee from  having employees within  or without the
State of Delaware.  Payments will  be received by the Trust only  in Delaware
or ________, and  payments will be  made by the  Trust only from  Delaware or
________.  The only office of the Trust will be at the Corporate Trust Office
in Delaware.

     SECTION  2.10. Representations and Warranties of the Depositor and the
                    -------------------------------------------------------
Company.  (a)  The Depositor hereby represents and warrants to the Owner
- -------
Trustee that:

          (i)  The  Depositor is  duly organized  and  validly existing  as a
     corporation in  good standing under the  laws of the State  of Delaware,
     with power  and  authority to  own  its properties  and to  conduct  its
     business as  such properties  are currently owned  and such  business is
     presently conducted.

          (ii) The Depositor  is duly qualified  to do business as  a foreign
     corporation in good standing and has obtained all necessary licenses and
     approvals in  all jurisdictions in  which the ownership or  lease of its
     property   or  the   conduct  of   its   business  shall   require  such
     qualifications.

          (iii)     The Depositor has the power and authority  to execute and
     deliver  this Agreement and  to carry out  its terms;  the Depositor has
     full power and authority  to sell and assign the property to be sold and
     assigned  to and  deposited with  the Trust and  the Depositor  has duly
     authorized  such sale  and assignment  and deposit  to the Trust  by all
     necessary  corporate action; and the execution, delivery and performance
     of this Agreement  have been  duly authorized  by the  Depositor by  all
     necessary corporate action.

          (iv) The  consummation  of the  transactions  contemplated by  this
     Agreement and the fulfillment  of the terms hereof do not conflict with,
     result in  any  breach  of  any  of the  terms  and  provisions  of,  or
     constitute  (with or without  notice or lapse of  time) a default under,
     the  certificate of  incorporation or  bylaws of  the Depositor,  or any
     indenture, agreement  or other  instrument to which  the Depositor  is a
     party or by which  it is bound; nor result in the creation or imposition
     of any Lien upon any of its properties pursuant to the terms of any such
     indenture, agreement  or other  instrument (other  than pursuant  to the
     Basic Documents); nor violate any law or, to the best of the Depositor's
     knowledge, any order, rule or  regulation applicable to the Depositor of
     any court  or of  any federal or  state regulatory  body, administrative
     agency or  other governmental instrumentality  having jurisdiction  over
     the Depositor or its properties.

          (v)  To the Depositor's best knowledge, there are no proceedings or
     investigations  pending or threatened before any court, regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction over the  Depositor or its properties:  (A)   asserting the
     invalidity of  this Agreement, (B)  seeking to  prevent the consummation
     of any of the transactions contemplated by this Agreement or (C) seeking
     any determination or  ruling that might materially  and adversely affect
     the  performance by  the  Depositor  of its  obligations  under, or  the
     validity or enforceability of, this Agreement.

          (vi) The  representations  and  warranties  of  the   Depositor  in
     Sections (___________)  of the  (________________________) are  true and
     correct.

     (b)  The  Company hereby  represents and warrants  to the  Owner Trustee
that:

          (i)  The Company has been duly organized and is validly existing as
     a  corporation  in  good  standing  under  the  laws  of  the  State  of
     (_________), with the power 

     and authority to  own its properties and to conduct its business as such
     properties are currently owned and such business is presently conducted.

          (ii) The  Company is  duly qualified  to do  business as  a foreign
     corporation in good standing and has obtained all necessary licenses and
     approvals in all jurisdictions  in which the  ownership or lease of  its
     property   or  the   conduct   of  its   business  shall   require  such
     qualifications.

          (iii)     The Company  has the power  and authority to  execute and
     deliver this Agreement and to carry out its terms; the Company  has full
     power and authority to purchase  the Trust Certificates that the Company
     has agreed  to purchase  pursuant to  Section 3.10;  and the  execution,
     delivery and performance  of this Agreement has been  duly authorized by
     the Company by all necessary corporate action.

          (iv) The  consummation  of  the transactions  contemplated  by this
     Agreement and  the fulfillment of the terms hereof do not conflict with,
     result in  any  breach  of  any  of the  terms  and  provisions  of,  or
     constitute (with  or without notice or  lapse of time) a  default under,
     the (articles of incorporation) (certificate of incorporation) or bylaws
     of the Company, or any indenture, agreement or other instrument to which
     the Company  is a  party or  by which  it is  bound; nor  result in  the
     creation or imposition of any Lien  upon any of its properties  pursuant
     to the terms of any such indenture, agreement or other instrument (other
     than pursuant to  the Basic Documents); nor  violate any law or,  to the
     best  of  the   Company's  knowledge,  any  order,  rule  or  regulation
     applicable to  the  Company of  any court  or of  any  federal or  state
     regulatory   body,   administrative   agency   or   other   governmental
     instrumentality having jurisdiction over the Company or its properties.

          (v)  There are no proceedings or  investigations pending or, to the
     Company's  best knowledge, threatened before any court, regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction  over the  Company or  its  properties: (A)   asserting the
     invalidity of this Agreement, (B) seeking to prevent the consummation of
     any of  the transactions contemplated  by this Agreement  or (C) seeking
     any determination or ruling that  might materially and adversely  affect
     the performance by the Company of its obligations under, or the validity
     or enforceability of, this Agreement.

          (vi) The  representations and warranties of the Company in Sections
     (_______) of the (____________________) are true and correct.

     SECTION  2.11. Federal Income Tax Allocations.  Net income of the Trust
                    ------------------------------
for any month as determined for federal income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall
be allocated:

     (a)  among the Certificate Owners as  of the first Record Date following
the end of such month, in  proportion to their ownership of principal  amount
of Trust Certificates on such date, net income  in an amount up to the sum of
(i) the Certificateholders'  Monthly Interest  Distributable Amount  for such
month,  (ii) interest  on the  excess,  if  any, of  the  Certificateholders'
Interest  Distributable Amount for  the preceding Distribution  Date over the
amount in respect of interest that  is actually deposited in the  Certificate
Distribution  Account on  such  preceding Distribution  Date,  to the  extent
permitted by law,  at the Pass-Through Rate from  such preceding Distribution
Date through the  current Distribution Date, (iii) the portion  of the market
discount on the Mortgage Loans accrued during such month that is allocable to
the excess, if  any, of the initial  aggregate principal amount of  the Trust
Certificates  over their  initial  aggregate  issue  price,  (iv) any  amount
expected to be  distributed to the Certificateholders pursuant  to the Master
Servicing Agreement (to the extent  not previously allocated pursuant to this
clause), (v) any Certificateholders' Prepayment  Premium distributable to the
Certificateholders with respect  to such month and (vi) any  other amounts of
income payable  to the  Certificateholders for  such month;  such  sum to  be
reduced by any  amortization by the Trust  of premium on Mortgage  Loans that
corresponds  to  any excess  of the  issue price  of Certificates  over their
principal amount; and

     (b)  to the Company, to the extent of any remaining net income.

If  the net  income  of  the Trust  for  any month  is  insufficient for  the
allocations described in clause (a) above,  subsequent net income shall first
be allocated to make up such shortfall before being allocated as  provided in
the preceding sentence.   Net losses of  the Trust, if any, for  any month as
determined for federal  income tax purposes (and  each item of  income, gain,
loss and deduction entering into  the computation thereof) shall be allocated
to the Company to the  extent the Company is reasonably expected  to bear the
economic burden  of such net  losses, and any  remaining net losses  shall be
allocated among the Certificate Owners as of the first Record Date  following
the end of such month in proportion to their ownership of principal amount of
Trust Certificates on  such Record Date.  The Company is authorized to modify
the allocations  in this paragraph if  necessary or appropriate, in  its sole
discretion, for the  allocations to fairly reflect the  economic income, gain
or loss to the Company or to the Certificate Owners, or as otherwise required
by the Code.


                                 ARTICLE III

                 Trust Certificates and Transfer of Interests
                 --------------------------------------------

     SECTION  3.01. Initial Ownership.  Upon the formation of the Trust by
                    -----------------
the  contribution by  the Depositor  pursuant to  Section 2.05 and  until the
issuance  of  the  Trust  Certificates,  the  Depositor  shall  be  the  sole
beneficiary of the Trust.

     SECTION  3.02. The Trust Certificates.  The Trust Certificates shall be
                    ----------------------
issued in  minimum denominations of  $(_______) and in integral  multiples of
$1,000 in excess thereof; provided that the Trust Certificates issued to the
                          --------
Company  pursuant to  Section 3.10  may  be issued  in  such denomination  as
required  to include any  residual amount.   The Trust  Certificates shall be
executed  on behalf  of the  Trust  by manual  or facsimile  signature  of an
authorized  officer of  the Owner  Trustee.   Trust Certificates  bearing the
manual or facsimile signatures of individuals who were, at the time when such
signatures  shall have  been affixed,  authorized to  sign on  behalf of  the
Trust, shall be validly issued and entitled to the benefit of this Agreement,
notwithstanding that such  individuals or any of them shall have ceased to be
so  authorized  prior  to  the  authentication and  delivery  of  such  Trust
Certificates or did not  hold such offices at the date  of authentication and
delivery of such Trust Certificates.

     A transferee of a Trust Certificate shall become a Certificateholder and
shall be  entitled  to  the  rights  and subject  to  the  obligations  of  a
Certificateholder  hereunder upon  such transferee's  acceptance  of a  Trust
Certificate duly  registered in  such transferee's  name pursuant to  Section
3.04.

     SECTION  3.03. Authentication of Trust Certificates.  Concurrently with
                    ------------------------------------
the initial sale of  the Mortgage Loans to  the Trust pursuant to the  Master
Servicing Agreement, the Owner Trustee  shall cause the Trust Certificates in
an aggregate principal amount equal to  the Initial Certificate Balance to be
executed on  behalf of the Trust, authenticated and  delivered to or upon the
written order of  the Depositor,  signed by  its chairman of  the board,  its
president, any vice president, secretary  or any assistant treasurer, without
further corporate action  by the Depositor, in authorized  denominations.  No
Trust  Certificate  shall  entitle  its  Holder to  any  benefit  under  this
Agreement or be valid for any purpose unless there shall appear on such Trust
Certificate a  certificate of  authentication substantially  in the  form set
forth in Exhibit A,  executed by the Owner Trustee  or (____________), as the
Owner   Trustee's   authenticating   agent,   by   manual   signature;   such
authentication   shall  constitute   conclusive  evidence  that   such  Trust
Certificate shall have been duly  authenticated and delivered hereunder.  All
Trust Certificates shall be dated the date of their authentication.

     SECTION  3.04. Registration of Transfer and Exchange of Trust
                    ----------------------------------------------
Certificates.  The Certificate Registrar shall keep or cause to be kept, at
- ------------
the  office or  agency  maintained pursuant  to  Section 3.08, a  Certificate
Register  in  which,  subject  to  such  reasonable  regulations  as  it  may
prescribe,  the Owner  Trustee shall  provide for  the registration  of Trust
Certificates and of  transfers and exchanges of Trust  Certificates as herein
provided.  (___________) shall be the initial Certificate Registrar.

     Upon surrender for registration of  transfer of any Trust Certificate at
the office or  agency maintained pursuant to Section 3.08,  the Owner Trustee
shall execute, authenticate and deliver (or shall cause (                )
                                                         ----------------
as its authenticating agent to authenticate and deliver), in the name  of the
designated transferee or  transferees, one or more new  Trust Certificates in
authorized  denominations  of a  like  aggregate  amount  dated the  date  of
authentication by  the Owner  Trustee or  any authenticating agent.   At  the
option  of a  Holder, Trust  Certificates may  be exchanged  for  other Trust
Certificates of  authorized denominations  of a  like  aggregate amount  upon
surrender of  the Trust Certificates to be exchanged  at the office or agency
maintained pursuant to Section 3.08.

     Every Trust  Certificate presented  or surrendered  for registration  of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Owner Trustee  and the Certificate Registrar duly
executed by the Holder or such Holder's attorney duly  authorized in writing.
Each Trust  Certificate surrendered for registration of  transfer or exchange
shall  be cancelled  and subsequently  disposed of  by  the Owner  Trustee in
accordance with its customary practice.

     No  service charge shall  be made  for any  registration of  transfer or
exchange  of Trust  Certificates, but  the Owner  Trustee or  the Certificate
Registrar  may  require payment  of  a sum  sufficient  to cover  any  tax or
governmental charge that  may be imposed in  connection with any  transfer or
exchange of Trust Certificates.

     The  preceding provisions  of this  Section  notwithstanding, the  Owner
Trustee  shall not  make, and  the Certificate  Registrar shall  not register
transfers  or  exchanges of,  Trust  Certificates  for  a period  of  15 days
preceding   the  due  date  for  any  payment   with  respect  to  the  Trust
Certificates.

     SECTION  3.05. Mutilated, Destroyed, Lost or Stolen Trust Certificates. 
                    -------------------------------------------------------
If   (a) any  mutilated  Trust  Certificate   shall  be  surrendered  to  the
Certificate Registrar, or if the Certificate Registrar shall receive evidence
to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any  Trust
Certificate and (b) there shall be delivered to the Certificate Registrar and
the Owner Trustee  such security or indemnity as  may be required by  them to
save each  of them harmless, then  in the absence  of notice that  such Trust
Certificate has been acquired by a bona  fide purchaser, the Owner Trustee on
behalf of the Trust shall execute and the Owner Trustee or (             ),
                                                            -------------
as the Owner  Trustee's authenticating agent, shall authenticate and deliver,
in exchange for or in lieu  of any such mutilated, destroyed, lost or  stolen
Trust Certificate,  a new Trust  Certificate of like tenor  and denomination.
In  connection with  the issuance  of any  new Trust  Certificate under  this
Section,  the Owner  Trustee or  the  Certificate Registrar  may require  the
payment  of a sum  sufficient to cover  any tax or  other governmental charge
that may be imposed in connection therewith.  Any duplicate Trust Certificate
issued  pursuant to  this  Section shall  constitute  conclusive evidence  of
ownership  in the Trust,  as if originally  issued, whether or  not the lost,
stolen or destroyed Trust Certificate shall be found at any time.

     SECTION  3.06. Persons Deemed Owners.  Prior to due presentation of a
                    ---------------------
Trust  Certificate  for  registration of  transfer,  the  Owner  Trustee, the
Certificate Registrar or any Paying Agent may treat the Person in  whose name
any Trust Certificate is registered in the  Certificate Register as the owner
of such Trust Certificate for the purpose of receiving distributions pursuant
to Section 5.02 and for all other purposes whatsoever, and none of  the Owner
Trustee, the Certificate Registrar or any Paying  Agent shall be bound by any
notice to the contrary.

     SECTION  3.07. Access to List of Certificateholders' Names and
                    -----------------------------------------------
Addresses.  The Owner Trustee shall furnish or cause to be furnished to the
- ---------
Master Servicer and the Depositor, within  15 days after receipt by the Owner
Trustee  of  a written  request  therefor  from the  Master  Servicer  or the
Depositor, a list, in such form  as the Master Servicer or the Depositor  may
reasonably require, of  the names and addresses of  the Certificateholders as
of the most  recent Record Date.  If three or  more Certificateholders or one
or more Holders  of Trust Certificates  evidencing not less  than 25% of  the
Certificate  Balance  apply  in  writing  to  the  Owner  Trustee,  and  such
application  states that  the  applicants desire  to  communicate with  other
Certificateholders with respect to their rights under this Agreement or under
the Trust Certificates and such application  is accompanied by a copy of  the
communication  that  such applicants  propose  to  transmit,  then the  Owner
Trustee  shall,  within  five  Business   Days  after  the  receipt  of  such
application, afford  such applicants access  during normal business  hours to
the  current list  of  Certificateholders.   Each  Holder,  by receiving  and
holding  a Trust Certificate, shall be deemed to  have agreed not to hold any
of the Depositor, the Company, the Certificate Registrar or the Owner Trustee
accountable  by reason of the disclosure of  its name and address, regardless
of the source from which such information was derived.

     SECTION  3.08. Maintenance of Office or Agency.  The Owner Trustee shall
                    -------------------------------
maintain in  the Borough  of Manhattan, The  City of New  York, an  office or
offices or agency or agencies where Trust Certificates may be surrendered for
registration of transfer or exchange and where notices and demands to or upon
the Owner  Trustee  in  respect  of the  Trust  Certificates  and  the  Basic
Documents  may   be  served.     The   Owner  Trustee   initially  designates
(_______________________________) as its office for such purposes.  The Owner
Trustee  shall  give  prompt  written  notice  to  the  Company  and  to  the
Certificateholders of any change in  the location of the Certificate Register
or any such office or agency.

     SECTION  3.09. Appointment of Paying Agent.  The Paying Agent shall make
                    ---------------------------
distributions to Certificateholders from the Certificate Distribution Account
pursuant to Section 5.02  and shall report the amounts  of such distributions
to the  Owner Trustee.   Any Paying Agent shall  have the revocable  power to
withdraw funds from  the Certificate Distribution Account for  the purpose of
making  the distributions  referred to above.   The Owner  Trustee may revoke
such power and remove the Paying Agent if the Owner Trustee determines in its
sole  discretion that  the  Paying Agent  shall have  failed  to perform  its
obligations under this Agreement in  any material respect.  The Paying  Agent
initially  shall  be   (___________),  and  any  co-paying  agent  chosen  by
(___________) and acceptable to the Owner Trustee.  (              ) shall
                                                     --------------
be permitted to  resign as Paying Agent  upon 30 days' written notice  to the
Owner Trustee.  In the event that (___________) shall no longer be the Paying
Agent,  the Owner Trustee  shall appoint a  successor to act  as Paying Agent
(which shall be a bank or trust company).  The Owner Trustee shall cause such
successor Paying  Agent or any additional Paying Agent appointed by the Owner
Trustee to execute  and deliver to the  Owner Trustee an instrument  in which
such successor Paying  Agent or additional Paying Agent shall  agree with the
Owner  Trustee  that,  as  Paying  Agent,  such  successor  Paying  Agent  or
additional Paying Agent will hold all sums, if any, held by it for payment to
the  Certificateholders in  trust for the  benefit of  the Certificateholders
entitled thereto  until such sums  shall be paid to  such Certificateholders.
The Paying Agent  shall return all unclaimed  funds to the Owner  Trustee and
upon removal of a Paying Agent such Paying  Agent shall also return all funds
in its  possession to the  Owner Trustee.   The provisions  of Sections 7.01,
7.03,  7.04 and 8.01  shall apply to  the Owner Trustee  also in  its role as
Paying Agent, for so long as the Owner Trustee shall act as Paying Agent and,
to the extent applicable, to any other paying agent appointed hereunder.  Any
reference in this  Agreement to the Paying Agent shall  include any co-paying
agent unless the context requires otherwise.

     (SECTION  3.10.     Ownership by Company of Trust Certificates.  The
                         ------------------------------------------
Company shall on the Closing Date purchase Trust Certificates representing at
least  __% of  the Initial  Certificate Balance  and shall  thereafter retain
beneficial  and record ownership of  Trust Certificates representing at least
__%  of  the Certificate  Balance.    Any  attempted transfer  of  any  Trust
Certificate that  would reduce such interest of the  Company below __% of the
Certificate Balance shall be  void.  The Owner Trustee shall  cause any Trust
Certificate  issued  to  the  Company  to  contain  a  legend  stating  "THIS
CERTIFICATE IS NON-TRANSFERABLE".)

     SECTION  3.11. Book-Entry Trust Certificates.  The Trust Certificates,
                    -----------------------------
upon original issuance,  will be issued  in the form  of a typewritten  Trust
Certificate or Trust Certificates representing Book-Entry Trust Certificates,
to be delivered to The Depository Trust Company, the initial Clearing Agency,
by, or on behalf of, the Trust; provided that one Definitive Trust
                                --------
Certificate may  be issued  to the  Company pursuant  to Section 3.10.   Such
Trust Certificate or Trust Certificates  shall initially be registered on the
Certificate Register in  the name of Cede  & Co., the nominee of  the initial
Clearing Agency,  and no  Certificate Owner will  receive a  definitive Trust
Certificate  representing such  Certificate Owner's  interest  in such  Trust
Certificate,  except  as   provided  in  Section 3.13.     Unless  and  until
definitive,  fully  registered  Trust  Certificates  (the  "Definitive  Trust
Certificates")  have   been  issued   to  Certificate   Owners  pursuant   to
Section 3.13:

     (a)  The provisions of this Section shall be in full force and effect;

     (b)  The Certificate Registrar  and the Owner Trustee shall  be entitled
to  deal  with  the  Clearing  Agency  for  all purposes  of  this  Agreement
(including the payment of principal of and interest on the Trust Certificates
and the giving of instructions or directions hereunder) as the sole Holder of
the  Trust Certificates  and  shall  have no  obligation  to the  Certificate
Owners;

     (c)  To the extent that the provisions of this Section conflict with any
other  provisions of  this Agreement,  the provisions  of this  Section shall
control;

     (d)  The rights  of Certificate Owners  shall be exercised  only through
the Clearing  Agency and  shall be limited  to those  established by  law and
agreements between such Certificate Owners and the Clearing Agency and/or the
Clearing  Agency  Participants.    Pursuant  to  the  Certificate  Depository
Agreement, unless and until Definitive Trust Certificates are issued pursuant
to Section 3.13,  the initial Clearing Agency will  make book-entry transfers
among the Clearing  Agency Participants and receive and  transmit payments of
principal  of and interest on the  Trust Certificates to such Clearing Agency
Participants; and

     (e)  Whenever this  Agreement requires  or permits actions  to be  taken
based upon  instructions  or  directions of  Holders  of  Trust  Certificates
evidencing a  specified percentage of  the Certificate Balance,  the Clearing
Agency shall  be deemed to represent such percentage  only to the extent that
it has  received instructions to  such effect from Certificate  Owners and/or
Clearing  Agency  Participants  owning  or  representing,  respectively, such
required percentage of the beneficial  interest in the Trust Certificates and
has delivered such instructions to the Owner Trustee.

     SECTION  3.12. Notices to Clearing Agency.  Whenever a notice or other
                    --------------------------
communication to  the Certificateholders  is required  under this  Agreement,
unless  and until  Definitive Trust  Certificates shall  have been  issued to
Certificate Owners pursuant to Section 3.13, the Owner Trustee shall give all
such  notices   and  communications   specified  herein   to   be  given   to
Certificateholders to the  Clearing Agency, and shall have  no obligations to
the Certificate Owners.

     SECTION  3.13. Definitive Trust Certificates.  If (i) the Administrator
                    ------------------------------
advises the Owner  Trustee in writing that  the Clearing Agency is  no longer
willing or  able to properly  discharge its responsibilities with  respect to
the Trust Certificates and  the Administrator is unable to locate a qualified
successor, (ii) the Administrator at its  option advises the Owner Trustee in
writing  that  it elects  to  terminate  the  book-entry system  through  the
Clearing Agency or  (iii) after the occurrence  of an Event  of Default or  a
Master Servicer Default, Certificate Owners representing beneficial interests
aggregating  at  least a  majority  of  the  Certificate Balance  advise  the
Clearing  Agency in  writing that  the  continuation of  a book-entry  system
through  the  Clearing  Agency is  no  longer  in the  best  interest  of the
Certificate  Owners, then the  Clearing Agency  shall notify  all Certificate
Owners and the Owner Trustee of  the occurrence of any such event and  of the
availability  of  the  Definitive Trust  Certificates  to  Certificate Owners
requesting the same.  Upon surrender to the Owner Trustee of  the typewritten
Trust Certificate  or Trust  Certificates representing  the Book-Entry  Trust
Certificates  by   the   Clearing   Agency,   accompanied   by   registration
instructions, the Owner Trustee shall execute and authenticate the Definitive
Trust Certificates  in  accordance  with the  instructions  of  the  Clearing
Agency.   Neither the  Certificate Registrar nor  the Owner Trustee  shall be
liable for  any delay in delivery  of such instructions and  may conclusively
rely  on, and shall be protected in  relying on, such instructions.  Upon the
issuance of  Definitive Trust Certificates, the Owner Trustee shall recognize
the Holders of the Definitive  Trust Certificates as Certificateholders.  The
Definitive Trust Certificates shall  be printed, lithographed or  engraved or
may be produced in any other manner as is reasonably acceptable  to the Owner
Trustee, as evidenced by its execution thereof.



                                  ARTICLE IV

                           Actions by Owner Trustee
                           ------------------------

     SECTION  4.01. Prior Notice to Owners with Respect to Certain Matters. 
                    ------------------------------------------------------
With  respect to  the following  matters, the  Owner Trustee  shall  not take
action unless at  least 30 days before the  taking of such action,  the Owner
Trustee shall have notified the Certificateholders in writing of the proposed
action and the  Owners shall not have  notified the Owner Trustee  in writing
prior to  the  30th day after  such notice  is given  that  such Owners  have
withheld consent or provided alternative direction:

     (a)  the initiation of any claim or lawsuit  by the Trust (except claims
or lawsuits brought in connection with the collection of  the Mortgage Loans)
and the  compromise of any action, claim or lawsuit brought by or against the
Trust  (except with  respect to  the  aforementioned claims  or lawsuits  for
collection of the Mortgage Loans;

     (b)  the election by the Trust  to file an amendment to the  Certificate
of Trust (unless  such amendment is required  to be filed under  the Business
Trust Statute);

     (c)  the  amendment of  the  Indenture by  a  supplemental indenture  in
circumstances where the consent of any Noteholder is required;

     (d)  the amendment  of  the Indenture  by  a supplemental  indenture  in
circumstances where  the consent of any  Noteholder is not  required and such
amendment materially adversely affects the interest of the Owners;

     (e)  the  amendment,  change  or   modification  of  the  Administration
Agreement,  except  to cure  any  ambiguity or  to  amend  or supplement  any
provision  in  a  manner or  add  any  provision  that would  not  materially
adversely affect the interests of the Owners; or

     (f)  the appointment  pursuant  to the  Indenture  of a  successor  Note
Registrar, Paying Agent or Indenture Trustee or pursuant to this Agreement of
a successor Certificate Registrar,  or the consent  to the assignment by  the
Note Registrar, Paying Agent or Indenture Trustee or Certificate Registrar of
its obligations under the Indenture or this Agreement, as applicable.

     SECTION  4.02. Action by Owners with Respect to Certain Matters.  The
                    ------------------------------------------------
Owner  Trustee shall  not have the  power, except  upon the direction  of the
Owners,  to (a) remove the  Administrator under the  Administration Agreement
pursuant to Section (    ) thereof, (b) appoint a successor Administrator
                     ----
pursuant to Section (   ) of the Administration Agreement, (c) remove the
                     ---
Master Servicer under the Master Servicing Agreement pursuant to Section (   )
                                                                          ---
thereof or (d) except as expressly provided in the Basic Documents, sell
the Mortgage Loans after the termination of the Indenture.  The Owner Trustee
shall  take the  actions  referred to  in  the preceding  sentence  only upon
written instructions signed by the Owners.

     SECTION  4.03. Action by Owners with Respect to Bankruptcy.  The Owner
                    -------------------------------------------
Trustee shall  not  have the  power  to commence  a  voluntary proceeding  in
bankruptcy relating  to the Trust without the unanimous prior approval of all
Owners  and  the delivery  to  the Owner  Trustee  by each  such  Owner  of a
certificate certifying that such Owner  reasonably believes that the Trust is
insolvent.

     SECTION  4.04. Restrictions on Owners' Power.  The Owners shall not
                    -----------------------------
direct the Owner Trustee to take or to refrain from taking any action if such
action or  inaction would be contrary  to any obligation of the  Trust or the
Owner Trustee under this Agreement or any  of the Basic Documents or would be
contrary to Section 2.03, nor shall the Owner Trustee be obligated to  follow
any such direction, if given.

     SECTION  4.05. Majority Control.  Except as expressly provided herein,
                    ----------------
any action that may be taken by the Owners under this Agreement may be  taken
by the Holders of Trust Certificates  evidencing not less than a majority  of
the Certificate  Balance.  Except  as expressly provided herein,  any written
notice of the Owners delivered pursuant  to this Agreement shall be effective
if  signed  by Holders  of  Trust  Certificates evidencing  not  less  than a
majority of  the Certificate  Balance at  the time  of the  delivery of  such
notice.


                                  ARTICLE V

                  Application of Trust Funds; Certain Duties
                  ------------------------------------------

     SECTION  5.01. Establishment of Trust Account.  The Owner Trustee, for
                    ------------------------------
the benefit  of the Certificateholders,  shall establish and maintain  in the
name of the Trust an  Eligible Deposit Account (the "Certificate Distribution
Account"), bearing a  designation clearly indicating that the funds deposited
therein are held for the benefit of the Certificateholders.

     The  Owner Trustee shall  possess all right,  title and  interest in all
funds on deposit  from time to  time in the Certificate  Distribution Account
and  in all proceeds thereof.  Except as otherwise expressly provided herein,
the Certificate  Distribution Account  shall be under  the sole  dominion and
control of the  Owner Trustee for the benefit of the Certificateholders.  If,
at any time,  the Certificate Distribution Account  ceases to be an  Eligible
Deposit Account, the Owner  Trustee (or the Depositor on behalf  of the Owner
Trustee, if  the Certificate  Distribution Account is  not then  held by  the
Owner Trustee or an affiliate thereof) shall within 10 Business Days (or such
longer period, not to exceed 30 calendar days, as to which each Rating Agency
may consent) establish a new  Certificate Distribution Account as an Eligible
Deposit  Account and shall  transfer any cash and/or  any investments to such
new Certificate Distribution Account.

     SECTION  5.02. Application of Trust Funds.  (a)  On each Distribution
                    --------------------------
Date, the Owner Trustee will distribute to  Certificateholders, on a pro rata
basis, amounts deposited in the Certificate Distribution Account.

     (b)  On each  Distribution Date,  the Owner Trustee  shall send  to each
Certificateholder the statement  or statements provided to  the Owner Trustee
by the  Master Servicer  pursuant to Section (____)  of the  Master Servicing
Agreement with respect to such Distribution Date.

     (c)  In the  event that any  withholding tax is  imposed on the  Trust's
payment (or  allocations of income)  to an Owner,  such tax shall  reduce the
amount otherwise distributable to the  Owner in accordance with this Section.
The Owner Trustee  is hereby authorized and  directed to retain from  amounts
otherwise distributable to the Owners sufficient funds for the payment of any
tax that  is legally  owed by  the Trust  (but such  authorization shall  not
prevent  the  Owner Trustee  from  contesting  any  such tax  in  appropriate
proceedings,  and withholding  payment  of  such tax,  if  permitted by  law,
pending the outcome of such proceedings).  The amount of any  withholding tax
imposed with respect to an Owner shall be treated as cash distributed to such
Owner at the time it is withheld by the Trust and remitted to the appropriate
taxing authority.  If there is a possibility that withholding tax  is payable
with respect to a distribution (such as  a distribution to a non-U.S. Owner),
the  Owner Trustee  may  in  its sole  discretion  withhold  such amounts  in
accordance with this paragraph (c).

     SECTION  5.03. Method of Payment.  Subject to Section 9.01(c),
                    -----------------
distributions required to be  made to Certificateholders on  any Distribution
Date  shall be  made to  each Certificateholder  of record  on the  preceding
Record Date either by wire  transfer, in immediately available funds, to  the
account  of  such  Holder  at  a  bank  or  other  entity having  appropriate
facilities therefor,  if such  Certificateholder shall  have provided  to the
Certificate Registrar appropriate written instructions at least five Business
Days prior to such Distribution Date  and such Holder's Trust Certificates in
the aggregate evidence  a denomination of not less  than $(____________), or,
if not,  by check  mailed to such  Certificateholder at  the address  of such
holder appearing in the Certificate Register.

     SECTION  5.04. No Segregation of Moneys; No Interest.  Subject to
                    -------------------------------------
Sections 5.01 and 5.02,  moneys received by the Owner  Trustee hereunder need
not be segregated in any manner  except to the extent required by law  or the
Master Servicing Agreement and may be deposited under such general conditions
as  may be prescribed by law,  and the Owner Trustee  shall not be liable for
any interest thereon.

     SECTION  5.05. Accounting and Reports to the Noteholders, Owners, the
                    ------------------------------------------------------
Internal Revenue Service and Others.  The Owner Trustee shall (a) maintain
- -----------------------------------
(or cause to be maintained) the books  of the Trust on a calendar year  basis
and the accrual  method of accounting, (b) deliver  to each Owner, as  may be
required by the Code and applicable Treasury Regulations, such information as
may  be required (including Schedule K-1) to enable each Owner to prepare its
federal and state income tax returns,  (c) file such tax returns relating  to
the Trust  (including a partnership  information return,  IRS Form 1065)  and
make such elections as from time to time may be required or appropriate under
any applicable state or federal statute or any rule  or regulation thereunder
so as to  maintain the Trust's characterization as  a partnership for federal
income tax purposes,  (d) cause such tax returns  to be signed in  the manner
required by law and (e) collect or cause  to be collected any withholding tax
as described in and in accordance with Section 5.02(c) with respect to income
or distributions to Owners.  The Owner Trustee shall elect under Section 1278
of the Code to  include in income currently any market  discount that accrues
with  respect to the  Mortgage Loans.   The Owner Trustee  shall not make the
election provided under Section 754 of the Code.

     SECTION  5.06. Signature on Returns; Tax Matters Partner.  (a)  The
                    -----------------------------------------
Owner Trustee shall sign on behalf of the Trust the tax returns of the Trust,
unless applicable law requires an Owner to sign such documents, in which case
such documents shall be signed by the Company.

     (b)  The Company  shall be designated  the "tax matters partner"  of the
Trust pursuant to  Section 6231(a)(7)(A) of the Code and  applicable Treasury
Regulations.


                                  ARTICLE VI

                    Authority and Duties of Owner Trustee
                    -------------------------------------

     SECTION  6.01. General Authority.  The Owner Trustee is authorized and
                    -----------------
directed to execute and deliver the Basic Documents to which the Trust is  to
be a  party and each certificate or other  document attached as an exhibit to
or  contemplated by the Basic Documents  to which the Trust  is to be a party
and  any amendment or  other agreement or  instrument, in each  case, in such
form as  the Company shall  approve, as evidenced  conclusively by  the Owner
Trustee's execution thereof.  In addition to the foregoing, the Owner Trustee
is authorized, but  shall not be obligated,  to take all actions  required of
the Trust pursuant  to the  Basic Documents.   The Owner  Trustee is  further
authorized  from time  to  time  to take  such  action  as the  Administrator
recommends with respect to the Basic Documents.

     SECTION  6.02. General Duties.  It shall be the duty of the Owner
                    --------------
Trustee to discharge (or cause to  be discharged) all of its responsibilities
pursuant to the terms of  this Agreement and the Basic Documents to which the
Trust is a party  and to administer the Trust in the  interest of the Owners,
subject to the Basic Documents and in  accordance with the provisions of this
Agreement.  Notwithstanding the foregoing,  the Owner Trustee shall be deemed
to have  discharged its duties  and responsibilities hereunder and  under the
Basic  Documents  to   the  extent  the  Administrator  has   agreed  in  the
Administration Agreement to perform any act  or to discharge any duty of  the
Owner Trustee hereunder  or under any  Basic Document, and the  Owner Trustee
shall not be held  liable for the default or failure  of the Administrator to
carry out its obligations under the Administration Agreement.

     SECTION  6.03. Action upon Instruction.  (a)  Subject to Article IV and
                    -----------------------
in  accordance with  the terms  of  the Basic  Documents, the  Owners  may by
written instruction  direct the Owner Trustee in the management of the Trust.
Such direction  may be exercised  at any time  by written instruction  of the
Owners pursuant to Article IV.

     (b)  The  Owner  Trustee  shall  not  be required  to  take  any  action
hereunder or  under  any  Basic Document  if  the Owner  Trustee  shall  have
reasonably  determined, or  shall have  been  advised by  counsel, that  such
action is likely to result in  liability on the part of the Owner  Trustee or
is  contrary to  the terms hereof  or of  any Basic Document  or is otherwise
contrary to law.

     (c)  Whenever the Owner Trustee is unable to  decide between alternative
courses of action  permitted or required  by the terms  of this Agreement  or
under any  Basic Document, the Owner  Trustee shall promptly give  notice (in
such  form as shall  be appropriate  under the  circumstances) to  the Owners
requesting instruction as to  the course of action to be  adopted, and to the
extent the Owner  Trustee acts in good  faith in accordance with  any written
instruction of the Owners received, the Owner Trustee shall not be  liable on
account of such action  to any Person.  If  the Owner Trustee shall not  have
received appropriate  instruction within  10 days of  such notice  (or within
such shorter period of time as reasonably  may be specified in such notice or
may be necessary under the circumstances) it may, but shall be  under no duty
to, take  or refrain  from  taking such  action  not inconsistent  with  this
Agreement  or  the Basic  Documents,  as it  shall  deem  to be  in  the best
interests of the  Owners, and shall have no liability to  any Person for such
action or inaction.

     (d)  In the event that the Owner Trustee is unsure as to the application
of  any  provision  of this  Agreement  or  any Basic  Document  or  any such
provision  is ambiguous as  to its application,  or is, or  appears to be, in
conflict  with  any other  applicable provision,  or in  the event  that this
Agreement permits any determination by the  Owner Trustee or is silent or  is
incomplete as to the  course of action that the Owner Trustee  is required to
take with respect  to a particular set  of facts, the Owner  Trustee may give
notice (in such  form as shall be appropriate under the circumstances) to the
Owners requesting instruction and, to the  extent that the Owner Trustee acts
or refrains from acting in good faith in accordance with any such instruction
received, the Owner Trustee shall not be liable, on account of such action or
inaction,  to any  Person.   If  the Owner  Trustee shall  not  have received
appropriate instruction within 10 days of such notice (or within such shorter
period  of time  as  reasonably may  be specified  in such  notice or  may be
necessary  under the circumstances)  it may, but  shall be under  no duty to,
take or refrain from taking such action not inconsistent  with this Agreement
or the Basic Documents, as it  shall deem to be in the best  interests of the
Owners,  and  shall  have no  liability  to  any Person  for  such  action or
inaction.

     SECTION  6.04. No Duties Except as Specified in this Agreement or in
                    -----------------------------------------------------
Instructions.  The Owner Trustee shall not have any duty or obligation to
- ------------
manage, make any payment with respect to, register, record, sell, dispose of,
or otherwise  deal  with the  Owner Trust  Estate, or  to  otherwise take  or
refrain from  taking any action  under, or in  connection with,  any document
contemplated  hereby  to which  the  Owner  Trustee  is a  party,  except  as
expressly provided  by the  terms of  this Agreement  or in  any document  or
written instruction received  by the Owner Trustee pursuant  to Section 6.03;
and no implied duties or obligations shall be read into this Agreement or any
Basic Document against  the Owner Trustee.   The Owner Trustee shall  have no
responsibility for  filing  any financing  or continuation  statement in  any
public office at any time or to  otherwise perfect or maintain the perfection
of any security  interest or lien  granted to it  hereunder or to prepare  or
file any Securities and Exchange Commission filing for the Trust or to record
this Agreement or any Basic Document.   The Owner Trustee nevertheless agrees
that it will, at its own cost and expense, promptly take all action as may be
necessary to  discharge any liens on any part  of the Owner Trust Estate that
result from actions  by, or claims  against, the Owner  Trustee that are  not
related to the ownership or the administration of the Owner Trust Estate.

     SECTION  6.05. No Action Except Under Specified Documents or
                    ---------------------------------------------
Instructions.  The Owner Trustee shall not manage, control, use, sell,
- ------------
dispose of or otherwise  deal with any part of the  Owner Trust Estate except
(i) in accordance with the powers granted to and the authority conferred upon
the Owner  Trustee pursuant  to this Agreement,  (ii) in accordance  with the
Basic  Documents and  (iii) in accordance  with any  document or  instruction
delivered to the Owner Trustee pursuant to Section 6.03.

     SECTION  6.06. Restrictions.  The Owner Trustee shall not take any
                    ------------
action (a) that is inconsistent  with the purposes of the Trust  set forth in
Section 2.03 or (b) that, to the actual knowledge of the Owner Trustee, would
result in the  Trust's becoming taxable as  a corporation for  federal income
tax purposes.  The Owners shall  not direct the Owner Trustee to  take action
that would violate the provisions of this Section.


                                 ARTICLE VII

                         Concerning the Owner Trustee
                         ----------------------------

     SECTION  7.01. Acceptance of Trusts and Duties.  The Owner Trustee
                    -------------------------------
accepts the trusts hereby created and  agrees to perform its duties hereunder
with respect to such trusts but only  upon the terms of this Agreement.   The
Owner Trustee  also agrees to  disburse all  moneys actually  received by  it
constituting part  of the  Owner Trust  Estate upon  the terms  of the  Basic
Documents and this Agreement.   The Owner Trustee shall not  be answerable or
accountable hereunder  or under any  Basic Document under  any circumstances,
except (i) for  its own willful (malfeasance, bad faith  or gross) negligence
or (ii)  in the  case of  the inaccuracy  of any  representation or  warranty
contained  in  Section 7.03  expressly  made   by  the  Owner  Trustee.    In
particular, but  not by way of limitation (and  subject to the exceptions set
forth in the preceding sentence):

     (a)  The Owner Trustee  shall not be  liable for  any error of  judgment
made by a Trust Officer of the Owner Trustee;

     (b)  The Owner  Trustee shall not be  liable with respect  to any action
taken or omitted to be taken by it in accordance with the instructions of the
Administrator or any Owner;

     (c)  No provision of this Agreement  or any Basic Document shall require
the Owner Trustee  to expend or risk  funds or otherwise incur  any financial
liability in  the performance  of any of  its rights  or powers  hereunder or
under any Basic  Document if the Owner Trustee shall  have reasonable grounds
for believing that repayment of such funds or adequate indemnity against such
risk or liability is not reasonably assured or provided to it;

     (d)  Under no  circumstances  shall  the  Owner Trustee  be  liable  for
indebtedness  evidenced by  or  arising  under any  of  the Basic  Documents,
including the principal of and interest on the Notes;

     (e)  The Owner Trustee shall not be responsible for or in respect of the
validity or sufficiency of this Agreement or  for the due execution hereof by
the  Depositor  or the  Company  or  for  the form,  character,  genuineness,
sufficiency, value or validity of any of the Owner Trust Estate, or for or in
respect of the validity or sufficiency of the Basic Documents, other than the
certificate of  authentication  on  the  Trust Certificates,  and  the  Owner
Trustee shall in no event assume or incur any liability, duty,  or obligation
to any  Noteholder or  to any  Owner, other  than as  expressly provided  for
herein or expressly agreed to in the Basic Documents;

     (f)  The Owner Trustee shall not be liable for the default or misconduct
of the  Administrator, the  Seller or Depositor,  the Company,  the Indenture
Trustee or the Master Servicer under any of the Basic Documents  or otherwise
and the Owner  Trustee shall have no  obligation or liability to  perform the
obligations of the Trust under this Agreement or the Basic Documents that are
required  to  be performed  by  the  Administrator  under the  Administration
Agreement, the Indenture  Trustee under the Indenture or  the Master Servicer
or the Seller or Depositor under the Master Servicing Agreement; and

     (g)  The  Owner Trustee shall be under no  obligation to exercise any of
the rights or powers vested in it by this Agreement, or to institute, conduct
or defend any litigation under this Agreement or otherwise or in  relation to
this Agreement or any  Basic Document, at the request, order  or direction of
any of  the Owners,  unless such  Owners have  offered to  the Owner  Trustee
security  or indemnity  satisfactory to  it against  the costs,  expenses and
liabilities that  may be incurred  by the  Owner Trustee therein  or thereby.
The right of the Owner Trustee to perform any discretionary act enumerated in
this Agreement or in any Basic Document shall not be construed as a duty, and
the  Owner  Trustee  shall not  be  answerable for  other  than  its (willful
malfeasance, bad  faith or gross negligence)  in the performance  of any such
act.

     SECTION  7.02. Furnishing of Documents.  The Owner Trustee shall furnish
                    -----------------------
to the Owners promptly upon receipt of a written request therefor, duplicates
or copies of all reports, notices, requests, demands, certificates, financial
statements and any other instruments furnished to the Owner Trustee under the
Basic Documents.

     SECTION  7.03. Representations and Warranties.  The Owner Trustee hereby
                    ------------------------------
represents and warrants to the Company, for the benefit of the Owners, that:

     (a)  It is a banking corporation  duly organized and validly existing in
good standing under the laws of the State of Delaware.   It has all requisite
corporate power and authority to execute, deliver and perform its obligations
under this Agreement.

     (b)  It  has  taken  all  corporate action  necessary  to  authorize the
execution and delivery  by it of this  Agreement, and this Agreement  will be
executed and  delivered by  one of  its officers  who is  duly authorized  to
execute and deliver this Agreement on its behalf.

     (c)  Neither the execution nor the delivery by it of this Agreement, nor
the consummation by it of the transactions contemplated hereby nor compliance
by it with any of the terms or provisions hereof will  contravene any federal
or Delaware  law, governmental  rule or regulation  governing the  banking or
trust powers of the Owner Trustee or any  judgment or order binding on it, or
constitute  any  default  under  its  charter  documents  or  bylaws  or  any
indenture, mortgage, contract, agreement or instrument to which it is a party
or by which any of its properties may be bound.

     SECTION  7.04. Reliance;  Advice of Counsel.  (a)  The Owner Trustee
                    ----------------------------
shall incur no liability to anyone  in acting upon any signature, instrument,
notice, resolution,  request, consent,  order, certificate, report,  opinion,
bond, or other document or paper believed by it to be genuine and believed by
it to be signed by the proper  party or parties. The Owner Trustee may accept
a certified copy of a resolution of the board of directors or other governing
body of any  corporate party as conclusive evidence that  such resolution has
been duly adopted by such body and that the same is in full force and effect.
As  to any  fact  or matter  the  method of  determination  of which  is  not
specifically prescribed herein, the Owner Trustee may for all purposes hereof
rely  on a certificate, signed by  the president or any  vice president or by
the treasurer or  other authorized officers of the relevant party, as to such
fact or matter  and such certificate shall constitute full  protection to the
Owner Trustee for any action taken or omitted to be taken by it in good faith
in reliance thereon.

     (b)  In the  exercise or administration  of the trusts hereunder  and in
the performance  of its duties  and obligations  under this Agreement  or the
Basic Documents, the Owner Trustee (i) may act directly or through its agents
or attorneys pursuant  to agreements entered into  with any of them,  and the
Owner Trustee  shall not  be liable  for the  conduct or  misconduct of  such
agents or  attorneys if such agents or attorneys  shall have been selected by
the Owner  Trustee with reasonable  care, and (ii) may consult  with counsel,
accountants and other skilled Persons to be selected with reasonable care and
employed by it.   The Owner Trustee  shall not be  liable for anything  done,
suffered  or  omitted in  good faith  by  it in  accordance with  the written
opinion or advice  of any such counsel, accountants or other such Persons and
not contrary to this Agreement or any Basic Document.

     SECTION  7.05. Not Acting in Individual Capacity.  Except as provided
                    ---------------------------------
in   this   Article VII,    in   accepting   the   trusts    hereby   created
(_____________________) acts solely as Owner Trustee hereunder and not in its
individual  capacity, and  all Persons  having  any claim  against the  Owner
Trustee by reason  of the transactions contemplated by this  Agreement or any
Basic Document  shall look  only to  the Owner  Trust Estate  for payment  or
satisfaction thereof.

     SECTION  7.06. Owner Trustee Not Liable for Trust Certificates or
                    --------------------------------------------------
Mortgage Loans. The recitals contained herein and in the Certificates (other
- --------------
than  the signature and  countersignature of the  Owner Trustee on  the Trust
Certificates)  shall be  taken as  the statements  of  the Depositor  and the
Company, and the Owner Trustee  assumes no responsibility for the correctness
thereof.  The  Owner Trustee makes no  representations as to the  validity or
sufficiency  of  this  Agreement,  of any  Basic  Document  or  of  the Trust
Certificates  (other than  the signature  and countersignature  of the  Owner
Trustee on the  Trust Certificates) or the Notes, or of  any Mortgage Loan or
related  documents.     The  Owner  Trustee  shall   at  no  time   have  any
responsibility or liability for or with respect to the legality, validity and
enforceability  of  any  Mortgage  Loan,  or  for  or  with  respect  to  the
sufficiency of the Owner Trust Estate or its ability to generate the payments
to  be   distributed  to  Certificateholders  under  this  Agreement  or  the
Noteholders   under  the  Indenture,  including,  without  limitation:    the
existence, condition and ownership of  any property securing a Mortgage Loan;
the existence  and enforceability of  any insurance thereon; the  validity of
the  assignment of  any Mortgage  Loan  to the  Trust or  of  any intervening
assignment;  the  performance  or  enforcement  of  any  Mortgage  Loan;  the
compliance  by the  Depositor, the  Company or the  Master Servicer  with any
warranty or representation  made under any Basic  Document or in  any related
document  or the  accuracy of  any such  warranty or  representation, or  any
action of the Administrator, the Indenture Trustee  or the Master Servicer or
any subservicer taken in the name of the Owner Trustee.

     SECTION  7.07. Owner Trustee May Own Trust Certificates and Notes.  The
                    --------------------------------------------------
Owner Trustee in its individual or any other capacity may become the owner or
pledgee of Trust Certificates or Notes  and may deal with the Depositor,  the
Company, the Administrator, the Indenture  Trustee and the Master Servicer in
banking transactions  with the same  rights as it would  have if it  were not
Owner Trustee.


                                 ARTICLE VIII

                        Compensation of Owner Trustee
                        -----------------------------

     SECTION  8.01. Owner Trustee's Fees and Expenses.  The Owner Trustee
                    ---------------------------------
shall  receive as compensation for  its services hereunder  such fees as have
been separately agreed  upon before the date hereof between the Depositor and
the Owner Trustee, and the Owner  Trustee shall be entitled to be  reimbursed
by the Depositor  for its other reasonable expenses  hereunder, including the
reasonable  compensation,   expenses  and  disbursements   of  such   agents,
representatives,  experts and  counsel as  the  Owner Trustee  may employ  in
connection  with the  exercise and performance  of its rights  and its duties
hereunder.

     SECTION  8.02. Indemnification.  The Depositor shall be liable as
                    ---------------
primary  obligor  for,  and  shall   indemnify  the  Owner  Trustee  and  its
successors,  assigns, agents  and  servants  (collectively, the  "Indemnified
Parties") from  and against,  any and  all liabilities, obligations,  losses,
damages, taxes, claims, actions and suits, and  any and all reasonable costs,
expenses and disbursements (including reasonable legal fees  and expenses) of
any kind  and nature whatsoever  (collectively, "Expenses") which may  at any
time be imposed on, incurred by, or asserted against the Owner Trustee or any
Indemnified Party in  any way relating to  or arising out of  this Agreement,
the Basic Documents, the Owner Trust  Estate, the administration of the Owner
Trust Estate or the action or inaction of the Owner Trustee hereunder, except
only that the Depositor shall not be  liable for or required to indemnify  an
Indemnified  Party from and against Expenses arising or resulting from any of
the matters described in the third sentence of Section 7.01.  The indemnities
contained in this Section shall survive the resignation or termination of the
Owner  Trustee or the  termination of this  Agreement.   In any event  of any
claim, action  or proceeding for  which indemnity will be  sought pursuant to
this Section, the Owner Trustee's choice of legal counsel shall be subject to
the  approval of  the Depositor,  which  approval shall  not be  unreasonably
withheld.

     SECTION  8.03. Payments to the Owner Trustee.  Any amounts paid to the
                    -----------------------------
Owner Trustee pursuant to this Article VIII shall be deemed not to be a  part
of the Owner Trust Estate immediately after such payment.


                                  ARTICLE IX

                        Termination of Trust Agreement
                        ------------------------------

     SECTION  9.01. Termination of Trust Agreement.  (a)  This Agreement
                    ------------------------------
(other than Article VIII)  and the Trust shall terminate and be of no further
force or  effect (i) upon the final distribution by  the Owner Trustee of all
moneys or other property or proceeds of  the Owner Trust Estate in accordance
with the terms of the Indenture, the Master Servicing Agreement and Article V
or (ii) at the  time provided in Section 9.02.   The bankruptcy, liquidation,
dissolution, death  or incapacity  of any Owner,  other than  the Company  as
described in Section 9.02, shall not (x) operate to terminate  this Agreement
or the Trust or  (y) entitle such Owner's legal  representatives or heirs  to
claim an accounting or  to take any action  or proceeding in any court  for a
partition or winding up of all or any part of the Trust or Owner Trust Estate
or  (z) otherwise  affect  the  rights, obligations  and  liabilities  of the
parties hereto.

     (b)  Except as provided  in Section 9.01(a), none of  the Depositor, the
Company or any Owner shall be entitled to revoke or terminate the Trust.

     (c)  Notice of any termination of the Trust, specifying the Distribution
Date upon which  Certificateholders shall surrender their  Trust Certificates
to  the Paying Agent for payment of  the final distribution and cancellation,
shall be  given by the Owner  Trustee by letter to  Certificateholders mailed
within five Business Days  of receipt of notice of such  termination from the
Master Servicer  stating (i) the  Distribution Date upon  or with  respect to
which final payment of the Trust Certificates shall be made upon presentation
and surrender of  the Trust Certificates  at the office  of the Paying  Agent
therein designated, (ii) the amount of  any such final payment and (iii) that
the  Record  Date otherwise  applicable  to  such  Distribution Date  is  not
applicable, payments being  made only upon presentation and  surrender of the
Trust Certificates at  the office of the Paying Agent therein specified.  The
Owner Trustee shall give such  notice to the Certificate Registrar  (if other
than the Owner Trustee) and the Paying Agent at the time such notice is given
to  Certificateholders.    Upon  presentation  and  surrender  of  the  Trust
Certificates,   the  Paying   Agent  shall   cause  to   be  distributed   to
Certificateholders amounts  distributable on such Distribution  Date pursuant
to Section 5.02.

     In  the event  that all  of the  Certificateholders shall  not surrender
their Trust  Certificates for cancellation  within six months after  the date
specified in the above mentioned written notice, the Owner Trustee shall give
a second  written notice  to  the remaining  Certificateholders to  surrender
their Trust  Certificates for cancellation and receive the final distribution
with respect thereto.   If within  one year after the  second notice all  the
Trust  Certificates  shall not  have been  surrendered for  cancellation, the
Owner Trustee  may take appropriate  steps, or may  appoint an agent  to take
appropriate  steps,  to contact  the remaining  Certificateholders concerning
surrender of their Trust Certificates, and the cost thereof shall be paid out
of the funds  and other assets that  shall remain subject to  this Agreement.
Any funds  remaining in the Trust after exhaustion  of such remedies shall be
distributed by the Owner Trustee to the Company.

     (d)  Upon  the winding up  of the Trust  and its termination,  the Owner
Trustee shall cause  the Certificate  of Trust  to be cancelled  by filing  a
certificate of  cancellation with the  Secretary of State in  accordance with
the provisions of Section 3810 of the Business Trust Statute.

     SECTION  9.02. Dissolution upon Bankruptcy of the Company.  In the event
                    ------------------------------------------
that  an Insolvency  Event shall  occur  with respect  to  the Company,  this
Agreement shall be terminated in  accordance with Section 9.01  90 days after
the date  of such  Insolvency Event, unless,  before the  end of  such 90-day
period,  the  Owner Trustee  shall  have received  written  instructions from
Holders of Certificates  (other than the Company) representing  more than 50%
of  the Certificate  Balance (not  including the  Certificate Balance  of the
Trust Certificates held by  the Company), to the effect that  each such party
disapproves  of the  liquidation  of the  Mortgage Loans  and  of the  Trust.
Promptly  after the occurrence  of any Insolvency  Event with  respect to the
Company,  (A) the Company  shall give  the  Indenture Trustee  and the  Owner
Trustee written notice of such Insolvency Event, (B) the Owner Trustee shall,
upon the receipt of such written notice from the Company, give prompt written
notice to the Certificateholders and the Indenture Trustee, of the occurrence
of such event  and (C) the Indenture  Trustee shall, upon receipt  of written
notice of  such Insolvency Event from the Owner  Trustee or the Company, give
prompt  written notice to  the Noteholders of  the occurrence of  such event;
provided that any failure to give a notice required by this sentence shall
- --------
not  prevent or delay, in any manner,  a termination of the Trust pursuant to
the first sentence of this Section 9.02.  Upon a termination pursuant to this
Section, the  Owner Trustee  shall direct the  Indenture Trustee  promptly to
sell the assets of the Trust (other than the Trust Accounts and the 
Certificate  Distribution  Account) and,  on  behalf  of  the Company,  in  a
commercially reasonable manner  and on  commercially reasonable  terms.   The
proceeds of  such a  sale of  the assets  of the  Trust shall  be treated  as
collections under the Master Servicing Agreement.


                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees
            ------------------------------------------------------

     SECTION  10.01.     Eligibility Requirements for Owner Trustee.  The
                         ------------------------------------------
Owner  Trustee shall at all times  be a corporation satisfying the provisions
of  Section 3807(a) of  the Business  Trust Statute;  authorized to  exercise
corporate  trust powers;  having a combined  capital and surplus  of at least
$50,000,000 and  subject to  supervision or examination  by federal  or state
authorities;  and having (or having a  parent that has) a  rating of at least
(____)  by  (__________).   If  such  corporation  shall publish  reports  of
condition at least  annually pursuant to  law or to  the requirements of  the
aforesaid supervising  or examining authority,  then for the purpose  of this
Section, the combined capital and surplus of such corporation shall be deemed
to be its combined capital and surplus as set forth in its most recent report
of condition so published.  In case at any time the Owner Trustee shall cease
to be  eligible in accordance with the provisions  of this Section, the Owner
Trustee shall resign immediately in the manner and with the effect  specified
in Section 10.02.

     SECTION  10.02.     Resignation or Removal of Owner Trustee.  The Owner
                         ---------------------------------------
Trustee may  at any  time resign  and be  discharged from  the trusts  hereby
created  by  giving  written  notice  thereof to  the  Administrator.    Upon
receiving  such notice  of  resignation,  the  Administrator  shall  promptly
appoint a  successor Owner Trustee  by written instrument, in  duplicate, one
copy of which  instrument shall be delivered  to the resigning Owner  Trustee
and one copy to the successor  Owner Trustee.  If no successor  Owner Trustee
shall have  been so  appointed and have  accepted appointment  within 30 days
after the giving of such  notice of resignation, the resigning  Owner Trustee
may petition any  court of  competent jurisdiction for  the appointment of  a
successor Owner Trustee.

     If  at  any time  the  Owner  Trustee  shall  cease to  be  eligible  in
accordance  with the  provisions of  Section 10.01 and  shall fail  to resign
after written request  therefor by the Administrator,  or if at any  time the
Owner Trustee  shall be legally unable to act,  or shall be adjudged bankrupt
or insolvent, or a  receiver of the Owner Trustee or of its property shall be
appointed, or any  public officer shall take  charge or control of  the Owner
Trustee or  of its  property or  affairs for the  purpose of  rehabilitation,
conservation  or  liquidation, then  the Administrator  may remove  the Owner
Trustee.   If  the Administrator  shall remove  the Owner  Trustee under  the
authority  of the  immediately preceding  sentence,  the Administrator  shall
promptly  appoint  a  successor  Owner  Trustee  by  written  instrument,  in
duplicate,  one copy of which  instrument shall be  delivered to the outgoing
Owner  Trustee so removed  and one copy  to the successor  Owner Trustee, and
shall pay all fees owed to the outgoing Owner Trustee.

     Any resignation  or removal of  the Owner Trustee  and appointment  of a
successor  Owner Trustee pursuant  to any of  the provisions of  this Section
shall not become  effective until acceptance of appointment  by the successor
Owner Trustee pursuant to  Section 10.03 and payment of all fees and expenses
owed to the  outgoing Owner Trustee.  The Administrator  shall provide notice
of  such resignation or  removal of the  Owner Trustee to each  of the Rating
Agencies.

     SECTION  10.03.     Successor Owner Trustee.  Any successor Owner
                         -----------------------
Trustee  appointed pursuant to  Section 10.02 shall execute,  acknowledge and
deliver  to  the  Administrator  and  to its  predecessor  Owner  Trustee  an
instrument accepting such appointment under this Agreement, and thereupon the
resignation  or  removal  of  the  predecessor  Owner  Trustee  shall  become
effective, and such successor Owner Trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor under  this Agreement, with like effect as  if
originally named as Owner Trustee.  The predecessor Owner Trustee  shall upon
payment of  its fees and expenses deliver to  the successor Owner Trustee all
documents and statements and monies held by  it under this Agreement; and the
Administrator and  the predecessor Owner  Trustee shall  execute and  deliver
such instruments  and do such other things as  may reasonably be required for
fully and certainly vesting and confirming in the successor Owner Trustee all
such rights, powers, duties and obligations.

     No successor Owner Trustee shall  accept appointment as provided in this
Section unless  at the time of  such acceptance such successor  Owner Trustee
shall be eligible pursuant to Section 10.01.

     Upon acceptance of appointment by  a successor Owner Trustee pursuant to
this  Section,   the  Administrator   shall  mail  notice   thereof  to   all
Certificateholders, the  Indenture Trustee,  the Noteholders  and the  Rating
Agencies.  If the Administrator shall fail to mail such notice within 10 days
after  acceptance of  such appointment  by the  successor Owner  Trustee, the
successor Owner Trustee shall  cause such notice to be mailed  at the expense
of the Administrator.

     SECTION  10.04.     Merger or Consolidation of Owner Trustee.  Any
                         ----------------------------------------
corporation into  which the Owner Trustee may be  merged or converted or with
which it may be  consolidated, or any corporation resulting  from any merger,
conversion or consolidation to which the  Owner Trustee shall be a party,  or
any corporation succeeding to all or substantially all of the corporate trust
business of the  Owner Trustee, shall be  the successor of the  Owner Trustee
hereunder,  without the execution or filing  of any instrument or any further
act on the part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided that such corporation shall be eligible pursuant
                 --------
to Section 10.01; provided further that the Owner Trustee shall mail notice
                  -------- -------
of such merger or consolidation to the Rating Agencies.


     SECTION  10.05.     Appointment of Co-Trustee or Separate Trustee. 
                         ---------------------------------------------
Notwithstanding any other provisions of this  Agreement, at any time, for the
purpose of meeting  any legal requirements of  any jurisdiction in which  any
part of the Owner Trust Estate may  at the time be located, the Administrator
and the Owner Trustee acting jointly  shall have the power and shall  execute
and deliver all  instruments to appoint one  or more Persons approved  by the
Administrator and Owner Trustee  to act as co-trustee, jointly with the Owner
Trustee, or as separate  trustee or separate trustees, of all or  any part of
the Owner Trust  Estate, and to vest  in such Person, in  such capacity, such
title  to the Trust or any part thereof  and, subject to the other provisions
of this Section, such  powers, duties, obligations, rights and  trusts as the
Administrator and the  Owner Trustee may consider necessary or desirable.  If
the Administrator  shall not have  joined in such appointment  within 15 days
after the  receipt by it of a request so to do, the Owner Trustee alone shall
have the  power to make such appointment.   No co-trustee or separate trustee
under this  Agreement shall be required to meet the terms of eligibility as a
successor  Owner Trustee  pursuant  to  Section 10.01 and  no  notice of  the
appointment of any co-trustee or  separate trustee shall be required pursuant
to Section 10.03.

     Each separate trustee  and co-trustee shall, to the  extent permitted by
law, be appointed and act subject to the following provisions and conditions:

     (a)  All rights,  powers, duties  and obligations  conferred or  imposed
upon the Owner Trustee shall be conferred  upon and exercised or performed by
the  Owner Trustee and such separate  trustee or co-trustee jointly (it being
understood that such separate trustee or co-trustee is not authorized to  act
separately without  the Owner  Trustee joining  in such act),  except to  the
extent that  under any law of any jurisdiction in which any particular act or
acts  are  to  be  performed,  the Owner  Trustee  shall  be  incompetent  or
unqualified to perform such act or acts,  in which event such rights, powers,
duties and obligations  (including the holding  of title to  the Owner  Trust
Estate  or any portion thereof  in any such  jurisdiction) shall be exercised
and performed singly  by such separate trustee  or co-trustee, but  solely at
the direction of the Owner Trustee;

     (b)  No  trustee  under this  Agreement  shall be  personally  liable by
reason of any act or omission of any other trustee under this Agreement; and

     (c)  The Administrator and  the Owner Trustee acting jointly  may at any
time accept the resignation of or remove any separate trustee or co-trustee.

     Any notice, request or other writing given to the Owner Trustee shall be
deemed to  have been  given to each  of the  then separate  trustees and  co-
trustees, as  effectively as  if given  to each  of them.   Every  instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions  of this Article.   Each separate trustee and  co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Owner Trustee or separately, as  may be provided therein, subject to  all
the provisions of  this Agreement, specifically including  every provision of
this Agreement  relating to the  conduct of,  affecting the liability  of, or
affording  protection to, the  Owner Trustee.  Each  such instrument shall be
filed with the Owner Trustee and a copy thereof given to the Administrator.

     Any separate  trustee or  co-trustee may at  any time appoint  the Owner
Trustee as  its agent or attorney-in-fact  with full power and  authority, to
the extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name.  If any separate trustee or co-
trustee shall  die, become incapable of acting, resign  or be removed, all of
its  estates, properties,  rights, remedies and  trusts shall vest  in and be
exercised by the Owner Trustee, to  the extent permitted by law, without  the
appointment of a new or successor co-trustee or separate trustee.



                                  ARTICLE XI

                                Miscellaneous
                                -------------

     SECTION  11.01.     Supplements and Amendments.  This Agreement may be
                         --------------------------
amended  by the  Depositor, the  Company and  the Owner  Trustee,  with prior
written  notice to  the Rating Agencies,  without the  consent of any  of the
Noteholders or the  Certificateholders, to cure any ambiguity,  to correct or
supplement any provisions in this Agreement or  for the purpose of adding any
provisions to or  changing in any manner or eliminating any of the provisions
in this Agreement or of modifying in any manner the rights of the Noteholders
or the Certificateholders; provided that such action shall not, as evidenced
                           --------
by  an Opinion  of  Counsel, adversely  affect  in any  material respect  the
interests of any Noteholder or Certificateholder.

     This Agreement  may also be amended from time  to time by the Depositor,
the Company and  the Owner Trustee, with  prior written notice to  the Rating
Agencies, with the  consent of the Holders  (as defined in the  Indenture) of
Notes  evidencing not less  than a majority  of the Principal  Balance of the
Notes and the consent of the Holders of Certificates evidencing not less than
a  majority  of  the  Certificate  Balance, for  the  purpose  of  adding any
provisions to or changing in any manner or eliminating any of  the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders
or the Certificateholders; provided that no such amendment shall (a) increase
                           --------
or reduce  in any manner the amount of, or accelerate or delay the timing of,
collections  of payments  on Mortgage  Loans or  distributions that  shall be
required  to   be  made   for  the   benefit  of   the  Noteholders   or  the
Certificateholders  or (b) reduce the  aforesaid percentage of  the Principal
Balance of the Notes and the  Certificate Balance required to consent to  any
such amendment,  without the consent  of the holders  of all the  outstanding
Notes and Certificates.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment
or consent to  each Certificateholder, the Indenture Trustee  and each of the
Rating Agencies.

     It  shall not  be  necessary  for  the  consent  of  Certificateholders,
Noteholders or the Indenture Trustee pursuant to this  Section to approve the
particular  form  of any  proposed  amendment or  consent,  but  it shall  be
sufficient if such consent  shall approve the substance thereof.   The manner
of  obtaining such  consents (and  any  other consents  of Certificateholders
provided  for  in this  Agreement  or in  any  other Basic  Document)  and of
evidencing the authorization  of the execution thereof  by Certificateholders
shall be  subject to such  reasonable requirements as  the Owner  Trustee may
prescribe.

     Promptly  after the  execution of  any amendment  to the  Certificate of
Trust, the Owner  Trustee shall cause the  filing of such amendment  with the
Secretary of State.

     Prior to  the  execution  of any  amendment  to this  Agreement  or  the
Certificate of Trust, the Owner Trustee shall be entitled to receive and rely
upon an Opinion  of Counsel stating that  the execution of such  amendment is
authorized or permitted by this Agreement.   The Owner Trustee may, but shall
not be  obligated to, enter  into any such  amendment that affects  the Owner
Trustee's own rights, duties or immunities under this Agreement or otherwise.

     SECTION  11.02.     No Legal Title to Owner Trust Estate in Owners.  The
                         ----------------------------------------------
Owners shall not have legal title to any part of the Owner Trust Estate.  The
Owners  shall be  entitled to  receive  distributions with  respect to  their
undivided ownership interest  therein only in accordance with  Articles V and
IX.  No  transfer, by operation of  law or otherwise, of any  right, title or
interest of the Owners to and in their ownership interest  in the Owner Trust
Estate shall operate to  terminate this Agreement or the trusts  hereunder or
entitle any  transferee to an  accounting or to the  transfer to it  of legal
title to any part of the Owner Trust Estate.

     SECTION  11.03.     Limitations on Rights of Others.  Except for
                         -------------------------------
Section 2.07, the provisions of this Agreement are solely  for the benefit of
the Owner Trustee, the Depositor,  the Company, the Owners, the Administrator
and, to the extent  expressly provided herein, the Indenture  Trustee and the
Noteholders, and nothing in this Agreement (other than Section 2.07), whether
express or implied, shall be construed to give to any other Person any  legal
or equitable  right, remedy or claim in the Owner Trust Estate or under or in
respect  of  this  Agreement  or  any  covenants,  conditions  or  provisions
contained herein.

     SECTION  11.04.     Notices.  (a)  Unless otherwise expressly specified
                         -------
or permitted by the terms hereof,  all notices shall be in writing  and shall
be deemed given upon receipt by the intended recipient or three Business Days
after  mailing if  mailed by  certified  mail, postage  prepaid (except  that
notice to the Owner Trustee shall be deemed given only upon actual receipt by
the Owner Trustee), if to the Owner Trustee, addressed to the Corporate Trust
Office; if to the  Depositor, addressed to IndyMac ABS, Inc.,  155 North Lake
Avenue,  Pasadena, California 91101,  Attention: (______________); if  to the
Company,    addressed    to    (_____________________________),    Attention:
(____________); or,  as to  each party,  at such  other address  as shall  be
designated by such party in a written notice to each other party.

     (b)  Any notice required or permitted to be given to a Certificateholder
shall be given by first-class mail,  postage prepaid, at the address of  such
Holder as shown in the Certificate Register.  Any notice so mailed within the
time prescribed in this Agreement shall be conclusively presumed to have been
duly given, whether or not the Certificateholder receives such notice. 

     SECTION  11.05.     Severability.  Any provision of this Agreement that
                         ------------
is  prohibited  or  unenforceable  in  any jurisdiction  shall,  as  to  such
jurisdiction,  be  ineffective   to  the  extent   of  such  prohibition   or
unenforceability without  invalidating the  remaining provisions hereof,  and
any  such  prohibition or  unenforceability  in  any jurisdiction  shall  not
invalidate or render unenforceable such provision in any other jurisdiction.

     SECTION  11.06.     Separate Counterparts.  This Agreement may be
                         ---------------------
executed by the parties  hereto in separate counterparts, each of  which when
so executed  and delivered shall  be an original,  but all  such counterparts
shall together constitute but one and the same instrument.

     SECTION  11.07.     Successors and Assigns.  All covenants and
                         ----------------------
agreements contained herein shall be  binding upon, and inure to the  benefit
of, each of the Depositor, the Company, the Owner Trustee and  its successors
and  each Owner  and  its successors  and  permitted assigns,  all  as herein
provided.    Any  request,  notice,   direction,  consent,  waiver  or  other
instrument  or action by  an Owner shall  bind the successors  and assigns of
such Owner.

     SECTION  11.08.     Covenants of the Company.  The Company will not at
                         ------------------------
any time  institute against  the Trust any  bankruptcy proceedings  under any
United States federal  or state bankruptcy or similar law  in connection with
any  obligations relating  to the  Trust Certificates,  the Notes,  the Trust
Agreement or any of the Basic Documents.

     SECTION  11.09.     No Petition.  The Owner Trustee, by entering into
                         -----------
this Agreement, each Certificateholder, by accepting a Trust Certificate, and
the Indenture Trustee and each Noteholder, by  accepting the benefits of this
Agreement, hereby covenant and agree that they will not at any time institute
against  the Company  or the Trust,  or join  in any institution  against the
Company or the Trust of,  any bankruptcy proceedings under any  United States
federal or state bankruptcy or similar law in connection with any obligations
relating to the Trust Certificates, the  Notes, this Agreement or any of  the
Basic Documents.

     SECTION  11.10.     No Recourse.  Each Certificateholder by accepting
                         -----------
a  Trust  Certificate  acknowledges   that  such  Certificateholder's   Trust
Certificates  represent beneficial  interests in  the Trust  only and  do not
represent interests in or obligations  of the Depositor, the Master Servicer,
the Company, the  Administrator, the Owner Trustee, the  Indenture Trustee or
any  Affiliate thereof  and no recourse  may be  had against such  parties or
their assets, except  as may be expressly  set forth or contemplated  in this
Agreement, the Trust Certificates or the Basic Documents.

     SECTION  11.11.     Headings.  The headings of the various Articles and
                         --------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION  11.12.     GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED
                         -------------
IN ACCORDANCE WITH  THE LAWS OF THE  STATE OF DELAWARE, WITHOUT  REFERENCE TO
ITS  CONFLICT OF LAW PROVISIONS, AND THE  OBLIGATIONS, RIGHTS AND REMEDIES OF
THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION  11.13.     Depositor Payment Obligation.  The Depositor shall
                         ----------------------------
be  responsible  for   payment  of   the  Administrator's   fees  under   the
Administration  Agreement and  shall  reimburse  the  Administrator  for  all
expenses and liabilities of the Administrator incurred thereunder.  


                          *    *    *    *    *    *

     IN  WITNESS WHEREOF,  the parties  hereto have  caused this  Amended and
Restated Trust  Agreement to  be duly executed  by their  respective officers
hereunto duly authorized, as of the day and year first above written.


                              INDYMAC ABS, INC., 
                               as Depositor,



                              by:
                                  ----------------------------
                                   Name:
                                   Title:



                              (______________________________),



                              by:
                                  ----------------------------
                                   Name:
                                   Title:




                              (_____________________), 
                              not in its individual capacity but solely as
                              Owner Trustee,



                              by:
                                  ----------------------------
                                   Name: 
                                   Title:




                                                                    EXHIBIT A




                          FORM OF TRUST CERTIFICATE
                          -------------------------

UNLESS  THIS  CERTIFICATE  IS  PRESENTED  BY  AN   AUTHORIZED  REPRESENTATIVE
OF  THE  DEPOSITORY  TRUST  COMPANY,  A  NEW  YORK  CORPORATION  ("DTC"),  TO
THE  ISSUER OR ITS AGENT  FOR REGISTRATION OF TRANSFER, EXCHANGE OR  PAYMENT,
AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER NAME AS  IS REQUESTED BY AN  AUTHORIZED REPRESENTATIVE OF DTC  (AND ANY
PAYMENT IS MADE TO CEDE & CO.  OR TO SUCH OTHER ENTITY AS IS  REQUESTED BY AN
AUTHORIZED REPRESENTATIVE OF  DTC), ANY TRANSFER, PLEDGE OR  OTHER USE HEREOF
FOR  VALUE OR  OTHERWISE BY  OR  TO ANY  PERSON IS  WRONGFUL INASMUCH  AS THE
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

NUMBER                                                             $_________
R-___________                                             CUSIP NO. _________

                (___________) HOME EQUITY LOAN TRUST 199__-__

    (_____)%  HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199__-__

evidencing a fractional undivided beneficial ownership interest in the Trust,
as  defined below, the  property of  which  includes a  pool of  (fixed-rate)
(adjustable rate)  home equity revolving credit line  loans caused to be sold
to the Trust by (_______________).

(This Trust  Certificate does not represent  an interest in or  obligation of
(the  Depositor,  the  Seller or  the  (Master  Servicer))  or  any of  their
respective affiliates, except to the extent described below.)

     THIS CERTIFIES  THAT (________________________) is the  registered owner
of  (____________________)  DOLLARS  nonassessable,  fully  paid,  fractional
undivided  interest  in (___________)  HOME EQUITY  LOAN TRUST  199__-__ (the
"Trust")  formed   by  IndyMac  ABS,   Inc.,  a  Delaware   corporation  (the
"Depositor"),   and  (_______________),   a  (__________)   corporation  (the
"Company").





                OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is  one of the  Trust Certificates  referred to in  the within-mentioned
Trust Agreement.



(___________________),                            (___________________),
as Owner Trustee              or                  as Owner Trustee

by:                                               by: (                   ),
    --------------------------------                   ------------------
     Authorized Signatory                             as Authenticating Agent


                                             by:                           
                                                 ---------------------------
                                                Authorized Signatory


          The Trust was created pursuant to a Trust Agreement, dated as of 
               , 199__ (the "Trust Agreement"), among the Depositor, the
- ---------------
Company and (____________), as owner trustee (the "Owner Trustee"), a summary
of certain of the  pertinent provisions of which is set forth  below.  To the
extent not otherwise  defined herein, the capitalized terms  used herein have
the meanings assigned to them in the  Trust Agreement or the Master Servicing
Agreement dated  as of ___________,  199__ (as amended and  supplemented from
time  to  time, the  "Master  Servicing  Agreement"),  among the  Trust,  the
Depositor  and (_______________),  as servicer  (the  "Master Servicer"),  as
applicable.

          This Certificate is one  of a duly authorized issue of  Home Equity
Loan Asset-Backed  Certificates, Series  199__-__ (herein  called the  "Trust
Certificates").   Also issued  under the Indenture  dated as  of ___________,
199__ between the Trust and (________________), as indenture trustee, are the
(_______)   classes  of   Notes   designated  as   (_________________________
_____________________________________________________________________________
_______________________________________________________)  (collectively,  the
"Notes").   This Trust  Certificate is  issued under  and is  subject to  the
terms,  provisions and  conditions of  the  Trust Agreement,  to which  Trust
Agreement the Holder  of this Trust Certificate  by virtue of  its acceptance
hereof assents  and by which such Holder is bound.  The property of the Trust
consists of a  pool of (adjustable  rate) home  equity loan 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  secured
primarily  by second (deeds  of trust) (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;  property that  secured  a Mortgage  Loan which  has  been
acquired by foreclosure  or deed in lieu  of foreclosure; (a surety  bond) (a
letter  of  credit);  an  assignment  of the  Depositor's  rights  under  the
(________________); rights  under certain hazard insurance  policies covering
the Mortgaged  Properties; and certain  other property.   (The rights  of the
Holders  of  the Trust  Certificates are  subordinated to  the rights  of the
Holders of the Notes, as set forth in the Master Servicing Agreement.)

          Under  the Trust  Agreement,  there  will  be  distributed  on  the
(_______) day of each month or, if such (_______) day  is not a Business Day,
the  next  Business  Day   (each,  a  "Distribution  Date"),   commencing  on
___________,  199__, to the  Person in whose name  this Trust Certificates is
registered at the  close of business  on the  first day of  the month or,  if
Definitive Certificates are issued, the (_______) day of the prior month (the
"Record Date"), such Certificateholder's fractional undivided interest in the
amount to be distributed to Certificateholders on such Distribution Date.  No
distributions of principal will  be made on any Certificate until  all of the
Notes have been paid in full.

          (The Holder of this Trust Certificate  acknowledges and agrees that
its rights to receive  distributions in respect of this Trust Certificate are
subordinated to  the rights  of the  Noteholders as  described in  the Master
Servicing Agreement and the Indenture.)

          It is the intent of the Depositor, the Company, the Master Servicer
and the  Certificateholders that, for  purposes of federal income,  state and
local income and  single business tax and  any other income taxes,  the Trust
will be  treated as a  partnership and the Certificateholders  (including the
Company) will be  treated as partners in  that partnership.  The  Company and
the other Certificateholders, by acceptance  of a Trust Certificate, agree to
treat, and to  take no action inconsistent  with the treatment of,  the Trust
Certificates for such tax purposes as partnership interests in the Trust.

          Each Certificateholder or Certificate Owner, by its acceptance of a
Trust  Certificate  or, in  the  case of  a  Certificate Owner,  a beneficial
interest   in  a   Trust  Certificate,   covenants  and   agrees  that   such
Certificateholder or  Certificate Owner, as the case may  be, will not at any
time institute  against the Company, or  join in any institution  against the
Company  of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal
or  state  bankruptcy or  similar  law  in  connection with  any  obligations
relating to the  Trust Certificates, the Notes, the Trust Agreement or any of
the Basic Documents.

          Distributions on this Trust Certificate will be made as provided in
the  Trust Agreement by the Owner Trustee by wire transfer or check mailed to
the  Certificateholder  of record  in  the Certificate  Register  without the
presentation  or surrender  of this  Trust Certificate  or the making  of any
notation hereon, except that with respect to Trust Certificates registered on
the Record Date in the name of the nominee of the Clearing Agency (initially,
such nominee  to be Cede &  Co.), payments will  be made by  wire transfer in
immediately  available  funds to  the  account  designated  by such  nominee.
Except as otherwise  provided in the Trust Agreement  and notwithstanding the
above, the final distribution  on this Trust Certificate  will be made  after
due notice by the Owner Trustee of the pendency of such distribution and only
upon  presentation and surrender  of this Trust Certificate  at the office or
agency maintained  for that purpose  by the Owner  Trustee in the  Borough of
Manhattan, The City of New York.

          Reference is  hereby made to  the further provisions of  this Trust
Certificate set forth  on the reverse hereof, which  further provisions shall
for all purposes have the same effect as if set forth at this place.

          Unless the  certificate of  authentication hereon  shall have  been
executed by an authorized  officer of the Owner Trustee, by manual signature,
this Trust  Certificate shall not  entitle the  Holder hereof to  any benefit
under the  Trust Agreement or the Master Servicing  Agreement or be valid for
any purpose.

          THIS TRUST CERTIFICATE  SHALL BE CONSTRUED IN ACCORDANCE  WITH  THE
LAWS  OF THE   STATE OF  DELAWARE, WITHOUT REFERENCE  TO ITS CONFLICT  OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

          IN  WITNESS WHEREOF, the Owner Trustee, on  behalf of the Trust and
not in its individual capacity, has caused  this Trust Certificate to be duly
executed.


                              INDYMAC ABS, INC.

                              by:  (_____________________),   not   in    its
                                   individual  capacity but  solely as  Owner
                                   Trustee



Dated:                        by:                                          
                                   ----------------------------------------
                                             Authorized Signatory




                        (REVERSE OF TRUST CERTIFICATE)


          The Trust  Certificates do  not represent an  obligation of,  or an
interest  in, the  Depositor, the  Master  Servicer, the  Company, the  Owner
Trustee or any affiliates  of any of them and no recourse  may be had against
such parties or their  assets, except as expressly set  forth or contemplated
herein or in the Trust  Agreement or the Basic Documents.   In addition, this
Trust  Certificate  is   not  guaranteed  by   any  governmental  agency   or
instrumentality and is limited in right of payment to certain collections and
recoveries with  respect to the  Mortgage Loans (and certain  other amounts),
all  as  more  specifically set  forth  herein and  in  the  Master Servicing
Agreement.  A  copy of each of  the Master Servicing Agreement  and the Trust
Agreement may  be  examined by  any  Certificateholder upon  written  request
during normal business hours at the principal  office of the Depositor and at
such other places, if any, designated by the Depositor.

          The  Trust  Agreement  permits,  with  certain  exceptions  therein
provided,  the amendment  thereof  and  the modification  of  the rights  and
obligations  of  the  Depositor  and  the  Company  and  the  rights  of  the
Certificateholders under  the Trust Agreement  at any time by  the Depositor,
the Company and  the Owner  Trustee with the  consent of  the Holders of  the
Trust Certificates and the Notes, each voting as a class, evidencing not less
than  a majority  of the  Certificate Balance  and the  outstanding principal
balance of the Notes of each  such class.  Any such consent by  the Holder of
this Trust Certificate shall be conclusive and binding on such Holder  and on
all  future Holders of  this Trust Certificate  and of  any Trust Certificate
issued upon  the transfer hereof  or in exchange  herefor or in  lieu hereof,
whether or not notation of such consent is made upon this  Trust Certificate.
The Trust  Agreement also permits  the amendment thereof, in  certain limited
circumstances,  without the  consent  of  the Holders  of  any  of the  Trust
Certificates.

          As  provided  in  the  Trust   Agreement  and  subject  to  certain
limitations  therein set  forth, the  transfer of  this Trust  Certificate is
registerable  in  the  Certificate  Register  upon  surrender  of  this Trust
Certificate for  registration of transfer at  the offices or agencies  of the
Certificate  Registrar maintained  by the  Owner  Trustee in  the Borough  of
Manhattan, The  City of  New  York, accompanied  by a  written instrument  of
transfer  in form  satisfactory  to  the Owner  Trustee  and the  Certificate
Registrar duly executed by the Holder  hereof or such Holder's attorney  duly
authorized in  writing, and thereupon one  or more new Trust  Certificates of
authorized denominations evidencing the same  aggregate interest in the Trust
will  be  issued to  the  designated  transferee.   The  initial  Certificate
Registrar appointed  under the  Trust Agreement  is (_________________),  New
York, New York.

          Except as provided in  the Trust Agreement, the  Trust Certificates
are  issuable  only  as  registered  Trust  Certificates  without coupons  in
denominations of  $(__________) and  in integral multiples  of $(_______)  in
excess thereof.   As provided in the  Trust Agreement and subject  to certain
limitations therein  set forth, Trust  Certificates are exchangeable  for new
Trust  Certificates of authorized denominations evidencing the same aggregate
denomination, as requested by  the Holder surrendering the same.   No service
charge will be  made for any such  registration of transfer or  exchange, but
the Owner  Trustee or the Certificate Registrar may  require payment of a sum
sufficient  to cover  any tax  or governmental  charge payable  in connection
therewith.

          The Owner Trustee,  the Certificate Registrar and any  agent of the
Owner Trustee or the Certificate Registrar may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and none
of the Owner  Trustee, the Certificate Registrar  or any such agent  shall be
affected by any notice to the contrary.

          The obligations and responsibilities created by the Trust Agreement
and  the  Trust   created  thereby  shall  terminate  upon   the  payment  to
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement and the Master Servicing Agreement and the disposition of all
property held as part of the Owner  Trust Estate.  The Master Servicer of the
Mortgage Loans may at  its option purchase the Owner Trust  Estate at a price
specified  in  the Master  Servicing  Agreement,  and  such purchase  of  the
Mortgage Loans and other  property of the Trust will  effect early retirement
of the  Trust Certificates;  however, such right  of purchase  is exercisable
only as of the last day of any Collection Period as of which the Pool Balance
is less than or equal to (____)% of the Original Pool Balance.

          The  Trust  Certificates may  not  be acquired  by  (a) an employee
benefit plan  (as defined in  Section 3(3) of ERISA)  that is subject  to the
provisions of Title I of ERISA, (b) a plan described in Section 4975(e)(1) of
the Code  or (c) any entity  whose underlying  assets include plan  assets by
reason  of a plan's  investment in the  entity (each, a "Benefit  Plan").  By
accepting  and holding  this Trust  Certificate, the  Holder hereof  shall be
deemed to have represented and warranted that it is not a Benefit Plan.




                                  ASSIGNMENT


          FOR  VALUE RECEIVED  the  undersigned  hereby  sells,  assigns  and
transfers unto

PLEASE INSERT SOCIAL SECURITY OR 
OTHER IDENTIFYING NUMBER OF ASSIGNEE




- --------------------------------------------------------------------------
(Please  print  or  type name  and  address,  including postal  zip  code, of
assignee)



- --------------------------------------------------------------------------
the  within Trust Certificate, and  all rights thereunder, hereby irrevocably
constituting and appointing



- --------------------------------------------------------------------------
to transfer said Trust Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:

                         ___________________________________________*/
                                                                    -
                                  Signature Guaranteed:


                              ____________________________*/
                                                          -



_________________

*/  NOTICE:  The signature to this assignment must correspond with the name
- -
as  it  appears  upon the  face  of  the within  Trust  Certificate  in every
particular,  without alteration,  enlargement or  any change whatever.   Such
signature must be guaranteed  by a member firm of the New York Stock Exchange
or a commercial bank or trust company.




                                                                    EXHIBIT B


                           CERTIFICATE OF TRUST OF
                 (___________) HOME EQUITY LOAN TRUST 199___
                 -------------------------------------------


          THIS Certificate of  Trust of (___________) HOME  EQUITY LOAN TRUST
199__-__ (the "Trust"), dated               , 199__, is being duly executed
                              --------------
and  filed by  (_____________________),  a (___________________________),  as
trustee, to  form a business trust under the  Delaware Business Trust Act (12
Del. Code, Section 3801 et seq.).
- ---------

          1.  Name.  The name of the business trust formed hereby is
              ----
(___________) HOME EQUITY LOAN TRUST 199__-__.

          2.  Delaware Trustee.  The name and business address of the trustee
              ----------------
of the Trust  in the State of Delaware  is (______________), Delaware (____),
Attention:  (_______________________________).

          IN WITNESS WHEREOF, the undersigned,  being the sole trustee of the
Trust,  has executed  this Certificate of  Trust as  of the date  first above
written.


                                   (______________),
                                   not in its individual  capacity but solely
                                   as owner  trustee under a  Trust Agreement
                                   dated                  , 199  
                                          ----------------     --



                                   By:                                     
                                       -------------------------------------
                                        Name:
                                        Title:




                                                                    EXHIBIT C


                  (Form of Certificate Depository Agreement)


                                                                      B&W Draft
                                                                      3/30/98













                   (INDYMAC) HOME EQUITY LOAN TRUST 199_-__

                                    Issuer

                                     AND

                             (_________________)

                              INDENTURE TRUSTEE

                _________________________________________



                                  INDENTURE

                         Dated as of _________, 199_

               __________________________________________


                        HOME EQUITY ASSET BACKED NOTES




                                SERIES 199_-__




          Cross-reference sheet showing the location in the indenture of the
provisions inserted pursuant to Sections  310 through 318(a) inclusive of the
Trust Indenture Act of 1939.

     TIA                                               Indenture Section
     ---                                               -----------------

Section 310
     (a)  (1)  . . . . . . . . . . . . . . . . . .            6.11
     (a)  (2)  . . . . . . . . . . . . . . . . . .            6.11
     (a)  (3)  . . . . . . . . . . . . . . . . . .            6.10(b)(i)
     (a)  (4)  . . . . . . . . . . . . . . . . . .        Not Applicable
     (a)  (5)  . . . . . . . . . . . . . . . . . .            6.11
     (b)       . . . . . . . . . . . . . . . . . .            6.11
               . . . . . . . . . . . . . . . . . .            6.08
               . . . . . . . . . . . . . . . . . .           11.05
     (c)       . . . . . . . . . . . . . . . . . .        Not Applicable

Section 311
     (a)       . . . . . . . . . . . . . . . . . .            6.12
     (b)       . . . . . . . . . . . . . . . . . .            6.12

Section 312
     (a)       . . . . . . . . . . . . . . . . . .            7.01(a)(i)
               . . . . . . . . . . . . . . . . . .            7.02(a)(i)
     (b)       . . . . . . . . . . . . . . . . . .            7.02(a)(ii)
     (c)       . . . . . . . . . . . . . . . . . .            7.02(a)(iii)

Section 313
     (a)       . . . . . . . . . . . . . . . . . .            7.04
     (b)       . . . . . . . . . . . . . . . . . .            7.04
     (c)       . . . . . . . . . . . . . . . . . .            7.04
               . . . . . . . . . . . . . . . . . .           11.05
     (d)       . . . . . . . . . . . . . . . . . .            7.04

Section 314
     (a)       . . . . . . . . . . . . . . . . . .            7.03
               . . . . . . . . . . . . . . . . . .           11.05
               . . . . . . . . . . . . . . . . . .            3.11
     (b)  (1)  . . . . . . . . . . . . . . . . . .            2.03
     (b)  (2)  . . . . . . . . . . . . . . . . . .            3.07
     (c)  (1)  . . . . . . . . . . . . . . . . . .            2.03
               . . . . . . . . . . . . . . . . . .            4.10
               . . . . . . . . . . . . . . . . . .           11.01
     (c)  (2)  . . . . . . . . . . . . . . . . . .            2.03
               . . . . . . . . . . . . . . . . . .            4.10
               . . . . . . . . . . . . . . . . . .           11.01
     (c)  (3)  . . . . . . . . . . . . . . . . . .            1.01
               . . . . . . . . . . . . . . . . . .            2.02
     (d)  (1)  . . . . . . . . . . . . . . . . . .            1.01
               . . . . . . . . . . . . . . . . . .            8.05
     (d)  (2)  . . . . . . . . . . . . . . . . . .            1.01
               . . . . . . . . . . . . . . . . . .        Not Applicable
     (d)  (3)  . . . . . . . . . . . . . . . . . .            1.01
               . . . . . . . . . . . . . . . . . .            2.02
     (e)       . . . . . . . . . . . . . . . . . .           11.01


Section 315
     (a)       . . . . . . . . . . . . . . . . . .            6.01(b)
               . . . . . . . . . . . . . . . . . .            6.01(c)(i)
     (b)       . . . . . . . . . . . . . . . . . .            6.05
               . . . . . . . . . . . . . . . . . .           11.05
     (c)       . . . . . . . . . . . . . . . . . .            6.01(a)
     (d)       . . . . . . . . . . . . . . . . . .            6.01(c)
     (d)  (1)  . . . . . . . . . . . . . . . . . .            6.01(b)
     (d)  (2)  . . . . . . . . . . . . . . . . . .            6.01(c)(ii)
     (d)  (3)  . . . . . . . . . . . . . . . . . .            6.01(c)(iii)
     (e)       . . . . . . . . . . . . . . . . . .            5.16

Section 316
     (a)  (1)  (A)   . . . . . . . . . . . . . . .            5.11
                 . . . . . . . . . . . . . . . . .            8.01
     (a)  (1)  (B)   . . . . . . . . . . . . . . .            5.02
                 . . . . . . . . . . . . . . . . .            5.12
     (a)  (2)    . . . . . . . . . . . . . . . . .        Not Applicable
     (b)         . . . . . . . . . . . . . . . . .            5.07
     (c)         . . . . . . . . . . . . . . . . .        Not Applicable

Section 317
     (a)  (1)    . . . . . . . . . . . . . . . . .            5.03
     (a)  (2)    . . . . . . . . . . . . . . . . .            5.03(d)(iv)
     (b)         . . . . . . . . . . . . . . . . .            3.03

Section 318
     (a)         . . . . . . . . . . . . . . . . .           11.07


                              TABLE OF CONTENTS
                              -----------------

         Section                                                         Page
         -------                                                         ----

                                  ARTICLE I

                                 Definitions

     1.01.  Definitions . . . . . . . . . . . . . . . . . . . . . . . . .   2
     1.02.  Incorporation by Reference of Trust Indenture Act . . . . . .   2
     1.03.  Rules of Construction.  . . . . . . . . . . . . . . . . . . .   2

                                  ARTICLE II

                          Original Issuance of Notes
     2.01.  Form  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
     2.02.  Execution, Authentication and Delivery  . . . . . . . . . . .   4
     2.03.  Opinions of Counsel . . . . . . . . . . . . . . . . . . . . .   5

                                 ARTICLE III

                                  Covenants

     3.01.  Collection of Payments on Mortgage Loan Accounts  . . . . . .   6
     3.02.  Maintenance of Office or Agency . . . . . . . . . . . . . . .   6
     3.03.  Money for Payments To Be Held in Trust; Paying Agent;
            Certificate Paying Agent  . . . . . . . . . . . . . . . . . .   6
     3.04.  Existence . . . . . . . . . . . . . . . . . . . . . . . . . .   9
     3.05.  Payment of Principal and Interest; Defaulted Interest . . . .   9
     3.06.  Protection of Trust Estate  . . . . . . . . . . . . . . . . .  12
     3.07.  Opinions as to Trust Estate . . . . . . . . . . . . . . . . .  12
     3.08.  (Reserved)  . . . . . . . . . . . . . . . . . . . . . . . . .  13
     3.09.  Performance of Obligations; Master Servicing Agreement  . . .  13
     3.10.  Negative Covenants  . . . . . . . . . . . . . . . . . . . . .  15
     3.11.  Annual Statement as to Compliance . . . . . . . . . . . . . .  16
     3.12.  Recording of Assignments  . . . . . . . . . . . . . . . . . .  16
     3.13.  Representations and Warranties Concerning the Mortgage
            Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
     3.14.  Indenture Trustee's Review of Related Documents . . . . . . .  17
     3.15.  Trust Estate; Related Documents . . . . . . . . . . . . . . .  18
     3.16.  Amendments to Master Servicing Agreement  . . . . . . . . . .  19
     3.17.  Master Servicer as Agent and Bailee of Indenture Trustee  . .  19
     3.18.  Investment Company Act  . . . . . . . . . . . . . . . . . . .  20
     3.19.  Issuer May Consolidate, etc., Only on Certain Terms . . . . .  20
     3.20.  Successor or Transferee . . . . . . . . . . . . . . . . . . .  22
     3.21.  No Other Business . . . . . . . . . . . . . . . . . . . . . .  22
     3.22.  No Borrowing  . . . . . . . . . . . . . . . . . . . . . . . .  23
     3.23.  Guarantees, Loans, Advances and Other Liabilities . . . . . .  23
     3.24.  Capital Expenditures  . . . . . . . . . . . . . . . . . . . .  23
     3.25.  (Reserved)  . . . . . . . . . . . . . . . . . . . . . . . . .  23
     3.26.  Restricted Payments . . . . . . . . . . . . . . . . . . . . .  23
     3.27.  Notice of Events of Default . . . . . . . . . . . . . . . . .  23
     3.28.  Further Instruments and Acts  . . . . . . . . . . . . . . . .  24
     3.29.  Statements to Noteholders . . . . . . . . . . . . . . . . . .  24
     3.30. (Reserved) (Grant of the Additional Loans  . . . . . . . . . .  24
     3.31.  Determination of Note Rate and Certificate Rate.  . . . . . .  25
     3.32.  Payments under the Credit Enhancement Instrument  . . . . . .  25
     3.33.  Replacement Credit Enhancement Instrument . . . . . . . . . .  26

                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     4.01.  The Notes . . . . . . . . . . . . . . . . . . . . . . . . . .  28
     4.02.  Registration of and Limitations on Transfer and Exchange of
            Notes; Appointment of Certificate Registrar . . . . . . . . .  28
     4.03.  Mutilated, Destroyed, Lost or Stolen Notes  . . . . . . . . .  30
     4.04.  Persons Deemed Owners . . . . . . . . . . . . . . . . . . . .  31
     4.05.  Cancellation  . . . . . . . . . . . . . . . . . . . . . . . .  31
     4.06.  Book-Entry Notes  . . . . . . . . . . . . . . . . . . . . . .  31
     4.07.  Notices to Depository . . . . . . . . . . . . . . . . . . . .  32
     4.08.  Definitive Notes  . . . . . . . . . . . . . . . . . . . . . .  33
     4.09.  Tax Treatment . . . . . . . . . . . . . . . . . . . . . . . .  33
     4.10.  Satisfaction and Discharge of Indenture . . . . . . . . . . .  33
     4.11.  Application of Trust Money  . . . . . . . . . . . . . . . . .  35
     4.12.  Subrogation and Cooperation . . . . . . . . . . . . . . . . .  35
     4.13.  Repayment of Moneys Held by Paying Agent  . . . . . . . . . .  36

                                  ARTICLE V

                                   Remedies

     5.01.  Events of Default . . . . . . . . . . . . . . . . . . . . . .  37
     5.02.  Acceleration of Maturity; Rescission and Annulment  . . . . .  37
     5.03.  Collection of Indebtedness and Suits for Enforcement by
            Indenture Trustee . . . . . . . . . . . . . . . . . . . . . .  38
     5.04.  Remedies; Priorities  . . . . . . . . . . . . . . . . . . . .  40
     5.05.  Optional Preservation of the Trust Estate . . . . . . . . . .  43
     5.06.  Limitation of Suits . . . . . . . . . . . . . . . . . . . . .  43
     5.07.  Unconditional Rights of Noteholders To Receive Principal and
            Interest  . . . . . . . . . . . . . . . . . . . . . . . . . .  44
     5.08.  Restoration of Rights and Remedies  . . . . . . . . . . . . .  44
     5.09.  Rights and Remedies Cumulative  . . . . . . . . . . . . . . .  44
     5.10.  Delay or Omission Not a Waiver  . . . . . . . . . . . . . . .  44
     5.11.  Control by Noteholders  . . . . . . . . . . . . . . . . . . .  45
     5.12.  Waiver of Past Defaults . . . . . . . . . . . . . . . . . . .  45
     5.13.  Undertaking for Costs . . . . . . . . . . . . . . . . . . . .  46
     5.14.  Waiver of Stay or Extension Laws  . . . . . . . . . . . . . .  46
     5.15.  Sale of Trust Estate  . . . . . . . . . . . . . . . . . . . .  46
     5.16.  Action on Notes . . . . . . . . . . . . . . . . . . . . . . .  48

                                  ARTICLE VI

                            The Indenture Trustee

     6.01.  Duties of Indenture Trustee . . . . . . . . . . . . . . . . .  50
     6.02.  Rights of Indenture Trustee . . . . . . . . . . . . . . . . .  51
     6.03.  Individual Rights of Indenture Trustee  . . . . . . . . . . .  52
     6.04.  Indenture Trustee's Disclaimer  . . . . . . . . . . . . . . .  52
     6.05.  Notice of Event of Default  . . . . . . . . . . . . . . . . .  52
     6.06.  Reports by Indenture Trustee to Holders . . . . . . . . . . .  52
     6.07.  Compensation and Indemnity  . . . . . . . . . . . . . . . . .  52
     6.08.  Replacement of Indenture Trustee  . . . . . . . . . . . . . .  53
     6.09.  Successor Indenture Trustee by Merger . . . . . . . . . . . .  54
     6.10.  Appointment of Co-Indenture Trustee or Separate Indenture
            Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
     6.11.  Eligibility; Disqualification . . . . . . . . . . . . . . . .  56
     6.12.  Preferential Collection of Claims Against Issuer  . . . . . .  57
     6.13.  Representation and Warranty . . . . . . . . . . . . . . . . .  57
     6.14.  Directions to Indenture Trustee . . . . . . . . . . . . . . .  57
     6.15.  No Consent to Certain Acts of Depositor . . . . . . . . . . .  57

                                 ARTICLE VII

                        Noteholders' Lists and Reports

     7.01.  Issuer To Furnish Indenture Trustee Names and Addresses of
            Noteholders . . . . . . . . . . . . . . . . . . . . . . . . .  58
     7.02.  Preservation of Information; Communications to Noteholders  .  58
     7.03.  Reports by Issuer . . . . . . . . . . . . . . . . . . . . . .  58
     7.04.  Reports by Indenture Trustee  . . . . . . . . . . . . . . . .  59

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

     8.01.  Collection of Money . . . . . . . . . . . . . . . . . . . . .  60
     8.02.  Trust Accounts  . . . . . . . . . . . . . . . . . . . . . . .  60
     8.03.  Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . .  62
     8.04.  Termination Upon Distribution to Noteholders  . . . . . . . .  62
     8.05.  Release of Trust Estate . . . . . . . . . . . . . . . . . . .  62
     8.06.  Surrender of Notes Upon Final Payment . . . . . . . . . . . .  63

                                  ARTICLE IX

                           Supplemental Indentures

     9.01.  Supplemental Indentures Without Consent of Noteholders  . . .  64
     9.02.  Supplemental Indentures With Consent of Noteholders . . . . .  65
     9.03.  Execution of Supplemental Indentures  . . . . . . . . . . . .  67
     9.04.  Effect of Supplemental Indenture  . . . . . . . . . . . . . .  67
     9.05.  Conformity with Trust Indenture Act . . . . . . . . . . . . .  68
     9.06.  Reference in Notes to Supplemental Indentures . . . . . . . .  68

                                  ARTICLE X

                                  (Reserved)


                                  ARTICLE XI

                                Miscellaneous

     11.01.  Compliance Certificates and Opinions, etc  . . . . . . . . .  70
     11.02.  Form of Documents Delivered to Indenture Trustee . . . . . .  72
     11.03.  Acts of Noteholders  . . . . . . . . . . . . . . . . . . . .  73
     11.04.  Notices, etc., to Indenture Trustee, Issuer, (Credit
             Enhancer) and Rating Agencies . .. . . . . . . . . . . . . .  74
     11.05.  Notices to Noteholders; Waiver . . . . . . . . . . . . . . .  75
     11.06.  Alternate Payment and Notice Provisions  . . . . . . . . . .  75
     11.07.  Conflict with Trust Indenture Act  . . . . . . . . . . . . .  75
     11.08.  Effect of Headings . . . . . . . . . . . . . . . . . . . . .  76
     11.09.  Successors and Assigns . . . . . . . . . . . . . . . . . . .  76
     11.10.  Separability . . . . . . . . . . . . . . . . . . . . . . . .  76
     11.11.  Benefits of Indenture  . . . . . . . . . . . . . . . . . . .  76
     11.12.  Legal Holidays . . . . . . . . . . . . . . . . . . . . . . .  76
     11.13.  GOVERNING LAW  . . . . . . . . . . . . . . . . . . . . . . .  76
     11.14.  Counterparts . . . . . . . . . . . . . . . . . . . . . . . .  76
     11.15.  Recording of Indenture . . . . . . . . . . . . . . . . . . .  77
     11.16.  Issuer Obligation  . . . . . . . . . . . . . . . . . . . . .  77
     11.17.  No Petition  . . . . . . . . . . . . . . . . . . . . . . . .  77
     11.18.  Inspection . . . . . . . . . . . . . . . . . . . . . . . . .  78
     11.19.  Authority of the Administrator . . . . . . . . . . . . . . .  78

Signatures  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    81
Acknowledgments   . . . . . . . . . . . . . . . . . . . . . . . . . . .    82

EXHIBITS

Exhibit A   - Form of Note
Exhibit B   - Mortgage Loan Schedule



          This Indenture, dated as of ______, 199_, between
_____________________________________ 199_-_, a Delaware business trust, as
Issuer (the "Issuer"), and (________________), as Indenture Trustee (the
"Indenture Trustee"),

                               WITNESSETH THAT:

          Each party hereto agrees as follows for the benefit of the other
party and for the equal and ratable benefit of the Holders of the Issuer's
__________________ Home Equity Loan Asset Backed Certificates and Notes,
Series 199__-__ (the "Notes").

                               GRANTING CLAUSE

          The Issuer hereby Grants to the Indenture Trustee at the Closing
Date, as Indenture Trustee for the benefit of the Holders of the Notes, all
of the Issuer's right, title and interest in and to whether now existing or
hereafter created (a) the Mortgage Loans and all monies and proceeds due
thereon after the Cut-off Date (exclusive of payments in respect of accrued
interest due on a prior to the Cut-off Date or due in the month of
___________), (b) an assignment of the Depositor's rights under the Mortgage
Loan Purchase Agreement, (c) all funds on deposit in the Funding Account,
including all income from the investment and reinvestment of funds therein,
(d) all funds on deposit from time to time in the Collection Account
allocable to the Mortgage Loans; (e) all funds on deposit from time to time
in the Payment Account and in all proceeds thereof; ((f) the Policy); (g) all
Additional Balances; (h) all REO properties; and (i) all present and future
claims, demands, causes and choses in action in respect of any or all of the
foregoing and all payments on or under, and all proceeds of every kind and
nature whatsoever in respect of, any or all of the foregoing and all payments
on or under, and all proceeds of every kind and nature whatsoever in the
conversion thereof, voluntary or involuntary, into cash or other liquid
property, all cash proceeds, accounts, accounts receivable, notes, drafts,
acceptances, checks, deposit accounts, rights to payment of any and every
kind (including but not limited to all proceeds of any hazard insurance
policy with respect to any Mortgaged Property), and other forms of obli-
gations and receivables, instruments and other property which at any time
constitute all or part of or are included in the proceeds of any of the fore-
going (collectively, the "Trust Estate" or the "Collateral").

          The foregoing Grant is made in trust to secure the payment of
principal of and interest on, and any other amounts owing in respect of, the
Notes, equally and ratably without prejudice, priority or distinction, and to
secure compliance with the provisions of this Indenture, all as provided in
this Indenture.

          The Indenture Trustee, as Indenture Trustee on behalf of the
Holders of the Notes, acknowledges such Grant, accepts the trust under this
Indenture in accordance with the provisions hereof and agrees to perform its
duties as Indenture Trustee as required herein.


                                  ARTICLE I

                                  Definition

     Section 1.01.  Definitions.  For all purposes of this Indenture, except
                    -----------
as otherwise expressly provided herein or unless the context otherwise requires,
capitalized terms used but not otherwise defined herein shall have the meanings
assigned to such terms in Appendix A hereto which are incorporated by reference
herein.  All other capitalized terms used herein shall have the meanings
specified herein.

     Section 1.02.  Incorporation by Reference of Trust Indenture Act. 
                    -------------------------------------------------
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture.  The following
TIA terms used in this Indenture have the following meanings:

          "Commission" means the Securities and Exchange Commission.

          "indenture securities" means the Notes.

          "indenture security holder" means a Noteholder.

          "indenture to be qualified" means this Indenture.

          "indenture trustee" or "institutional trustee" means the Indenture
     Trustee.

          "obligor" on the indenture securities means the Issuer and any
     other obligor on the indenture securities.

     All other TIA terms used in this Indenture that are defined by the TIA,
defined by TIA reference to another statute or defined by Commission rule
have the meaning assigned to them by such definitions.

     Section 1.03.  Rules of Construction.  Unless the context otherwise
                    ---------------------
requires:

            (i)  a term has the meaning assigned to it;

           (ii)  an accounting term not otherwise defined has the meaning
     assigned to it in accordance with generally accepted accounting
     principles as in effect from time to time;

          (iii)  "or" is not exclusive;

           (iv)  "including" means including without limitation; 

            (v)  words in the singular include the plural and words in the
     plural include the singular; and

           (vi)  any agreement, instrument or statute defined or referred to
     herein or in any instrument or certificate delivered in connection
     herewith means such agreement, instrument or statute as from time to
     time amended, modified or supplemented and includes (in the case of
     agreements or instruments) references to all attachments thereto and
     instruments incorporated therein; references to a Person are also to its
     permitted successors and assigns.

                                  ARTICLE II

                          Original Issuance of Notes

     Section 2.01.  Form.  The Notes together with the Indenture Trustee's
                    ----
certificate of authentication, shall be in substantially the forms set forth
in Exhibit A with such appropriate insertions, omissions, substitutions and
other variations as are required or permitted by this Indenture and may have
such letters, numbers or other marks of identification and such legends or
endorsements placed thereon as may, consistently herewith, be determined by
the officers executing such Notes, as evidenced by their execution of the
Notes.  Any portion of the text of any Note may be set forth on the reverse
thereof, with an appropriate reference thereto on the face of the Note.

     The Notes shall be typewritten, printed, lithographed or engraved or
produced by any combination of these methods (with or without steel engraved
borders), all as determined by the Authorized Officers executing such Notes,
as evidenced by their execution of such Notes.

     The terms of the Notes set forth in Exhibit A are part of the terms of
this Indenture.

     Section 2.02.  Execution, Authentication and Delivery.  The Notes shall
                    --------------------------------------
be executed on behalf of the Issuer by any of its Authorized Officers.  The
signature of any such Authorized Officer on the Notes may be manual or
facsimile.

     Notes bearing the manual or facsimile signature of individuals who were
at any time Authorized Officers of the Issuer shall bind the Issuer,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the authentication and delivery of such Notes or did not
hold such offices at the date of such Notes.

     The Indenture Trustee shall upon Issuer Request authenticate and deliver
Notes for original issue in an aggregate initial principal amount of
$(______________).  The aggregate principal amount of Notes outstanding at
any time may not exceed $(_____________).

     Each Note shall be dated the date of its authentication.  The Notes
shall be issuable as registered Notes in the minimum initial Security
Balances of $(________) and in integral multiples of $(______) in excess
thereof.

     No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose, unless there 
appears on such Note a certificate of authentication substantially in the
form provided for herein executed by the Indenture Trustee by the manual
signature of one of its authorized signatories, and such certificate upon any
Note shall be conclusive evidence, and the only evidence, that such Note has
been duly authenticated and delivered hereunder.

     Section 2.03.  Opinions of Counsel.  On the Closing Date, the Indenture
                    -------------------
Trustee shall have received:  (i) an Opinion of Counsel, in form and
substance reasonably satisfactory to the Indenture Trustee and its counsel,
with respect to securities law matters; (ii) an Opinion of Counsel, in
form and substance reasonably satisfactory to the Indenture Trustee and
its counsel, with respect to the tax status of the arrangement created
by the Indenture; and (iii) an Opinion of Counsel to the Issuer, in form
and substance reasonably satisfactory to the Indenture Trustee and its
counsel, with respect to the due authorization, valid execution and
delivery of this Indenture and with respect to its binding effect on
the Issuer.

                                 ARTICLE III

                                  Covenants

     Section 3.01.  Collection of Payments on Mortgage Loan Accounts.  The
                    ------------------------------------------------
Indenture Trustee shall establish and maintain with itself a trust account
(the "Payment Account") in which the Indenture Trustee shall, subject to the
terms of this paragraph, deposit, on the same day as it is received from the
Master Servicer, each remittance received by the Indenture Trustee with respect
to the Mortgage Loans.  The Indenture Trustee shall make all payments of
uprincipal of and interest on the Notes, subject to Section 3.03 as provided
in Section 3.05 herein from moneys on deposit in the
Payment Account.

     Section 3.02.  Maintenance of Office or Agency.  The Issuer will
                    -------------------------------
maintain in the Borough of Manhattan, The City of New York, an office or
agency where, subject to satisfaction of conditions set forth herein, Notes
may be surrendered for registration of transfer or exchange, and where notices
and demands to or upon the Issuer in respect of the Notes and this Indenture
may be served.  The Issuer hereby initially appoints the Indenture Trustee to
serve as its agent for the foregoing purposes.  If at any time the Issuer shall
fail to maintain any such office or agency or shall fail to furnish the
Indenture Trustee with the address thereof, such surrenders, notices and
demands may be made or served at the Corporate Trust Office, and the Issuer
hereby appoints the Indenture Trustee as its agent to receive all such
surrenders, notices and demands.

     Section 3.03.  Money for Payments To Be Held in Trust; Paying Agent;
                    -----------------------------------------------------
Certificate Paying Agent.  (a) As provided in Section 3.01, all payments
- -------------------------
of amounts due and payable with respect to any Notes that are to be made
from amounts withdrawn from the Payment Account pursuant to Section 3.01
shall be made on behalf of the Issuer by the Indenture Trustee or by the
Paying Agent, and no amounts so withdrawn from the Payment Account for
payments of Notes shall be paid over to the Issuer except as provided
in this Section 3.03.

     The Issuer will cause each Paying Agent other than the Indenture Trustee
to execute and deliver to the Indenture Trustee an instrument in which such
Paying Agent shall agree with the Indenture Trustee (and if the Indenture
Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions
of this Section 3.03, that such Paying Agent will:

            (i)  hold all sums held by it for the payment of amounts due with
     respect to the Notes in trust for the benefit of the Persons entitled
     thereto until such sums shall be paid to such Persons or otherwise
     disposed of as herein provided and pay such sums to such Persons as
     herein provided;

           (ii)  give the Indenture Trustee notice of any default by the
     Issuer of which it has actual knowledge in the making of any payment
     required to be made with respect to the Notes;

          (iii)  at any time during the continuance of any such default, upon
     the written request of the Indenture Trustee, forthwith pay to the
     Indenture Trustee all sums so held in trust by such Paying Agent;

           (iv)  immediately resign as Paying Agent and forthwith pay to the
     Indenture Trustee all sums held by it in trust for the payment of Notes
     if at any time it ceases to meet the standards required to be met by a
     Paying Agent at the time of its appointment; and

            (v)  comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Notes of any applicable
     withholding taxes imposed thereon and with respect to any applicable
     reporting requirements in connection therewith.

     The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by
Issuer Request direct any Paying Agent to pay to the Indenture Trustee all
sums held in trust by such Paying Agent, such sums to be held by the
Indenture Trustee upon the same trusts as those upon which the sums were held
by such Paying Agent; and upon such payment by any Paying Agent to the Inden-
ture Trustee, such Paying Agent shall be released from all further liability
with respect to such money.

     Subject to applicable laws with respect to escheat of funds, any money
held by the Indenture Trustee or any Paying Agent in trust for the payment of
any amount due with respect to any Note and remaining unclaimed for two years
after such amount has become due and payable shall be discharged from such
trust and be paid to the Issuer on Issuer Request; and the Holder of such
Note shall thereafter, as an unsecured general creditor, look only to the
Issuer for payment thereof (but only to the extent of the amounts so paid to
the Issuer), and all liability of the Indenture Trustee or such Paying Agent
with respect to such trust money shall thereupon cease; provided, however,
that the Indenture Trustee or such Paying Agent, before being required to
make any such repayment, shall at the expense and direction of the Issuer
cause to be published once, in an Authorized Newspaper published in the
English language, notice that such money remains unclaimed and that, after
a date specified therein, which shall not be less than 30 days from the
date of such publication, any unclaimed balance of such money then remaining
will be repaid to the Issuer.  The Indenture Trustee shall also adopt and
employ, at the expense and direction of the Issuer, any other reasonable
means of notification of such repayment (including, but not limited to,
mailing notice of such repayment to Holders whose Notes have been called
but have not been surrendered for redemption or whose right to or interest
in moneys due and payable but not claimed is determinable from the records
of the Indenture Trustee or of any Paying Agent, at the last address of
record for each such Holder).

     The Issuer hereby appoints (__________________) as Certificate Paying
Agent and Residual Ownership Interest Paying Agent to make payments to
Certificateholders and holders of the Residual Ownership Interest on behalf
of the Issuer in accordance with the provisions of the Certificates, Section
3.05 hereof and the provisions of the Trust Agreement, and (_______________)
hereby accepts such appointment and further agrees that it will be bound by
the provisions of the Trust Agreement relating to the Certificate Paying
Agent and Residual Ownership Interest Paying Agent and will:

            (i)  hold all sums held by it for the payment of amounts due with
     respect to the Certificates and the Residual Ownership Interest in trust
     for the benefit of the Persons entitled thereto until such sums shall be
     paid to such Persons or otherwise disposed of as herein provided and as
     provided in the Trust Agreement and pay such sums to such Persons as
     herein and therein provided;

           (ii)  give the Owner Trustee notice of any default by the Issuer
     of which it has actual knowledge in the making of any payment required
     to be made with respect to the Certificates;

          (iii)  at any time during the continuance of any such default, upon
     the written request of the Owner Trustee forthwith pay to the Owner
     Trustee on behalf of the Issuer all sums so held in trust by such
     Certificate Paying Agent;

           (iv)  immediately resign as Certificate Paying Agent and forthwith
     pay to the Owner Trustee on behalf of the Issuer all sums held by it in
     trust for the payment of Certificates and the Residual Ownership
     Interest if at any time it ceases to meet the standards required to be
     met by the Certificate Paying Agent or the Residual Ownership Interest
     Paying Agent at the time of its appointment;

            (v)  comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Certificates or the
     holders of the Residual Ownership Interest of any applicable withholding
     taxes imposed thereon and with respect to any applicable reporting
     requirements in connection therewith; and

           (vi)  deliver to the Owner Trustee a copy of the report to
     Certificateholders and holders of Residual Ownership Interest prepared
     with respect to each Payment Date by the Master Servicer pursuant to
     Section 4.01 of the Master Servicing Agreement.

     Section 3.04.  Existence.  The Issuer will keep in full effect its
                    ---------
existence, rights and franchises as a business trust under the laws of
the State of Delaware (unless it becomes, or any successor Issuer
hereunder is or becomes, organized under the laws of any other state
or of the United States of America, in which case the Issuer will keep in
full effect its existence, rights and franchises under the laws of such other
jurisdiction) and will obtain and preserve its qualification to do business
in each jurisdiction in which such qualification is or shall be necessary to
protect the validity and enforceability of this Indenture, the Notes, the
Mortgage Loans and each other instrument or agreement included in the Trust
Estate.

     Section 3.05.  Payment of Principal and Interest; Defaulted Interest. 
                    -----------------------------------------------------
(a)  On each Payment Date from amounts on deposit in the Payment Account
after making (x) any deposit to the Funding Account pursuant to Section
8.02(b) and (y) any deposits to the Payment Account pursuant to Section
8.02(c)(ii) and Section 8.02(c)(i)(2), the Indenture Trustee, on behalf
of the Issuer shall pay to the Noteholders and the Certificate Paying
Agent, on behalf of the Issuer shall pay to the Certificateholders and
the Certificate Paying Agent, on behalf of the Issuer shall pay to the
holders of the Residual Ownership Interest, and the Indenture Trustee,
in its capacity as agent for the Issuer shall pay to other Persons,
the amounts to which they are entitled as set forth below:

            (i)  The sum of (x) to the Noteholders the sum of (a) one month's
     interest at the Note Rate on the Security Balances of Notes immediately
     prior to such Payment Date and (b) any previously accrued and unpaid
     interest for prior Payment Dates and (y) to the Certificateholders, the
     Certificate Distribution Amount for such Payment Date;

           (ii)  as principal on the Notes and the Certificates, the
     applicable Security Percentage of the Principal Collection Distribution
     Amount;

          (iii)  to the Noteholders and the Certificateholders, as the case
     may be, as principal on the Notes and the Certificates, pro rata, based
     on the Security Balances from the amount remaining on deposit in the
     Payment Account, up to the applicable Security Percentage of Liquidation
     Loss Amounts for the related Collection Period;

           (iv)  to the Noteholders and the Certificateholders, as the case
     may be, as principal on the Notes and the Certificates, pro rata, based
     on the Security Balances from the amount remaining on deposit in the
     Payment Account, up to the applicable Security Percentage of Carryover
     Loss Amounts;

           ((v)  to the Credit Enhancer, in the amount of the premium for the
     Credit Enhancement Instrument (and for any Additional Credit Enhancement
     Instrument);

           (vi)  to the Credit Enhancer, to reimburse it for prior draws made
     on the Credit Enhancement Instrument (and on any Additional Credit
     Enhancement Instrument) (with interest thereon as provided in the
     Insurance Agreement);)

          (vii)  to the Noteholders and the Certificateholders, as the case
     may be, as principal on the Notes and the Certificates, pro rata, based
     on the Security Balances from Security Interest Collections, up to the
     Accelerated Principal Distribution Amount for such Payment Date (such
     amount, if any, paid pursuant to this clause (vii) being referred to
     herein as the "Accelerated Principal Payment Amount");

        ((viii)  to the Credit Enhancer, any other amounts owed to the Credit
     Enhancer pursuant to the Insurance Agreement;)

           (ix)  (Reserved);

            (x)  to  reimburse the Administrator for expenditures made on
     behalf of the Issuer with respect to the performance of its duties under
     the Indenture; and

           (xi)  any remaining amounts to the holders of the Residual
     Ownership Interest as described in Section 5.01 of the Trust Agreement;

provided, however, (in the event that on a Payment Date a Credit Enhancer
Default shall have occurred and be continuing then the priorities of
distributions described above will be adjusted such that payments of the
Certificate Distribution Amount and all other amounts to be paid in respect
of principal on the Certificates will not be paid until the full amount of
interest and principal in accordance with clauses (i)(x) and (ii) through
(iv) above that are due on the Notes on such Payment Date have been paid and
provided, further,) that on the Final Scheduled Payment Date or other final
Payment Date, the amount to be paid pursuant to clause (ii) above shall be
equal to the Security Balances of the Securities immediately prior to such
Payment Date.

     The amounts paid to Noteholders shall be paid to each Class in
accordance with paragraph (b) below.  Interest will accrue on the Notes
during an Interest Period on the basis of the actual number of days in such
Interest Period and a year assumed to consist of 360 days.

     Any installment of interest or principal, if any, payable on any Note or
Certificate that is punctually paid or duly provided for by the Issuer on the
applicable Payment Date shall, if such Holder holds Notes or Certificates
other than the Designated Certificate of an aggregate initial Principal
Balance of at least $(___________) be paid to each Holder of record on the
preceding Record Date, by wire transfer to an account specified in writing by
such Holder reasonably satisfactory to the Indenture Trustee as of the
preceding Record Date or in all other cases or if no such instructions have
been delivered to the Indenture Trustee, by check to such Noteholder mailed
to such Holder's address as it appears in the Note Register the amount
required to be distributed to such Holder on such Payment Date pursuant to
such Holder's Securities; provided, however, that the Indenture Trustee shall
not pay to such Holders any amount required to be withheld from a payment to
such Holder by the Code.

     (b)  The principal of each Note shall be due and payable in full on the
Final Scheduled Payment Date for such Note as provided in the related form of
Note set forth in Exhibit A.  All principal payments on each Class of Notes
shall be made to the Noteholders of such Class entitled thereto in accordance
with the Percentage Interests represented by such Notes.  Upon notice to the
Indenture Trustee by the Issuer, the Indenture Trustee shall notify the
Person in whose name a Note is registered at the close of business on the
Record Date preceding the Final Scheduled Payment Date or other final Payment
Date.  Such notice shall be mailed no later than five Business Days prior to
such Final Scheduled Payment Date or other final Payment Date and shall
specify that payment of the principal amount and any interest due with
respect to such Note at the Final Scheduled Payment Date or other final
Payment Date will be payable only upon presentation and surrender of such
Note and shall specify the place where such Note may be presented and
surrendered for such final payment.

     Section 3.06.  Protection of Trust Estate.  (a)  The Issuer will from
                    --------------------------
time to time execute and deliver all such supplements and amendments hereto
and all such financing statements, continuation statements, instruments of
further assurance and other instruments, and will take such other action
necessary or advisable to:

            (i)  maintain or preserve the lien and security interest (and the
     priority thereof) of this Indenture or carry out more effectively the
     purposes hereof;

           (ii)  perfect, publish notice of or protect the validity of any
     Grant made or to be made by this Indenture;

          (iii)  enforce any of the Mortgage Loans; or

           (iv)  preserve and defend title to the Trust Estate and the rights
     of the Indenture Trustee and the Noteholders in such Trust Estate
     against the claims of all persons and parties.

     (b)  Except as otherwise provided in the Master Servicing Agreement or
this Indenture, the Indenture Trustee shall not remove any portion of the
Trust Estate that consists of money or is evidenced by an instrument,
certificate or other writing from the jurisdiction in which it was held at
the date of the most recent Opinion of Counsel delivered pursuant to Section
3.06 (or from the jurisdiction in which it was held as described in the
Opinion of Counsel delivered at the Closing Date pursuant to Section 3.07(a),
if no Opinion of Counsel has yet been delivered pursuant to Section 3.07(b)
unless the Trustee shall have first received an Opinion of Counsel to the
effect that the lien and security interest created by this Indenture with
respect to such property will continue to be maintained after giving effect
to such action or actions.

     The Issuer hereby designates the Indenture Trustee its agent and
attorney-in-fact to execute any financing statement, continuation statement
or other instrument required to be executed pursuant to this Section 3.06.

     Section 3.07.  Opinions as to Trust Estate.  (a)  On the Closing Date,
                    ---------------------------
the Issuer shall furnish to the Indenture Trustee, the Owner Trustee and to
the Administrator an Opinion of Counsel either stating that, in the opinion of
such counsel, such action has been taken with respect to the delivery of the
Mortgage Notes, the recording of the Assignments of Mortgage, the recording
and filing of this Indenture, any indentures supplemental hereto, and any
other requisite documents, and with respect to the execution and filing of any
financing statements and continuation statements, as are necessary to perfect
and make effective the lien and security interest of this Indenture and
reciting the details of such action, or stating that, in the opinion of such
counsel, no such action is necessary to make such lien and security interest
effective.

     (b)  On or before December 31 in each calendar year, beginning in 199_,
the Issuer shall furnish to the Indenture Trustee and to the Administrator an
Opinion of Counsel at the expense of the Issuer either stating that, in the
opinion of such counsel, such action has been taken with respect to the
recording of the Assignments of Mortgage, the recording, filing, re-recording
and refiling of this Indenture, any indentures supplemental hereto and any
other requisite documents and with respect to the execution and filing of any
financing statements and continuation statements as is necessary to maintain
the lien and security interest created by this Indenture and reciting the
details of such action or stating that in the opinion of such counsel no such
action is necessary to maintain such lien and security interest. Such Opinion
of Counsel shall also describe the recording, filing, re-recording and refil-
ing of this Indenture, any indentures supplemental hereto and any other
requisite documents and the execution and filing of any financing statements
and continuation statements that will, in the opinion of such counsel, be
required to maintain the lien and security interest of this Indenture until
December 31 in the following calendar year.

     Section 3.08.  (Reserved)

     Section 3.09.  Performance of Obligations; Master Servicing Agreement. 
                    ------------------------------------------------------
(a)  The Issuer will punctually perform and observe all of its obligations and
agreements contained in this Indenture, the Basic Documents and in the
instruments and agreements included in the Trust Estate. Except as otherwise
expressly provided therein, the Issuer shall not waive, amend, modify,
supplement or terminate any Basic Document, including without limitation
the Master Servicing Agreement or any provision thereof without the consent
of the Indenture Trustee or the Holders of at least a majority of the Security
Balances of the Notes, the Master Servicer (and the Credit Enhancer).
Upon the taking of any such action with respect to any Basic Document the 
Issuer shall give written notice thereof to the Rating Agencies.

     (b)  The Issuer may contract with other Persons to assist it in
performing its duties under this Indenture, and any performance of such
duties by a Person identified to the Indenture Trustee in an Officer's
Certificate of the Issuer shall be deemed to be action taken by the Issuer. 
Initially, the Issuer has contracted with the Administrator to assist the
Issuer in performing its duties under this Indenture.

     (c)  The Issuer will not take any action or permit any action to be
taken by others which would release any Person from any of such Person's
covenants or obligations under any of the documents relating to the Mortgage
Loans or under any instrument included in the Trust Estate, or which would
result in the amendment, hypothecation, subordination, termination or
discharge of, or impair the validity or effectiveness of, any of the
documents relating to the Mortgage Loans or any such instrument, except such
actions as the Master Servicer is expressly permitted to take in the Master
Servicing Agreement.

     (d)  If the Issuer shall have knowledge of the occurrence of an Event of
Servicing Termination, the Issuer shall promptly notify the Indenture Trustee
thereof, and shall specify in such notice the action, if any, the Issuer is
taking in respect of such Event of Servicing Termination.  If such Event of
Servicing Termination arises from the failure of the Master Servicer to
perform any of its duties or obligations under the Master Servicing Agreement
with respect to the Mortgage Loans, the Issuer may remedy such failure,
provided that if such Event of Servicing Termination arises from the failure
by the Master Servicer to comply with requirements imposed upon it under
Section 3.04 of the Master Servicing Agreement with respect to hazard
insurance for the Mortgaged Properties securing the Mortgage Loans, the
Issuer shall promptly, as the case may be, pay such premiums or obtain
substitute insurance coverage meeting the requirements of said Section 3.04. 
So long as any such Event of Servicing Termination shall be continuing, the
Indenture Trustee may exercise its remedies set forth in Section 7.01 of
the Master Servicing Agreement.  Unless granted or permitted by (the Credit
Enhancer or) the Holders of Securities to the extent provided above, the
Issuer may not waive any such Event of Servicing Termination or terminate
the rights and powers of the Master Servicer under the Master Servicing
Agreement.

     (e)  Upon any termination of the Master Servicer's rights and powers
pursuant to Section 7.01 of the Master Servicing Agreement, all rights,
powers, duties and responsibilities of the Master Servicer with respect to
the Mortgage Loans shall vest in and be assumed by the Indenture Trustee, and
the Indenture Trustee shall be the successor in all respect to the Master
Servicer in its capacity as servicer with respect to the Mortgage 
Loans under the Master Servicing Agreement.  Upon any such termination, the
Indenture Trustee is hereby authorized, and the Indenture Trustee hereby
agrees, to mail a notice to each Mortgagor directing each such Mortgagor to
mail all payments in respect of the related Mortgage Loan to the Indenture
Trustee or its agent at the address specified in such notice.  The Indenture
Trustee may resign as the Master Servicer by giving written notice of such
resignation to the Issuer (and the Credit Enhancer) and in such event will be
released from such duties and obligations, such release to be effective on
the date a new servicer enters into a servicing agreement with the Issuer as
provided below.  Upon delivery of any such notice to the Issuer, the Issuer
shall obtain a new servicer, satisfactory in all respects to the Indenture
Trustee (and the Credit Enhancer), which shall enter into a servicing
agreement with the Issuer and the Indenture Trustee, (such agreement to be
not less favorable to the Credit Enhancer in its reasonable judgment, or the
Noteholders if a Credit Enhancer Default shall have occurred and be
continuing,) than the Master Servicing Agreement in any material respect. 
If, within 30 days after the delivery of the notice referred to above, the
Issuer shall not have obtained such new servicer, the Indenture Trustee may
appoint, or may petition a court of competent jurisdiction to appoint, a
successor servicer (acceptable to the Credit Enhancer) to service the
Mortgage Loans.  In connection with any such appointment, the Indenture
Trustee may make such arrangements for the compensation of such successor as
it and such successor shall agree, and the Issuer shall enter into an agree-
ment with such successor for the servicing of the Mortgage Loans, such
agreement to be substantially similar to the Master Servicing Agreement (or
otherwise acceptable to the Credit Enhancer); provided that any such
compensation of the successor servicer (unless otherwise agreed to by the
Credit Enhancer,) shall not be in excess of the Servicing Fee payable to the
Master Servicer under the Master Servicing Agreement.  If the Indenture
Trustee shall succeed to the Master Servicer's duties as servicer of the
Mortgage Loans as provided herein, it shall do so in its individual capacity
and not in its capacity as Indenture Trustee.

     (f)  The Issuer shall at all times retain an Administrator ((approved by
the Credit Enhancer under the Administration Agreement)) and may enter into
contracts with other Persons for the performance of the Issuer's obligations
hereunder, and performance of such obligations by such Persons shall be
deemed to be performance of such obligations by the Issuer.

     Section 3.10.  Negative Covenants.  So long as any Notes are
                    ------------------
Outstanding, the Issuer shall not:

            (i)  except as expressly permitted by this Indenture, sell,
     transfer, exchange or otherwise dispose of the Trust Estate, unless
     directed to do so by the Indenture Trustee;

           (ii)  claim any credit on, or make any deduction from the
     principal or interest payable in respect of, the Notes (other than
     amounts properly withheld from such payments under the Code) or assert
     any claim against any present or former Noteholder by reason of the
     payment of the taxes levied or assessed upon any part of the Trust
     Estate; or

          (iii)  (A)  permit the validity or effectiveness of this Indenture
     to be impaired, or permit the lien of this Indenture to be amended,
     hypothecated, subordinated, terminated or discharged, or permit any
     Person to be released from any covenants or obligations with respect to
     the Notes under this Indenture except as may be expressly permitted
     hereby, (B) permit any lien, charge, excise, claim, security interest,
     mortgage or other encumbrance (other than the lien of this Indenture) to
     be created on or extend to or otherwise arise upon or burden the Trust
     Estate or any part thereof or any interest therein or the proceeds
     thereof or (C) permit the lien of this Indenture not to constitute a
     valid first priority security interest in the Trust Estate.

     Section 3.11.  Annual Statement as to Compliance.  The Issuer will
                    ---------------------------------
deliver to the Indenture Trustee, within 120 days after the end of each
fiscal year of the Issuer (commencing with the fiscal year 199_), an
Officer's Certificate stating, as to the Authorized Officer signing
such Officer's Certificate, that:

            (i)  a review of the activities of the Issuer during such year
     and of its performance under this Indenture has been made under such
     Authorized Officer's supervision; and

           (ii)  to the best of such Authorized Officer's knowledge, based on
     such review, the Issuer has complied with all conditions and covenants
     under this Indenture throughout such year, or, if there has been a
     default in its compliance with any such condition or covenant,
     specifying each such default known to such Authorized Officer and the
     nature and status thereof.

     (Section 3.12.  Recording of Assignments.  The Issuer shall exercise its
                     ------------------------
right under the Mortgage Loan Purchase Agreement with respect to the obligation
of the Seller to submit or cause to be submitted for recording all Assignments
of Mortgages on or prior to _________, 199_ with respect to the Initial Loans
and within (__) days following the related Deposit Date with respect to any
Additional Loans.)

     Section 3.13.  Representations and Warranties Concerning the Mortgage
                    ------------------------------------------------------
Loans.  The Issuer has pledged to the Indenture Trustee all of its rights
- -----
under the Mortgage Loan Purchase Agreement and the Indenture Trustee has the
benefit of the representations and warranties made by the Seller in Section
(_____) thereof, Section (____) thereof and Section (__) thereof concerning
the Mortgage Loans and the right to enforce any remedy against the Seller
provided in such Section (_____) or Section (_____) to the same extent as
though such representations and warranties were made directly to the Indenture
Trustee.

     Section 3.14.  Indenture Trustee's Review of Related Documents.  (a) 
                    -----------------------------------------------
The Indenture Trustee agrees, for the benefit of the holders of the Notes,
to review, or the related Custodian shall review, unless the Indenture
Trustee or such Custodian made such review prior to the Closing Date, on
or prior to ________, 199_ the Related Documents delivered to it on or prior
to the Closing Date and within 90 days of the related Deposit Date, the
Related Documents delivered to it in connection with any Additional Loan,
in each case in connection with the Grant of the Mortgage Loan listed on
the Schedule of Mortgage Loans as security for the Notes.  Such review
shall be limited to a determination that all documents referred to in
the definition of the term Related Documents have been executed and are
appropriately endorsed in the manner called for in the Mortgage Loan Purchase
Agreement and that the Related Documents have been delivered with respect to
each such Mortgage Loan (other than the documents related to (i) any Mortgage
Loan so listed which has been subject to a Prepayment in full and termination
of related Mortgage Loan, the proceeds of which have been deposited in the
Collection Account in lieu of delivery of the applicable Related Documents,
(ii) any Mortgage Loan with respect to which the related Mortgaged Property
was foreclosed, repossessed or otherwise converted subsequent to the Cut-off
Date and prior to the Closing Date or with respect to which foreclosure
proceedings have been commenced and for which the related Related Documents
are required in connection with the prosecution of such foreclosure
proceedings and for which the Issuer has delivered a trust receipt called for
by Section 3.15(c) and (iii) any Mortgage Loan as to which the original
Assignment of Mortgage has been submitted for recording), that all such
documents have been executed, and that all such documents relate to the
Mortgage Loans listed on the Schedule of Mortgage Loans.  In performing such
review, the Trustee may rely upon the purported genuineness and due execution
of any such document and on the purported genuineness of any signature
thereon.

     (b)  If any Related Document is defective in any material respect which
may materially and adversely affect the value of the related Mortgage Loan,
the interest of the Indenture Trustee or the Noteholders in such Mortgage
Loan, or if any document required to be delivered to the Indenture Trustee
has not been delivered, the Indenture Trustee or the related Custodian on
behalf of the Indenture Trustee shall notify the Issuer, the Seller, (the
Credit Enhancer) and the Master Servicer immediately after obtaining
knowledge thereof and the Indenture Trustee, as assignee of the Issuer's
rights under the Mortgage Loan Purchase Agreement, shall exercise its
remedies (if any) in respect of any such defect against the Seller as
provided in the Mortgage Loan Purchase Agreement.

     Section 3.15.  Trust Estate; Related Documents.  (a)  When required by
                    -------------------------------
the provisions of this Indenture, the Indenture Trustee shall execute
instruments to release property from the lien of this Indenture, or
convey the Indenture Trustee's interest in the same, in a manner and
under circumstances which are not inconsistent with the provisions
of this Indenture.  No party relying upon an instrument executed by the
Indenture Trustee as provided in this Article III shall be bound to ascertain
the Indenture Trustee's authority, inquire into the satisfaction of any
conditions precedent or see to the application of any moneys.

     (b)  In order to facilitate the servicing of the Mortgage Loans, the
Master Servicer is hereby authorized in the name and on behalf of the
Indenture Trustee and the Issuer, to execute assumption agreements,
substitution agreements, and instruments of satisfaction or cancellation or
of partial or full release or discharge, or any other document contemplated
by the Master Servicing Agreement and other comparable instruments with
respect to the Mortgage Loans and with respect to the Mortgaged Properties
subject to the Mortgages (and the Indenture Trustee and the Owner Trustee
shall promptly execute any such documents on request of the Master Servicer),
subject to the obligations of the Master Servicer under the Master Servicing
Agreement.  If from time to time the Master Servicer shall deliver to the
Indenture Trustee or the related Custodian copies of any written assurance,
assumption agreement or substitution agreement or other similar agreement
pursuant to Section 3.05 of the Master Servicing Agreement, the Indenture
Trustee or the related Custodian shall check that each of such documents
purports to be an original executed copy (or a copy of the original executed
document if the original executed copy has been submitted for recording and
has not yet been returned) (and, if so, shall file such documents, and upon
receipt of the original executed copy from the applicable recording office or
receipt of a copy thereof certified by the applicable recording office shall
file such originals or certified copies with the Related Documents).  If any
such documents submitted by the Master Servicer do not meet the above
qualifications, such documents shall promptly be returned by the Indenture
Trustee or the related Custodian to the Master Servicer, with a direction
to the Master Servicer to forward the correct documentation.

     (c)  Upon Issuer Request accompanied by an Officers' Certificate of the
Master Servicer pursuant to Section 3.07 of the Master Servicing Agreement to
the effect that a Mortgage Loan has been the subject of a final payment or a
prepayment in full and the related Mortgage Loan has been terminated or that
substantially all Liquidation Proceeds which have been determined by the
Master Servicer in its reasonable judgment to be finally recoverable have
been recovered, and upon deposit to the Collection Account of such final
monthly payment, prepayment in full together with accrued and unpaid interest
to the date of such payment with respect to such Mortgage Loan or, if
applicable, Liquidation Proceeds, the Indenture Trustee and the Issuer shall
promptly release the Related Documents to the Master Servicer upon the order
of the Issuer, along with such documents as the Master Servicer or the
Mortgagor may request as contemplated by the Master Servicing Agreement to
evidence satisfaction and discharge of such Mortgage Loan.  If from time to
time and as appropriate for the servicing or foreclosure of any Mortgage
Loan, the Master Servicer requests the Indenture Trustee or the related
Custodian to release the Related Documents and delivers to the Indenture
Trustee or the related Custodian a trust receipt reasonably satisfactory to
the Indenture Trustee or the related Custodian and signed by a Responsible
Officer of the Master Servicer, the Issuer and the Indenture Trustee or the
related Custodian shall release the Related Documents to the Master Servicer. 
If such Mortgage Loans shall be liquidated and the Indenture Trustee or the
related Custodian receives a certificate from the Master Servicer as provided
above, then, upon request of the Issuer, the Indenture Trustee or the related
Custodian shall release the trust receipt to the Master Servicer upon the
order of the Issuer.

     (d)  The Indenture Trustee shall, at such time as there are no Notes
Outstanding (and no amounts due to the Credit Enhancer), release all of the
Trust Estate to the Issuer (other than any cash held for the payment of the
Notes pursuant to Section 3.03 or 4.11), subject, however, to the rights of
the Indenture Trustee under Section 6.07.

     Section 3.16.  Amendments to Master Servicing Agreement.  The Indenture
                    ----------------------------------------
Trustee may enter into any amendment or supplement to the Master Servicing
Agreement only in accordance with Section 8.01 of the Master Servicing
Agreement.  The Indenture Trustee  may, in its discretion, decline to enter
into or consent to any such supplement or amendment if its own rights, duties
or immunities shall be adversely affected.

     Section 3.17.  Master Servicer as Agent and Bailee of Indenture Trustee. 
                    --------------------------------------------------------
Solely for purposes of perfection under Section 9-305 of the Uniform Commercial
Code or other similar applicable law, rule or regulation of the state in which
such property is held by the Master Servicer, the Indenture Trustee hereby
acknowledges that the Master Servicer is acting as agent and bailee of the
Indenture Trustee in holding amounts on deposit in the Collection Account
pursuant to Section 3.02 of the Master Servicing Agreement, as well as its
agent and bailee in holding any Related Documents released to the Master
Servicer pursuant to Section 3.15(c), and any other items constituting a 
part of the Trust Estate which from time to time come into the possession
of the Master Servicer.  It is intended that, by the Master Servicer's
acceptance of such agency pursuant to Section 3.02 of the Master Servicing
Agreement, the Trustee, as a secured party, will be deemed to have
possession of such Related Documents, such moneys and such other items
for purposes of Section 9-305 of the Uniform Commercial Code of the
state in which such property is held by the Master Servicer.

     Section 3.18.  Investment Company Act.  The Issuer shall not become an
                    ----------------------
"investment company" or under the "control" of an "investment company" as
such terms are defined in the Investment Company Act of 1940, as amended
(or any successor or amendatory statute), and the rules and regulations
thereunder (taking into account not only the general definition of the
term "investment company" but also any available exceptions to such
general definition); provided, however, that the Issuer shall be in
compliance with this Section 3.18 if it shall have obtained an order
exempting it from regulation as an "investment company" so long as it is in
compliance with the conditions imposed in such order.

     Section 3.19.  Issuer May Consolidate, etc., Only on Certain Terms.  (a) 
                    ---------------------------------------------------
The Issuer shall not consolidate or merge with or into any other Person,
unless:

            (i)  the Person (if other than the Issuer) formed by or surviving
     such consolidation or merger shall be a Person organized and existing
     under the laws of the United States of America or any state or the
     District of Columbia and shall expressly assume, by an indenture
     supplemental hereto, executed and delivered to the Indenture Trustee, in
     form reasonably satisfactory to the Indenture Trustee, the due and
     punctual payment of the principal of and interest on all Notes and
     Certificates and the performance or observance of every agreement
     and covenant of this Indenture on the part of the Issuer
     to be performed or observed, all as provided herein;

           (ii)  immediately after giving effect to such transaction, no
     Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agencies shall have notified the Issuer that such
     transaction shall not cause the rating of the Notes or the Certificates
     to be reduced, suspended or withdrawn or to be considered by either
     Rating Agency to be below investment grade (without taking into account
     the Credit Enhancement Instrument);

           (iv)  the Issuer shall have received an Opinion of Counsel (and
     shall have delivered copies thereof to the Indenture Trustee) to the
     effect that such transaction will not have any material adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

            (v)  any action that is necessary to maintain the lien and
     security interest created by this Indenture shall have been taken; and

           (vi)  the Issuer shall have delivered to the Indenture Trustee an
     Officer's Certificate and an Opinion of Counsel each stating that such
     consolidation or merger and such supplemental indenture comply with this
     Article III and that all conditions precedent herein provided for
     relating to such transaction have been complied with (including any
     filing required by the Exchange Act).

     (b)  The Issuer shall not convey or transfer any of its properties or
assets, including those included in the Trust Estate, to any Person, unless:

            (i)  the Person that acquires by conveyance or transfer the
     properties and assets of the Issuer the conveyance or transfer of which
     is hereby restricted shall (A) be a United States citizen or a Person
     organized and existing under the laws of the United States of America or
     any state, (B) expressly assumes, by an indenture supplemental hereto,
     executed and delivered to the Indenture Trustee, in form satisfactory to
     the Indenture Trustee, the due and punctual payment of the principal of
     and interest on all Notes and the performance or observance of every
     agreement and covenant of this Indenture on the part of the Issuer to be
     performed or observed, all as provided herein, (C) expressly agrees by
     means of such supplemental indenture that all right, title and interest
     so conveyed or transferred shall be subject and subordinate to the rights
     of Holders of the Notes, (D) unless otherwise provided in such
     supplemental indenture, expressly agrees to indemnify, defend and
     hold harmless the Issuer against and from any loss, liability or
     expense arising under or related to this Indenture and the Notes
     and (E) expressly agrees by means of such supplemental indenture
     that such Person (or if a group of Persons, then one specified Person)
     shall make all filings with the Commission (and any other appropriate
     Person) required by the Exchange Act in connection with the Notes;

           (ii)  immediately after giving effect to such transaction, no
     Default or Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agencies shall have notified the Issuer that such
     transaction shall not cause the rating of the Notes or the Certificates
     to be reduced, suspended or withdrawn;

           (iv)  the Issuer shall have received an Opinion of Counsel (and
     shall have delivered copies thereof to the Indenture Trustee) to the
     effect that such transaction will not have any material adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

            (v)  any action that is necessary to maintain the lien and
     security interest created by this Indenture shall have been taken; and

           (vi)  the Issuer shall have delivered to the Indenture Trustee an
     Officer's Certificate and an Opinion of Counsel each stating that such
     conveyance or transfer and such supplemental indenture comply with this
     Article III and that all conditions precedent herein provided for
     relating to such transaction have been complied with (including any
     filing required by the Exchange Act).

     Section 3.20.  Successor or Transferee.  (a)  Upon any consolidation or
                    -----------------------
merger of the Issuer in accordance with Section 3.19(a), the Person formed
by or surviving such consolidation or merger (if other than the Issuer) shall
succeed to, and be substituted for, and may exercise every right and power of,
the Issuer under this Indenture with the same effect as if such Person had been
named as the Issuer herein.

     (b)  Upon a conveyance or transfer of all the assets and properties of
the Issuer pursuant to Section 3.19(b), the Issuer will be released from
every covenant and agreement of this Indenture to be observed or performed
on the part of the Issuer with respect to the Notes immediately upon the
delivery of written notice to the Indenture Trustee that the Issuer is to
be so released.

     Section 3.21.  No Other Business.  The Issuer shall not engage in any
                    -----------------
business other than financing, purchasing, owning and selling and managing
the Mortgage Loans in the manner contemplated by this Indenture and the
Basic Documents and all activities incidental thereto. 

     Section 3.22.  No Borrowing.  The Issuer shall not issue, incur, assume,
                    ------------
guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Notes.

     Section 3.23.  Guarantees, Loans, Advances and Other Liabilities. 
                    -------------------------------------------------
Except as contemplated by this Indenture, the Issuer shall not make any
loan or advance or credit to, or guarantee (directly or indirectly or
by an instrument having the effect of assuring another's payment or
performance on any obligation or capability of so doing or otherwise),
endorse or otherwise become contingently liable, directly or indirectly,
in connection with the obligations, stocks or dividends of, or own,
purchase, repurchase or acquire (or agree contingently to do so) any
stock, obligations, assets or securities of, or any other interest in, or
make any capital contribution to, any other Person.

     Section 3.24.  Capital Expenditures.  The Issuer shall not make any
                    --------------------
expenditure (by long-term or operating lease or otherwise) for capital
assets (either realty or personalty).

     Section 3.25.  (Reserved)

     Section 3.26.  Restricted Payments.  The Issuer shall not, directly or
                    -------------------
indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Owner Trustee or any owner of a beneficial interest in the
Issuer or otherwise with respect to any ownership or equity interest or
security in or of the Issuer, (ii) redeem, purchase, retire or otherwise
acquire for value any such ownership or equity interest or security or (iii)
set aside or otherwise segregate any amounts for any such purpose; provided,
however, that the Issuer may make, or cause to be made, (w) distributions to
the Owner Trustee and the Certificateholders as contemplated by, and to the 
extent funds are available for such purpose under the Trust Agreement, (x)
payment to the Master Servicer pursuant to the terms of the Master Servicing
Agreement and (y) payments to the Indenture Trustee pursuant to Section
1(a)(ii) of the Administration Agreement and (z) make distributions to the
holders of the Residual Ownership Interest as contemplated by the Trust
Agreement.  The Issuer will not, directly or indirectly, make payments to
or distributions from the Collection Account except in accordance with this
Indenture and the Basic Documents.

     Section 3.27.  Notice of Events of Default.  The Issuer shall give the
                    ---------------------------
Indenture Trustee, (the Credit Enhancer) and the Rating Agencies prompt
written notice of each Event of Default hereunder and under the Trust
Agreement.

     Section 3.28.  Further Instruments and Acts.  Upon request of the
                    ----------------------------
Indenture Trustee, the Issuer will execute and deliver such further
instruments and do such further acts as may be reasonably necessary
or proper to carry out more effectively the purpose of this Indenture.

     Section 3.29.  Statements to Noteholders.  The Indenture Trustee and the
                    -------------------------
Certificate Registrar shall forward by mail to each Noteholder and
Certificateholder, respectively, the Statement delivered to it pursuant
to Section 4.01 of the Master Servicing Agreement.

     Section 3.30. (Reserved) (Grant of the Additional Loans.  (a)  In con-
                              ------------------------------
sideration of the delivery on each Deposit Date to or upon the order of the
Issuer of all or a portion of the amount in respect of Security Principal
Collections on deposit in the Funding Account, the Issuer shall, to the
extent of the availability thereof, on such Deposit Date during the Funding
Period Grant to the Indenture Trustee all of its right, title and interest
in the Additional Loans and simultaneously with the Grant of the Additional
Loans the Issuer will deliver the related Related Documents to the Indenture
Trustee or the related Custodian.

     (b)  The obligation of the Indenture Trustee to accept the Grant of the
Additional Loans and the other property and rights related thereto described
in paragraph (a) above is subject to the satisfaction of each of the
following conditions on or prior to each Deposit Date:

            (i)  the Indenture Trustee shall not have received written notice
     from any Rating Agency (or the Credit Enhancer) to the effect that such
     transfer of Additional Loans would adversely affect the then current
     rating of the Notes or cause the rating assigned to the Securities to be
     below investment grade (without taking into account the Credit
     Enhancement Instrument);

           (ii)  the Indenture Trustee shall have received a revised Mortgage
     Loan Schedule, listing the Additional Loans;

          (iii)  the Master Servicer shall confirm to the Indenture Trustee
     that it has deposited in the Collection Account all Principal
     Collections and Interest Collections in respect of such Additional Loans
     on or after the related Deposit Date for the Additional Loans;

           (iv)  the Indenture Trustee shall have received a duly completed
     and executed Transfer Certificate in the form of Exhibit 1 to the
     Mortgage Loan Purchase Agreement;

            (v)  the Seller at its expense and the Issuer at its expense, as
     appropriate, shall have provided the Rating Agencies (and the Credit
     Enhancer) with an opinion of counsel relating to the sale of the
     Additional Loans to the Issuer and the Grant of the Additional Loans to
     the Indenture Trustee which opinion shall be in the form of Exhibit 2 to
     the Mortgage Loan Purchase Agreement; and

           (vi)  the Issuer shall have delivered to the Indenture Trustee an
     Officer's Certificate and an Opinion of Counsel confirming the
     satisfaction of each condition precedent specified in this paragraph
     (b).

     (c)  The obligation of the Indenture Trustee to accept the Grant of an
Additional Loan on the related Deposit Date is subject to each Additional
Loan and the Additional Loans in the aggregate, as the case may be,
satisfying the conditions set forth in the Mortgage Loan Purchase Agreement.)

     (Section 3.31.  Determination of Note Rate and Certificate Rate.  On the
                     -----------------------------------------------
second LIBOR Business Day immediately preceding (i) the Closing Date in the
case of the first Interest Period and (ii) the first day of each succeeding
Interest Period, the Indenture Trustee shall determine LIBOR and the Note Rate
and the Certificate Rate for such Interest Period and shall inform the Issuer,
the Master Servicer and the Depositor at their respective facsimile numbers
given to the Indenture Trustee in writing thereof.)

     (Section 3.32.  Payments under the Credit Enhancement Instrument.  (a) 
                     ------------------------------------------------
On any Payment Date, other than a Dissolution Payment Date, the Indenture
Trustee on behalf of the Noteholders, and in its capacity as Certificate
Paying Agent on behalf of the Certificateholders shall make a draw on the
Credit Enhancement Instrument in an amount if any equal to the sum of (x)
the amount by which the sum of (i) interest accrued at the Note Rate on the
Security Balance of the Notes plus (ii) the Certificate Distribution Amount
exceeds the amount on deposit in the Payment Account available to be
distributed therefor on such Payment Date and (y) the Guaranteed Principal
Payment Amount (the "Credit Enhancement Draw Amount").

     (b)  The Indenture Trustee shall submit, if a Credit Enhancement Draw
Amount is specified in any Statement to Holders prepared by the Master
Servicer pursuant to Section 4.01 of the Master Servicing Agreement, the
Notice for Payment (as defined in the Credit Enhancement Instrument) in the
amount of the Credit Enhancement Draw Amount to the Credit Enhancer no later
than 2:00 P.M., New York City time, on the second Business Day prior to the
applicable Payment Date.  Upon receipt of such Credit Enhancement Draw Amount
in accordance with the terms of the Credit Enhancement Instrument, the
Indenture Trustee shall deposit such Credit Enhancement Draw Amount in the
Payment Account for distribution to Holders pursuant to Section 3.05.

     In addition, a draw may be made under the Credit Enhancement Instrument
in respect of any Avoided Payment (as defined in and pursuant to the terms
and conditions of the Credit Enhancement Instrument) and the Indenture
Trustee shall submit a Notice for Payment with respect thereto together with
the other documents required to be delivered to the Credit Enhancer pursuant
to the Credit Enhancement Instrument in connection with a draw in respect of
any Avoided Payment.

     (c)  In the event that any Additional Credit Enhancement Instruments are
issued pursuant to Section 4.01 and Section 2.02(B) of the Insurance
Agreement, the Indenture Trustee shall be authorized to make draws thereon
subject to the terms and conditions therein.)

     (Section 3.33. Replacement Credit Enhancement Instrument.  In the event
                    -----------------------------------------
of a Credit Enhancer Default or if the claims paying ability rating of the
Credit Enhancer is downgraded and such downgrade results in a downgrading of
the then current rating of the Securities (in each case, a "Replacement Event"),
the Issuer, at its expense, in accordance with and upon satisfaction of the 
conditions set forth in the Credit Enhancement Instrument, including, without
limitation, payment in full of all amounts owed to the Credit Enhancer, may,
but shall not be required to, substitute a new surety bond or surety bonds for
the existing Credit Enhancement Instrument or may arrange for any other form of
credit enhancement; provided, however, that in each case the Notes and the 
ertificates shall be rated no lower than the rating assigned by each Rating
Agency to the Notes and the Certificates immediately prior to such Replacement
Event and the timing and mechanism for drawing on such new credit enhancement 
shall be reasonably acceptable to the Indenture Trustee and provided further
that the premiums under the proposed credit enhancement shall not exceed such
premiums under the existing Credit Enhancement Instrument.  It shall be a
condition to substitution of any new credit enhancement that there be
delivered to the Indenture Trustee (i) an Opinion of Counsel, acceptable in
form to the Indenture Trustee, from counsel to the provider of such new
credit enhancement with respect to the enforceability thereof and such other
matters as the Indenture Trustee may require and (ii) an Opinion of Counsel
to the effect that such substitution would not (a) adversely affect in any
material respect the tax status of the Notes and the Certificates or (b)
cause the Issuer to be subject to a tax at the entity level or to be
classified as a taxable mortgage pool within the meaning of Section 7701(i)
of the Code.  Upon receipt of the items referred to above and payment of all
amounts owing to the Credit Enhancer and the taking of physical possession of
the new credit enhancement, the Indenture Trustee shall, within five Business
Days following receipt of such items and such taking of physical possession,
deliver the replaced Credit Enhancement Instrument to the Credit Enhancer. 
In the event of any such replacement the Issuer shall give written notice
thereof to the Rating Agencies.)

                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     Section 4.01.  The Notes.  (a)  The Notes shall be registered in the
                    ---------
name of a nominee designated by the Depository.  Beneficial Owners will
hold interests in the Notes through the book-entry facilities of the
Depository in minimum initial Principal Balances of $(________) and
integral multiples of $(_________) in excess thereof.

     The Indenture Trustee may for all purposes (including the making of
payments due on the Notes) deal with the Depository as the authorized
representative of the Beneficial Owners with respect to the Notes for the
purposes of exercising the rights of Holders of Notes hereunder.  Except as
provided in the next succeeding paragraph of this Section 4.01, the rights of
Beneficial Owners with respect to the Notes shall be limited to those
established by law and agreements between such Beneficial Owners and the
Depository and Depository Participants.  Except as provided in Section 4.08,
Beneficial Owners shall not be entitled to definitive certificates for the
Notes as to which they are the Beneficial Owners.  Requests and directions
from, and votes of, the Depository as Holder of the Notes shall not be deemed
inconsistent if they are made with respect to different Beneficial Owners. 
The Indenture Trustee may establish a reasonable record date in connection
with solicitations of consents from or voting by Noteholders and give notice
to the Depository of such record date.  Without the consent of the Issuer and
the Indenture Trustee, no Note may be transferred by the Depository except to
a successor Depository that agrees to hold such Note for the account of the
Beneficial Owners.

     In the event the Depository Trust Company resigns or is removed as
Depository, the Indenture Trustee with the approval of the Issuer may appoint
a successor Depository.  If no successor Depository has been appointed within
30 days of the effective date of the Depository's resignation or removal,
each Beneficial Owner shall be entitled to certificates representing the
Notes it beneficially owns in the manner prescribed in Section 4.08.

     The Notes shall, on original issue, be executed on behalf of the Issuer
by the Owner Trustee, not in its individual capacity but solely as Owner
Trustee, authenticated by the Note Registrar and delivered by the Indenture
Trustee to or upon the order of the Issuer.

     Section 4.02.  Registration of and Limitations on Transfer and Exchange
                    --------------------------------------------------------
of Notes; Appointment of Certificate Registrar.  The Note Registrar shall
- ----------------------------------------------
cause to be kept at its Corporate Trust Office a Note Register in which,
subject to such reasonable regulations as it may prescribe, the Note
Registrar shall provide for the registration of Notes and of transfers
and exchanges of Notes as herein provided.

     Subject to the restrictions and limitations set forth below, upon
surrender for registration of transfer of any Note at the Corporate Trust
Office, the Indenture Trustee shall execute and the Note Registrar shall
authenticate and deliver, in the name of the designated transferee or
transferees, one or more new Notes in authorized initial Security Balances
evidencing the same aggregate Percentage Interests.

     Subject to the foregoing, at the option of the Noteholders, Notes may be
exchanged for other Notes of like tenor or, in each case in authorized
initial Principal Balances evidencing the same aggregate Percentage Interests
upon surrender of the Notes to be exchanged at the Corporate Trust Office of
the Note Registrar.  Whenever any Notes are so surrendered for exchange, the
Indenture Trustee shall execute and the Note Registrar shall authenticate and
deliver the Notes which the Noteholder making the exchange is entitled to
receive.  Each Note presented or surrendered for registration of transfer or
exchange shall (if so required by the Note Registrar) be duly endorsed by, or
be accompanied by a written instrument of transfer in form reasonably
satisfactory to the Note Registrar duly executed by, the Holder thereof or
his attorney duly authorized in writing.  Notes delivered upon any such
transfer or exchange will evidence the same obligations, and will be entitled
to the same rights and privileges, as the Notes surrendered.

     No service charge shall be made for any registration of transfer or
exchange of Notes, but the Note Registrar shall require payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any registration of transfer or exchange of Notes.

     All Notes surrendered for registration of transfer and exchange shall be
cancelled by the Note Registrar and delivered to the Indenture Trustee for
subsequent destruction without liability on the part of either.

     The Issuer hereby appoints (___________________) as Certificate
Registrar to keep at its Corporate Trust Office a Certificate Register
pursuant to Section 3.09 of the Trust Agreement in which, subject to such
reasonable regulations as it may prescribe, the Certificate Registrar shall
provide for the registration of Residual Ownership Interests and of transfers
and exchanges thereof pursuant to Section 3.05 of the Trust 
Agreement.  (___________________) hereby accepts such appointment.

     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Notes.  If (i) any
                    ------------------------------------------
mutilated Note is surrendered to the Indenture Trustee, or the Indenture
Trustee receives evidence to its satisfaction of the destruction, loss or
theft of any Note, and (ii) there is delivered to the Indenture Trustee
such security or indemnity as may be required by it to hold the Issuer and
the Indenture Trustee harmless, then, in the absence of notice to the Issuer,
the Note Registrar or the Indenture Trustee that such Note has been acquired
by a bona fide purchaser, and provided that the requirements of Section 8-405
of the UCC are met, the Issuer shall execute, and upon its request the
Indenture Trustee shall authenticate and deliver, in exchange for or in
lieu of any such mutilated, destroyed, lost or stolen Note, a replacement
Note of the same Class; provided, however, that if any such destroyed, lost
or stolen Note, but not a mutilated Note, shall have become or within seven
days shall be due and payable, instead of issuing a replacement Note, the
Issuer may pay such destroyed, lost or stolen Note when so due or payable
without surrender thereof.  If, after the delivery of such replacement Note
or payment of a destroyed, lost or stolen Note pursuant to the proviso to the 
preceding sentence, a bona fide purchaser of the original Note in lieu of
which such replacement Note was issued presents for payment such original
Note, the Issuer and the Indenture Trustee shall be entitled to recover
such replacement Note (or such payment) from the Person to whom it was
delivered or any Person taking such replacement Note from such Person to
whom such replacement Note was delivered or any assignee of such Person,
except a bona fide purchaser, and shall be entitled to recover upon the
security or indemnity provided therefor to the extent of any loss, damage,
cost or expense incurred by the Issuer or the Indenture Trustee in connection
therewith.

     Upon the issuance of any replacement Note under this Section 4.03, the
Issuer may require the payment by the Holder of such Note of a sum sufficient
to cover any tax or other governmental charge that may be imposed in relation
thereto and any other reasonable expenses (including the fees and expenses of
the Indenture Trustee) connected therewith.

     Every replacement Note issued pursuant to this Section 4.03 in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute
an original additional contractual obligation of the Issuer, whether or not
the mutilated, destroyed, lost or stolen Note shall be at any time
enforceable by anyone, and shall be entitled to all the benefits of this
Indenture equally and proportionately with any and all other Notes duly
issued hereunder.

     The provisions of this Section 4.03 are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

     Section 4.04.  Persons Deemed Owners.  Prior to due presentment for
                    ---------------------
registration of transfer of any Note, the Issuer, the Indenture Trustee
and any agent of the Issuer or the Indenture Trustee may treat the
Person in whose name any Note is registered (as of the day of determination)
as the owner of such Note for the purpose of receiving payments of principal
of and interest, if any, on such Note and for all other purposes whatsoever,
whether or not such Note be overdue, and neither the Issuer, the Indenture
Trustee nor any agent of the Issuer or the Indenture Trustee shall be affected
by notice to the contrary.

     Section 4.05.  Cancellation.  All Notes surrendered for payment,
                    ------------
registration of transfer, exchange or redemption shall, if surrendered
to any Person other than the Indenture Trustee, be delivered to
the Indenture Trustee and shall be promptly cancelled by the Indenture
Trustee.  The Issuer may at any time deliver to the Indenture Trustee for
cancellation any Notes previously authenticated and delivered hereunder which
the Issuer may have acquired in any manner whatsoever, and all Notes so
delivered shall be promptly cancelled by the Indenture Trustee.  No Notes
shall be authenticated in lieu of or in exchange for any Notes cancelled as
provided in this Section 4.05, except as expressly permitted by this
Indenture.  All cancelled Notes may be held or disposed of by the Indenture
Trustee in accordance with its standard retention or disposal policy as in
effect at the time unless the Issuer shall direct by an Issuer Request that
they be destroyed or returned to it; provided, that such Issuer Request is
timely and the Notes have not been previously disposed of by the Indenture
Trustee.

     Section 4.06.  Book-Entry Notes.  The Notes, upon original issuance,
                    ----------------
will be issued in the form of typewritten Notes representing the Book-Entry
Notes, to be delivered to The Depository Trust Company, the initial
Depository, by, or on behalf of, the Issuer.  Such Notes shall initially
be registered on the Note Register in the name of Cede & Co., the nominee
of the initial Depository, and no Beneficial Owner will receive
a definitive Note representing such Beneficial Owner's interest in such Note,
except as provided in Section 4.08.  Unless and until definitive,
fully registered Notes (the "Definitive Notes") have been issued to 
Beneficial Owners pursuant to Section 4.08:

            (i)  the provisions of this Section 4.06 shall be in full force
     and effect;

           (ii)  the Note Registrar and the Indenture Trustee shall be
     entitled to deal with the Depository for all purposes of this Indenture
     (including the payment of principal of and interest on the Notes and the
     giving of instructions or directions hereunder) as the sole holder of
     the Notes, and shall have no obligation to the Owners of Notes;

          (iii)  to the extent that the provisions of this Section 4.06
     conflict with any other provisions of this Indenture, the provisions of
     this Section 4.06 shall control;

           (iv)  the rights of Beneficial Owners shall be exercised only
     through the Depository and shall be limited to those established by law
     and agreements between such Owners of Notes and the Depository and/or
     the Depository Participants pursuant to the Note Depository Agreement. 
     Unless and until Definitive Notes are issued pursuant to Section 4.08,
     the initial Depository will make book-entry transfers among the
     Depository Participants and receive and transmit payments of principal
     of and interest on the Notes to such Depository Participants; and

            (v)  whenever this Indenture requires or permits actions to be
     taken based upon instructions or directions of Holders of Notes
     evidencing a specified percentage of the Security Balances of the Notes,
     the Depository shall be deemed to represent such percentage only to the
     extent that it has received instructions to such effect from Beneficial
     Owners and/or Depository Participants owning or representing,
     respectively, such required percentage of the beneficial interest in the
     Notes and has delivered such instructions to the Indenture Trustee.

     Section 4.07.  Notices to Depository.  Whenever a notice or other
                    ---------------------
communication to the Note Holders is required under this Indenture,
unless and until Definitive Notes shall have been issued to Beneficial
Owners pursuant to Section 4.08, the Indenture Trustee shall give all
such notices and communications specified herein to be given to Holders
of the Notes to the Depository, and shall have no obligation to the
Beneficial Owners.

     Section 4.08.  Definitive Notes.  If (i) the Administrator advises the
                    ----------------
Indenture Trustee in writing that the Depository is no longer willing or
able to properly discharge its responsibilities with respect to the Notes
and the Administrator is unable to locate a qualified successor, (ii) the
Administrator at its option advises the Indenture Trustee in writing that
it elects to terminate the book-entry system through the Depository or
(iii) after the occurrence of an Event of Default, Owners of Notes
representing beneficial interests aggregating at least a majority of
the Security Balances of the Notes advise the Depository in writing that the
continuation of a book-entry system through the Depository is no longer in
the best interests of the Beneficial Owners, then the Depository shall notify
all Beneficial Owners and the Indenture Trustee of the occurrence of any such
event and of the availability of Definitive Notes to Beneficial Owners
requesting the same.  Upon surrender to the Indenture Trustee of the
typewritten Notes representing the Book-Entry Notes by the Depository,
accompanied by registration instructions, the Issuer shall execute and the
Indenture Trustee shall authenticate the Definitive Notes in accordance with
the instructions of the Depository.  None of the Issuer, the Note Registrar
or the Indenture Trustee shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying
on, such instructions.  Upon the issuance of Definitive Notes, the Indenture
Trustee shall recognize the Holders of the Definitive Notes as Noteholders.

     Section 4.09.  Tax Treatment.  The Issuer has entered into this
                    -------------
Indenture, and the Notes will be issued, with the intention that,
for federal, state and local income, single business and franchise tax
purposes, the Notes will qualify as indebtedness of the Issuer.  The Issuer,
by entering into this Indenture, and each Noteholder, by its acceptance of
its Note (and each Beneficial Owner by its acceptance of an interest in the
applicable Book-Entry Note), agree to treat the Notes for federal, state and
local income, single business and franchise tax purposes as indebtedness of
the Issuer.

     Section 4.10.  Satisfaction and Discharge of Indenture.   This Indenture
                    ---------------------------------------
shall cease to be of further effect with respect to the Notes except as to
(i) rights of registration of transfer and exchange, (ii) substitution of
mutilated, destroyed, lost or stolen Notes, (iii) rights of Noteholders
to receive payments of principal thereof and interest thereon, (iv)
Sections 3.03, 3.04, 3.06, 3.10, 3.19, 3.21 and 3.22, (v) the rights,
obligations and immunities of the Indenture Trustee hereunder (including the
rights of the Indenture Trustee under Section 6.07 and the obligations of the
Indenture Trustee under Section 4.11) and (vi) the rights of Noteholders as
beneficiaries hereof with respect to the property so deposited with the
Indenture Trustee payable to all or any of them, and the Indenture Trustee,
on demand of and at the expense of the Issuer, shall execute proper
instruments acknowledging satisfaction and discharge of this Indenture
with respect to the Notes, when

          (A)  either

          (1)  all Notes theretofore authenticated and delivered (other than
     (i) Notes that have been destroyed, lost or stolen and that have been
     replaced or paid as provided in Section 4.03 and (ii) Notes for whose
     payment money has theretofore been deposited in trust or segregated and
     held in trust by the Issuer and thereafter repaid to the Issuer or
     discharged from such trust, as provided in Section 3.03) have been
     delivered to the Indenture Trustee for cancellation; or 

          (2)  all Notes not theretofore delivered to the Indenture Trustee
     for cancellation
        
               a.   have become due and payable, or

               b.   will become due and payable at the Final Scheduled
          Payment Date within one year,

     and the Issuer, in the case of a. or b. above, has irrevocably deposited
     or caused to be irrevocably deposited with the Indenture Trustee cash or
     direct obligations of or obligations guaranteed by the United States of
     America (which will mature prior to the date such amounts are payable),
     in trust for such purpose, in an amount sufficient to pay and discharge
     the entire indebtedness on such Notes and Certificates then outstanding
     not theretofore delivered to the Indenture Trustee for cancellation when
     due on the Final Scheduled Payment Date;

          (B)  the Issuer has paid or caused to be paid all other sums
     payable hereunder and under the Insurance Agreement by the Issuer; and

          (C)  the Issuer has delivered to the Indenture Trustee (and the
     Credit Enhancer) an Officer's Certificate, an Opinion of Counsel and (if
     required by the TIA or the Indenture Trustee) an Independent Certificate
     from a firm of certified public accountants, each meeting the applicable
     requirements of Section 11.01 and, subject to Section 11.01 each stating
     that all conditions precedent herein provided for relating to the
     satisfaction and discharge of this Indenture have been complied with
     and, if the Opinion of Counsel relates to a deposit made in connection
     with Section 4.10(A)(2)b. above, such opinion shall further be to the
     effect that such deposit will not have any material adverse tax
     consequences to the Issuer, any Noteholders or any Certificateholders.

     Section 4.11.  Application of Trust Money.  All moneys deposited with
                    --------------------------
the Indenture Trustee pursuant to Section 4.10 hereof shall be held in trust
and applied by it, in accordance with the provisions of the Notes and this
Indenture, to the payment, either directly or through any Paying Agent or
Certificate Paying Agent, as the Indenture Trustee may determine, to the
Holders of Securities, of all sums due and to become due thereon for principal
and interest; but such moneys need not be segregated from other funds except
to the extent required herein or required by law. 

     (Section 4.12. Subrogation and Cooperation.  (a)  The Issuer and the
                    ---------------------------
Indenture Trustee acknowledge that (i) to the extent the Credit Enhancer
makes payments under the Credit Enhancement Instrument on account of
principal of or interest on the Notes or the Certificates, the Credit
Enhancer will be fully subrogated to the rights of such Holders to
receive such principal and interest from the Issuer, and (ii) the Credit
Enhancer shall be paid such principal and interest but only from the sources
and in the manner provided herein and in the Insurance Agreement for the
payment of such principal and interest.

     The Indenture Trustee shall cooperate in all respects with any
reasonable request by the Credit Enhancer for action to preserve or enforce
the Credit Enhancer's rights or interest under this Indenture or the
Insurance Agreement without limiting the rights of the Noteholders as
otherwise set forth in the Indenture, including, without limitation, upon the
occurrence and continuance of a default under the Insurance Agreement, a
request to take any one or more of the following actions:

            (i)  institute Proceedings for the collection of all amounts then
     payable on the Notes, or under this Indenture in respect to Notes and
     all amounts payable under the Insurance Agreement enforce any judgment
     obtained and collect from the Issuer moneys adjudged due;

           (ii)  sell the Trust Estate or any portion thereof or rights or
     interest therein, at one or more public or private Sales called and
     conducted in any manner permitted by law;

          (iii)  file or record all Assignments that have not previously been
     recorded;

           (iv)  institute Proceedings from time to time for the complete or
     partial foreclosure of this Indenture; and

            (v)  exercise any remedies of a secured party under the Uniform
     Commercial Code and take any other appropriate action to protect and
     enforce the rights and remedies of the Credit Enhancer hereunder.)

     Section 4.13.  Repayment of Moneys Held by Paying Agent.  In connection
                    ----------------------------------------
with the satisfaction and discharge of this Indenture with respect to the
Notes, all moneys then held by any Administrator other than the Indenture
Trustee under the provisions of this Indenture with respect to such Notes
shall, upon demand of the Issuer, be paid to the Indenture Trustee to be
held and applied according to Section 3.05 and thereupon such Paying Agent
shall be released from all further liability with respect to such moneys.


                                  ARTICLE V

                                   Remedies
                                   --------

     Section 5.01.  Events of Default.  "Event of Default," wherever used
                    -----------------
herein, shall have the meaning provided in Appendix A(; provided, however,
that no Event of Default will occur under clause (i) or clause (ii) of
the definition of "Event of Default" if the Issuer fails to make payments
of principal of and interest on the Notes so long as the Credit
Enhancer makes payments sufficient therefore under the Credit Enhancement
Instrument).

     The Issuer shall deliver to the Indenture Trustee (and the Credit
Enhancer), within five days after the occurrence of an Event of Default,
written notice in the form of an Officer's Certificate of any event which
with the giving of notice and the lapse of time would become an Event of
Default under clause (iii) of the definition of "Event of Default", its
status and what action the Issuer is taking or proposes to take with respect
thereto.

     Section 5.02.  Acceleration of Maturity; Rescission and Annulment.  If
                    --------------------------------------------------
an Event of Default should occur and be continuing, then and in every such
case the Indenture Trustee or the Holders of Notes representing not less
than a majority of the Security Balances of all Notes may declare the Notes
to be immediately due and payable, by a notice in writing to the Issuer
(and to the Indenture Trustee if given by Noteholders), and upon any such
declaration the unpaid principal amount of such Class of Notes, together
with accrued and unpaid interest thereon through the date of acceleration,
shall become immediately due and payable.  (Unless the prior written
consent of the Credit Enhancer shall have been obtained by the Indenture
Trustee, the Payment Date upon which such accelerated payment is due and
payable shall not be a Payment Date under the Credit Enhancement Instrument
and the Indenture Trustee shall not be authorized under Section 3.32 to
make a draw therefor.)

     At any time after such declaration of acceleration of maturity has been
made and before a judgment or decree for payment of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article V provided,
the Holders of Notes representing a majority of the Security Balances of all
Notes, by written notice to the Issuer and the Indenture Trustee, may rescind
and annul such declaration and its consequences if:

            (i)  the Issuer has paid or deposited with the Indenture Trustee
     a sum sufficient to pay:

               (A)  all payments of principal of and interest on the Notes
          and all other amounts that would then be due hereunder or upon the
          Notes if the Event of Default giving rise to such acceleration had
          not occurred; and

               (B)  all sums paid or advanced by the Indenture Trustee
          hereunder and the reasonable compensation, expenses, disbursements
          and advances of the Indenture Trustee and its agents and counsel;
          and 

           (ii)  all Events of Default, other than the nonpayment of the
     principal of the Notes that has become due solely by such acceleration,
     have been cured or waived as provided in Section 5.12.

     No such rescission shall affect any subsequent default or impair any
right consequent thereto.

     Section 5.03.  Collection of Indebtedness and Suits for Enforcement by
                    -------------------------------------------------------
Indenture Trustee.  (a)  The Issuer covenants that if (i) default is made
- -----------------
in the payment of any interest on any Note when the same becomes due and
payable, and such default continues for a period of five days, or (ii)
default is made in the payment of the principal of or any installment
of the principal of any Note when the same becomes due and payable,
the Issuer will, upon demand of the Indenture Trustee, pay to it, for
the benefit of the Holders of Notes (and of the Credit Enhancer), the
whole amount then due and payable on the Notes for principal and interest,
with interest upon the overdue principal, and in addition thereto such
further amount as shall be sufficient to cover the costs and expenses of
collection, including the reasonable compensation, expenses, disbursements
and advances of the Indenture Trustee and its agents and counsel.

     (b)  In case the Issuer shall fail forthwith to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an
express trust, subject to the provisions of Section 11.17 hereof may
institute a Proceeding for the collection of the sums so due and unpaid, and
may prosecute such Proceeding to judgment or final decree, and may enforce
the same against the Issuer or other obligor upon the Notes and collect in
the manner provided by law out of the property of the Issuer or other obligor
the Notes, wherever situated, the moneys adjudged or decreed to be payable.

     (c)  If an Event of Default occurs and is continuing, the Indenture
Trustee subject to the provisions of Section 11.17 hereof may, as more
particularly provided in Section 5.04, in its discretion, proceed to protect
and enforce its rights and the rights of the Noteholders (and the Credit
Enhancer), by such appropriate Proceedings as the Indenture Trustee shall
deem most effective to protect and enforce any such rights, whether for
the specific enforcement of any covenant or agreement in this Indenture
or in aid of the exercise of any power granted herein, or to enforce
any other proper remedy or legal or equitable right vested in the
Indenture Trustee by this Indenture or by law.

     (d)  In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest
in the Trust Estate, Proceedings under Title 11 of the United States Code or
any other applicable federal or state bankruptcy, insolvency or other similar
law, or in case a receiver, assignee or trustee in bankruptcy or reorgani-
zation, liquidator, sequestrator or similar official shall have been
appointed for or taken possession of the Issuer or its property or such other
obligor or Person, or in case of any other comparable judicial Proceedings
relative to the Issuer or other obligor upon the Notes, or to the creditors
or property of the Issuer or such other obligor, the Indenture Trustee,
irrespective of whether the principal of any Notes shall then be due and
payable as therein expressed or by declaration or otherwise and irrespective
of whether the Indenture Trustee shall have made any demand pursuant to the
provisions of this Section, shall be entitled and empowered, by intervention
in such Proceedings or otherwise:

            (i)  to file and prove a claim or claims for the whole amount of
     principal and interest owing and unpaid in respect of the Notes and to
     file such other papers or documents as may be necessary or advisable in
     order to have the claims of the Indenture Trustee (including any claim
     for reasonable compensation to the Indenture Trustee and each
     predecessor Indenture Trustee, and their respective agents, attorneys
     and counsel, and for reimbursement of all expenses and liabilities
     incurred, and all advances made, by the Indenture Trustee and each
     predecessor Indenture Trustee, except as a result of negligence or bad
     faith) and of the Noteholders allowed in such Proceedings;

           (ii)  unless prohibited by applicable law and regulations, to vote
     on behalf of the Holders of Notes in any election of a trustee, a
     standby trustee or Person performing similar functions in any such
     Proceedings;

          (iii)  to collect and receive any moneys or other property payable
     or deliverable on any such claims and to distribute all amounts received
     with respect to the claims of the Noteholders and of the Indenture
     Trustee on their behalf; and

           (iv)  to file such proofs of claim and other papers or documents
     as may be necessary or advisable in order to have the claims of the
     Indenture Trustee or the Holders of Notes allowed in any judicial
     proceedings relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding is hereby authorized by each of such Noteholders to make
payments to the Indenture Trustee, and, in the event that the Indenture
Trustee shall consent to the making of payments directly to such Noteholders,
to pay to the Indenture Trustee such amounts as shall be sufficient to cover
reasonable compensation to the Indenture Trustee, each predecessor Indenture
Trustee and their respective agents, attorneys and counsel, and all other
expenses and liabilities incurred, and all advances made, by the Indenture
Trustee and each predecessor Indenture Trustee except as a result of
negligence or bad faith.

     (e)  Nothing herein contained shall be deemed to authorize the Indenture
Trustee to authorize or consent to or vote for or accept or adopt on behalf
of any Noteholder any plan of reorganization, arrangement, adjustment or
composition affecting the Notes or the rights of any Holder thereof or to
authorize the Indenture Trustee to vote in respect of the claim of any Note-
holder in any such proceeding except, as aforesaid, to vote for the election
of a trustee in bankruptcy or similar Person.

     (f)  All rights of action and of asserting claims under this Indenture,
or under any of the Notes, may be enforced by the Indenture Trustee without
the possession of any of the Notes or the production thereof in any trial or
other Proceedings relative thereto, and any such action or proceedings
instituted by the Indenture Trustee shall be brought in its own name as
trustee of an express trust, and any recovery of judgment, subject to the
payment of the expenses, disbursements and compensation of the Indenture
Trustee, each predecessor Indenture Trustee and their respective agents and
attorneys, shall be for the ratable benefit of the Holders of the Notes.

     (g)  In any Proceedings brought by the Indenture Trustee (and also any
Proceedings involving the interpretation of any provision of this Indenture
to which the Indenture Trustee shall be a party), the Indenture Trustee shall
be held to represent all the Holders of the Notes, and it shall not be
necessary to make any Noteholder a party to any such Proceedings.

     Section 5.04.  Remedies; Priorities.  (a)  If an Event of Default shall
                    --------------------
have occurred and be continuing, the Indenture Trustee subject to the
provisions of Section 11.17 hereof may do one or more of the following
(subject to Section 5.05):

            (i)  institute Proceedings in its own name and as trustee of an
     express trust for the collection of all amounts then payable on the
     Notes or under this Indenture with respect thereto, whether by
     declaration or otherwise, and all amounts payable under the Insurance
     Agreement, enforce any judgment obtained, and collect from the Issuer
     and any other obligor upon such Notes moneys adjudged due;

           (ii)  institute Proceedings from time to time for the complete or
     partial foreclosure of this Indenture with respect to the Trust Estate;

          (iii)  exercise any remedies of a secured party under the UCC and
     take any other appropriate action to protect and enforce the rights and
     remedies of the Indenture Trustee, the Holders of the Notes (and the
     Credit Enhancer); and

           (iv)  sell the Trust Estate or any portion thereof or rights or
     interest therein, at one or more public or private sales called and
     conducted in any manner permitted by law;

provided, however, that the Indenture Trustee may not sell or otherwise
liquidate the Trust Estate following an Event of Default, other than a
default in the payment of any principal or interest on the Notes for thirty
(30) days or more, unless (A) the Holders of 100% of the Security Balances of
the Securities (and the Credit Enhancer), which consent will not be
unreasonably withheld consent thereto, (B) the proceeds of such sale or
liquidation distributable to Holders are sufficient to discharge in full all
amounts then due and unpaid upon the Securities for principal and interest
(and to reimburse the Credit Enhancer for any amounts drawn under the Credit
Enhancement Instrument and any other amounts due the Credit Enhancer under
the Insurance Agreement) or (C) the Indenture Trustee determines that the
Mortgage Loans will not continue to provide sufficient funds for the payment
of principal of and interest on either the Notes or the Certificates, as they
would have become due if the Notes had not been declared due and payable, and
the Indenture Trustee obtains the consent of (the Credit Enhancer, which
consent will not be unreasonably withheld, and of) the Holders of not less
than 66-2/3% of the Security Balances of the Securities.  In determining such
sufficiency or insufficiency with respect to clause (B) and (C), the
Indenture Trustee may, but need not, obtain and rely upon an opinion of an
Independent investment banking or accounting firm of national reputation as
to the feasibility of such proposed action and as to the sufficiency of the
Trust Estate for such purpose.  Notwithstanding the foregoing, so long as an
Event of Servicer Termination has not occurred, any Sale of the Trust Estate
shall be made subject to the continued Servicing of the Mortgage Loans by the
Master Servicer as provided in the Master Servicing Agreement.

     (b)  If the Indenture Trustee collects any money or property pursuant to
this Article V, it shall pay out the money or property in the following
order:

          FIRST:  to the Indenture Trustee for amounts due under
          Section 6.07;

          SECOND:    to each Class of Noteholders for amounts due and unpaid
          on the related Class of Notes for interest and to each Noteholder
          of such Class in each case, ratably, without preference or priority
          of any kind, according to the amounts due and payable on such Class
          of Notes for interest from amounts available in the Trust Estate
          for such Noteholders; 

          THIRD:  to Holders of each Class of Notes for amounts due and
          unpaid on the related Class of Notes for principal, from amounts
          available in the Trust Estate for such Noteholders, and to each
          Noteholder of such Class in each case ratably, without preference
          or priority of any kind, according to the amounts due and payable
          on such Class of Notes for principal, until the Security Balances
          of each Class of Notes is reduced to zero;

          FOURTH:  to the Issuer for amounts required to be distributed to
          the Certificateholders in respect of interest and principal
          pursuant to the Trust Agreement;

          FIFTH:  (Reserved) (To the payment of all amounts due and owing to
          the Credit Enhancer under the Insurance Agreement);

          SIXTH:  to the Issuer for amounts due under Article VIII of the
          Trust Agreement; and

          SEVENTH:  to the payment of the remainder, if any to the Issuer or
          any other person legally entitled thereto.

     The Indenture Trustee may fix a record date and payment date for any
payment to Noteholders pursuant to this Section 5.04.  At least 15 days
before such record date, the Issuer shall mail to each Noteholder and the
Indenture Trustee a notice that states the record date, the payment date and
the amount to be paid.

     Section 5.05.  Optional Preservation of the Trust Estate.   If the Notes
                    -----------------------------------------
have been declared to be due and payable under Section 5.02 following an
Event of Default and such declaration and its consequences have not been
rescinded and annulled, the Indenture Trustee may, but need not, elect
to maintain possession of the Trust Estate.  It is the desire of the
parties hereto and the Noteholders that there be at all times sufficient
funds for the payment of principal of and interest on the Securities
and other obligations of the Issuer (including payment to the Credit
Enhancer), and the Indenture Trustee shall take such desire into account
when determining whether or not to maintain possession of the Trust
Estate.  In determining whether to maintain possession of the Trust Estate,
the Indenture Trustee may, but need not, obtain and rely upon an opinion of
an Independent investment banking or accounting firm of national reputation
as to the feasibility of such proposed action and as to the sufficiency of
the Trust Estate for such purpose.

     Section 5.06.  Limitation of Suits.  No Holder of any Note shall have
                    -------------------
any right to institute any Proceeding, judicial or otherwise, with respect
to this Indenture, or for the appointment of a receiver or trustee, or for
any other remedy hereunder, unless and subject to the provisions of
Section 11.17 hereof:

            (i)  such Holder has previously given written notice to the
     Indenture Trustee of a continuing Event of Default; 

           (ii)  the Holders of not less than 25% of the Security Balances of
     the Notes have made written request to the Indenture Trustee to
     institute such Proceeding in respect of such Event of Default in its own
     name as Indenture Trustee hereunder;

          (iii)  such Holder or Holders have offered to the Indenture Trustee
     reasonable indemnity against the costs, expenses and liabilities to be
     incurred in complying with such request;

           (iv)  the Indenture Trustee for 60 days after its receipt of such
     notice, request and offer of indemnity has failed to institute such
     Proceedings; and

            (v)  no direction inconsistent with such written request has been
     given to the Indenture Trustee during such 60-day period by the Holders
     of a majority of the Security Balances of the Notes.

It is understood and intended that no one or more Holders of Notes shall have
any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights
of any other Holders of Notes or to obtain or to seek to obtain priority
or preference over any other Holders or to enforce any right under
this Indenture, except in the manner herein provided.

     In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of
Notes, each representing less than a majority of the Security Balances of the
Notes, the Indenture Trustee in its sole discretion may determine what
action, if any, shall be taken, notwithstanding any other provisions of this
Indenture.

     Section 5.07.  Unconditional Rights of Noteholders To Receive Principal
                    --------------------------------------------------------
and Interest.  Notwithstanding any other provisions in this Indenture, the
- ------------
Holder of any Note shall have the right, which is absolute and unconditional,
to receive payment of the principal of and interest, if any, on such Note on
or after the respective due dates thereof expressed in such Note or in this
Indenture and to institute suit for the enforcement of any such payment,
and such right shall not be impaired without the consent of such Holder.

     Section 5.08.  Restoration of Rights and Remedies.  If the Indenture
                    ----------------------------------
Trustee or any Noteholder has instituted any Proceeding to enforce any
right or remedy under this Indenture and such Proceeding has been
discontinued or abandoned for any reason or has been determined
adversely to the Indenture Trustee or to such Noteholder, then and in every
such case the Issuer, the Indenture Trustee and the Noteholders shall,
subject to any determination in such Proceeding, be restored severally and
respectively to their former positions hereunder, and thereafter all rights
and remedies of the Indenture Trustee and the Noteholders shall continue as
though no such Proceeding had been instituted.

     Section 5.09.  Rights and Remedies Cumulative.  No right or remedy
                    ------------------------------
herein conferred upon or reserved to the Indenture Trustee or to the
Noteholders is intended to be exclusive of any other right or remedy,
and every right and remedy shall, to the extent permitted by law, be
cumulative and in addition to every other right and remedy given hereunder
or now or hereafter existing at law or in equity or otherwise.  The assertion
or employment of any right or remedy hereunder, or otherwise, shall not
prevent the concurrent assertion or employment of any other appropriate right
or remedy.

     Section 5.10.  Delay or Omission Not a Waiver.  No delay or omission of
                    ------------------------------
the Indenture Trustee or any Holder of any Note to exercise any right or
remedy accruing upon any Event of Default shall impair any such right or
remedy or constitute a waiver of any such Event of Default or an acquiescence
therein.  Every right and remedy given by this Article V or by law to the 
Indenture Trustee or to the Noteholders may be exercised from time to time,
and as often as may be deemed expedient, by the Indenture Trustee or by
the Noteholders, as the case may be.

     Section 5.11.  Control by Noteholders.  The Holders of a majority of the
                    ----------------------
Security Balances of Notes shall have the right to direct the time, method
and place of conducting any Proceeding for any remedy available to the
Indenture Trustee with respect to the Notes or exercising any trust or
power conferred on the Indenture Trustee; provided that:

            (i)  such direction shall not be in conflict with any rule of law
     or with this Indenture;

           (ii)  subject to the express terms of Section 5.04, any direction
     to the Indenture Trustee to sell or liquidate the Trust Estate shall be
     by Holders of Notes representing not less than 100% of the Security
     Balances of Notes;

          (iii)  if the conditions set forth in Section 5.05 have been
     satisfied and the Indenture Trustee elects to retain the Trust Estate
     pursuant to such Section, then any direction to the Indenture Trustee by
     Holders of Notes representing less than 100% of the Security Balances of
     Notes to sell or liquidate the Trust Estate shall be of no force and
     effect; and

           (iv)  the Indenture Trustee may take any other action deemed
     proper by the Indenture Trustee that is not inconsistent with such
     direction.

Notwithstanding the rights of Noteholders set forth in this Section, subject
to Section 6.01, the Indenture Trustee need not take any action that it
determines might involve it in liability or might materially adversely affect
the rights of any Noteholders not consenting to such action.

     Section 5.12.  Waiver of Past Defaults.   Prior to the declaration of
                    -----------------------
the acceleration of the maturity of the Notes as provided in Section 5.02,
the Holders of Notes of not less than a majority of the Security Balances
of the Notes may waive any past Event of Default and its consequences
except an Event of Default (a) with respect to payment of principal of
or interest on any of the Notes or (b) in respect of a covenant or
provision hereof which cannot be modified or amended without the consent
of the Holder of each Note (or (c) the waiver of which would materially and
adversely affect the interests of the Credit Enhancer or modify its obliga-
tion under the Credit Enhancement Instrument).  In the case of any such
waiver, the Issuer, the Indenture Trustee and the Holders of the Notes
shall be restored to their former positions and rights hereunder,
respectively; but no such waiver shall extend to any subsequent
or other Event of Default or impair any right consequent thereto.

     Upon any such waiver, any Event of Default arising therefrom shall be
deemed to have been cured and not to have occurred, for every purpose of this
Indenture; but no such waiver shall extend to any subsequent or other Event
of Default or impair any right consequent thereto.

     Section 5.13.  Undertaking for Costs.   All parties to this Indenture
                    ---------------------
agree, and each Holder of any Note by such Holder's acceptance thereof
shall be deemed to have agreed, that any court may in its discretion
require, in any suit for the enforcement of any right or remedy
under this Indenture, or in any suit against the Indenture Trustee for any
action taken, suffered or omitted by it as Indenture Trustee, the filing by
any party litigant in such suit of an undertaking to pay the costs of such
suit, and that such court may in its discretion assess reasonable costs,
including reasonable attorneys' fees, against any party litigant in such
suit, having due regard to the merits and good faith of the claims or
defenses made by such party litigant; but the provisions of this Section 5.13
shall not apply to (a) any suit instituted by the Indenture Trustee, (b) any
suit instituted by any Noteholder, or group of Noteholders, in each case
holding in the aggregate more than 10% of the Security Balances of the Notes
or (c) any suit instituted by any Noteholder for the enforcement of the
payment of principal of or interest on any Note on or after the respective
due dates expressed in such Note and in this Indenture.

     Section 5.14.  Waiver of Stay or Extension Laws.  The Issuer covenants
                    --------------------------------
(to the extent that it may lawfully do so) that it will not at any time
insist upon, or plead or in any manner whatsoever, claim or take the
benefit or advantage of, any stay or extension law wherever enacted,
now or at any time hereafter in force, that may affect the covenants
or the performance of this Indenture; and the Issuer (to the extent that it
may lawfully do so) hereby expressly waives all benefit or advantage of any
such law, and covenants that it will not hinder, delay or impede the
execution of any power herein granted to the Indenture Trustee, but will
suffer and permit the execution of every such power as though no such law had
been enacted.

     Section 5.15.  Sale of Trust Estate.  (a)  The power to effect any sale
                    --------------------
or other disposition (a "Sale") of any portion of the Trust Estate
pursuant to Section 5.04 is expressly subject to the provisions of
Section 5.05 and this Section 5.15.  The power to effect any such
Sale shall not be exhausted by any one or more Sales as to any portion
of the Trust Estate remaining unsold, but shall continue unimpaired
until the entire Trust Estate shall have been sold or all amounts
payable on the Notes and under this Indenture and under the Insurance
Agreement shall have been paid.  The Indenture Trustee may from time to time
postpone any public Sale by public announcement made at the time and place of
such Sale.  The Indenture Trustee hereby expressly waives its right to any
amount fixed by law as compensation for any Sale.

     (b)  The Indenture Trustee shall not in any private Sale sell the Trust
Estate, or any portion thereof, unless

          (1)  the Holders of all Securities and the Credit Enhancer consent
to or direct the Indenture Trustee to make, such Sale, or

          (2)  the proceeds of such Sale would be not less than the entire
amount which would be payable to the Noteholders under the Notes,
Certificateholders under the Certificates (and the Credit Enhancer in respect
of amounts drawn under the Credit Enhancement Instrument and any other
amounts due the Credit Enhancer under the Insurance Agreement), in full
payment thereof in accordance with Section 5.02, on the Payment Date next
succeeding the date of such Sale, or

          (3)  The Indenture Trustee determines, in its sole discretion, that
the conditions for retention of the Trust Estate set forth in Section 5.05
cannot be satisfied (in making any such determination, the Indenture Trustee
may rely upon an opinion of an Independent investment banking firm obtained
and delivered as provided in Section 5.05, (and the Credit Enhancer consents
to such Sale, which consent will not be unreasonably withheld) and the
Holders representing at least 66-2/3% of the Security Balances of the
Securities consent to such Sale.

The purchase by the Indenture Trustee of all or any portion of the Trust
Estate at a private Sale shall not be deemed a Sale or other disposition
thereof for purposes of this Section 5.15(b).

     (c)  Unless the Holders (and the Credit Enhancer) have otherwise
consented or directed the Indenture Trustee, at any public Sale of all or any
portion of the Trust Estate at which a minimum bid equal to or greater than
the amount described in paragraph (2) of subsection (b) of this Section 5.15
has not been established by the Indenture Trustee and no Person bids an
amount equal to or greater than such amount, the Indenture Trustee shall bid
an amount at least $1.00 more than the highest other bid.

     (d)  In connection with a Sale of all or any portion of the Trust Estate

          (1)  any Holder or Holders of Notes may bid for and (with the
consent of the Credit Enhancer) purchase the property offered for sale, and
upon compliance with the terms of sale may hold, retain and possess and
dispose of such property, without further accountability, and may, in paying
the purchase money therefor, deliver any Notes or claims for interest thereon
in lieu of cash up to the amount which shall, upon distribution of the net
proceeds of such sale, be payable thereon, and such Notes, in case the
amounts so payable thereon shall be less than the amount due thereon, shall
be returned to the Holders thereof after being appropriately stamped to show
such partial payment;

          (2)  the Indenture Trustee may bid for and acquire the property
offered for Sale in connection with any Sale thereof, and, subject to any
requirements of, and to the extent permitted by, applicable law in connection
therewith, may purchase all or any portion of the Trust Estate in a private
sale, and, in lieu of paying cash therefor, may make settlement for the
purchase price by crediting the gross Sale price against the sum of (A) the
amount which would be distributable to the Holders of the Notes and Holders
of Certificates (and amounts owing to the Credit Enhancer) as a result of
such Sale in accordance with Section 5.04(b) on the Payment Date next
succeeding the date of such Sale and (B) the expenses of the Sale and of any
Proceedings in connection therewith which are reimbursable to it, without
being required to produce the Notes in order to complete any such Sale or in
order for the net Sale price to be credited against such Notes, and any
property so acquired by the Indenture Trustee shall be held and dealt with by
it in accordance with the provisions of this Indenture;

          (3)  the Indenture Trustee shall execute and deliver an appropriate
instrument of conveyance transferring its interest in any portion of the
Trust Estate in connection with a Sale thereof;

          (4)  the Indenture Trustee is hereby irrevocably appointed the
agent and attorney-in-fact of the Issuer to transfer and convey its interest
in any portion of the Trust Estate in connection with a Sale thereof, and to
take all action necessary to effect such Sale; and

          (5)  no purchaser or transferee at such a Sale shall be bound to
ascertain the Indenture Trustee's authority, inquire into the satisfaction of
any conditions precedent or see to the application of any moneys.

     Section 5.16.  Action on Notes.  The Indenture Trustee's right to seek
                    ---------------
and recover judgment on the Notes or under this Indenture shall not be affected
by the seeking, obtaining or application of any other relief under or with
respect to this Indenture.  Neither the lien of this Indenture nor any rights
or remedies of the Indenture Trustee or the Noteholders shall be impaired by
the recovery of any judgment by the Indenture Trustee against the Issuer or by
the levy of any execution under such judgment upon any portion of the Trust
Estate or upon any of the assets of the Issuer.  Any money or property
collected by the Indenture Trustee shall be applied in accordance with
Section 5.04(b).

     Section 5.17.  Performance and Enforcement of Certain Obligations.  
                    --------------------------------------------------
(a)  Promptly following a request from the Indenture Trustee to do so and
at the Administrator's expense, the Issuer shall take all such lawful
action as the Indenture Trustee may request to compel or secure the
performance and observance by the Seller and the Master Servicer,
as applicable, of each of their obligations to the Issuer under or in
connection with the Mortgage Loan Purchase Agreement and the Master Servicing
Agreement, and to exercise any and all rights, remedies, powers and
privileges lawfully available to the Issuer under or in connection with the
Mortgage Loan Purchase Agreement and the Master Servicing Agreement to the
extent and in the manner directed by the Indenture Trustee, including the
transmission of notices of default on the part of the Seller or the Master
Servicer thereunder and the institution of legal or administrative actions or
proceedings to compel or secure performance by the Seller or the Master
Servicer of each of their obligations under the Mortgage Loan Purchase
Agreement and the Master Servicing Agreement.

     (b)  If an Event of Default has occurred and is continuing, the
Indenture Trustee (subject to the rights of the Credit Enhancer under the
Master Servicing Agreement) may, and at the direction (which direction shall
be in writing or by telephone (confirmed in writing promptly thereafter)) of
the Holders of 66-2/3% of the Security Balances of the Notes shall, exercise
all rights, remedies, powers, privileges and claims of the Issuer against the
Seller or the Master Servicer under or in connection with the Mortgage Loan
Purchase Agreement and the Master Servicing Agreement, including the right or
power to take any action to compel or secure performance or observance by the
Seller or the Master Servicer, as the case may be, of each of their
obligations to the Issuer thereunder and to give any consent, request,
notice, direction, approval, extension or waiver under the Mortgage Loan
Purchase Agreement and the Master Servicing Agreement, as the case may be,
and any right of the Issuer to take such action shall not be suspended.

                                  ARTICLE VI

                            The Indenture Trustee
                            ---------------------

     Section 6.01.  Duties of Indenture Trustee.  (a)  If an Event of Default
                    ---------------------------
has occurred and is continuing, the Indenture Trustee shall exercise the
rights and powers vested in it by this Indenture and use the same degree
of care and skill in their exercise as a prudent person would exercise
or use under the circumstances in the conduct of such person's own affairs.

     (b)  Except during the continuance of an Event of Default:

            (i)  the Indenture Trustee undertakes to perform such duties and
     only such duties as are specifically set forth in this Indenture and no
     implied covenants or obligations shall be read into this Indenture
     against the Indenture Trustee; and 

           (ii)  in the absence of bad faith on its part, the Indenture
     Trustee may conclusively rely, as to the truth of the statements and the
     correctness of the opinions expressed therein, upon certificates or
     opinions furnished to the Indenture Trustee and conforming to the
     requirements of this Indenture; however, the Indenture Trustee shall
     examine the certificates and opinions to determine whether or not they
     conform to the requirements of this Indenture. 

     (c)  The Indenture Trustee may not be relieved from liability for its
own negligent action, its own negligent failure to act or its own willful
misconduct, except that:

            (i)  this paragraph does not limit the effect of paragraph (b) of
     this Section 6.01;

           (ii)  the Indenture Trustee shall not be liable for any error of
     judgment made in good faith by a Responsible Officer unless it is proved
     that the Indenture Trustee was negligent in ascertaining the pertinent
     facts; and

          (iii)  the Indenture Trustee shall not be liable with respect to
     any action it takes or omits to take in good faith in accordance with a
     direction received by it (A) pursuant to Section 5.11 (or (B) from the
     Credit Enhancer, which it is entitled to give under any of the Basic
     Documents).

     (d)  Every provision of this Indenture that in any way relates to the
Indenture Trustee is subject to paragraphs (a), (b), (c) and (g) of this
Section 6.01.

     (e)  The Indenture Trustee shall not be liable for interest on any money
received by it except as the Indenture Trustee may agree in writing with the
Issuer.

     (f)  Money held in trust by the Indenture Trustee need not be segregated
from other funds except to the extent required by law or the terms of this
Indenture.

     (g)  No provision of this Indenture shall require the Indenture Trustee
to expend or risk its own funds or otherwise incur financial liability in the
performance of any of its duties hereunder or in the exercise of any of its
rights or powers, if it shall have reasonable grounds to believe that
repayment of such funds or adequate indemnity against such risk or liability
is not reasonably assured to it.

     (h)  Every provision of this Indenture relating to the conduct or
affecting the liability of or affording protection to the Indenture Trustee
shall be subject to the provisions of this Section and to the provisions of
the TIA.

     Section 6.02.  Rights of Indenture Trustee.  (a)  The Indenture Trustee
                    ---------------------------
may rely on any document believed by it to be genuine and to have been signed
or presented by the proper person.  The Indenture Trustee need not investigate
any fact or matter stated in the document.

     (b)  Before the Indenture Trustee acts or refrains from acting, it may
require an Officer's Certificate or an Opinion of Counsel.  The Indenture
Trustee shall not be liable for any action it takes or omits to take in good
faith in reliance on an Officer's Certificate or Opinion of Counsel.

     (c)  The Indenture Trustee may execute any of the trusts or powers
hereunder or perform any duties hereunder either directly or by or through
agents or attorneys or a custodian or nominee, and the Indenture Trustee
shall not be responsible for any misconduct or negligence on the part of, or
for the supervision of, any such agent, attorney, custodian or nominee
appointed with due care by it hereunder.

     (d)  The Indenture Trustee shall not be liable for any action it takes
or omits to take in good faith which it believes to be authorized or within
its rights or powers; provided, however, that the Indenture Trustee's conduct
does not constitute willful misconduct, (______) negligence or bad faith.

     (e)  The Indenture Trustee may consult with counsel, and the advice or
opinion of counsel with respect to legal matters relat
ing to this Indenture and the Notes shall be full and complete authorization
and protection from liability in respect to any action taken, omitted or
suffered by it hereunder in good faith and in accordance with the advice or
opinion of such counsel.

     Section 6.03.  Individual Rights of Indenture Trustee.  The Indenture
                    --------------------------------------
Trustee in its individual or any other capacity may become the owner or
pledgee of Notes and may otherwise deal with the Issuer or its Affiliates
with the same rights it would have if it were not Indenture Trustee.
Any Administrator, Note Registrar, co-registrar or co-paying agent
may do the same with like rights.  However, the Indenture Trustee must comply
with Sections 6.11 and 6.12.

     Section 6.04.  Indenture Trustee's Disclaimer.  The Indenture Trustee
                    ------------------------------
shall not be responsible for and makes no representation as to the validity
or adequacy of this Indenture or the Notes, it shall not be accountable for
the Issuer's use of the proceeds from the Notes, and it shall not be
responsible for any statement of the Issuer in the Indenture or in any
document issued in connection with the sale of the Notes or in the Notes
other than the Indenture Trustee's certificate of authentication.

     Section 6.05.  Notice of Event of Default.  If an Event of Default
                    --------------------------
occurs and is continuing and if it is known to a Responsible Officer of
the Indenture Trustee, (the Indenture Trustee shall give notice thereof
to the Credit Enhancer.)  The Indenture Trustee shall mail to each
Noteholder notice of the Event of Default within 90 days after it occurs.
Except in the case of an Event of Default in payment of principal of
or interest on any Note, the Indenture Trustee may withhold the notice if and
so long as a committee of its Responsible Officers in good faith determines
that withholding the notice is in the interests of Noteholders.

     Section 6.06.  Reports by Indenture Trustee to Holders.   The Indenture
                    ---------------------------------------
Trustee shall deliver to each Noteholder such information as may be required
to enable such holder to prepare its federal and state income tax returns.
In addition, upon the Issuer's written request, the Indenture Trustee shall
promptly furnish information reasonably requested by the Issuer that is
reasonably available to the Indenture Trustee to enable the Issuer to
perform its federal and state income tax reporting obligations.

     Section 6.07.  Compensation and Indemnity.  The Issuer shall or shall
                    --------------------------
cause the Administrator to pay to the Indenture Trustee on each Payment
Date reasonable compensation for its services.  The Indenture Trustee's
compensation shall not be limited by any law on compensation of a trustee
of an express trust.  The Issuer shall or shall cause the Administrator
to reimburse the Indenture Trustee for all reasonable out-of-pocket
expenses incurred or made by it, including costs of collection, in
addition to the compensation for its services.  Such expenses shall
include the reasonable compensation and expenses, disbursements and
advances of the Indenture Trustee's agents, counsel, accountants and
experts.  The Issuer shall or shall cause the Administrator to indemnify
the Indenture Trustee against any and all loss, liability or expense
(including attorneys' fees) incurred by it in connection with the
administration of this trust and the performance of its duties hereunder. 
The Indenture Trustee shall notify the Issuer and the Administrator promptly
of any claim for which it may seek indemnity.  Failure by the Indenture
Trustee to so notify the Issuer and the Administrator shall not relieve the
Issuer or the Administrator of its obligations hereunder.  The Issuer shall
or shall cause the Administrator to defend any such claim, and the Indenture
Trustee may have separate counsel and the Issuer shall or shall cause the
Administrator to pay the fees and expenses of such counsel.  Neither the
Issuer nor the Administrator need reimburse any expense or indemnify against
any loss, liability or expense incurred by the Indenture Trustee through the
Indenture Trustee's own willful misconduct, negligence or bad faith.

     The Issuer's payment obligations to the Indenture Trustee pursuant to
this Section 6.07 shall survive the discharge of this Indenture.  When the
Indenture Trustee incurs expenses after the occurrence of an Event of Default
specified in Section 5.01(iv) or (v) with respect to the Issuer, the expenses
are intended to constitute expenses of administration under Title 11 of the
United States Code or any other applicable federal or state bankruptcy,
insolvency or similar law.

     Section 6.08.  Replacement of Indenture Trustee.  No resignation or
                    --------------------------------
removal of the Indenture Trustee and no appointment of a successor
Indenture Trustee shall become effective until the acceptance of 
appointment by the successor Indenture Trustee pursuant to this Section 6.08. 
The Indenture Trustee may resign at any time by so notifying the Issuer (and
the Credit Enhancer).  The Holders of a majority of Security Balances of the
Notes may remove the Indenture Trustee by so notifying the Indenture Trustee
(and the Credit Enhancer) and may appoint a successor Indenture Trustee.  The
Issuer shall remove the Indenture Trustee if:

            (i)  the Indenture Trustee fails to comply with Section 6.11;

           (ii)  the Indenture Trustee is adjudged a bankrupt or insolvent;

          (iii)  a receiver or other public officer takes charge of the
     Indenture Trustee or its property; or

           (iv)  the Indenture Trustee otherwise becomes incapable of acting.

     If the Indenture Trustee resigns or is removed or if a vacancy exists in
the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring Indenture Trustee), the Issuer
shall promptly appoint a successor Indenture Trustee.

     A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring Indenture Trustee and to the Issuer.  Thereupon
the resignation or removal of the retiring Indenture Trustee shall become
effective, and the successor Indenture Trustee shall have all the rights,
powers and duties of the Indenture Trustee under this Indenture.  The succes-
sor Indenture Trustee shall mail a notice of its succession to Noteholders. 
The retiring Indenture Trustee shall promptly transfer all property held by
it as Indenture Trustee to the successor Indenture Trustee.

     If a successor Indenture Trustee does not take office within 60 days
after the retiring Indenture Trustee resigns or is removed, the retiring
Indenture Trustee, the Issuer or the Holders of a majority of Security
Balances of the Notes may petition any court of competent jurisdiction for
the appointment of a successor Indenture Trustee.

     If the Indenture Trustee fails to comply with Section 6.11, any
Noteholder may petition any court of competent jurisdiction for the removal
of the Indenture Trustee and the appointment of a successor Indenture
Trustee.

     Notwithstanding the replacement of the Indenture Trustee pursuant to
this Section, the Issuer's and the Administrator's obligations under
Section 6.07 shall continue for the benefit of the retiring Indenture
Trustee.

     Section 6.09.  Successor Indenture Trustee by Merger.  If the Indenture
                    -------------------------------------
Trustee consolidates with, merges or converts into, or transfers all or
substantially all its corporate trust business or assets to, another
corporation or banking association, the resulting, surviving or transferee
corporation without any further act shall be the successor Indenture
Trustee; provided, that such corporation or banking association
shall be otherwise qualified and eligible under Section 6.11.  The Indenture
Trustee shall provide the Rating Agencies prior written notice of any such
transaction.

     In case at the time such successor or successors by merger, conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created
by this Indenture any of the Notes shall have been authenticated but not
delivered, any such successor to the Indenture Trustee may adopt the
certificate of authentication of any predecessor trustee, and deliver such
Notes so authenticated; and in case at that time any of the Notes shall not
have been authenticated, any successor to the Indenture Trustee may authen-
ticate such Notes either in the name of any predecessor hereunder or in the
name of the successor to the Indenture Trustee; and in all such cases such
certificates shall have the full force which it is anywhere in the Notes or
in this Indenture provided that the certificate of the Indenture Trustee
shall have. 

     Section 6.10.  Appointment of Co-Indenture Trustee or Separate Indenture
                    ---------------------------------------------------------
Trustee.  (a)  Notwithstanding any other provisions of this Indenture, at 
- -------
any time, for the purpose of meeting any legal requirement of any jurisdiction
in which any part of the Trust Estate may at the time be located, the Indenture
Trustee shall have the power and may execute and deliver all instruments to
appoint one or more Persons to act as a co-trustee or co-trustees, or separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such Person or Persons, in such capacity and for the benefit of the
Noteholders, such title to the Trust Estate, or any part hereof, and, subject
to the other provisions of this Section, such powers, duties, obligations,
rights and trusts as the Indenture Trustee may consider necessary or desirable.
No co-trustee or separate trustee hereunder shall be required to meet the
terms of eligibility as a successor trustee under Section 6.11 and no notice 
to Noteholders of the appointment of any co-trustee or separate trustee shall
be required under Section 6.08 hereof.

     (b)  Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions
and conditions:

            (i)  all rights, powers, duties and obligations conferred or
     imposed upon the Indenture Trustee shall be conferred or imposed upon
     and exercised or performed by the Indenture Trustee and such separate
     trustee or co-trustee jointly (it being understood that such separate
     trustee or co-trustee is not authorized to act separately without the
     Indenture Trustee joining in such act), except to the extent that under
     any law of any jurisdiction in which any particular act or acts are to
     be performed the Indenture Trustee shall be incompetent or unqualified
     to perform such act or acts, in which event such rights, powers, duties
     and obligations (including the holding of title to the Trust Estate or
     any portion thereof in any such jurisdiction) shall be exercised and
     performed singly by such separate trustee or co-trustee, but solely at
     the direction of the Indenture Trustee;

           (ii)  no trustee hereunder shall be personally liable by reason of
     any act or omission of any other trustee hereunder; and

          (iii)  the Indenture Trustee may at any time accept the resignation
     of or remove any separate trustee or co-trustee.

     (c)  Any notice, request or other writing given to the Indenture Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them.  Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement
and the conditions of this Article VI.  Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified in its instrument of appointment, either jointly with
the Indenture Trustee or separately, as may be provided therein, subject to
all the provisions of this Indenture, specifically including every provision
of this Indenture relating to the conduct of, affecting the liability of, or
affording protection to, the Indenture Trustee.  Every such instrument shall
be filed with the Indenture Trustee.

     (d)  Any separate trustee or co-trustee may at any time constitute the
Indenture Trustee, its agent or attorney-in-fact with full power and
authority, to the extent not prohibited by law, to do any lawful act under or
in respect of this Agreement on its behalf and in its name.  If any separate
trustee or co-trustee shall die, become incapable of acting, resign or be
removed, all of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Indenture Trustee, to the extent permitted by
law, without the appointment of a new or successor trustee.

     Section 6.11.  Eligibility; Disqualification.  The Indenture Trustee
                    -----------------------------
shall at all times satisfy the requirements of TIA Section 310(a).  The
Indenture Trustee shall have a combined capital and surplus of at least
$50,000,000 as set forth in its most recent published annual report of
condition and it or its parent shall have a long-term debt rating of
(____) or better by (______).  The Indenture Trustee shall comply
with TIA Section 310(b), including the optional provision permitted by the
second sentence of TIA Section 310(b)(9);  provided, however, that there
shall be excluded from the operation of TIA Section 310(b)(1) any indenture
or indentures under which other securities of the Issuer are outstanding
if the requirements for such exclusion set forth in TIA Section 310(b)(1)
are met.

     Section 6.12.  Preferential Collection of Claims Against Issuer.  The
                    ------------------------------------------------
Indenture Trustee shall comply with TIA Section 311(a), excluding any
creditor relationship listed in TIA Section 311(b).  An Indenture Trustee
who has resigned or been removed shall be subject to TIA Section 311(a)
to the extent indicated.

     Section 6.13.  Representation and Warranty.  The Indenture Trustee
                    ---------------------------
represents and warrants to the Issuer, for the benefit of the Noteholders,
that this Indenture has been executed and delivered by one of its
Responsible Officers who is duly authorized to execute and deliver
such document in such capacity on its behalf.

     Section 6.14.  Directions to Indenture Trustee.  The Indenture Trustee
                    -------------------------------
is hereby directed:

     (a)  to accept assignment of the Mortgage Loans and hold the assets of
the Trust in trust for the Noteholders;

     (b)  to issue, execute and deliver the Notes substantially in the form
prescribed by Exhibit A in accordance with the terms of this Indenture; and

     (c)  to take all other actions as shall be required to be taken by the
terms of this Indenture.

     Section 6.15.  No Consent to Certain Acts of Depositor.  The Indenture
                    ---------------------------------------
Trustee shall not consent to any action proposed to be taken by the
Depositor pursuant to Article (_______________) of the Depositor's
Certificate of Incorporation.

                                 ARTICLE VII

                        Noteholders' Lists and Reports
                        ------------------------------

     Section 7.01.  Issuer To Furnish Indenture Trustee Names and Addresses
                    -------------------------------------------------------
of Noteholders.  The Issuer will furnish or cause to be furnished to the
- --------------
Indenture Trustee (a) not more than five days after each Record Date, a
list, in such form as the Indenture Trustee may reasonably require, of
the names and addresses of the Holders of Notes as of such Record Date,
(b) at such other times as the Indenture Trustee (and the Credit Enhancer)
may request in writing, within 30 days after receipt by the Issuer of any
such request, a list of similar form and content as of a date not more
than 10 days prior to the time such list is furnished; provided, however,
that so long as the Indenture Trustee is the Note Registrar, no such list
shall be required to be furnished.

     Section 7.02.  Preservation of Information; Communications to
                    ----------------------------------------------
Noteholders.  (a)  The Indenture Trustee shall preserve, in as current
- -----------
a form as is reasonably practicable, the names and addresses of the Holders
of Notes contained in the most recent list furnished to the Indenture
Trustee as provided in Section 7.01 and the names and addresses of Holders of
Notes received by the Indenture Trustee in its capacity as Note Registrar. 
The Indenture Trustee may destroy any list furnished to it as provided in
such Section 7.01 upon receipt of a new list so furnished.

     (b)  Noteholders may communicate pursuant to TIA Section 312(b) with
other Noteholders with respect to their rights under this Indenture or under
the Notes.

     (c)  The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

     Section 7.03.  Reports by Issuer.  (a)  The Issuer shall:
                    -----------------

            (i)  file with the Indenture Trustee, within 15 days after the
     Issuer is required to file the same with the Commission, copies of the
     annual reports and of the information, documents and other reports (or
     copies of such portions of any of the foregoing as the Commission may
     from time to time by rules and regulations prescribe) that the Issuer
     may be required to file with the Commission pursuant to Section 13 or
     15(d) of the Exchange Act; 

           (ii)  file with the Indenture Trustee, and the Commission in
     accordance with rules and regulations prescribed from time to time by
     the Commission such additional information, documents and reports with
     respect to compliance by 
     the Issuer with the conditions and covenants of this Indenture as may be
     required from time to time by such rules and regulations; and

          (iii)  supply to the Indenture Trustee (and the Indenture Trustee
     shall transmit by mail to all Noteholders described in TIA
     Section 313(c)) such summaries of any information, documents and reports
     required to be filed by the Issuer pursuant to clauses (i) and (ii) of
     this Section 7.03(a) and by rules and regulations prescribed from time
     to time by the Commission.

     (b)  Unless the Issuer otherwise determines, the fiscal year of the
Issuer shall end on December 31 of each year.

     Section 7.04.  Reports by Indenture Trustee.  If required by TIA
                    ----------------------------
Section 313(a), within 60 days after each January 1 beginning with
___________, 199_, the Indenture Trustee shall mail to each Noteholder
as required by TIA Section 313(c) (and to the Credit Enhancer) a
brief report dated as of such date that complies with TIA Section 313(a). 
The Indenture Trustee also shall comply with TIA Section 313(b).

     A copy of each report at the time of its mailing to Noteholders shall be
filed by the Indenture Trustee with the Commission and each stock exchange,
if any, on which the Notes are listed.  The Issuer shall notify the Indenture
Trustee if and when the Notes are listed on any stock exchange.

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

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

     Section 8.01.  Collection of Money.  Except as otherwise expressly
                    -------------------
provided herein, the Indenture Trustee may demand payment or delivery
of, and shall receive and collect, directly and without intervention
or assistance of any fiscal agent or other intermediary, all money
and other property payable to or receivable by the Indenture Trustee
pursuant to this Indenture.  The Indenture Trustee shall apply all such money
received by it as provided in this Indenture.  Except as otherwise expressly
provided in this Indenture, if any default occurs in the making of any
payment or performance under any agreement or instrument that is part of the
Trust Estate, the Indenture Trustee may take such action as may be
appropriate to enforce such payment or performance, including the institution
and prosecution of appropriate Proceedings.  Any such action shall be without
prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

     Section 8.02.  Trust Accounts.  (a)  On or prior to the Closing Date,
                    --------------
the Issuer shall cause the Indenture Trustee to establish and maintain,
in the name of the Indenture Trustee, for the benefit of the Noteholders
and the Certificateholders (and the Credit Enhancer), the Payment Account
as provided in Section 3.01 of this Indenture.

     (b)  All moneys deposited from time to time in the Payment Account
pursuant to the Master Servicing Agreement and all deposits therein pursuant
to this Indenture are for the benefit of the Noteholders, the
Certificateholders and the holders of the Residual Ownership Interest and all
investments made with such moneys including all income or other gain from
such investments are for the benefit of the Master Servicer as provided by
the Master Servicing Agreement.

     On each Payment Date during the Funding Period the Indenture Trustee
shall withdraw Net Principal Collections from the Payment Account and deposit
Net Principal Collections to the Funding Account.

     On each Payment Date, the Indenture Trustee shall distribute all amounts
on deposit in the Payment Account (after giving effect to the withdrawal
referred to in the preceding paragraph) to Noteholders in respect of the
Notes and in its capacity as Certificate Paying Agent to Certificateholders
in the order of priority set forth in Section 3.05 (except as otherwise
provided in Section 5.04(b).

     The Master Servicer may direct the Indenture Trustee to invest any funds
in the Payment Account in Eligible Investments maturing no later than the
Business Day preceding each Payment Date and shall not be sold or disposed of
prior to the maturity.  Unless otherwise instructed by the Master Servicer,
the Indenture Trustee shall invest all funds in the Payment Account in its
(__________) Short Term Investment Fund so long as it is an Eligible
Investment.

     ((c)  On or before the Closing Date the Issuer shall open, at the
Corporate Trust Office, an account which shall be the "Funding Account".  The
Master Servicer may direct the Indenture Trustee to invest any funds in the
Funding Account in Eligible Investments maturing no later than the Business
Day preceding each Payment Date and shall not be sold or disposed of prior to
the maturity.  (Unless otherwise instructed by the Master Servicer, the
Indenture Trustee shall invest all funds in the Payment Account in its
_________________________ Fund so long as it is an Eligible Investment.) 
During the Funding Period, any amounts received by the Indenture Trustee in
respect of Net Principal Collections for deposit in the Funding Account,
together with any Eligible Investments in which such moneys are or will be
invested or reinvested during the term of the Notes, shall be held by the
Indenture Trustee in the Funding Account as part of the Trust Estate, subject
to disbursement and withdrawal as herein provided.

            (i)  Amounts on deposit in the Funding Account in respect of Net
     Principal Collections may be withdrawn on each Deposit Date and (1) paid
     to the Issuer in payment for Additional Loans by the deposit of such
     amount to the Collection Account and (2) at the end of the Funding
     Period any amounts remaining in the Funding Account after the withdrawal
     called for by clause (1) shall be deposited in the Payment Account to be
     included in the payment of principal on the Payment Date that is the
     last day of the Funding Period.

           (ii)  Amounts on deposit in the Funding Account in respect of
     investment earnings shall be withdrawn on each Payment Date and
     deposited in the Payment Account and included in the amounts paid to
     Noteholders and Certificateholders.

     (d)  (i)  Any investment in the institution with which the Funding
Account is maintained may mature on such Payment Date and (ii) any other
investment may mature on such Payment Date if the Indenture Trustee shall
advance funds on such Payment Date to the Funding Account in the amount
payable on such investment on such 
Payment Date, pending receipt thereof to the extent necessary to make
distributions on the Notes and the Certificates) and shall not be sold or
disposed of prior to maturity.)

     Section 8.03.  Opinion of Counsel.  The Indenture Trustee shall receive
                    ------------------
at least seven days notice when requested by the Issuer to take any action
pursuant to Section 8.05(a), accompanied by copies of any instruments to be
executed, and the Indenture Trustee shall also require, as a condition to
such action, an Opinion of Counsel, in form and substance satisfactory to
the Indenture Trustee, stating the legal effect of any such action,
outlining the steps required to complete the same, and concluding that
all conditions precedent to the taking of such action have been complied
with and such action will not materially and adversely impair the
security for the Notes or the rights of the Noteholders in contravention
of the provisions of this Indenture; provided, however, that such Opinion of
Counsel shall not be required to express an opinion as to the fair value of
the Trust Estate.  Counsel rendering any such opinion may rely, without
independent investigation, on the accuracy and validity of any certificate or
other instrument delivered to the Indenture Trustee in connection with any
such action.

     Section 8.04.  Termination Upon Distribution to Noteholders.  This
                    --------------------------------------------
Indenture and the respective obligations and responsibilities of the
Issuer and the Indenture Trustee created hereby shall terminate upon
the distribution to Noteholders, Certificateholders, holders of the
Residual Ownership Interest and the Indenture Trustee of all amounts
required to be distributed pursuant to Article III; provided, however, that
in no event shall the trust created hereby continue beyond the expiration of
21 years from the death of the survivor of the descendants of Joseph P.
Kennedy, the late ambassador of the United States to the Court of St. James,
living on the date hereof.

     Section 8.05.  Release of Trust Estate.  (a)  Subject to the payment of
                    -----------------------
its fees and expenses, the Indenture Trustee may, and when required by the
provisions of this Indenture shall, execute instruments to release property
from the lien of this Indenture, or convey the Indenture Trustee's interest
in the same, in a manner and under circumstances that are not inconsistent
with the provisions of this Indenture.  No party relying upon an instrument
executed by the Indenture Trustee as provided in Article IV hereunder shall
be bound to ascertain the Indenture Trustee's authority, inquire into the
satisfaction of any conditions precedent, or see to the application of any
moneys.

     (b)  The Indenture Trustee shall, at such time as (i) there are no Notes
Outstanding, (ii) all sums due the Indenture Trustee pursuant to this
Indenture have been paid, (and (iii) all sums due the Credit Enhancer
have been paid,) release any remaining portion of the Trust Estate that
secured the Notes from the lien of this Indenture.  The Indenture Trustee
shall release property from the lien of this Indenture pursuant to this
Section 8.05 only upon receipt of an request from the Issuer accompanied
by an Officers' Certificate, an Opinion of Counsel, and (if required by
the TIA) Independent Certificates in accordance with TIA Section
314(c) and 314(d)(1) meeting the applicable requirements as described
herein(, and a letter from the President or any Vice President or any
Secretary of the Credit Enhancer, if any, stating that the Credit Enhancer
has no objection to such request from the Issuer).

     Section 8.06.  Surrender of Notes Upon Final Payment.  By acceptance of
                    -------------------------------------
any Note, the Holder thereof agrees to surrender such Note to the Indenture
Trustee promptly, prior to such Noteholder's receipt of the final payment
thereon.


                                  ARTICLE IX

                           Supplemental Indentures
                           -----------------------

     Section 9.01.  Supplemental Indentures Without Consent of Noteholders. 
                    ------------------------------------------------------
((a)  Without the consent of the Holders of any Notes but with (the
consent of the Credit Enhancer and) prior notice to the Rating Agencies
(and the Credit Enhancer), the Issuer and the Indenture Trustee,
when authorized by an Issuer Request, at any time and from time to
time, may enter into one or more indentures supplemental hereto (which shall
conform to the provisions of the Trust Indenture Act as in force at the date
of the execution thereof), in form satisfactory to the Indenture Trustee, for
any of the following purposes:

            (i)  to correct or amplify the description of any property at any
     time subject to the lien of this Indenture, or better to assure, convey
     and confirm unto the Indenture Trustee any property subject or required
     to be subjected to the lien of this Indenture, or to subject to the lien
     of this Indenture additional property;

           (ii)  to evidence the succession, in compliance with the
     applicable provisions hereof, of another person to the Issuer, and the
     assumption by any such successor of the covenants of the Issuer herein
     and in the Notes contained;

          (iii)  to add to the covenants of the Issuer, for the benefit of
     the Holders of the Notes, or to surrender any right or power herein
     conferred upon the Issuer;

           (iv)  to convey, transfer, assign, mortgage or pledge any property
     to or with the Indenture Trustee;

            (v)  to cure any ambiguity, to correct or supplement any
     provision herein or in any supplemental indenture that may be
     inconsistent with any other provision herein or in any supplemental
     indenture or to make any other provisions with respect to matters or
     questions arising under this Indenture or in any supplemental indenture;
     provided, that such action shall not adversely affect the interests of
     the Holders of the Notes;

           (vi)  to evidence and provide for the acceptance of the
     appointment hereunder by a successor trustee with respect to the Notes
     and to add to or change any of the provisions of this Indenture as shall
     be necessary to facilitate the administration of the trusts hereunder by
     more than one trustee, pursuant to the requirements of Article VI; or

          (vii)  to modify, eliminate or add to the provisions of this
     Indenture to such extent as shall be necessary to effect the
     qualification of this Indenture under the TIA or under any similar
     federal statute hereafter enacted and to add to this Indenture such
     other provisions as may be expressly required by the TIA;

provided, however, that no such indenture supplements shall be entered into
unless the Indenture Trustee shall have received an Opinion of Counsel that
entering into such indenture supplement will not have any material adverse
tax consequences to the Noteholders.

     The Indenture Trustee is hereby authorized to join in the execution of
any such supplemental indenture and to make any further appropriate
agreements and stipulations that may be therein contained.)

     (b)  (The Issuer and the Indenture Trustee, when authorized by an Issuer
Request, may, also without the consent of any of the Holders of the Notes but
with (the consent of the Credit Enhancer and) prior notice to the Rating
Agencies (and the Credit Enhancer), enter into an indenture or indentures
supplemental hereto for the purpose of adding any provisions to, or changing
in any manner or eliminating any of the provisions of, this Indenture or of
modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided that such action shall not, as evidenced by an Opinion of
Counsel, (i) adversely affect in any material respect the interests of any
Noteholder or (ii) cause the Issuer to be subject to an entity level tax or
be classified as a taxable mortgage pool within the meaning of Section
7701(i) of the Code; provided further that no such Opinion of Counsel shall
be required with respect to clause (i) in the preceding proviso if the Person
requesting the supplemental indenture obtains prior written confirmation from
each Rating Agency that such supplemental indenture shall not result in the
downgrading or withdrawal of any rating assigned to the Notes; it being
understood and agreed that any such confirmation in and of itself will not
represent a determination  as to the materiality of any such supplemental
indenture and will represent a determination only as to the credit issues
affecting the related rating(s).

     Section 9.02.  Supplemental Indentures With Consent of Noteholders. 
                    ---------------------------------------------------
(The Issuer and the Indenture Trustee, when authorized by an Issuer Request,
also may, with prior notice to the Rating Agencies and, (with the written
consent of the Credit Enhancer and) with the consent of the Holders of not
less than a majority of the Security Balances of each Class of Notes, by
Act of such Holders delivered to the Issuer and the Indenture Trustee, enter
into an indenture or indentures supplemental hereto for the purpose of adding
any provisions to, or changing in any manner or eliminating any of the
provisions of, this Indenture or of modifying in any manner the rights of
the Holders of the Notes under this Indenture; provided, however, that no
such supplemental indenture shall, without the consent of the Holder of
each Note affected thereby:

            (i)  change the date of payment of any installment of principal
     of or interest on any Note, or reduce the principal amount thereof or
     the interest rate thereon, change the provisions of this Indenture
     relating to the application of collections on, or the proceeds of the
     sale of, the Trust Estate to payment of principal of or interest on the
     Notes, or change any place of payment where, or the coin or currency in
     which, any Note or the interest thereon is payable, or impair the right
     to institute suit for the enforcement of the provisions of this
     Indenture requiring the application of funds available therefor, as
     provided in Article V, to the payment of any such amount due on the
     Notes on or after the respective due dates thereof;

           (ii)  reduce the percentage of the Security Balances of the Notes,
     the consent of the Holders of which is required for any such
     supplemental indenture, or the consent of the Holders of which is
     required for any waiver of compliance with certain provisions of this
     Indenture or certain defaults hereunder and their consequences provided
     for in this Indenture;

          (iii)  modify or alter the provisions of the proviso to the
     definition of the term "Outstanding" or modify or alter the exception in
     the definition of the term "Holder";

           (iv)  reduce the percentage of the Security Balances of the Notes
     required to direct the Indenture Trustee to direct the Issuer to sell or
     liquidate the Trust Estate pursuant to Section 5.04;

            (v)  modify any provision of this Section 9.02 except to increase
     any percentage specified herein or to provide that certain additional
     provisions of this Indenture or the Basic Documents cannot be modified
     or waived without the consent of the Holder of each Note affected thereby;

           (vi)  modify any of the provisions of this Indenture in such
     manner as to affect the calculation of the amount of any payment of
     interest or principal due on any Note on any Payment Date (including
     the calculation of any of the individual components of such calculation);
     or

          (vii)  permit the creation of any lien ranking prior to or on a
     parity with the lien of this Indenture with respect to any part of the
     Trust Estate or, except as otherwise permitted or contemplated herein,
     terminate the lien of this Indenture on any property at any time subject
     hereto or deprive the Holder of any Note of the security provided by the
     lien of this Indenture; and provided, further, that such action shall
     not, as evidenced by an Opinion of Counsel, cause the Issuer to be
     subject to an entity level tax or be classified as a taxable mortgage
     pool within the meaning of Section 7701(i) of the Code.

     The Indenture Trustee may in its discretion determine whether or not any
Notes would be affected by any supplemental indenture and any such
determination shall be conclusive upon the Holders of all Notes, whether
theretofore or thereafter authenticated and delivered hereunder.  The
Indenture Trustee shall not be liable for any such determination made in good
faith.

     It shall not be necessary for any Act of Noteholders under this Section
9.02 to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution by the Issuer and the Indenture Trustee of
any supplemental indenture pursuant to this Section 9.02, the Indenture
Trustee shall mail to the Holders of the Notes to which such amendment or
supplemental indenture relates a notice setting forth in general terms the
substance of such supplemental indenture.  Any failure of the Indenture
Trustee to mail such notice, or any defect therein, shall not, however, in
any way impair or affect the validity of any such supplemental indenture.)

     Section 9.03.  Execution of Supplemental Indentures.  In executing, or
                    ------------------------------------
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modification thereby of the trusts
created by this Indenture, the Indenture Trustee shall be entitled to
receive, and subject to Sections 6.01 and 6.02, shall be fully protected 
in relying upon, an Opinion of Counsel stating that the execution
of such supplemental indenture is authorized or permitted by this Indenture. 
The Indenture Trustee may, but shall not be obligated to, enter into any such
supplemental indenture that affects the Indenture Trustee's own rights,
duties, liabilities or immunities under this Indenture or otherwise.

     Section 9.04.  Effect of Supplemental Indenture.  Upon the execution of
                    --------------------------------
any supplemental indenture pursuant to the provisions hereof, this
Indenture shall be and shall be deemed to be modified and amended in
accordance therewith with respect to the Notes affected thereby, and
the respective rights, limitations of rights, obligations, duties,
liabilities and immunities under this Indenture of the Indenture Trustee,
the Issuer and the Holders of the Notes shall thereafter be determined, 
exercised and enforced hereunder subject in all respects to such 
modifications and amendments, and all the terms and conditions of any such
supplemental indenture shall be and be deemed to be part of the terms and
conditions of this Indenture for any and all purposes.

     Section 9.05.  Conformity with Trust Indenture Act.  Every amendment of
                    -----------------------------------
this Indenture and every supplemental indenture executed pursuant to this 
Article IX shall conform to the requirements of the Trust Indenture Act 
as then in effect so long as this Indenture shall then be qualified under 
the Trust Indenture Act.

     Section 9.06.  Reference in Notes to Supplemental Indentures.  Notes
                    ---------------------------------------------
authenticated and delivered after the execution of any supplemental 
indenture pursuant to this Article IX may, and if required by
the Indenture Trustee shall, bear a notation in form approved by the
Indenture Trustee as to any matter provided for in such supplemental
indenture.  If the Issuer or the Indenture Trustee shall so determine, new
Notes so modified as to conform, in the opinion of the Indenture Trustee and
the Issuer, to any such supplemental indenture may be prepared and executed
by the Issuer and authenticated and delivered by the Indenture Trustee in
exchange for Outstanding Notes.


                                  ARTICLE X

                                  (Reserved)

                                  ARTICLE XI

                                Miscellaneous
                                -------------

     Section 11.01.  Compliance Certificates and Opinions, etc.   (a)  Upon
                     ------------------------------------------
any application or request by the Issuer to the Indenture Trustee to take
any action under any provision of this Indenture, the Issuer shall furnish 
to the Indenture Trustee (and to the Credit Enhancer) (i) an Officer's 
Certificate stating that all conditions precedent, if any, provided for 
in this Indenture relating to the proposed action have been complied with, 
(ii) an Opinion of Counsel stating that in the opinion of such counsel 
all such conditions precedent, if any, have been complied with and (iii) 
(if required by the TIA) an Independent Certificate from a firm of certified 
public accountants meeting the applicable requirements of this Section 11.01, 
except that, in the case of any such application or request as to which the 
furnishing of such documents is specifically required by anyprovision of 
this Indenture, no additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition
or covenant provided for in this Indenture shall include:

          (1)  a statement that each signatory of such certificate or opinion
     has read or has caused to be read such covenant or condition and the
     definitions herein relating thereto;

          (2)  a brief statement as to the nature and scope of the
     examination or investigation upon which the statements or opinions
     contained in such certificate or opinion are based;

          (3)  a statement that, in the opinion of each such signatory, such
     signatory has made such examination or investigation as is necessary to
     enable such signatory to express an informed opinion as to whether or
     not such covenant or condition has been complied with; and

          (4)  a statement as to whether, in the opinion of each such
     signatory, such condition or covenant has been complied with; and 

          (5)  if the signer of such Certificate or Opinion is required to be
     Independent, the Statement required by the definition of the term
     "Independent". 

     (b)  (i)  Prior to the deposit of any Collateral or other property or
securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture,
the Issuer shall, in addition to any obligation imposed in Section 11.01(a)
or elsewhere in this Indenture, furnish to the Indenture Trustee an Officer's
Certificate certifying or stating the opinion of each person signing such
certificate as to the fair value (within 90 days of such deposit) to the
Issuer of the Collateral or other property or securities to be so deposited.

           (ii)  Whenever the Issuer is required to furnish to the Indenture
Trustee an Officer's Certificate certifying or stating the opinion of any
signer thereof as to the matters described in clause (i) above, the Issuer
shall also deliver to the Indenture Trustee an Independent Certificate as to
the same matters, if the fair value to the Issuer of the securities to be so
deposited and of all other such securities made the basis of any such with-
drawal or release since the commencement of the then-current fiscal year of
the Issuer, as set forth in the certificates delivered pursuant to clause (i)
above and this clause (ii), is 10% or more of the Security Balances of the
Notes, but such a certificate need not be furnished with respect to any
securities so deposited, if the fair value thereof to the Issuer as set forth
in the related Officer's Certificate is less than $25,000 or less than one
percent of the Security Balances of the Notes.

          (iii)  Whenever any property or securities are to be released from
the lien of this Indenture, the Issuer shall also furnish to the Indenture
Trustee an Officer's Certificate certifying or stating the opinion of each
person signing such certificate as to the fair value (within 90 days of such
release) of the property or securities proposed to be released and stating
that in the opinion of such person the proposed release will not impair the
security under this Indenture in contravention of the provisions hereof.

           (iv)  Whenever the Issuer is required to furnish to the Indenture
Trustee an Officer's Certificate certifying or stating the opinion of any
signer thereof as to the matters described in clause (iii) above, the Issuer
shall also furnish to the Indenture Trustee an Independent Certificate as to
the same matters if the fair value of the property or securities and of all
other property, other than property as contemplated by clause (v) below or
securities released from the lien of this Indenture since the commencement of
the then-current calendar year, as set forth in the certificates required by
clause (iii) above and this clause (iv), equals 10% or more of the Security
Balances of the Notes, but such certificate need not be furnished in the case
of any release of property or securities if the fair value thereof as set forth
in the related Officer's Certificate is less than $25,000 or less than one
percent of the then Security Balances of the Notes.

            (v)  Notwithstanding any provision of this Indenture, the Issuer
may, without compliance with the requirements of the other provisions of this
Section 11.01, (A) collect, sell or otherwise dispose of Mortgage Loans and
Mortgaged Properties as and to the extent permitted or required by the Basic
Documents or (B) make cash payments out of the Payment Account as and to the
extent permitted or required by the Basic Documents, so long as the Issuer
shall deliver to the Indenture Trustee every six months, commencing
__________, 199_, an Officer's Certificate of the Issuer stating that all the
dispositions of Collateral described in clauses (A) or (B) above that
occurred during the preceding six calendar months were in the ordinary course
of the Issuer's business and that the proceeds thereof were applied in
accordance with the Basic Documents.

     Section 11.02.  Form of Documents Delivered to Indenture Trustee.  In
                     ------------------------------------------------
any case where several matters are required to be certified by, or covered 
by an opinion of, any specified Person, it is not necessary that all 
such matters be certified by, or covered by the opinion of, only one 
such Person, or that they be so certified or covered by only one document, 
but one such Person may certify or give an opinion with respect to
some matters and one or more other such Persons as to other matters, and any
such Person may certify or give an opinion as to such matters in one or
several documents.

     Any certificate or opinion of an Authorized Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion
of, or representations by, counsel, unless such officer knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to the matters upon which his certificate or
opinion is based are erroneous.  Any such certificate of an Authorized
Officer or Opinion of Counsel may be based, insofar as it relates to factual
matters, upon a certificate or opinion of, or representations by, an officer
or officers of the Seller, the Issuer or the Administrator, stating that the
information with respect to such factual matters is in the possession of the
Seller, the Issuer or the Administrator, unless such counsel knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to such matters are erroneous.

     Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions 
or other instruments under this Indenture, they may, but need not,
be consolidated and form one instrument.

     Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that the
Issuer shall deliver any document as a condition of the granting of such
application, or as evidence of the Issuer's compliance with any term hereof,
it is intended that the truth and accuracy, at the time of the granting of
such application or at the effective date of such certificate or report (as
the case may be), of the facts and opinions stated in such document shall in
such case be conditions precedent to the right of the Issuer to have such
application granted or to the sufficiency of such certificate or report.  The
foregoing shall not, however, be construed to affect the Indenture Trustee's
right to rely upon the truth and accuracy of any statement or opinion
contained in any such document as provided in Article VI.

     Section 11.03.  Acts of Noteholders.  (a)  Any request, demand,
                     -------------------
authorization, direction, notice, consent, waiver or other action 
provided by this Indenture to be given or taken by Noteholders may be
embodied in and evidenced by one or more instruments of substantially similar
tenor signed by such Noteholders in person or by agents duly appointed in
writing; and except as herein otherwise expressly provided such action shall
become effective when such instrument or instruments are delivered to the
Indenture Trustee, and, where it is hereby expressly required, to the Issuer. 
Such instrument or instruments (and the action embodied therein and evidenced
thereby) are herein sometimes referred to as the "Act" of the Noteholders
signing such instrument or instruments.  Proof of execution of any such
instrument or of a writing appointing any such agent shall be sufficient for
any purpose of this Indenture and (subject to Section 6.01) conclusive in
favor of the Indenture Trustee and the Issuer, if made in the manner provided
in this Section 11.03.

     (b)  The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Indenture Trustee
deems sufficient.

     (c)  The ownership of Notes shall be proved by the Note Register.

     (d)  Any request, demand, authorization, direction, notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of
every Note issued upon the registration thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by
the Indenture Trustee or the Issuer in reliance thereon, whether or not 
notation of such action is made upon such Note.

     Section 11.04.  Notices, etc., to Indenture Trustee, Issuer, (Credit
                     ----------------------------------------------------
Enhancer) and Rating Agencies.  Any request, demand, authorization,
- -----------------------------
direction, notice, consent, waiver or Act of Noteholders or other 
documents provided or permitted by this Indenture shall be in writing
and if such request, demand, authorization, direction, notice, consent,
waiver or act of Noteholders is to be made upon, given or furnished to or
filed with:

            (i)  the Indenture Trustee by any Noteholder or by the Issuer
     shall be sufficient for every purpose hereunder if made, given,
     furnished or filed in writing to or with the Indenture Trustee at the
     Corporate Trust Office, or

           (ii)  the Issuer by the Indenture Trustee or by any Noteholder
     shall be sufficient for every purpose hereunder if in writing and mailed
     first-class, postage prepaid to the Issuer addressed to:  (IndyMac) Home
     Equity Loan Trust 199_-__ in care of (_____________), (______________)
     Attention of (_________) with a copy to the Administrator at
     (______________), Attention: (_____________), or at any other address
     previously furnished in writing to the Indenture Trustee by the Issuer
     or the Administrator.  The Issuer shall promptly transmit any notice
     received by it from the Noteholders to the Indenture Trustee, or

         ((iii)  the Credit Enhancer by the Issuer, the Indenture Trustee or
     by any Noteholders shall be sufficient for every purpose hereunder to in
     writing and mailed, first-class postage pre-paid, or personally
     delivered or telecopied to: (_______________), Attention:
     (______________), Telephone: (_____________), Telecopier: 
     (___________).)

     Notices required to be given to the Rating Agencies by the Issuer, the
Indenture Trustee or the Owner Trustee shall be in writing, personally
delivered or mailed by certified mail, return receipt requested, to ((i) in
the case of DCR, at the following address:  (________________);) (and) ((ii)
in the case of Fitch Investors Service, L.P., at the following address: 
(______________);) (and) ((iii) in the case of Moody's, at the following
address:  Moody's Investors Service, ABS Monitoring Department, 99 Church
Street, New York, New York 10007); (and) ((iv) in the case of Standard &
Poor's, at the following address:  Standard & Poor's Corporation, 26 Broadway
(15th Floor), New York, New York 10004, Attention of Asset Backed
Surveillance Department;) or as to each of the foregoing, at such other
address as shall be designated by written notice to the other parties.

     Section 11.05.  Notices to Noteholders; Waiver.  Where this Indenture
                     ------------------------------
provides for notice to Noteholders of any event, such notice shall be 
sufficiently given (unless otherwise herein expressly provided) if 
in writing and mailed, first-class, postage prepaid to each Noteholder 
affected by such event, at his address as it appears on the Note
Register, not later than the latest date, and not earlier than the earliest
date, prescribed for the giving of such notice.  In any case where notice to
Noteholders is given by mail, neither the failure to mail such notice nor any
defect in any notice so mailed to any particular Noteholder shall affect the
sufficiency of such notice with respect to other Noteholders, and any notice
that is mailed in the manner herein provided shall conclusively be presumed
to have been duly given.

     Where this Indenture provides for notice in any manner, such notice may
be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice.  Waivers of notice by Noteholders shall be filed with the Indenture
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result
of a strike, work stoppage or similar activity, it shall be impractical to
mail notice of any event to Noteholders when such notice is required to be
given pursuant to any provision of this Indenture, then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed
to be a sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure
to give such notice shall not affect any other rights or obligations created
hereunder, and shall not under any circumstance constitute an Event of
Default.

     Section 11.06.  Alternate Payment and Notice Provisions.  
                     ---------------------------------------
Notwithstanding any provision of this Indenture or any of the
Notes to the contrary, the Issuer may enter into any agreement with any
Holder of a Note providing for a method of payment, or notice by the
Indenture Trustee or any Administrator to such Holder, that is different from
the methods provided for in this Indenture for such payments or notices.  The
Issuer will furnish to the Indenture Trustee a copy of each such agreement
and the Indenture Trustee will cause payments to be made and notices to be
given in accordance with such agreements.

     Section 11.07.  Conflict with Trust Indenture Act.  If any provision
                     ---------------------------------
hereof limits, qualifies or conflicts with another provision hereof 
that is required to be included in this Indenture by any of the 
provisions of the Trust Indenture Act, such required provision shall
control.

     The provisions of TIA SectionSection 310 through 317 that impose duties
on any person (including the provisions automatically deemed included herein
unless expressly excluded by this Indenture) are a part of and govern this
Indenture, whether or not physically contained herein.

     Section 11.08.  Effect of Headings.  The Article and Section headings
                     ------------------
herein are for convenience only and shall not affect the construction hereof.

     Section 11.09.  Successors and Assigns.  All covenants and agreements in
                     ----------------------
this Indenture and the Notes by the Issuer shall bind its successors and 
assigns, whether so expressed or not.  All agreements of the Indenture 
Trustee in this Indenture shall bind its successors, co-trustees and agents.

     Section 11.10.  Separability.  In case any provision in this Indenture
                     ------------
or in the Notes shall be invalid, illegal or unenforceable, the validity, 
legality, and enforceability of the remaining provisions shall not in 
any way be affected or impaired thereby.

     Section 11.11.  Benefits of Indenture.  (The Credit Enhancer and its
                     ---------------------
successors and assigns shall be a third-party beneficiary to the 
provisions of this Indenture.)  Nothing in this Indenture or in the 
Notes, express or implied, shall give to any Person, other than the
parties hereto and their successors hereunder, and the Noteholders, and any
other party secured hereunder, and any other Person with an ownership
interest in any part of the Trust Estate, any benefit or any legal or
equitable right, remedy or claim under this Indenture.

     Section 11.12.  Legal Holidays.  In any case where the date on which any
                     --------------
payment is due shall not be a Business Day, then (notwithstanding any other 
provision of the Notes or this Indenture) payment need not be made on such 
date, but may be made on the next succeeding Business Day with the same 
force and effect as if made on the date on which nominally due, and no 
interest shall accrue for the period from and after any such nominal date.

     Section 11.13.  GOVERNING LAW.  THIS INDENTURE SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO 
ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES 
OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 11.14.  Counterparts.  This Indenture may be executed in any
                     ------------
number of counterparts, each of which so executed shall be deemed to be 
an original, but all such counterparts shall together constitute but one 
and the same instrument.

     Section 11.15.  Recording of Indenture.  If this Indenture is subject to
                     ----------------------
recording in any appropriate public recording offices, such recording is to 
be effected by the Issuer and at its expense accompanied by an Opinion of 
Counsel (which may be counsel to the Indenture Trustee or any other 
counsel reasonably acceptable to the Indenture Trustee) to the effect 
that such recording is necessary either for the protection of the 
Noteholders or any other Person secured hereunder or for the enforcement
of any right or remedy granted to the Indenture Trustee under this Indenture.

     Section 11.16.  Issuer Obligation.  No recourse may be taken, directly
                     -----------------
or indirectly, with respect to the obligations of the Issuer, the Owner 
Trustee or the Indenture Trustee on the Notes or under this Indenture 
or any certificate or other writing delivered in connection herewith 
or therewith, against (i) the Indenture Trustee or the Owner Trustee
in its individual capacity, (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner, owner, beneficiary, agent, officer, director,
employee or agent of the Indenture Trustee or the Owner Trustee in its
individual capacity, any holder of a beneficial interest in the Issuer, the
Owner Trustee or the Indenture Trustee or of any successor or assign of the
Indenture Trustee or the Owner Trustee in its individual capacity, except as
any such Person may have expressly agreed (it being understood that the
Indenture Trustee and the Owner Trustee have no such obligations in their
individual capacity) and except that any such partner, owner or beneficiary
shall be fully liable, to the extent provided by applicable law, for any
unpaid consideration for stock, unpaid capital contribution or failure to pay
any installment or call owing to such entity.  For all purposes of this
Indenture, in the performance of any duties or obligations of the Issuer
hereunder, the Owner Trustee shall be subject to, and entitled to the
benefits of, the terms and provisions of Article VI, VII and VIII of the
Trust Agreement.

     Section 11.17.  No Petition.  The Indenture Trustee, by entering into
                     -----------
this Indenture, and each Noteholder, by accepting a Note, hereby covenant 
and agree that they will not at any time institute against the Depositor 
or the Issuer, or join in any institution against the Depositor or the 
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or 
liquidation proceedings, or other proceedings under any United States 
federal or state bankruptcy or similar law in connection with any obligations 
relating to the Notes, this Indenture or any of the Basic Documents.

     Section 11.18.  Inspection.  The Issuer agrees that, on reasonable prior
                     ----------
notice, it will permit any representative of the Indenture Trustee, during 
the Issuer's normal business hours, to examine all the books of account, 
records, reports and other papers of the Issuer, to make copies and extracts 
therefrom, to cause such books to be audited by Independent certified public 
accountants, and to discuss the Issuer's affairs, finances and accounts with 
the Issuer's officers, employees, and Independent certified public accountants,
all at such reasonable times and as cause its representatives to hold in 
confidence all such information except to the extent disclosure may be required
by law (and all reasonable applications for confidential treatment are
unavailing) and except to the extent that the Indenture Trustee may reasonably
determine that such disclosure is consistent with its obligations hereunder. 

     Section 11.19.  Authority of the Administrator.  Each of the parties to
                     ------------------------------
this Indenture acknowledges that the Issuer and the Owner Trustee have each 
appointed the Administrator to act as its agent to perform the duties and 
obligations of the Issuer hereunder.  Unless otherwise instructed by the 
Issuer or the Owner Trustee, copies of all notices, requests, demands and 
other documents to be delivered to the Issuer or the Owner Trustee pursuant 
to the terms hereof shall be delivered to the Administrator.  Unless otherwise 
instructed by the Issuer or the Owner Trustee, all notices, requests, demands 
and other documents to be executed or delivered, and any action to be taken, 
by the Issuer or the Owner Trustee pursuant to the terms hereof may be
executed, delivered and/or taken by the Administrator pursuant to the 
Administration Agreement.

     IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused
their names to be signed hereto by their respective officers thereunto duly
authorized, all as of the day and year first above written.

                         (IndyMac) Home Equity Loan Trust 199_-_
                         as Issuer

                         By:  (______________________),
                              not in its individual capacity
                              but solely as Owner Trustee

                         By:___________________________________
                            Name:
                            Title:



                         (________________________________),
                         as Indenture Trustee, as Certificate Paying Agent
                         and as Certificate Registrar


                         By:____________________________________
                            Name:   
                            Title:  



(___________________)
hereby accepts the appoint-
ment as Certificate Paying
Agent pursuant to Section
3.03 hereof and as Certifi-
cate Registrar pursuant to
Section 4.02 hereof.





______________________________
By:     
Title:  






STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )

     On this ____ day of __________, before me personally appeared
______________, to me known, who being by me duly sworn, did depose and
say, that he resides at _________________, __________________ _____, that
he is the                    of the Owner Trustee, one of the
          ------------------
corporations described in and which executed the above instrument; that he
knows the seal of said corporation; that the seal affixed to said instru-
ment is such corporate seal; that it was so affixed by order of the Board
of Directors of said corporation; and that he signed his name thereto by
like order.


                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)




STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )

     On this ____ day of __________, before me personally appeared      
              , to me known, who being by me duly sworn, did depose and
- --------------
say, that he resides at                    
                        -----------------------------------------------, 
that he is the ______________ of ________________, as Indenture Trustee,
one of the corporations described in and which executed the above instru-
ment;  that he knows the seal of said corporation; that the seal affixed
to said instrument is such corporate seal; that it was so affixed by order
of the Board of Directors of said corporation; and that he signed his name
thereto by like order.

                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)




STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )


     On this ____ day of __________, before me personally appeared      
              , to me known, who being by me duly sworn, did depose and
- --------------
say, that he resides at 
                       ------------------------------------------------
that he is an ________________ of _______________, as Indenture Trustee,
one of the corporations described in and which executed the above instru-
ment;  that he knows the seal of said corporation; that the seal affixed
to said instrument is such corporate seal; that it was so affixed by order
of the Board of Directors of said corporation; and that he signed his name
thereto by like order.



                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)




                                                                APPENDIX A
                                                                ----------


                                DEFINITIONS


     Accelerated Principal Distribution Amount:  With respect to any
     -----------------------------------------
Payment Date, the lesser of (x) the amount remaining in the Payment
Account after the application of funds on deposit therein in accordance
with clauses (i) through (vi) of Section 3.05 of the Indenture and (y) the
amount required to reach the Required Overcollateralization Amount.

     Accelerated Principal Payment Amount:  As defined in Section 3.05
     ------------------------------------
of the Indenture.

     Additional Balance:  With respect to any Mortgage Loan, any future
     ------------------
Draw made by the related Mortgagor pursuant to the related Loan Agreement
after the Cut-off Date in the case of an Initial Loan, or after the
Deposit Date in the case of an Additional Loan; provided, however,
                                                --------  -------
that if an Amortization Event occurs, then any Draw after such Amorti-
zation Event shall not be acquired by the Issuer and shall not be an Addi-
tional Balance.

     Additional Loans:  All home equity line of credit loans sold by
     ----------------
the Seller to the Issuer after the Closing Date pursuant to Section 2 of
the Loan Purchase Agreement.

     Administration Agreement:  The Administration Agreement dated as
     ------------------------
of ___________, 199_ among the Issuer, the Indenture Trustee and (______
________), as Administrator, as it may be amended from time to time.

     Administrator:  (______________), as administrator under the
     -------------
Administration Agreement or any successor Administrator appointed pursuant
to the terms of the Administration Agreement.

     Affiliate:  With respect to any Person, any other Person con
     ---------
trolling, controlled by or under common control with such  Person.  For
purposes of this definition, "control" means the power to direct the
management and policies of a Person, directly or indirectly, whether
through ownership of voting securities, by contract or otherwise and
"controlling" and "controlled" shall have meanings correlative to the
foregoing.

     Aggregate Security Balance:  With respect to any Payment Date, the
     --------------------------
aggregate of the Principal Balances of all Securities as of such date.

     (Amortization Event:  Any one of the following events:
      ------------------
          (a)  the failure on the part of the Seller (i) to make any
     payment or deposit required to be made under the Loan Purchase
     Agreement within four 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 Loan Purchase Agreement, which failure continues unreme-
     died for a period of 60 days after written notice and such failure
     materially and adversely affects the interests of the Securityholders
     or the Credit Enhancer;

          (b)  if any representation or warranty made by the Seller in the
     Loan Purchase Agreement proves to have been incorrect in any material
     respect when made and which continues to be incorrect in any material
     respect for a period of 45 days with respect to any representation or
     warranty of the Seller made in Section (___) of the Loan Purchase
     Agreement or 90 days with respect to any representation or warranty
     made in Section (___) or (___) of the Loan Purchase Agreement after
     written notice and as a result of which the interests of the Securit-
     yholders or the Credit Enhancer are materially and adversely affected;
     provided, however, that an Amortization Event shall not be deemed to
     --------  -------
     occur if the Seller has repurchased or substituted for the related 
     Mortgage Loans or all Mortgage Loans, if applicable, during such 
     period (or within an additional 60 days with the consent of the 
     Indenture Trustee and the Credit Enhancer) in accordance with the 
     provisions of the Indenture;

          (c)  The entry against the Seller of a decree or order by a
     court or agency or supervisory authority having jurisdiction in the
     premises for the appointment of a trustee, conservator, receiver or
     liquidator in any insolvency, conservatorship, receivership, read-
     justment of debt, marshalling of assets and liabilities or similar
     proceedings, or for the winding up or liquidation of its affairs, and
     the continuance of any such decree or order unstayed and in effect
     for a period of 60 consecutive days;

          (d)  The Seller shall voluntarily go into liquidation, consent
     to the appointment of a conservator, receiver, liquidator or similar
     person in any insolvency, readjustment of debt, marshalling of assets
     and liabilities or similar proceedings of or relating to the Seller
     or of or relating to all or substantially all of its property, or a
     decree or order of a court, agency or supervisory authority having
     jurisdiction in the premises for the appointment of a conservator,
     receiver, liquidator or similar person in any insolvency, readjust-
     ment of debt, marshalling of assets and liabilities or similar
     proceedings, or for the winding-up or liquidation of its affairs, 
     shall have been entered against the Seller and such decree or 
     order shall have remained in force undischarged, unbonded or 
     unstayed for a period of 60 days; or the Seller shall admit in 
     writing its inability to pay its debts generally as they become 
     due, file a petition to take advantage of any applicable
     insolvency or reorganization statute, make an assignment for the
     benefit of its creditors or voluntarily suspend payment of its
     obligations;

          (e)  the Issuer becomes subject to regulation by the Commission
     as an investment company within the meaning of the Investment Company
     Act of 1940, as amended;

          (f)  an Event of Servicing Termination relating to the Master
     Servicer occurs under the Master Servicing Agreement and the Master
     Servicer is the Seller; or

          (g)  the aggregate of all draws under the Credit Enhancement
     Instrument exceed 1% of the sum of (i) the Cut-off Date Asset Balance
     and (ii) the amount by which the Pool Balance as of the latest date
     that the Additional Loans have been transferred to the Issuer exceeds
     the Cut-off Date Asset Balance.

     In the case of any event described in (a), (b) or (f), an Amortiza-
tion Event will be deemed to have occurred only if, after any applicable
grace period described in such clauses, either the Indenture Trustee, the
Credit Enhancer or, with the consent of the Credit Enhancer, Securityhold-
ers evidencing not less than 51% of the Security Balance of each of the
Notes and the Certificates by written notice to the Seller, the Master
Servicer, the Depositor and the Owner Trustee (and to the Indenture
Trustee, if given by the Credit Enhancer or the Securityholders) may
declare that an Amortization Event has occurred as of the date of such
notice.  In the case of any event described in clauses (c), (d), (e), (g)
or (h), an Amortization Event will be deemed to have occurred without any
notice or other action on the part of the Indenture Trustee, the Security-
holders or the Credit Enhancer immediately upon the occurrence of such
event; provided, that any Amortization event described in clauses (g)
       --------
or (h) may be waived and deemed of no effect with the written consent 
of the Credit Enhancer and each Rating Agency, subject to the 
satisfaction of any conditions to such waiver.)

     Appraised Value:  With respect to any Mortgaged Property, either
     ---------------
(x) the value set forth in an appraisal of such Mortgaged Property made to
establish compliance with the underwriting criteria then in effect in
connection with the later of the application for the Mortgage Loan secured
by such Mortgaged Property or any subsequent increase or decrease in the
related Credit Limit or to reduce or eliminate the amount of any primary
insurance, or (y) if the sales price of the Mortgaged Property is 
considered in accordance with the underwriting criteria applicable to the
Mortgage Loan, the lesser of (i) the appraised value referred to in (x)
above and (ii) the sales price of such Mortgaged Property.

     Asset Balance:  With respect to any Mortgage Loan, other than a
     -------------
Liquidated Mortgage Loan, and as of any day, the related Cut-off Date
Asset Balance or Deposit Date Asset Balance, (plus (i) any Additional
                                              ----
Balances in respect of such Mortgage Loan conveyed to the Issuer,) minus
                                                                   -----
((ii)) all collections credited as principal in respect of any
such Mortgage Loan in accordance with the related Loan Agreement (except
for any such collections that are allocable to the Excluded Amount) and
applied in reduction of the Asset Balance thereof.  For purposes of this
definition, a Liquidated Mortgage Loan shall be deemed to have an Asset
Balance equal to the Asset Balance of the related Mortgage Loan immedi-
ately prior to the final recovery of all related Liquidation Proceeds and
an Asset Balance of zero thereafter.

     Assignment of Mortgage:  With respect to any Mortgage, an assign
     ----------------------
ment, notice of transfer or equivalent instrument, in recordable form,
sufficient under the laws of the jurisdiction in which the related
Mortgaged Property is located to reflect the conveyance of the Mortgage,
which assignment, notice of transfer or equivalent instrument may be in
the form of one or more blanket assignments covering the Mortgage Loans
secured by Mortgaged Properties located in the same jurisdiction.

     Authorized Newspaper:  A newspaper of general circulation in the
     --------------------
Borough of Manhattan, The City of New York, printed in the English
language and customarily published on each Business Day, whether or not
published on Saturdays, Sundays or holidays.

     Authorized Officer:  With respect to the Issuer, any officer of
     ------------------
the Owner Trustee who is authorized to act for the Owner Trustee in
matters relating to the Issuer and who is identified on the list of
Authorized Officers delivered by the Owner Trustee to the Indenture
Trustee on the Closing Date (as such list may be modified or supplemented
from time to time thereafter) and, so long as the Administration Agreement
is in effect, any Responsible Officer of the Administrator who is autho-
rized to act for the Administrator in matters relating to the Issuer and
to be acted upon by the Administrator pursuant to the Administration
Agreement and who is identified on the list of Authorized Officers
delivered by the Administrator to the Indenture Trustee on the Closing
Date (as such list may be modified or supplemented from time to time
thereafter).

     Basic Documents:  The Trust Agreement, the Certificate of Trust,
     ---------------
the Indenture, the Loan Purchase Agreement, the Insurance Agreement, the
Administration Agreement, the Master Servicing Agreement, the Custodial 
Agreement and the other documents and certificates delivered in connection 
with any of the above.

     Beneficial Owner:  With respect to any Note, the Person who is the
     ----------------
beneficial owner of such Note as reflected on the books of the Depository
or on the books of a Person maintaining an account with such Depository
(directly as a Depository Participant or indirectly through a Depository
Participant, in accordance with the rules of such Depository).

     Billing Cycle:  With respect to any Mortgage Loan and Due Date,
     -------------
the calendar month preceding such Due Date.

     Book-Entry Notes:  Beneficial interests in the Notes, ownership
     ----------------
and transfers of which shall be made through book entries by the Deposito-
ry as described in Section 4.06 of the Indenture.

     Business Day:  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 (_____________) are required or authorized by law to
be closed.

     Business Trust Statute:  Chapter 38 of Title 12 of the Delaware
     ----------------------
Code, 12 Del. Code SectionSection3801 et seq., as the same may be
         ---                          -- ----
amended from time to time.

     Carryover Loss Amount:  With respect to any Payment Date, the
     ---------------------
aggregate of Loss Amounts (other than Loss Amounts arising during the
related Collection Period) with respect to which either (i) payments of
principal have not been previously made on the Notes and the Certificates
or (ii) were not reflected in a reduction (not below zero) of the Overcol-
lateralization Amount.

     Certificate Distribution Amount:  With respect to any Payment
     -------------------------------
Date, the sum of (x) the amount accrued during the related Interest Period
on the Principal Balance of the Certificates at the Certificate Rate for
such Interest Period and (y) any Unpaid Certificate Distribution Amount
Shortfall.  The amount available for distribution on any Payment Date
shall be allocated first to the amount in clause (x) above, and second to
the amount in clause (y) above.

     Certificate Paying Agent:  The meaning specified in Section 3.03
     ------------------------
of the Indenture.

     Certificate Percentage:  With respect to any Payment Date, the
     ----------------------
ratio, expressed as a percentage, of the aggregate of the Principal
Balance of the Certificates immediately prior to such Payment Date to the
sum of the aggregate of the Principal Balance of the Securities immediate-
ly prior to such date.

     Certificate Rate:  With respect to any Interest Period, the per
     ----------------
annum rate determined by the Master Servicer equal to the sum of (i) LIBOR
and (ii) (______)%; provided, however, that in no event shall the
                    --------  -------
Certificate Rate with respect to any Interest Period exceed the Maximum
Rate.

     Certificate Register:  The register maintained by the Certificate
     --------------------
Registrar in which the Certificate Registrar shall provide for the
registration of Certificates and of transfers and exchanges of Certifi-
cates.

     Certificate Registrar:  Initially, (______________), in its
     ---------------------
capacity as Certificate Registrar, or any successor to the Indenture
Trustee in such capacity.

     Certificate of Trust:  The Certificate of Trust filed for the
     --------------------
Trust pursuant to Section 3810(a) of the Business Trust Statute.

     Certificates:  The Home Equity Loan Asset-Backed Certificates,
     ------------
Series 199_-_, each evidencing undivided beneficial interests in the
Issuer and executed by the Owner Trustee in substantially the form set
forth in Exhibit A to the Trust Agreement.

     Certificateholder:  The Person in whose name a Certificate is
     -----------------
registered in the Certificate Register except that, any Certificate
registered in the name of the Issuer, the Owner Trustee or the Indenture
Trustee or any Affiliate of any of them shall be deemed not to be out-
standing and the registered holder will not be considered a Certific-
ateholder or a holder for purposes of giving any request, demand, authori-
zation, direction, notice, consent or waiver under the Indenture or the
Trust Agreement provided that, in determining whether the Indenture
Trustee or the Owner Trustee shall be protected in relying upon any such
request, demand, authorization, direction, notice, consent or waiver, only
Certificates that the Indenture Trustee or the Owner Trustee knows to be
so owned shall be so disregarded.  Owners of Certificates that have been
pledged in good faith may be regarded as Holders if the pledgee establish-
es to the satisfaction of the Indenture Trustee or the Owner Trustee, as
the case may be, the pledgee's right so to act with respect to such
Certificates and that the pledgee is not the Issuer, any other obligor
upon the Certificates or any Affiliate of any of the foregoing Persons.

     Class:  The Notes or the Certificates, as the case may be.
     -----
     Closing Date:  ___________, 199_.
     ------------
     Code:  The Internal Revenue Code of 1986, as amended, and the
     ----
rules and regulations promulgated thereunder.

     Collateral:  The meaning specified in the Granting Clause of the
     ----------
Indenture.

     Collection Account:  The account or accounts created and main
     ------------------
tained pursuant to Section (    ) of the Master Servicing Agreement.  The
Collection Account shall be an Eligible Account.

     Collection Period:  With respect to any Mortgage Loan and Payment
     -----------------
Date other than the first Payment Date, the calendar month preceding any
such Payment Date and with respect to the first Payment Date, the period
from _____________ through (___________).

     Combined Loan-to-Value Ratio:  With respect to any Mortgage Loan
     ----------------------------
and any date, the percentage equivalent of a fraction, the numerator of
which is the sum of (i) the greater of (x) the Credit Limit and (y) the
Cut-off Date Asset Balance of such Mortgage Loan and (ii) the outstanding
principal balance as of the date of the origination of such Mortgage Loan
(or any subsequent date as of which such outstanding principal balance may
be determined in connection with an increase or decrease in the Credit
Limit or to reduce the amount of primary insurance for such Mortgage Loan)
of any mortgage loan or mortgage loans that are secured by liens on the
Mortgaged Property that are senior or subordinate to the Mortgage and the
denominator of which is the Appraised Value of the related Mortgaged
Property.

     Corporate Trust Office:  With respect to the Indenture Trustee,
     ----------------------
Certificate Registrar, Certificate Paying Agent and Paying Agent, the
principal corporate trust office of the Indenture Trustee and Note
Registrar at which at any particular time its corporate trust business
shall be administered, which office at the date of the execution of this
instrument is located at (______________), except that for purposes of
Section 4.02 of the Indenture and Section 3.09 of the Trust Agreement,
such term shall include the Indenture Trustee's office or agency at
(__________) to the Owner Trustee, the principal corporate trust office of
the Owner Trustee at which at any particular time its corporate trust
business shall be administered, which office at the date of the execution
of this Trust Agreement is located at (___________), Attention:  (_______-
___________).

     (Credit Enhancement Draw Amount:  As defined in Section 3.32 of
      ------------------------------
the Indenture.

     Credit Enhancement Instrument:  The security bond number (______
     -----------------------------
____), dated as of the Closing Date, issued by the Credit Enhancer to the
Indenture Trustee for the benefit of the Noteholders and to the Certifi-
cate Paying Agent as agent for the Issuer for the benefit of the Certific-
ateholders.

     Credit Enhancer:  (______________________), a (_______________),
     ---------------
any successor thereto or any replacement credit enhancer substituted pur-
suant to Section 3.33 of the Indenture.

     Credit Enhancer Default:  If the Credit Enhancer fails to make a
     -----------------------
payment required under the Credit Enhancement Instrument in accordance
with its terms.)

     Credit Limit:  With respect to any Mortgage Loan, the maximum
     ------------
Asset Balance permitted under the terms of the related Loan Agreement.

     Custodial Agreement:  Any Custodial Agreement between the Custodi
     -------------------
an, the Indenture Trustee, the Issuer and the Master Servicer relating to
the custody of the Mortgage Loans and the Related Documents.

     Custodian:  With respect to the Mortgage Loans, (______________),
     ---------
a (_______________), and its successors and assigns.

     Cut-Off Date:  With respect to the Initial Loans ________, 199_.
     ------------

     DCR:  Duff & Phelps Credit Rating Co. or its successor in inter
     ---
est.

     Default:  Any occurrence which is or with notice or the lapse of
     -------
time or both would become an Event of Default.

     Definitive Notes:  The meaning specified in Section 4.06 of the
     ----------------
Indenture.

     Deleted Mortgage Loan:  A Mortgage Loan replaced or to be replaced
     ---------------------
with an Eligible Substitute Mortgage Loan.

     (Deposit Date:  The applicable date as of which any Additional
      ------------
Loan is sold to the Issuer pursuant to the Loan Purchase Agreement.

     Deposit Date Asset Balance:  With respect to any Additional Loan,
     --------------------------
the Asset Balance thereof as of the Deposit Date.)

     Depositor:  IndyMac ABS, Inc., a Delaware corporation, or its
     ---------
successor in interest.

     Depository or Depository Agency:  The Depository Trust Company or
     -------------------------------
a successor appointed by the Indenture Trustee with the approval of the
Depositor.  Any successor to the Depository shall be an organization
registered as a "clearing agency" pursuant to Section 17A of the Exchange
Act and the regulations of the Securities and Exchange Commission thereunder.

     Depository Participant:  A Person for whom, from time to time, the
     ----------------------
Depository effects book-entry transfers and pledges of securities deposit-
ed with the Depository.

     Designated Certificate:  The meaning specified in Section 3.11 of
     ----------------------
the Trust Agreement.

     Dissolution Payment Date:  Following an Event of Default under the
     ------------------------
Indenture and an acceleration of the Maturity Date of the Notes, a date on
which the proceeds of the sale of the Trust Estate are paid to Securityho-
lders.

     Draw:  With respect to any Mortgage Loan, a borrowing by the
     ----
Mortgagor under the related Loan Agreement.

     Due Date:  With respect to the Mortgage Loans, the (__)th day of
     --------
the month.  

     Eligible Account:  An account that is any of the following:  (i)
     ----------------
maintained with a depository institution the short-term debt obligations
of which have been rated by each Rating Agency in its highest rating
available, or (ii) an account or accounts in a depository institution in
which such accounts are fully insured to the limits established by the
FDIC, provided that any deposit not so insured shall, to the extent
      --------
acceptable to each Rating Agency, as evidenced in writing, be maintained 
such that (as evidenced by an Opinion of Counsel delivered to the 
Indenture Trustee and each Rating Agency) the Indenture Trustee have a 
claim with respect to the funds in such account or a perfected first 
security interest against any collateral (which shall be limited to 
Eligible Investments) securing such funds that is superior to claims of 
any other depositors or creditors of the depository institution with 
which such account is maintained, or (iii) in the case of the Collection 
Account, either (A) a trust account or accounts maintained at the
Corporate Trust Department of the Indenture Trustee or (B) an account or
accounts maintained at the Corporate Trust Department of the Indenture
Trustee, as long as its short term debt obligations are rated (___) by 
(_____) and (___) by (_____________) or the equivalent or better by each
Rating Agency and its long term debt obligations are rated (___) by 
(___) and (___) by (___________) or the equivalent or better by each
Rating Agency, or (iv) in the case of the Collection Account and the 
Payment Account, a trust account or accounts maintained in the corporate 
trust division of the Indenture Trustee, or (v) an account or accounts 
of a depository institution acceptable to each Rating Agency as 
evidenced in writing by each Rating Agency that use of any such 
account as the Collection Account or the Payment Account will not 
reduce the rating assigned to any of the Securities by such Rating 
Agency below investment grade (without taking into account the Credit 
Enhancement Instrument.)

     Eligible Investments:  One or more of the following:
     --------------------
(i)  obligations of the United States or any agency thereof, provided such
obligations are backed by the full faith and credit of the United States;
(ii)  general obligations of or obligations guaranteed by any state of the
United States or the District of Columbia receiving the highest long-term
debt rating of each Rating Agency rating the related Series of Securities,
or such lower rating as will not result in the downgrading or withdrawal
of the ratings then assigned to the Securities by each such Rating Agency;
(iii)  commercial paper issued by (____________) or any of its Affiliates
or commercial or finance company paper which is then receiving the highest
commercial or finance company paper rating of each such Rating Agency, 
or such lower rating as will not result in the downgrading or 
withdrawal of the ratings then assigned to the Securities by each 
such Rating Agency; (iv)  certificates of deposit, demand or time 
deposits, or bankers' acceptances issued by any depository institution 
or trust company incorporated under the laws of the United States or 
of any state thereof and subject to supervision and examination by 
federal and/or state banking authorities, provided that the commercial
paper and/or long term unsecured debt obligations of such depository
institution or trust company (or in the case of the principal depository
institution in a holding company system, the commercial paper or long-term
unsecured debt obligations of such holding company, but only if Moody's is
not a Rating Agency) are then rated one of the two highest long-term and
the highest short-term ratings of each such Rating Agency for such securi-
ties, or such lower ratings as will not result in the downgrading or
withdrawal of the rating then assigned to the Securities by any such
Rating Agency; (iv)  demand or time deposits or certificates of deposit
issued by any bank or trust company or savings institution to the extent
that such deposits are fully insured by the FDIC; (v)  guaranteed rein-
vestment agreements issued by any bank, insurance company or other
corporation containing, at the time of the issuance of such agreements,
such terms and conditions as will not result in the downgrading or
withdrawal of the rating then assigned to the Securities by any such
Rating Agency; (vi)  repurchase obligations with respect to any security
described in clauses (i) and (ii) above, in either case entered into with
a depository institution or trust company (acting as principal) described
in clause (iv) above; (vii)  securities (other than stripped bonds,
stripped coupons or instruments sold at a purchase price in excess of 115%
of the face amount thereof) bearing interest or sold at a discount issued
by any corporation incorporated under the laws of the United States or any
state thereof which, at the time of such investment, have one of the two
highest ratings of each Rating Agency (except if the Rating Agency is
Moody's, such rating shall be the highest commercial paper rating of
Moody's for any such securities), or such lower rating as will not result
in the downgrading or withdrawal of the rating then assigned to the
Securities by any such Rating Agency, as evidenced by a signed writing
delivered by each such Rating Agency; and (viii)  such other investments
having a specified stated maturity and bearing interest or sold at a
discount acceptable to each Rating Agency as will not result in the
downgrading or withdrawal of the rating then assigned to the Securities of
such Series by any such Rating Agency, as evidenced by a signed writing
delivered by each such Rating Agency; provided that no such instrument 
                                      --------
shall be an Eligible Investment if such instrument evidences the right 
to receive interest only payments with respect to the obligations 
underlying such instrument.

     Eligible Substitute Mortgage Loan:  A Mortgage Loan substituted by
     ---------------------------------
the Depositor for a Deleted Mortgage Loan which must, on the date of such
substitution, as confirmed in an Officers' Certificate delivered to the
Indenture Trustee, (i) have an outstanding principal balance, after
deduction of the principal portion of the monthly payment due in the month
of substitution (or in the case of a substitution of more than one
Mortgage Loan for a Deleted Mortgage Loan, an aggregate outstanding
principal balance, after such deduction), not in excess of the outstanding
principal balance of the Deleted Mortgage Loan (the amount of any short-
fall to be deposited by the Seller in the Collection Account in the month
of substitution); (ii) have a Loan Rate not less than the Loan Rate of the
Deleted Mortgage Loan and not more than __% in excess of the Loan Rate of
such Deleted Mortgage Loan; (iii) have a Loan Rate based on the same index
with adjustments to such Loan Rate made on the same interest rate adjust-
ment date as that of the Deleted Mortgage Loan; (iv) have a Margin that is
not less than the Margin of the Deleted Mortgage Loan and not more than
_____ basis points higher than the Margin for the Deleted Mortgage Loan;
(v) have a mortgage of the same or higher level of priority as the
mortgage relating to the Deleted 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 Deleted Mortgage
Loan; (vii) comply with each representation and warranty as to the
Mortgage Loans set forth in the Loan 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 Deleted 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 Deleted
Mortgage Loan, the Seller will be required to make a deposit tot he
Collection Account equal to such difference; and (x) not be __ days or
more delinquent.

     ERISA:  The Employee Retirement Income Security Act of 1974, as
     -----
amended.

     Event of Default:  With respect to the Indenture, any one of the
     ----------------
following events (whatever the reason for such Event of Default and
whether it shall be voluntary or involuntary or be effected by operation
of law or pursuant to any judgment, decree or order of any court or any
order, rule or regulation of any administrative or governmental body):

          (i)  a default in the payment of any interest on any Note when
     the same becomes due and payable, and such default shall continue for
     a period of five days; or

          (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; or

          (iii)  (a Credit Enhancer Default shall have occurred and be
     continuing and) there occurs a default in the observance or perfor-
     mance of any covenant or agreement of the Issuer made in the Inden-
     ture, or any representation or warranty of the Issuer made in the
     Indenture or in any certificate or other writing delivered pursuant
     hereto or in connection herewith proving to have been incorrect in
     any material respect as of the time when the same shall have been
     made, and such default shall continue or not be cured, or the circum-
     stance or condition in respect of which such representation or
     warranty was incorrect shall not have been eliminated or otherwise
     cured, for a period of 30 days after there shall have been given, by
     registered or certified mail, to the Issuer by the Indenture Trustee
     or to the Issuer and the Indenture Trustee by the Holders of at least
     25% of the Outstanding Amount of the Notes, a written notice speci-
     fying such default or incorrect representation or warranty and
     requiring it to be remedied and stating that such notice is a notice
     of default hereunder; or

          (iv)  (a Credit Enhancer Default shall have occurred and be
     continuing and) there occurs the filing of a decree or order for
     relief by a court having jurisdiction in the premises in respect of
     the Issuer or any substantial part of the Trust Estate in an involun-
     tary case under any applicable federal or state bankruptcy, insol-
     vency or other similar law now or hereafter in effect, or appointing
     a receiver, liquidator, assignee, custodian, trustee, sequestrator or
     similar official of the Issuer or for any substantial part of the
     Trust Estate, or ordering the winding-up or liquidation of the
     Issuer's affairs, and such decree or order shall remain unstayed and
     in effect for a period of 60 consecutive days; or

          (v)  (a Credit Enhancer Default shall have occurred and be
     continuing and) there occurs the commencement by the Issuer of a
     voluntary case under any applicable federal or state bankruptcy,
     insolvency or other similar law now or hereafter in effect, or the
     consent by the Issuer to the entry of an order for relief in an
     involuntary case under any such law, or the consent by the Issuer to
     the appointment or taking possession by a receiver, liquidator,
     assignee, custodian, trustee, sequestrator or similar official of the
     Issuer or for any substantial part of the assets of the Trust Estate,
     or the making by the Issuer of any general assignment for the benefit
     of creditors, or the failure by the Issuer generally to pay its debts
     as such debts become  due, or the taking of any action by the Issuer 
     in furtherance of any of the foregoing.

     Event of Servicer Termination:  With respect to the Master Servic
     -----------------------------
ing Agreement, an Event of Default as defined in Section 7.01 of the
Master Servicing Agreement. 

     Exchange Act:  The Securities Exchange Act of 1934, as amended,
     ------------
and the rules and regulations promulgated thereunder.

     Excluded Amount:  For any Payment Date on or after the occurrence
     ---------------
of an Amortization Event, with respect to all collections whether interest
or principal (other than any amounts received in respect of a Repurchase
Price and pursuant to Section (_________) of the Master Servicing Agree-
ment) ("Total Collections") on all Initial Loans and Additional Loans in
each case including all Draws whether or not transferred to the Issuer
(collectively, "Total Balances of Obligors"), an amount equal to the
product of (A) Total Collections during the related Collection Period and
(B) a fraction equal to one (1) minus a fraction the numerator of which is
                                -----
(x) the aggregate Asset Balances of the end of the last Collection Period 
and the denominator of which is (y) the Total Balances of Obligors.

     Expenses:  The meaning specified in Section 8.02 of the Trust
     --------
Agreement.

     FDIC:  The Federal Deposit Insurance Corporation or any successor
     ----
thereto.

     Final Scheduled Payment Date:  To the extent not previously paid,
     ----------------------------
the principal balance of each Class of Notes will be due on the Payment
Date in ____________ ____.

     Fitch:  Fitch IBCA, Inc. or its successor in interest.
     -----

     FNMA:  The Federal National Mortgage Association, or any successor
     ----
thereto.

     Foreclosure Profit:  With respect to a Liquidated Mortgage Loan,
     ------------------
the amount, if any, by which (i) the aggregate of its Net Liquidation
Proceeds exceeds (ii) the related Asset Balance (plus accrued and unpaid
interest thereon at the applicable Loan Rate from the date interest was
last paid through the date of receipt of the final Liquidation Proceeds)
of such Liquidated Mortgage Loan immediately prior to the final recovery
of its Liquidation Proceeds.

     (Funding Account:  The trust account created and maintained with
      ---------------
the Indenture Trustee pursuant to Section 8.02 of the Indenture and
referred to therein as the Funding Account.  Funds 
deposited in the Funding Account shall be held in trust for the uses and
purposes set forth in Article VIII of the Indenture.

     Funding Period:  The period commencing on the Cut-off Date and
     --------------
ending on the earlier of (x) the Payment Date in __________, 199_ and (y)
the occurrence of an Amortization Event.)

     Grant:  Mortgage, pledge, bargain, sell, warrant, alienate,
     -----
remise, release, convey, assign, transfer, create, and grant a lien upon
and a security interest in and right of set-off against, deposit, set over
and confirm pursuant to the Indenture.  A Grant of the Collateral or of
any other agreement or instrument shall include all rights, powers and op-
tions (but none of the obligations) of the granting party thereunder,
including the immediate and continuing right to claim for, collect,
receive and give receipt for principal and interest payments in respect of
such collateral or other agreement or instrument and all other moneys
payable thereunder, to give and receive notices and other communications,
to make waivers or other agreements, to exercise all rights and options,
to bring proceedings in the name of the granting party or otherwise, and
generally to do and receive anything that the granting party is or may be
entitled to do or receive thereunder or with respect thereto.

     Gross Margin:  With respect to any Mortgage Loan, the percentage
     ------------
set forth as the "Gross Margin" for such Mortgage Loan on the Mortgage
Loan Schedule, as adjusted from time to time with respect to any (_______
_______) Loan in accordance with the terms of the Master Servicing
Agreement.

     (Guaranteed Principal Payment Amount:  With respect to any Payment
      -----------------------------------
Date, other than the Dissolution Payment Date, the amount, if any, by
which the Aggregate Security Balance (after giving effect to all amounts
allocable and distributable to principal on the Securities on such Payment
Date) exceeds the sum of (A) the Pool Balance plus (B) all amounts
                                              ----
on deposit in the Funding Account on such date (after giving effect 
to all withdrawals therefrom and deposits thereto pursuant to Sections 
8.02(b) and 8.02(c) of the Indenture on such Payment Date).  With
respect to the Payment Date in ________ 20__, if such Payment Date is not
a Dissolution Payment Date, the amount, if any, by which the aggregate of
the Security Balances (after giving effect to all amounts allocable and
distributable to principal on the Securities) exceeds the amount on
deposit in the Payment Account available to be paid as principal on the
Securities (after giving effect to all amounts allocable and distributable
as principal on the Securities on such date).)

     Holder:  Any of the Noteholders or Certificateholders.
     ------

     Indemnified Party:  The meaning specified in Section 8.02 of the
     -----------------
Trust Agreement.

     Indenture:  The indenture dated as of _________, 199_ between the
     ---------
Issuer and the Indenture Trustee, as Indenture Trustee.

     Indenture Trustee:  (______________), and its successors and
     -----------------
assigns or any successor indenture trustee appointed pursuant to the terms
of the Indenture.

     Independent:  When used with respect to any specified Person, the
     -----------
Person (i) is in fact independent of the Issuer, any other obligor on the
Notes, the Seller, the Depositor and any Affiliate of any of the foregoing
Persons, (ii) does not have any direct financial interest or any material
indirect financial interest in the Issuer, any such other obligor, the
Seller, the Depositor or any Affiliate of any of the foregoing Persons and
(iii) is not connected with the Issuer, any such other obligor, the
Seller, the Depositor or any Affiliate of any of the foregoing Persons as
an officer, employee, promoter, underwriter, trustee, partner, director or
person performing similar functions.

     Independent Certificate:  A certificate or opinion to be delivered
     -----------------------
to the Indenture Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.01 of
the Indenture, made by an Independent appraiser or other expert appointed
by an Issuer Order and approved by the Indenture Trustee in the exercise
of reasonable care, and such opinion or certificate shall state that the
signer has read the definition of "Independent" in this Indenture and that
the signer is Independent within the meaning thereof.

     Index Rate:  (The rate (equal to) (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.)

     Initial Loans:  All home equity lines of credit sold by the Seller
     -------------
to the Purchaser on ________, 199_ pursuant to the terms of the Loan
Purchase Agreement, as specified in the Mortgage Loan Schedule.

     Initial Principal Balance:  With respect to the Certificates,
     -------------------------
$______________; and the Notes, $___________.

     Insolvency Event:  With respect to a specified Person, (a) the
     ----------------
filing of a decree or order for relief by a court having jurisdiction in
the premises in respect of such Person or any substantial part of its
property in an involuntary case under any applicable bankruptcy, insolven-
cy or other similar law now or hereafter in effect, or appointing a
receiver, liquidator, assignee, custodian, trustee, sequestrator or 
similar official for such Person or for any substantial part of its 
property, or ordering the winding-up or liquidation of such Person's 
affairs, and such decree or order shall remain unstayed and in effect 
for a period of 60 consecutive days; or (b) the commencement by such 
Person of a voluntary case under any applicable bankruptcy, insolvency 
or other similar law now or hereafter in effect, or the consent by such
Person to the entry of an order for relief in an involuntary case under
any such law, or the consent by such Person to the appointment of or
taking possession by a receiver, liquidator, assignee, custodian, trustee,
sequestrator or similar official for such Person orfor any substantial
part of its property, or the making by such Person of any general assignment
for the benefit of creditors, or the failure by such Person generally to 
pay its debts as such debts become due or the admission by such Person 
in writing (as to which the Indenture Trustee shall have notice) 
of its inability to pay its debts generally, or the adoption by the Board
of Directors or managing member of such Person of a resolution which
authorizes action by such Person in furtherance of any of the foregoing.

     (Insurance Agreement:  The insurance and reimbursement agreement
      -------------------
dated as of ______________, 199_ among the Master Servicer, the Seller,
the Depositor, the Issuer and the Credit Enhancer, including any amend-
ments and supplements thereto.)

     Insurance Proceeds:  Proceeds paid by any insurer pursuant to any
     ------------------
insurance policy covering a Mortgage Loan which are required to be
remitted to the Master Servicer, or amounts required to be paid by the
Master Servicer pursuant to the last sentence of Section (           ) of
the Master Servicing Agreement, net of any component thereof (i) covering
any expenses incurred by or on behalf of the Master Servicer in connection
with obtaining such proceeds, (ii) that is applied to the resto
ration or repair of the related Mortgaged Property, (iii) released to the
Mortgagor in accordance with the Master Servicer's normal servicing proce-
dures or (iv) required to be paid to any holder of a mortgage senior to
such Mortgage Loan.

     Interest Collections:  With respect to any Payment Date, the sum
     --------------------
of all payments by or on behalf of Mortgagors and any other amounts
constituting interest (including without limitation such portion of
Insurance Proceeds, Net Liquidation Proceeds and Repurchase Prices as is
allocable to interest on the applicable Mortgage Loan) as is paid by the
Seller or the Master Servicer or is collected by the Servicer under the
Mortgage Loans, reduced by the Servicing Fees for the related Collection
Period and by any fees (including annual fees) or late charges or similar
administrative fees paid by Mortgagors during the related Collection
Period.  The terms of the related Loan Agreement shall determine the
portion of each payment in respect of such Mortgage Loan that constitutes
principal or interest.

     Interest Period:  With respect to any Payment Date other than the
     ---------------
first Payment Date, the period beginning on the preceding Payment Date and
ending on the day preceding such Payment Date, and in the case of the
first Payment Date, the period beginning on the Closing Date and ending on
the day preceding the first Payment Date.

     Issuer:  (_________________________) 199_-_, a Delaware business
     ------
trust, or its successor in interest.

     Issuer Request:  A written order or request signed in the name of
     --------------
the Issuer by any one of its Authorized Officers and delivered to the
Indenture Trustee.

     (LIBOR:  For any Interest Period other than the first Interest
      -----
Period, 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.  With respect to the first Interest Period, the rate for United
States dollar deposits for one month which appears on the Telerate Screen
Page 3750 as of _____ A.M., _________________ time, two LIBOR Business
Days prior to the Closing Date.  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 reasonably selected by the Indenture Trustee
after consultation with the Master Servicer), the rate will be the
Reference Bank Rate.  If no such quotations can be obtained and no
Reference Bank Rate is available, LIBOR will be LIBOR applicable to the
preceding Payment Date.)

     LIBOR Business Day:  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 (________), or in the city of London, England are required
or authorized by law to be closed.

     Lien:  Any mortgage, deed of trust, pledge, conveyance, hypotheca
     ----
tion, assignment, participation, deposit arrangement, encumbrance, lien
(statutory or other), preference, priority right or interest or other
security agreement or preferential  arrangement of any kind or nature
whatsoever, including, without limitation, any conditional sale or other
title retention agreement, any financing lease having substantially the
same economic effect as any of the foregoing and the filing of any
financing statement under the UCC (other than any such financing statement
filed for informational purposes only) or comparable law of any jurisdic-
tion to evidence any of the foregoing; provided, however,
                                       --------  -------
that any assignment pursuant to Section (        ) of the Master Servicing
Agreement shall not be deemed to constitute a Lien.

     Lifetime Rate Cap:  With respect to each Mortgage Loan with
     -----------------
respect to which the related Mortgage Note provides for a lifetime rate
cap, the maximum Loan Rate permitted over the life of such Mortgage Loan
under the terms of such Mortgage Note, as set forth on the Mortgage Loan
Schedule and initially as set forth on Exhibit A to the Master Servicing
Agreement.

     Liquidated Mortgage Loan:  With respect to any Payment Date, any
     ------------------------
Mortgage Loan in respect of which the Master Servicer has determined, in
accordance with the servicing procedures specified in the Master Servicing
Agreement, as of the end of the related Collection Period that substan-
tially all Liquidation Proceeds which it reasonably expects to recover
with respect to the disposition of the related REO have been recovered.

     Liquidation Expenses:  Out-of-pocket expenses (exclusive of
     --------------------
overhead) which are incurred by or on behalf of the Master Servicer in
connection with the liquidation of any Mortgage Loan and not recovered
under any insurance policy, such expenses including, without limitation,
legal fees and expenses, any unreimbursed amount expended (including,
without limitation, amounts advanced to correct defaults on any mortgage
loan which is senior to such Mortgage Loan and amounts advanced to keep
current or pay off a mortgage loan that is senior to such Mortgage Loan)
respecting the related Mortgage Loan and any related and unreimbursed
expenditures for real estate property taxes or for property restoration,
preservation or insurance against casualty loss or damage.

     Liquidation Loss Amounts:  With respect to any Payment Date and
     ------------------------
any Mortgage Loan that became a Liquidated Mortgage Loan during the
related Collection Period, the unrecovered portion of the related Asset
Balance thereof at the end of such Collection 
Period, after giving effect to the Net Liquidation Proceeds applied in
reduction of the Asset Balance.

     Liquidation Proceeds:  Proceeds (including Insurance Proceeds (but
     --------------------
not including amounts drawn under the Credit Enhancement Instrument))
received in connection with the liquidation of any Mortgage Loan or
related REO, whether through trustee's sale, foreclosure sale or other-
wise.

     Loan Agreement:  With respect to any Mortgage Loan, the credit
     --------------
line account agreement executed by the related Mortgagor and any amendment
or modification thereof.

     Loan Purchase Agreement:  The Loan Purchase Agreement, dated as of
     -----------------------
the Cut-off Date, between the Seller, as seller, and the Depositor, as
purchaser, with respect to the Mortgage Loans.

     Loan Rate:  With respect to any Mortgage Loan and any day, the sum
     ---------
of the Index Rate and the Margin.

     Margin:  The (spread).
     ------

     Master Servicer:  (________________), and its successors and
     ---------------
assigns.

     Master Servicing Agreement:  The Master Servicing Agreement dated
     --------------------------
as of ______________, 199_ between (______________), as Indenture Trustee,
and the Master Servicer, as master servicer.

     Master Servicing Fee:  With respect to any Collection Period, the
     --------------------
product of (i) the Master Servicing Fee Rate divided by 12 and (ii) the
aggregate Asset Balance of the Mortgage Loans, as of the first day of such
Collection Period.

     Master Servicing Fee Rate:  With respect to any (______________)
     -------------------------
Loan, (____)% per annum.

     Maximum Pool Balance:  As to any Payment Date the highest Pool
     --------------------
Balance at the end of any Collection Period from the Closing Date up to
and including the related Collection Period.

     Maximum Rate:  With respect to any Interest Period, the Weighted
     ------------
Average Net Loan Rate related to the Due Date in the month preceding the
month in which such Interest Period ends (adjusted to an effective rate
reflecting accrued interest calculated on the basis of the actual number
of days in the Collection Period commencing in the month in which such
Interest Period commences and a year assumed to consist of 360 days).

     Moody's:  Moody's Investors Service, Inc. or its successor in
     -------
interest.

     Mortgage:  The mortgage, deed of trust or other instrument creat
     --------
ing a first or second lien on an estate in fee simple interest in real
property securing a Mortgage Loan.

     Mortgage File:  The file containing the Related Documents pertain
     -------------
ing to a particular Mortgage Loan and any additional documents required to
be added to the Mortgage File pursuant to the Loan Purchase Agreement or
the Master Servicing Agreement.

     Mortgage Loan Schedule:  With respect to any date, the schedule of
     ----------------------
Mortgage Loans included in the Trust Estate on such date.  The initial
schedule of Mortgage Loans as of the Cut-Off Date is the schedule set
forth in Exhibit A of the Master Servicing Agreement, which schedule sets
forth as to each Mortgage Loan (i) the Cut-Off Date Trust Balance, (ii)
the Credit Limit, (iii) the Gross Margin, (iv) the name of the Mortgagor,
(v) the Lifetime Rate Cap, if any, (vi) the loan number, (vii) an indica-
tion as to the applicable Mortgage Loan Group, and (viii) the lien
position of the related Mortgage.  The Mortgage Loan Schedule will be
amended from time to time by annex to reflect Additional Loans.

     Mortgage Loans:  At any time, collectively, all Initial Loans (and
     --------------
Additional Loans, in each case including Additional Balances, if any, that
have been sold to the Depositor under the Loan Purchase Agreement,) in
each case together with the Related Documents, and that remain subject to
the terms thereof.

     Mortgage Note:  With respect to a Mortgage Loan, the Loan Agree
     -------------
ment pursuant to which the related mortgagor agrees to pay the indebt-
edness evidenced thereby and secured by the related Mortgage as modified
or amended.

     Mortgaged Property:  The underlying property, including real
     ------------------
property and improvements thereon, securing a Mortgage Loan.

     Mortgagor:  The obligor or obligors under a Loan Agreement.
     ---------

     Net Liquidation Proceeds:  With respect to any Liquidated Mortgage
     ------------------------
Loan, Liquidation Proceeds net of Liquidation Expenses.

     Net Loan Rate:  With respect to any Mortgage Loan and any day, the
     -------------
related Loan Rate less the related Servicing Fee Rate.

     (Net Principal Collections:  With respect to any Distribution
      -------------------------
Date, the excess, if any, of Security Principal Collections for the
related Collection Period over the amount of Additional Balances created
during the related Collection Period.)

     Notes:  The Notes designated as the "Notes" in the Indenture.
     -----

     Note Owner:  The Beneficial Owner of a Note.
     ----------

     Note Rate:  With respect to any Interest Period, a per annum rate
     ---------
determined by the Master Servicer equal to (LIBOR as of the second LIBOR
Business Day) prior to the first day of such Interest Period and (___)%;
provided however, that in  no event shall the Note Rate with
- -------- -------
respect to any Interest Period exceed the Maximum Rate for such Interest
Period.

     Note Register:  The register maintained by the Note Registrar in
     -------------
which the Note Registrar shall provide for the registration of Notes and
of transfers and exchanges of Notes.

     Note Registrar:  The Indenture Trustee, in its capacity as Note 
     --------------
Registrar.

     Noteholder:  The Person in whose name a Note is registered in the
     ----------
Note Register, except that, any Note registered in the name of the
Depositor, the Issuer or the Indenture Trustee or any Affiliate of any of
them shall be deemed not to be outstanding and the registered holder will
not be considered a Noteholder or holder for purposes of giving any re-
quest, demand, authorization, direction, notice, consent or waiver under
the Indenture or the Trust Agreement provided that, in determining whether
the Indenture Trustee shall be protected in relying upon any such request,
demand, authorization, direction, notice, consent or waiver, only Notes
that the Indenture Trustee or the Owner Trustee knows to be so owned shall
be so disregarded.  Owners of Notes that have been pledged in good faith
may be regarded as Holders if the pledgee establishes to the satisfaction
of the Indenture Trustee or the Owner Trustee the pledgee's right so to
act with respect to such Notes and that the pledgee is not the Issuer, any
other obligor upon the Notes or any Affiliate of any of the foregoing
Persons.

     Officer's Certificate:  With respect to the Master Servicer, a
     ---------------------
certificate signed by the President, Managing Director, a Director, a Vice
President or an Assistant Vice President, of the Master Servicer and
delivered to the Indenture Trustee.  With respect to the Issuer, a
certificate signed by any Authorized Officer of the Issuer, under the
circumstances described in, and otherwise complying with, the applicable
requirements of Section (11.01) of the Indenture, and delivered to the
Indenture Trustee.  Unless otherwise specified, any reference in the
Indenture to an Officer's Certificate shall be to an Officer's Certificate
of any Authorized Officer of the Issuer.

     Opinion of Counsel:  A written opinion of counsel who may be in
     ------------------
house counsel for the Master Servicer if acceptable to the Indenture
Trustee, (the Credit Enhancer) and the Rating Agencies or counsel for the
Depositor, as the case may be.

     Outstanding:  With respect to the Notes, as of the date of deter
     -----------
mination, all Notes theretofore executed, authenticated and delivered
under this Indenture except:

          (i)  Notes theretofore cancelled by the Note Registrar or
     delivered to the Indenture Trustee for cancellation; and

         (ii)  Notes in exchange for or in lieu of which other Notes have
     been executed, authenticated and delivered pursuant to the Indenture
     unless proof satisfactory to the Indenture Trustee is presented that
     any such Notes are held by a holder in due course;

(provided, however, that for purposes of effectuating the Credit
 --------  -------
Enhancer's right of subrogation as set forth in Section 4.12 of the
Indenture only, all Notes that have been paid with funds provided under
the Credit Enhancement Instrument shall be deemed to be Outstanding until
the Credit Enhancer has been reimbursed with respect thereto.)

     Overcollateralization Amount:  With respect to any Payment Date,
     ----------------------------
the amount by which the sum of (x) the Pool Balance as of the last day of
the related Collection Period and (y) the amount on deposit in the Funding
Account in respect of Net Principal Collections, on such Payment Date
exceeds the Aggregate Security Balance on such Payment Date (after
- -------
giving effect to all amounts distributed and allocable to principal 
on the Securities and deposits to and withdrawals from the Funding 
Account that are applied to reduce the Security Balances on such
Payment Date).

     Owner Trust Estate:  The corpus of the Issuer created by the Trust
     ------------------
Agreement which consists of the Mortgage Loans, such assets as shall from
time to time be deposited in the Collection Account and/or the Payment
Account allocable to the Mortgage Loans in accordance with the Trust
Agreement, property that secured a Mortgage Loan and that has become REO,
certain hazard insurance policies maintained by the Mortgagors or by or on
behalf of the Master Servicer in respect of the Mortgage Loans, (the
Credit Enhancement Instrument,) an assignment of the Depositor's rights
under the Loan Purchase Agreement and the obligation of the Depositor to
purchase Additional Balances under the Loan Purchase Agreement and all
proceeds of each of the foregoing.

     Owner Trustee:  (______________), and its successors and assigns
     -------------
or any successor owner trustee appointed pursuant to the terms of the
Trust Agreement.

     Paying Agent:  Any paying agent or co-paying agent appointed
     ------------
pursuant to Section 3.03 of the Indenture, which initially shall be
(______________).

     Payment Account:  The account established by the Indenture Trustee
     ---------------
pursuant to Section 8.02 of the Indenture and Section (____) of the Master
Servicing Agreement.  The Payment Account shall be an Eligible Account.

     Payment Date:  The (___) day of each month, or if such day is not
     ------------
a Business Day, then the next Business Day.

     Percentage Interest:  With respect to any Note, the percentage
     -------------------
obtained by dividing the Security Balance of such Note by the aggregate of
the Security Balances of all Notes of the same Class.  With respect to any
Certificate, the percentage obtained by dividing the denomination speci-
fied on such Certificate by the Initial Principal Balance of the Certifi-
cates.

     Person:  Any individual, corporation, partnership, joint venture,
     ------
association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

     (Policy:  The irrevocable and unconditional limited financial
      ------
guaranty insurance policy number (__________), dated as of the Closing
Date, issued by the Credit Enhancer to the Indenture Trustee for the
benefit of the Noteholders and to the Certificate Paying Agent as agent
for the Issuer for the benefit of the Certificateholders.)

     Pool Balance:  With respect to any date, the aggregate of the
     ------------
Asset Balances of all Mortgage Loans as of such date.

     Principal Balance:  With respect to any Payment Date, the Initial
     -----------------
Principal Balance thereof, reduced by all distributions of principal
thereon prior to such Payment Date.

     Principal Collection Distribution Amount:  For any Payment Date,
     ----------------------------------------
(i) so long as an Amortization Event has not occurred, Net Principal
Collections and (ii) following an Amortization Event, Security Principal
Collections; provided, however, on any Payment Date with respect to
             --------  -------
which the Overcollateralization Amount that would result if determined
without regard to this proviso exceeds the Required Overcollateralization
Amount the Principal Collection Distribution Amount will be reduced by the
amount of such excess until the Overcollateralization Amount equals the
Required Overcollateralization Amount.

     Principal Collections:  With respect to any Payment Date and any
     ---------------------
Mortgage Loan, the aggregate of the following amounts:

          (i)  the total amount of payments made by or on behalf of the
     Mortgagor, received and applied as payments of principal on the
     Mortgage Loan during the related Collection Period, as reported by
     the related Subservicer;

         (ii)  any Net Liquidation Proceeds, allocable as a recovery of
     principal, received in connection with the Mortgage Loan during the
     related Collection Period;

        (iii)  if the Mortgage Loan was purchased by the Master Servicer
     pursuant to Section 3.14 of the Master Servicing Agreement, or was
     repurchased by the Seller pursuant to the Loan Purchase Agreement,
     during the related Collection Period, 100% of the Asset Balance of
     the Mortgage Loan as of the date of such purchase or repurchase; and

         (iv)  any other amounts received as payments on or proceeds of
     the Mortgage Loan during the Collection Period to the extent applied
     in reduction of the principal amount thereof;

provided that Principal Collections shall not include any Foreclosure
- --------
Profits, and shall be reduced by any amounts withdrawn from the Collection
Account pursuant to clauses (iii), (iv), (vii) and (viii) of Section
(      ) of the Master Servicing Agreement other than any portion of such
amounts that are attributable to the Excluded Amount in respect of any
Mortgage Loan that are allocable to principal of such Mortgage Loan and
not otherwise excluded from the amounts specified in (i) - (iv) above.

     Proceeding:  Any suit in equity, action at law or other judicial
     ----------
or administrative proceeding.

     Purchaser:  (____________), a (_____________) corporation, and its
     ---------
successors and assigns.

     Qualified Insurer:  A mortgage guaranty insurance company duly
     -----------------
qualified as such under the laws of the state of its principal place of
business and each state having jurisdiction over such insurer in connec-
tion with the insurance policy issued by such insurer, duly authorized and
licensed in such states to transact a mortgage guaranty insurance business
in such states and to write the insurance provided by the insurance policy
issued by it, approved as an insurer by the Master Servicer and as a FNMA-
approved mortgage insurer.

     Rating Agency:  Any nationally recognized statistical rating
     -------------
organization, or its successor, that rated the Securities at the request
of the Depositor at the time of the initial issuance of the Securities. 
Initially, (________) or (__________).  If such organization or a succes-
sor is no longer in existence, "Rating Agency" shall be such nationally
recognized statistical rating organization, or other comparable Person,
designated by the Depositor, notice of which designation shall be given to
the Indenture Trustee.  References herein to the highest short term 
unsecured rating category of a Rating Agency shall mean (___) or better in
the case of (__________)and (___) or better in the case of (_____) and in
the case of any other Rating Agency shall mean such equivalent ratings. 
References herein to the highest long-term rating category of a Rating
Agency shall mean "(___)" in the case of (__________) and (_____) in the
case of (________) and in the case of any other Rating Agency, such
equivalent rating.

     Record Date:  With respect to the Notes and any Payment Date, the
     -----------
Business Day next preceding such Payment Date and with respect to the
Certificates and any Payment Date, the last Business Day of the month
preceding the month of such Payment Date.

     (Reference Bank Rate:  With respect to any Interest Period, as
      -------------------
follows: the arithmetic mean (rounded upwards, if necessary, to the
nearest one sixteenth of a percent) of the offered rates for United States
dollar deposits for one month which are offered by the Reference Banks as
of _____ A.M., _________________ time, on the second LIBOR Business Day
prior to the first day of such Interest Period to prime banks in the
London interbank market for a period of one month in amounts approximately
equal to the sum of the Outstanding Amount of Notes and the Certificate
Principal Balance; provided that at least two such Reference Banks
                   --------
provide such rate.  If fewer than two offered rates appear, the 
Reference Bank 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 Indenture Trustee, as of ______
a.m., ______________ 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 Aggregate Security Balance.  If no such quotations can be
obtained, the Reference Bank Rate shall be the Reference Bank Rate
applicable to the preceding Interest Period.)

     Reference Banks:  (_________________________________________ ____
     ---------------
and ______________________.)

     Related Documents:  With respect to each Mortgage Loan, the
     -----------------
documents specified in Section 1(a) of the Loan Purchase Agreement and any
documents required to be added to such documents pursuant to the Loan
Purchase Agreement, the Trust Agreement or the Master Servicing Agreement.

     REO:  A Mortgaged Property that is acquired by the Issuer in
     ---
foreclosure or by deed in lieu of foreclosure.

     Repurchase Price:  With respect to any Mortgage Loan required to
     ----------------
be repurchased on any date pursuant to the Loan Purchase Agreement or
purchased by the Master Servicer pursuant to the Master Servicing Agree-
ment, an amount equal to the sum of (i) 100% of the Asset Balance thereof
(without reduction for any amounts charged off) and (ii) unpaid 
accrued interest at the Loan Rate on the outstanding principal balance 
thereof from the Due Date to which interest was last paid by the 
Mortgagor to the first day of the month following the month of purchase.  
No portion of any Repurchase Price shall be included in the Excluded 
Amount for any Payment Date.

     (Required Overcollateralization Percentage:  The greater of (___)%
      -----------------------------------------
and a percentage as determined by (_________) during the Funding Period in
connection with the delivery of Additional Loans.

     Required Overcollateralization Amount:  As to any Payment Date
     -------------------------------------
prior to the Payment Date in (___________), the Required Overcollaterali-
zation Percentage of the greater of (i) the Pool Balance as of the Cut-off
Date and (ii) the Maximum Pool Balance as of the end of the Related
Collection Period (the "Initial Required Overcollateralization Amount"). 
As to any Payment Date on or after the Payment Date in (_______), the
greater of (A) the lesser of (x) the Initial Required Overcollateraliza-
tion Amount and (y) (___)% of the Pool Balance as of the end of the
related Collection Period and (B) (___)% of the greater of (i) the Pool
Balance as of the Cut-off Date and (ii) the Maximum Pool Balance; Any
scheduled reduction to the Required Overcollateralization Amount described
above shall not be made as of any Payment Date unless (i) the outstanding
Principal Balance of the Mortgage Loans delinquent __ days or more
averaged over the last 12 months as a percentage of the aggregate out-
standing Principal Balance of all Mortgage Loans averaged over the last 12
months does not exceed (____)% (or if the Pool Balance is less than (___)%
of the Maximum Pool Balance, (___)%) and (ii) aggregate Liquidated Loss
Amounts on the Mortgage Loans to date for such Payment Date occurring
during the first two years after the Closing Date or occurring during the
___, ___, ___, or ___ year (or any year thereafter) after the Closing
Date, are less than (___), (___), (____), (___) or (___)% respectively, of
the Maximum Pool Balance and (iii) there has been no draw on the Credit
Enhancement Instrument.  The Required Overcollateralization Amount may be
reduced with the prior written consent of the Credit Enhancer and the
Rating Agencies.)

     Residual Ownership Interest:  Collectively, the beneficial owner
     ---------------------------
ship interests in the Issuer established under the Trust Agreement that
are entitled to receive all amounts to be paid to the Issuer or its
designee pursuant to Section 3.05(a)(xi) of the Indenture, over the term
thereof.

     Residual Ownership Interest Paying Agent:  Any residual ownership
     ----------------------------------------
interest paying agent appointed pursuant to Section 3.03 of the Indenture,
which initially shall be (______________).

     Responsible Officer:  With respect to the Indenture Trustee, any
     -------------------
officer of the Indenture Trustee with direct responsibility for the
administration of the Trust Agreement and also, with respect to a particu-
lar matter, any other officer to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

     Securities Act:  The Securities Act of 1933, as amended, and the
     --------------
rules and regulations promulgated thereunder.

     Security:  Any of the Certificates or Notes.
     --------

     Security Balance:  The Principal Balance of the Notes or the
     ----------------
Certificates, as the case may be.

     Securityholder or Holder:  Any Noteholder or a Certificateholder.
     --------------    ------

     Security Interest Collections:  With respect to any Payment Date,
     -----------------------------
Interest Collections during the related Collection Period excluding the
portion thereof allocable to the Excluded Amount.

     Security Percentage:  With respect to any Payment Date and Securi
     -------------------
ty, the percentage equivalent of a fraction the numerator of which is the
Security Balance of such Security immediately prior to such Payment Date
and the denominator of which is the aggregate of the Security Balances of
all Securities as of such date.

     Security Principal Collections:  With respect to any Payment Date,
     ------------------------------
Principal Collections during the related Collection Period excluding the
portion thereof allocable to the Excluded Amount.

     Seller:  (______________________), and its successors and assigns.
     ------

     Servicing Fee:  With respect to any Mortgage Loan, the sum of the
     -------------
related Master Servicing Fee and the related Subservicing Fee.

     Servicing Fee Rate:  With respect to any Mortgage Loan, the sum of
     ------------------
the related Master Servicing Fee Rate and the related Subservicing Fee
Rate.

     Servicing Officer:  Any officer of the Master Servicer involved
     -----------------
in, or responsible for, the administration and servicing of the Mortgage
Loans whose name and specimen signature appear on a list of servicing
officers furnished to the Indenture Trustee by the Master Servicer, as
such list may be amended from time to time.


     Standard & Poor's:  Standard & Poor's Ratings Group or its successor
     -----------------
in interest.

     Subservicer:  Any Person with whom the Master Servicer has entered
     -----------
into a Subservicing Agreement as a Subservicer by the Master Servicer,
including the Initial Subservicers.

     Subservicing Agreement:  The written contract between the Master
     ----------------------
Servicer and any Subservicer relating to servicing and administration of
certain Mortgage Loans as provided in Section (      ) of the Master
Servicing Agreement.

     Subservicing Fee:  With respect to any Mortgage Loan and any
     ----------------
Collection Period, the fee retained monthly by the Subservicer (or, in the
case of a nonsubserviced Mortgage Loan, by the Master Servicer) equal to
the product of (i) the Subservicing Fee Rate divided by 12 and (ii) the
aggregate Asset Balance of the Mortgage Loans as of the first day of such
Collection Period.

     Subservicing Fee Rate:  With respect to any Mortgage Loan, (____)%
     ---------------------
per annum.

     (Substitution Adjustment Amounts:  With respect to any Eligible
     --------------------------------
Substitute Mortgage Loan, the amount as defined in Section (     ) of the
Loan Purchase Agreement.)

     (Telerate Screen Page 3750:  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 Issuer after consultation with the
Indenture Trustee), the rate will be the Reference Bank Rate.)

     Treasury Regulations:  Regulations, including proposed or tempo
     --------------------
rary Regulations, promulgated under the Code.  References herein to
specific provisions of proposed or temporary regulations shall include
analogous provisions of final Treasury Regulations or other successor
Treasury Regulations.

     Trust Agreement:  The Trust Agreement dated as of __________, 199_
     ---------------
between the Owner Trustee, and the Depositor.

     Trust Estate:  The meaning specified in the Granting Clause of the
     ------------
Indenture.

     Trust Indenture Act or TIA:  The Trust Indenture Act of 1939, as
     --------------------------
amended from time to time, as in effect on any relevant date.

     UCC:  The Uniform Commercial Code, as amended from time to time,
     ---
as in effect in any specified jurisdiction.

     Unpaid Certificate Distribution Amount Shortfall:  With respect to
     ------------------------------------------------
any Payment Date, the aggregate amount, if any, of Certificate Distribu-
tion Amount that was accrued in respect of a prior Payment Date and has
not been distributed to Certificateholders.

     Weighted Average Net Loan Rate:  With respect to the Mortgage
     ------------------------------
Loans in the aggregate, and any Due Date, the average of the Net Loan Rate
for each Mortgage Loan as of the last day of the related Billing Cycle
weighted on the basis of the related Asset Balances outstanding as of the
last day of the related Billing Cycle (except for the (______________)
Loans where the Net Loan Rate will represent the average Net Loan Rate
during the related Billing Cycles weighted on the basis of the daily Asset
Balance during the related Billing Cycle for such Mortgage Loans) for each
Mortgage Loan as determined by the Master Servicer in accordance with the
Master Servicer's normal servicing procedures.


                          MASTER SERVICING AGREEMENT

                             Dated as of (     )

                                    among


          (___________________) Home Equity Loan Trust 199_, Issuer


                                     and


                 (IndyMac, Inc.), Seller and Master Servicer


                                     and


                               (     ), Trustee


                        Relating to the Mortgage Loans
                    Pledged as Collateral for the Issuer's
              Asset Backed Notes and Asset Backed Certificates,
                                 Series 199_,
                           in the Aggregate Initial
                         Principal Amount of $(     )


                              TABLE OF CONTENTS
                              -----------------
                                                                         Page
                                                                         ----

PRELIMINARY STATEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .   1

1.  Defined Terms . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
     Advance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
     Collection Account . . . . . . . . . . . . . . . . . . . . . . . . .   6
     Corporate Trust Office . . . . . . . . . . . . . . . . . . . . . . .   8
     Determination Date . . . . . . . . . . . . . . . . . . . . . . . . .   9
     Distribution Date  . . . . . . . . . . . . . . . . . . . . . . . . .  10
     Eligible Account . . . . . . . . . . . . . . . . . . . . . . . . . .  10
     Excess Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  11
     FDIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     FHLMC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     FIRREA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     Fitch  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     FNMA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . . . .  17
     Master Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . .  18
     Moody's  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
     Mortgage File  . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
     Nonrecoverable Advance . . . . . . . . . . . . . . . . . . . . . . .  20
     Officer's Certificate  . . . . . . . . . . . . . . . . . . . . . . .  20
     Opinion of Counsel . . . . . . . . . . . . . . . . . . . . . . . . .  20
     Outstanding  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
     Payment Account  . . . . . . . . . . . . . . . . . . . . . . . . . .    
     Payment Account Deposit Date . . . . . . . . . . . . . . . . . . . .    
     Permitted Investments  . . . . . . . . . . . . . . . . . . . . . . .  22
     Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
     Prepayment Period  . . . . . . . . . . . . . . . . . . . . . . . . .  24
     Principal Prepayment . . . . . . . . . . . . . . . . . . . . . . . .  25
     Principal Prepayment in Full . . . . . . . . . . . . . . . . . . . .  25
     Purchase Price . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
     Qualified Insurer  . . . . . . . . . . . . . . . . . . . . . . . . .  25
     Realized Loss  . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
     Relief Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
     Relief Act Reductions  . . . . . . . . . . . . . . . . . . . . . . .  27
     REO Property . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
     Request for Release  . . . . . . . . . . . . . . . . . . . . . . . .  27
     Required Insurance Policy  . . . . . . . . . . . . . . . . . . . . .  27
     Servicing Advances . . . . . . . . . . . . . . . . . . . . . . . . .  29
     Servicing Officer  . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Substitute Mortgage Loan . . . . . . . . . . . . . . . . . . . . . .  30
     Substitution Adjustment Amount . . . . . . . . . . . . . . . . . . .  30
     Trustee Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Trustee Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  30


2.  Conveyance of Mortgage Loans; Representations and Warranties  . . . .  31

     (a)  Conveyance of Mortgage Loans; Retention of Obligation to 
          Fund Advances Under Credit Line Agreements. . . . . . . . . . .  31
     (b)  Acceptance by Trustee; Retransfer of Mortgage Loans . . . . . .  36
     (c)  Documents,  Records and Funds in Possession of Master Servicer
          to be Held for Trustee  . . . . . . . . . . . . . . . . . . . .  38
     (d)  Representations, Warranties and Covenants of the  Seller   and
          the Master Servicer. . . . . . . . . . . . . . . . . . . . .  .  40
     (e)  Covenants of the Master Servicer. . . . . . . . . . . . . . . .  42
     (f)  Covenants of the Depositor  . . . . . . . . . . . . . . . . . .  43

3.   Administration and Servicing of Mortgage Loans  . . . . . . . . . .   44

     (a)  Master Servicer to Service Mortgage Loans . . . . . . . . . . .  44
     (b)  Subservicing; Enforcement of the Obligations of Servicers . . .  47
     (c)  Successor Servicers . . . . . . . . . . . . . . . . . . . . . .  48
     (d)  Liability of the Master Servicer  . . . . . . . . . . . . . . .  48
     (e)  No Contractual Relationship Between Servicers and the Trustee .  49
     (f)  Rights of  the Depositor and  the Trustee in Respect  of the Master
          Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
     (g)  Trustee to Act as Master Servicer . . . . . . . . . . . . . . .  49
     (h)  Collection  of Mortgage  Loan  Payments; Collection  Accounts;
          Payment Account . . . . . . . . . . . . . . . . . . . . . . . .  50
     (i)  Collection of  Taxes, Assessments  and  Similar Items;  Escrow
          Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
     (j)  Access to  Certain Documentation and Information Regarding the
          Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . .  54
     (k)  Permitted Withdrawals from the Note Account . . . . . . . . . .  54
     (l)  Maintenance  of  Hazard  Insurance;   Maintenance  of  Primary
          Insurance Policies  . . . . . . . . . . . . . . . . . . . . . .  56
     (m)  Enforcement of Due-On-Sale Clauses; Assumption Agreements . . .  58
     (n)  Realization Upon Defaulted  Mortgage Loans;  Repurchase of  Certain
          Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . .  60
     (o)  Access to Certain Documentation . . . . . . . . . . . . . . . .  63
     (p)  Annual Statement as to Compliance . . . . . . . . . . . . . . .  64
     (q)  Annual  Independent Public  Accountants' Servicing  Statement;
          Financial Statements. . . . . . . . . . . . . . . . . . . . . .  64
     (r)  Errors and Omissions Insurance; Fidelity Bonds. . . . . . . . .  65
     (s)  Master Servicer Monthly Data. . . . . . . . . . . . . . . . . .  65

4.   Advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  65

5.  Servicing Compensation  . . . . . . . . . . . . . . . . . . . . . . .  66

6.   The Master Servicer. . . . . . . . . . . . . . . . . . . . . . . . .  66

     (a)  Respective  Liabilities  of  the  Depositor   and  the  Master
          Servicer. . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
     (b)  Merger  or  Consolidation  of  the  Depositor  or  the  Master
          Servicer. . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
     (c)  Limitation on Liability  of the Depositor, the  Seller, Master
          Servicer and Others.  . . . . . . . . . . . . . . . . . . . . .  67
     (d)  Limitation on Resignation of the Master Servicer. . . . . . . .  68

7.   Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68

     (a)  Events of Default . . . . . . . . . . . . . . . . . . . . . . .  68
     (b)  Trustee to Act; Appointment of Successor. . . . . . . . . . . .  71
     (c)  Notification to Securityholders . . . . . . . . . . . . . . . .  72

8.   Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . . . . .  72

     (a)  Term of Master Servicing Agreement  . . . . . . . . . . . . . .  72
     (b)  Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . .  73
     (c)  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
     (d)  Inspection and Audit Rights.  . . . . . . . . . . . . . . . . .  74
     (e)  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . .  74
     (f)  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
     (g)  Severability of Provisions  . . . . . . . . . . . . . . . . . .  76
     (h)  No Joint Venture  . . . . . . . . . . . . . . . . . . . . . . .  77
     (i)  Recordation of Agreement; Counterparts  . . . . . . . . . . . .  77
     (j)  Limitation of Liability of (owner trustee).
     (k)  Nonpetition Covenants . . . . . . . . . . . . . . . . . . . . .  78

SCHEDULE I:    Mortgage Loan Schedule . . . . . . . . . . . . . . . . . S-I-1
SCHEDULE II:   Representations and Warranties of
               the Master Servicer  . . . . . . . . . . . . . . . . .  S-II-1
SCHEDULE III:  Representations and Warranties as
               to the Mortgage Loans  . . . . . . . . . . . . . . . . S-III-1
SCHEDULE IV:   Representations and Warranties of
               the Issuer   . . . . . . . . . . . . . . . . . . . . .  S-IV-1

                                   EXHIBITS

EXHIBIT A      FORM OF INITIAL CERTIFICATION OF TRUSTEE . . . . . . . . . A-1
EXHIBIT B      FORM OF FINAL CERTIFICATION OF TRUSTEE . . . . . . . . . . B-1
EXHIBIT C      REQUEST FOR RELEASE
               (for Trustee)  . . . . . . . . . . . . . . . . . . . . . . C-1
EXHIBIT D      REQUEST FOR RELEASE (Mortgage Loan
               Paid in Full, Repurchased and Released)  . . . . . . . . . D-1


                          MASTER SERVICING AGREEMENT
                          --------------------------


          THIS MASTER SERVICING AGREEMENT is made and entered into as of ( ),
by  and among  (________________) Home  Equity Loan  Trust 199_,  a statutory
business  trust  formed  under  the laws  of  the  State  of  (Delaware) (the
"Issuer"), (IndyMac, Inc.),  a (Delaware) corporation (the  "Master Servicer"


or, in its capacity  as seller, the "Seller") and ( ), a  ( ) corporation (in
its  capacity  as  trustee  under   the  Indenture  referred  to  below,  the
"Trustee").

                            PRELIMINARY STATEMENT

          The Issuer was formed for the purpose of issuing asset backed notes
and asset backed certificates secured by mortgage collateral.  The Issuer has
entered into a  trust indenture, dated as  of ( ) (the  "Indenture"), between
the Issuer and the Trustee, pursuant to which the Issuer intends to issue its
Home  Equity  Loan Asset  Backed  Notes and  Home  Equity  Loan Asset  Backed
Certificates,  Series 199_, in the aggregate initial principal amount of $( )
(the  "Securities").    Pursuant  to  the  Indenture,  as  security  for  the
indebtedness  represented by  such  Securities,  the Issuer  is  and will  be
pledging to the  Trustee, or  granting the  Trustee a  security interest  in,
among  other things,  certain  Mortgage Loans  and  Additional Balances,  its
rights under this Agreement, the Payment Account, the Collection Account (and
certain Insurance Policies) (as each such term is defined herein).

          The parties desire  to enter into this Agreement  to provide, among
other things, for the servicing of the Mortgage Loans by the Master Servicer.
The  Master  Servicer acknowledges  that,  in  order  further to  secure  the
Securities, the Issuer  is and  will be  granting to the  Trustee a  security
interest in,  among other  things, its rights  under this Agreement,  and the
Master Servicer agrees  that all covenants and agreements made  by the Master
Servicer herein with  respect to  the Mortgage  Loans shall also  be for  the
benefit and security  of the Trustee and Holders of the  Securities.  For its
services hereunder, the  Master Servicer will receive a  Master Servicing Fee
(as defined herein) with respect to each Mortgage Loan serviced hereunder.

          1.  Defined Terms.
              -------------

          Except  as otherwise  specified  or as  the  context may  otherwise
require, the following terms have the respective meanings set forth below for
all  purposes of  this  Agreement,  and the  definitions  of  such terms  are
applicable to the singular  as well as the plural forms of  such terms and to
the masculine as well as to the feminine and neuter genders of such terms:

     Advance:  The payment required to be made by the Master Servicer with
     -------
respect to any Distribution Date pursuant to Section  4, the amount  
of any such  payment being equal  to the aggregate of payments of principal
and interest (net of the  Master Servicing Fee and net of any net income in 
the case of any REO Property) on the Mortgage Loans that were due on the 
related Due Date and not received as of the close of business on the related
Determination Date,  less the  aggregate amount  of any  such delinquent 
payments that the Master Servicer has determined would  constitute
a Nonrecoverable Advance if advanced.

     Additional Balance:  With respect to any Mortgage Loan, any future Draw
     ------------------
made by the  related Mortgagor pursuant  to the related Loan  Agreement after
the Cut-off Date in the case of an Initial Loan, or after the Deposit Date in
the case of an Additional Loan; provided, however, that if an Amortization
                                --------  -------
Event  occurs,  then any  Draw  after such  Amortization Event  shall  not be
acquired by the Issuer and shall not be an Additional Balance.

     Additional Loans:  All home equity line of credit loans sold by the
     ----------------
Depositor to the Issuer after the  Closing Date pursuant to Section 2 of  the
Loan Purchase Agreement.

     Administration Agreement:  The Administration Agreement dated as of
     ------------------------
___________,  199_ among  the Issuer,  the Trustee  and (______________),  as
Administrator, as it may be amended from time to time.

     Administrator:  (______________), as administrator under the
     -------------
Administration Agreement or any successor Administrator appointed pursuant to
the terms of the Administration Agreement.

     Agreement:  Means this Master Servicing Agreement, as the same may be
     ---------
amended or supplemented from time to time.

     Asset Balance:  With respect to any Mortgage Loan, other than a Liqui
     -------------
dated Mortgage Loan, and as of any day, the related Cut-off Date Asset
Balance or Deposit Date Asset Balance, (plus (i) any Additional Balances in
                                        ----
respect of such Mortgage Loan conveyed to the Issuer,) minus ((ii)) all
                                                       -----
collections credited as principal in respect of any such Mortgage Loan in
accordance with the related Loan Agreement (except for any such collections
that are allocable to the Excluded Amount) and applied in reduction of the
Asset Balance thereof.  For purposes of this definition, a Liquidated
Mortgage Loan shall be deemed to have an Asset Balance equal to the Asset
Balance of the related Mortgage Loan immediately prior to the final recovery
of all related Liquidation Proceeds and an Asset Balance of zero thereafter.

     Assignment of Mortgage:  With respect to any Mortgage, an assignment,
     ----------------------
notice of transfer or equivalent instrument, in recordable form, sufficient
under the laws of the jurisdiction in which the related Mortgaged Property is
located to reflect the conveyance of the Mortgage, which assignment, notice
of transfer or equivalent instrument may be in the form of one or more blanket
assignments covering the Mortgage Loans secured by Mortgaged Properties
located in the same jurisdiction.

     Bankruptcy Code:  Means the United States Bankruptcy Reform Act of 1978,
     ---------------
as amended.

     Basic Documents:  The Trust Agreement, the Certificate of Trust, the
     ---------------
Indenture, the Loan Purchase Agreement, the Insurance Agreement, the
Administration Agreement, the Master Servicing Agreement, the Custodial
Agreement and the other documents and certificates delivered in connection
with any of the above.

     Billing Cycle:  With respect to any Mortgage Loan and Due Date, the
     -------------
calendar month preceding such Due Date.

     Business Day:  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 (_____________) are required or authorized by law to be closed.

     Certificateholder:  The Person in whose name a Certificate is registered
     -----------------
in the Certificate Register except that, any Certificate registered in the
name of the Issuer, the Owner Trustee or the Trustee or any Affiliate of any
of them shall be deemed not to be outstanding and the registered holder will
not be considered a Certificateholder or a holder for purposes of giving any
request, demand, authorization, direction, notice, consent or waiver under
the Indenture or the Trust Agreement provided that, in determining whether
the Trustee or the Owner Trustee shall be protected in relying upon any such
request, demand, authorization, direction, notice, consent or waiver, only
Certificates that the Trustee or the Owner Trustee knows to be so owned shall
be so disregarded.  Owners of Certificates that have been pledged in good
faith may be regarded as Holders if the pledgee establishes to the
satisfaction of the Trustee or the Owner Trustee, as the case may be, the
pledgee's right so to act with respect to such Certificates and that the
pledgee is not the Issuer, any other obligor upon the Certificates or any
Affiliate of any of the foregoing Persons.

     Certificates:  The Home Equity Loan Asset Backed Certificates, Series
     ------------
199_-_, each evidencing undivided beneficial interests in the Issuer and
executed by the Owner Trustee in substantially the form set forth in Exhibit
A to the Trust Agreement.

     (IndyMac):  Means (IndyMac, Inc.), a (Delaware) corporation, and its
     ---------
successors and assigns.

     Class:  The Notes or the Certificates, as the case may be.
     -----

     Closing Date:  ___________, 199_.
     ------------

     Code:  The Internal Revenue Code of 1986, as amended, and the rules and
     ----
regulations promulgated thereunder.

     Collateral:  The meaning specified in the Granting Clause of the
     ----------
Indenture.

     Collateral Value:  With respect to any Mortgaged Property, (either (x)
     ----------------
the value set forth in an appraisal of such Mortgaged Property made to
establish compliance with the underwriting criteria then in effect in
connection with the later of the application for the Mortgage Loan secured by
such Mortgaged Property or any subsequent increase or decrease in the related
Credit Limit or to reduce or eliminate the amount of any primary insurance,
or (y) if the sales price of the Mortgaged Property is considered in accor-
dance with the underwriting criteria applicable to the Mortgage Loan, the
lesser of (i) the appraised value referred to in (x) above and (ii) the sales
price of such Mortgaged Property).

     Collection Account:  Means the Eligible Account or Accounts established
     ------------------
and maintained by the Master Servicer in accordance with Section 3(h)(iii).

     Collection Period:  With respect to any Mortgage Loan and Payment Date
     -----------------
other than the first Payment Date, the calendar month preceding any such
Payment Date and with respect to the first Payment Date, the period from
_____________ through (___________).

     Combined Loan-to-Value Ratio:  With respect to any Mortgage Loan and any
     ----------------------------
date, (the percentage equivalent of a fraction, the numerator of which is the
sum of (i) the Credit Limit (as of the date of execution of the related
Credit Line Agreement (or any subsequent date as of which such Credit Limit
may be determined in connection with an increase of the Credit Limit) and
(ii) the outstanding principal balance as of the date of the origination of
such Mortgage Loan (or any subsequent date as of which such outstanding
principal balance may be determined in connection with an increase or
decrease in the Credit Limit or to reduce the amount of primary insurance for
such Mortgage Loan) of any mortgage loan or mortgage loans that are secured
by liens on the Mortgaged Property that are senior or subordinate to the
Mortgage and the denominator of which is the Collateral Value of the related
Mortgaged Property).

     Corporate Trust Office:  The designated office of the Trustee in the
     ----------------------
State of ________ at which at any particular time its corporate trust
business with respect to this Agreement shall be administered, which office
at the date of the execution of this Agreement is located at
__________________________________ 
(Attn:  ____________________________________, facsimile no. ________________,
and which is the address to which notices to and correspondence with the
Trustee should be directed.

     Credit Limit:  With respect to any Mortgage Loan, the maximum Asset
     ------------
Balance permitted under the terms of the related Loan Agreement.

     Custodial Agreement:  Any Custodial Agreement between the Custodian, the
     -------------------
Trustee, the Issuer and the Master Servicer relating to the custody of the
Mortgage Loans and the Related Documents.

     Custodian:  With respect to the Mortgage Loans, (______________), a
     ---------
(_______________), and its successors and assigns.

     Cut-Off Date:  With respect to the Initial Loans ________, 199_.
     ------------

     DCR:  Means Duff & Phelps Credit Rating Company, or any successor
     ---
thereto.  If DCR is designated as a Rating Agency in the Indenture, for
purposes of Section 8(c) the address for notices to DCR shall be Duff &
Phelps Credit Rating Company, 55 E. Monroe Street, 35th Floor, Chicago,
Illinois 60603, Attention:  MBS Monitoring, or such other address as DCR may
hereafter furnish to the Issuer and the Master Servicer.

     Deleted Mortgage Loan:  Has the meaning ascribed thereto in Section 5.
     ---------------------

     (Deposit Date:  The applicable date as of which any Additional Loan is
      ------------
sold to the Issuer pursuant to the Loan Purchase Agreement.

     Deposit Date Asset Balance:  With respect to any Additional Loan, the
     --------------------------
Asset Balance thereof as of the Deposit Date.)

     Depositor:  (IndyMac Depositor), a Delaware corporation, or its
     ---------
successor in interest.

     Determination Date:  As to any Distribution Date, the ____ day of each
     ------------------
month or if such ____ day is not a Business Day the next preceding Business
Day; provided, however, that if such ____ day or such Business Day, whichever
     --------  -------
is applicable, is less than two Business Days prior to the related
Distribution Date, the Determination Date shall be the first Business Day
which is two Business Days preceding such Distribution Date.

     Distribution Date:  The ____ day of each calendar month after the
     -----------------
initial issuance of the Certificates, or if such ____ day is not a Business
Day, the next succeeding Business Day, commencing in____________, 199_.

     Draw:  With respect to any Mortgage Loan, a borrowing by the Mortgagor
     ----
under the related Loan Agreement.

     Due Date:  With respect to the Mortgage Loans, the (__)th day of the
     --------
month.  

     Eligible Account:  Any of (i) an account or accounts maintained with a
     ----------------
federal or state chartered depository institution or trust company the
short-term unsecured debt obligations of which (or, in the case of a
depository institution or trust company that is the principal subsidiary of a
holding company, the debt obligations of such holding company) have the
highest short-term ratings of each Rating Agency at the time any amounts are
held on deposit therein, or (ii) an account or accounts in a depository
institution or trust company in which such accounts are insured by the FDIC
(to the limits established by the FDIC) and the uninsured deposits in which
accounts are otherwise secured such that, as evidenced by an Opinion of
Counsel delivered to the Trustee and to each Rating Agency, the
Securityholders have a claim with respect to the funds in such account or a
perfected first priority security interest against any collateral (which
shall be limited to Permitted Investments) securing such funds that is
superior to claims of any other depositors or creditors of the depository
institution or trust company in which such account is maintained, or (iii) a
trust account or accounts maintained with (a) the trust department of a
federal or state chartered depository institution or (b) a trust company,
acting in its fiduciary capacity or (iv) any other account acceptable to each
Rating Agency.  Eligible Accounts may bear interest, and may include, if
otherwise qualified under this definition, accounts maintained with the
Trustee.

     Eligible Substitute Mortgage Loan:  A Mortgage Loan substituted by the
     ---------------------------------
Depositor for a Deleted Mortgage Loan which must, on the date of such
substitution, as confirmed in an Officers' Certificate delivered to the
Trustee, (i) have an outstanding principal balance, after deduction of the
principal portion of the monthly payment due in the month of substitution (or
in the case of a substitution of more than one Mortgage Loan for a Deleted
Mortgage Loan, an aggregate outstanding principal balance, after such
deduction), not in excess of the outstanding principal balance of the Deleted
Mortgage Loan (the amount of any shortfall to be deposited by the Seller in
the Collection Account in the month of substitution); (ii) have a Loan Rate
not less than the Loan Rate of the Deleted Mortgage Loan and not more than
__% in excess of the Loan Rate of such Deleted 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 Deleted Mortgage Loan;
(iv) have a Margin that is not less than the Margin of the Deleted 
Mortgage Loan and not more than _____ basis points higher than the 
Margin for the Deleted Mortgage Loan; (v) have a mortgage of the same 
or higher level of priority as the mortgage relating to the Deleted 
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 Deleted Mortgage Loan; (vii) comply with
each representation and warranty as to the Mortgage Loans set forth in the
Loan 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 Deleted 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 Deleted Mortgage Loan, the Seller will be required to
make a deposit tot he Collection Account equal to such difference; and (x)
not be __ days or more delinquent.

     Escrow Account:  Means the Eligible Account or Accounts established and
     --------------
maintained pursuant to Section 3(i) hereof.  

     Excess Proceeds:  With respect to any Liquidated Mortgage Loan, the
     ---------------
amount, if any, by which the sum of any Liquidation Proceeds of such Mortgage
Loan received in the calendar month in which such Mortgage Loan became a
Liquidated Mortgage Loan, net of any amounts previously reimbursed to the
Master Servicer as Nonrecoverable Advance(s) with respect to such Mortgage
Loan pursuant to Section 3(k)(i)(C), exceeds (i) the unpaid principal balance
of such Liquidated Mortgage Loan as of the Due Date in the month in which
such Mortgage Loan became a Liquidated Mortgage Loan plus (ii) accrued
interest at the Mortgage Rate from the Due Date as to which interest was last
paid or advanced (and not reimbursed) to Securityholders up to the Due Date
applicable to the Distribution Date immediately following the calendar month
during which such liquidation occurred.

     FDIC:  The Federal Deposit Insurance Corporation, or any successor
     ----
thereto.

     FHLMC:  The Federal Home Loan Mortgage Corporation, a corporate
     -----
instrumentality of the United States created and existing under Title III of
the Emergency Home Finance Act of 1970, as amended, or any successor thereto.

     FIRREA:  The Financial Institutions Reform, Recovery, and Enforcement
     ------
Act of 1989.

     Fitch:  Fitch IBCA, Inc., or any successor thereto.  If Fitch is
     -----
designated as a Rating Agency in the Preliminary Statement, for purposes of
Section 8(c) the address for notices to Fitch shall be Fitch Investors
Service, L.P., One State Street Plaza, New York, New York 10004, Attention:
_______________________________________, or such other address as Fitch may
hereafter furnish to the Depositor and the Master Servicer.

     FNMA:  The Federal National Mortgage Association, a federally chartered
     ----
and privately owned corporation organized and existing under the Federal
National Mortgage Association Charter Act, or any successor thereto.

     Gross Margin:  With respect to any Mortgage Loan, the percentage set
     ------------
forth as the "Gross Margin" for such Mortgage Loan on the Mortgage Loan
Schedule, as adjusted from time to time with respect to any (______________)
Loan in accordance with the terms of this Agreement.

     Holder:  Any of the Noteholders or Securityholders.
     ------

     Increased Senior Lien Limitation:  shall have the meaning set forth in
     --------------------------------
Section 3(a).

     Indenture:  Means the trust indenture, dated as of the date hereof,
     ---------
between the Issuer and the Trustee, as such Indenture may be amended or
supplemented from time to time in accordance with its terms.

     (Insurance Agreement:  The insurance and reimbursement agreement dated
      -------------------
as of ______________, 199_ among the Master Servicer, the Seller, the
Depositor, the Issuer and the Credit Enhancer, including any amendments and
supplements thereto.)

     Insurance Policy:  Means, with respect to any Mortgage Loan, any
     ----------------
insurance policy, including all riders and endorsements thereto in effect,
including any replacement policy or policies for any Insurance Policies.

     Insurance Proceeds:  Proceeds paid by any insurer pursuant to any
     ------------------
insurance policy covering a Mortgage Loan which are required to be remitted
to the Master Servicer, or amounts required to be paid by the Master Servicer
pursuant to the last sentence of Section (           ) of the Master
Servicing Agreement, net of any component thereof (i) covering any expenses
incurred by or on behalf of the Master Servicer in connection with obtaining
such proceeds, (ii) that is applied to the restoration or repair of the
related Mortgaged Property, (iii) released to the Mortgagor in accordance
with the Master Servicer's normal servicing procedures or (iv) required to be
paid to any holder of a mortgage senior to such Mortgage Loan.

     Interest Period:  With respect to any Payment Date other than the first
     ---------------
Payment Date, the period beginning on the preceding Payment Date and ending
on the day preceding such Payment Date, and in the case of the first 
Payment Date, the period beginning on the Closing Date and ending on the 
day preceding the first Payment Date.

     Issuer:  (________________) Home Equity Loan Trust 199_-_, a Delaware
     ------
business trust, or its successor in interest.

     Issuer Request:  A written order or request signed in the name of the
     --------------
Issuer by any one of its Authorized Officers and delivered to the Trustee.

     Lien:  Any mortgage, deed of trust, pledge, conveyance, hypothecation,
     ----
assignment, participation, deposit arrangement, encumbrance, lien (statutory
or other), preference, priority right or interest or other security agreement
or preferential  arrangement of any kind or nature whatsoever, including,
without limitation, any conditional sale or other title retention agreement,
any financing lease having substantially the same economic effect as any of
the foregoing and the filing of any financing statement under the UCC (other
than any such financing statement filed for informational purposes only) or
comparable law of any jurisdiction to evidence any of the foregoing;
provided, however, that any assignment pursuant to Section (        ) of the
- --------  -------
Master Servicing Agreement shall not be deemed to constitute a Lien.

     Lifetime Rate Cap:  With respect to each Mortgage Loan with respect to
     -----------------
which the related Mortgage Note provides for a lifetime rate cap, the maximum
Loan Rate permitted over the life of such Mortgage Loan under the terms of
such Mortgage Note, as set forth on the Mortgage Loan Schedule and initially
as set forth on Exhibit A to the Master Servicing Agreement.

     Liquidated Mortgage Loan:  With respect to any Payment Date, any Mort
     ------------------------
gage Loan in respect of which the Master Servicer has determined, in
accordance with the servicing procedures specified in the Master Servicing
Agreement, as of the end of the related Collection Period that substantially
all Liquidation Proceeds which it reasonably expects to recover with respect
to the disposition of the related REO have been recovered.

     Liquidation Expenses:  Out-of-pocket expenses (exclusive of overhead)
     --------------------
which are incurred by or on behalf of the Master Servicer in connection with
the liquidation of any Mortgage Loan and not recovered under any insurance
policy, such expenses including, without limitation, legal fees and expenses,
any unreimbursed amount expended (including, without limitation, amounts
advanced to correct defaults on any mortgage loan which is senior to such
Mortgage Loan and amounts advanced to keep current or pay off a mortgage loan
that is senior to such Mortgage Loan) respecting the related Mortgage Loan
and any related and unreimbursed expenditures for real estate property taxes
or for property restoration, preservation or insurance against 
casualty loss or damage.

     Liquidation Loss Amounts:  With respect to any Payment Date and any
     ------------------------
Mortgage Loan that became a Liquidated Mortgage Loan during the related
Collection Period, the unrecovered portion of the related Asset Balance
thereof at the end of such Collection Period, after giving effect to the Net
Liquidation Proceeds applied in reduction of the Asset Balance.

     Liquidation Proceeds:  Proceeds (including Insurance Proceeds (but not
     --------------------
including amounts drawn under the Credit Enhancement Instrument)) received in
connection with the liquidation of any Mortgage Loan or related REO, whether
through trustee's sale, foreclosure sale or otherwise.

     Loan Agreement:  With respect to any Mortgage Loan, the credit line
     --------------
account agreement executed by the related Mortgagor and any amendment or
modification thereof.

     Loan Purchase Agreement:  The Loan Purchase Agreement, dated as of the
     -----------------------
Cut-off Date, between the Seller, as seller, and the Depositor, as purchaser,
with respect to the Mortgage Loans.

     Loan Rate:  With respect to any Mortgage Loan and any day, the sum of
     ---------
the Index Rate and the Margin.

     Loan-to-Value Ratio:  With respect to any Mortgage Loan and as to any
     -------------------
date of determination, (i) the principal balance of such Mortgage Loan
divided by (ii) the Collateral Value of the related Mortgaged Property.

     Margin:  The (spread).
     ------

     Master Servicer:   Means (IndyMac, Inc.), a (Delaware) corporation, and
     ---------------
its successors and assigns, in its capacity as master servicer hereunder.

     Master Servicer Advance Date:  Means as to any Distribution Date, 12:30
     ----------------------------
p.m. Pacific time on the Business Day immediately preceding such Distribution
Date.

     Master Servicing Fee:  As to each Mortgage Loan and any Distribution
     --------------------
Date, an amount payable out of each full payment of interest received on such
Mortgage Loan and equal to one-twelfth of the Master Servicing Fee Rate
multiplied by the Stated Principal Balance of such Mortgage Loan as of the
Due Date in the month of such Distribution Date (prior to giving effect to
any Scheduled Payments due on such Mortgage Loan on such Due Date), subject
to reduction as provided in Section 5.

     Master Servicing Fee Rate:  Means with respect to each Mortgage Loan,
     -------------------------
( )% per annum.

     Moody's:  Moody's Investors Service, Inc., or any successor thereto. 
     -------
If Moody's is designated as a Rating Agency in the Preliminary Statement, for
purposes of Section 8(c) the address for notices to Moody's shall be Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007,
Attention: ___________________________________, or such other address as
Moody's may hereafter furnish to the Depositor or the Master Servicer.

     Mortgage:  The mortgage, deed of trust or other instrument creating a
     --------
first or second lien on an estate in fee simple interest in real property
securing a Mortgage Loan.

     Mortgage File:  The file containing the Related Documents pertaining to
     -------------
a particular Mortgage Loan and any additional documents required to be added
to the Mortgage File pursuant to the Loan Purchase Agreement or the Master
Servicing Agreement.

     Mortgage Loan Schedule:  With respect to any date, the schedule of
     ----------------------
Mortgage Loans included in the Trust Estate on such date.  The initial
schedule of Mortgage Loans as of the Cut-Off Date is the schedule set forth
in Exhibit A of the Master Servicing Agreement, which schedule sets forth as
to each Mortgage Loan (i) the Cut-Off Date Trust Balance, (ii) the Credit
Limit, (iii) the Gross Margin, (iv) the name of the Mortgagor, (v) the
Lifetime Rate Cap, if any, (vi) the loan number, (vii) an indication as to
the applicable Mortgage Loan Group, and (viii) the lien position of the
related Mortgage.  The Mortgage Loan Schedule will be amended from time to
time by annex to reflect Additional Loans.

     Mortgage:  Means the mortgage, deed of trust or other instrument
     --------
creating a first lien on an estate in fee simple or leasehold interest in
real property securing a Mortgage Note.

     Mortgage File:  The mortgage documents listed in Section 2(a)(i) hereof
     -------------
pertaining to a particular Mortgage Loan and any additional documents
delivered to the Trustee to be added to the Mortgage File pursuant to this
Agreement.

     Mortgage Loans:  At any time, collectively, all Initial Loans (and
     --------------
Additional Loans, in each case including Additional Balances, if any, that
have been sold to the Depositor under the Loan Purchase Agreement,) in each
case together with the Related Documents, and that remain subject to the
terms thereof.  Such schedule shall also set forth the total of the amounts
described under (iv) and (v) above for all of the Mortgage Loans.

     Mortgage Note:  With respect to a Mortgage Loan, the Loan Agreement
     -------------
pursuant to which the related mortgagor agrees to pay the indebtedness
evidenced thereby and secured by the related Mortgage as modified or amended.

     Mortgaged Property:  The underlying property, including real property
     ------------------
and improvements thereon, securing a Mortgage Loan.

     Mortgagor:  The obligor or obligors under a Loan Agreement.
     ---------

     Net Liquidation Proceeds:  With respect to any Liquidated Mortgage Loan,
     ------------------------
Liquidation Proceeds net of Liquidation Expenses.

     Net Loan Rate:  With respect to any Mortgage Loan and any day, the
     -------------
related Loan Rate less the related Servicing Fee Rate.

     Nonrecoverable Advance:  Any portion of an Advance previously made or
     ----------------------
proposed to be made by the Master Servicer that, in the good faith judgment
of the Master Servicer, will not be ultimately recoverable by the Master
Servicer from the related Mortgagor, related Liquidation Proceeds or
otherwise.

     Notes:  The Notes designated as the "Notes" in the Indenture.
     -----

     Noteholder or Holder:  Means the Person in whose name a Note is
     ----------    ------
registered in the Note Register (as defined in the Indenture).

     Officer's Certificate:  A certificate (i) signed by the Chairman of the
     ---------------------
Board, the Vice Chairman of the Board, the President, a Managing Director, a
Vice President (however denominated), an Assistant Vice President, the
Treasurer, the Secretary, or one of the Assistant Treasurers or Assistant
Secretaries of the Depositor or the Master Servicer, or (ii), if provided for
in this Agreement, signed by a Servicing Officer, as the case may be, and
delivered to the Depositor and the Trustee, as the case may be, as required
by this Agreement.   

     Opinion of Counsel:  A written opinion of counsel, who may be counsel
     ------------------
for the Depositor or the Master Servicer, including, in-house counsel,
reasonably acceptable to the Trustee; provided, however, that with respect
                                      --------  -------
to the interpretation or application of the REMIC Provisions, such counsel
must (i) in fact be independent of the Depositor and the Master Servicer,
(ii) not have any direct financial interest in the Depositor or the Master
Servicer or in any affiliate of either, and (iii) not be connected with
the-Depositor or the Master Servicer as an officer, employee, promoter,
underwriter, trustee, partner, director or person performing similar
functions.

     Outstanding:  With respect to the Certificates as of any date of
     -----------
determination, all Certificates theretofore executed and authenticated under
this Agreement except:

          (i)  Certificates theretofore canceled by the Trustee or delivered
          to the Trustee for cancellation; and

          (ii) Certificates in exchange for which or in lieu of  which other
          Certificates have been executed and delivered by the Trustee
          pursuant to this Agreement.

     Owner Trust Estate:  The corpus of the Issuer created by the Trust
     ------------------
Agreement which consists of the Mortgage Loans, such assets as shall from
time to time be deposited in the Collection Account and/or the Payment
Account allocable to the Mortgage Loans in accordance with the Trust
Agreement, property that secured a Mortgage Loan and that has become REO,
certain hazard insurance policies maintained by the Mortgagors or by or on
behalf of the Master Servicer in respect of the Mortgage Loans, (the Credit
Enhancement Instrument,) an assignment of the Depositor's rights under the
Loan Purchase Agreement and the obligation of the Depositor to purchase
Additional Balances under the Loan Purchase Agreement and all proceeds of
each of the foregoing.

     Owner Trustee:  (______________), and its successors and assigns or any
     -------------
successor owner trustee appointed pursuant to the terms of the Trust
Agreement.

     Paying Agent:  Any paying agent or co-paying agent appointed pursuant
     ------------
to Section 3.03 of the Indenture, which initially shall be (______________).

     Payment Account:  The account established by the Trustee pursuant to
     ---------------
Section 8.02 of the Indenture and Section (   ) of the Master Servicing
Agreement.  The Payment Account shall be an Eligible Account.

     Payment Account:  The separate Eligible Account created and maintained
     ---------------
by the Trustee pursuant to Section 3(h) in the name of the Trustee for the
benefit of the Securityholders and designated "_________________________ in
trust for registered holders of Home Equity Loan Trust Asset Backed
Certificates, Series 199_-_."  Funds in the Payment Account shall be held in
trust for the Securityholders for the uses and purposes set forth in this
Agreement.

     Payment Account Deposit Date:  As to any Distribution Date, 12:30 p.m.
     ----------------------------
Pacific time on the Business Day immediately preceding such Distribution
Date.

     Payment Date:  The (___) day of each month, or if such day is not a
     ------------
Business Day, then the next Business Day.

     Percentage Interest:  With respect to any Note, the percentage obtained
     -------------------
by dividing the Security Balance of such Note by the aggregate of the
Security Balances of all Notes of the same Class.  With respect to any
Certificate, the percentage obtained by dividing the denomination specified
on such Certificate by the Initial Principal Balance of the Certificates.

     Permitted Investments:  At any time, any one or more of the following
     ---------------------
obligations and securities:  (i)  obligations of the United States or any
agency thereof, provided such obligations are backed by the full faith and
credit of the United States; (ii)  general obligations of or obligations
guaranteed by any state of the United States or the District of Columbia
receiving the highest long-term debt rating of each Rating Agency rating the
related Series of Securities, or such lower rating as will not result in the
downgrading or withdrawal of the ratings then assigned to the Securities by
each such Rating Agency; (iii)  commercial or finance company paper
(including, without limitation, commercial paper issued by (IndyMac, Inc.) or
any of its affiliates) which is then receiving the highest commercial or
finance company paper rating of each such Rating Agency, or such lower rating
as will not result in the downgrading or withdrawal of the ratings then
assigned to the Securities by each such Rating Agency; (iv)  certificates of
deposit, demand or time deposits, or bankers' acceptances issued by any
depository institution or trust company incorporated under the laws of the
United States or of any state thereof and subject to supervision and
examination by federal and/or state banking authorities, provided that the
commercial paper and/or long term unsecured debt obligations of such
depository institution or trust company (or in the case of the principal
depository institution in a holding company system, the commercial paper or
long-term unsecured debt obligations of such holding company, but only if
Moody's Investors Service, Inc. ("Moody's") is not a Rating Agency) are then
rated one of the two highest long-term and the highest short-term ratings of
each such Rating Agency for such securities, or such lower ratings as will
not result in the downgrading or withdrawal of the rating then assigned to
the Securities by any such Rating Agency; (iv)  demand or time deposits or
certificates of deposit issued by any bank or trust company or savings
institution to the extent that such deposits are fully insured by the FDIC;
(v)  guaranteed reinvestment agreements issued by any bank, insurance company
or other corporation containing, at the time of the issuance of such
agreements, such terms and conditions as will not result in the downgrading
or withdrawal of the rating then assigned to the Securities by any such
Rating Agency; (vi)  repurchase obligations with respect to any security
described in clauses (i) and (ii) above, in either case entered into with a
depository institution or trust company (acting as principal) described in
clause (iv) above; (vii)  securities (other than stripped bonds, 
stripped coupons or instruments sold at a purchase price in excess of 115% of
the face amount thereof) bearing interest or sold at a discount issued by any
corporation incorporated under the laws of the United States or any state
thereof which, at the time of such investment, have one of the two highest
ratings of each Rating Agency (except if the Rating Agency is Moody's, such
rating shall be the highest commercial paper rating of Moody's for any such
securities), or such lower rating as will not result in the downgrading or
withdrawal of the rating then assigned to the Securities by any such Rating
Agency, as evidenced by a signed writing delivered by each such Rating
Agency; and (viii)  such other investments having a specified stated maturity
and bearing interest or sold at a discount acceptable to each Rating Agency
as will not result in the downgrading or withdrawal of the rating then
assigned to the Securities of such Series by any such Rating Agency, as
evidenced by a signed writing delivered by each such Rating Agency; provided
                                                                    --------
that no such instrument shall be a Permitted Investment if such instrument
evidences the right to receive interest only payments with respect to the
obligations underlying such instrument.

     Person:  Any individual, corporation, partnership, joint venture,
     ------
association, joint-stock company, trust, unincorporated organization or
government, or any agency or political subdivision thereof.

     (Policy:  The irrevocable and unconditional limited financial guaranty
      ------
insurance policy number (__________), dated as of the Closing Date, issued by
the Credit Enhancer to the Trustee for the benefit of the Noteholders and to
the Certificate Paying Agent as agent for the Issuer for the benefit of the
Securityholders.)

     Pool Balance:  With respect to any date, the aggregate of the Asset
     ------------
Balances of all Mortgage Loans as of such date.

     Prepayment Period:  As to any Distribution Date, the period from the
     -----------------
__th day of the calendar month preceding the month of such Distribution Date
(or, in the case of the first Distribution Date, from the Cut-off Date)
through the __th of the month of such Distribution Date.

     Principal Balance:  With respect to any Payment Date, the Initial Prin
     -----------------
cipal Balance thereof, reduced by all distributions of principal thereon
prior to such Payment Date.

     Principal Prepayment:  Any payment of principal by a Mortgagor on a
     --------------------
Mortgage Loan that is received in advance of its scheduled Due Date and is
not accompanied by an amount representing scheduled interest due on any date
or dates in any month or months subsequent to the month of prepayment. 
Partial Principal Prepayments shall be applied by the Master Servicer 
in accordance with the terms of the related Mortgage Note.

     Principal Prepayment in Full:  Any Principal Prepayment made by a
     ----------------------------
Mortgagor of the entire principal balance of a Mortgage Loan.

     Prospectus Supplement:  Means the Prospectus Supplement dated ( )
     ---------------------
relating to the Notes.

     Purchase Price:  With respect to any Mortgage Loan required to be
     --------------
purchased by the Seller pursuant to Section 2(a)(ii) or 2(d)(iv) hereof or
purchased at the option of the Master Servicer pursuant to Section 3(n), (an
amount equal to the sum of (i) 100% of the unpaid principal balance of the
Mortgage Loan on the date of such purchase and (ii) unpaid interest thereon
accrued through the Due Date occurring in the calendar month following the
month in which such purchase occurs, computed at the applicable Loan Rate;
provided that if at the time of purchase the Seller is the Master Servicer
- --------
or the purchase is otherwise by the Master Servicer, (x) the amount described
in clause (ii) shall be computed at the Net Loan Rate and (y) the Purchase
Price shall be reduced by any unreimbursed Advances with respect to such
Mortgage Loan.)

     Qualified Insurer:  A mortgage guaranty insurance company duly qualified
     -----------------
as such under the laws of the state of its principal place of business and
each state having jurisdiction over such insurer in connection with the
insurance policy issued by such insurer, duly authorized and licensed in such
states to transact a mortgage guaranty insurance business in such states and
to write the insurance provided by the insurance policy issued by it,
approved as a FNMA-approved mortgage insurer and having a claims paying
ability rating of at least "__" or equivalent rating by a nationally
recognized statistical rating organization.  Any replacement insurer with
respect to a Mortgage Loan must have at least as high a claims paying ability
rating as the insurer it replaces had on the Closing Date.

     Rating Agency:  Any nationally recognized statistical rating
     -------------
organization, or its successor, that rated the Securities at the request of
the Depositor at the time of the initial issuance of the Securities. 
Initially, (________) or (__________).  If such organization or a successor
is no longer in existence, "Rating Agency" shall be such nationally
recognized statistical rating organization, or other comparable Person,
designated by the Depositor, notice of which designation shall be given to
the Trustee.  References herein to the highest short term unsecured rating
category of a Rating Agency shall mean (___) or better in the case of
(__________)and (___) or better in the case of (_____) and in the case of any
other Rating Agency shall mean such equivalent ratings.  References herein to
the highest long-term rating category of a Rating Agency shall 
mean "(___)" in the case of (__________) and (_____) in the 
case of (________) and in the case of any other Rating 
Agency, such equivalent rating.

     Realized Loss:  With respect to each Liquidated Mortgage Loan, an amount
     -------------
(not less than zero or more than the Stated Principal Balance of the Mortgage
Loan) as of the date of such liquidation, equal to (i) the Stated Principal
Balance of the Liquidated Mortgage Loan as of the date of such liquidation,
plus (ii) interest at the Adjusted Net Mortgage Rate from the Due Date as to
which interest was last paid or advanced (and not reimbursed) to
Securityholders up to the Due Date in the month in which Liquidation Proceeds
are required to be distributed on the Stated Principal Balance of such
Liquidated Mortgage Loan from time to time, minus (iii) the Liquidation
Proceeds, if any, received during the month in which such liquidation
occurred, to the extent applied as recoveries of interest at the Adjusted Net
Mortgage Rate and to principal of the Liquidated Mortgage Loan.  With respect
to each Mortgage Loan which has become the subject of a Deficient Valuation,
if the principal amount due under the related Mortgage Note has been reduced,
the difference between the principal balance of the Mortgage Loan outstanding
immediately prior to such Deficient Valuation and the principal balance of
the Mortgage Loan as reduced by the Deficient Valuation.  With respect to
each Mortgage Loan which has become the subject of a Debt Service Reduction
and any Distribution Date, the amount, if any, by which the principal portion
of the related Scheduled Payment has been reduced.

     Relief Act:  The Soldiers' and Sailors' Civil Relief Act of 1940, as
     ----------
amended.

     Relief Act Reductions:  With respect to any Distribution Date and any
     ---------------------
Mortgage Loan as to which there has been a reduction in the amount of
interest collectible thereon for the most recently ended calendar month as a
result of the application of the Relief Act, the amount, if any, by which (i)
interest collectible on such Mortgage Loan for the most recently ended
calendar month is less than (ii) interest accrued thereon for such month
pursuant to the Mortgage Note.

     REO Property:  A Mortgaged Property acquired by the Issuer through
     ------------
foreclosure or deed-in-lieu of foreclosure in connection with a defaulted
Mortgage Loan.

     Repurchase Price:  With respect to any Mortgage Loan required to be
     ----------------
repurchased on any date pursuant to the Loan Purchase Agreement or purchased
by the Master Servicer pursuant to the Master Servicing Agreement, an amount
equal to the sum of (i) 100% of the Asset Balance thereof (without reduction
for any amounts charged off) and (ii) unpaid accrued interest at the Loan
Rate on the outstanding principal balance thereof from the Due Date to which
interest was last paid by the Mortgagor to the first day of the month 
following the month of purchase.  No portion of any Repurchase Price
shall be included in the Excluded Amount for any Payment Date.

     Request for Release:  The Request for Release submitted by the Master
     -------------------
Servicer to the Trustee, substantially in the form of Exhibits C and D, as
appropriate.

     Required Insurance Policy:  With respect to any Mortgage Loan, any
     -------------------------
insurance policy that is required to be maintained from time to time under
this Agreement.

     SAIF:  Means the Savings Association Insurance Fund, or any successor
     ----
thereto.

     S&P:  Means Standard & Poor's Ratings Group, a division of McGraw-Hill
     ---
Inc.  If S&P is designated as a Rating Agency in the Indenture, for purposes
of Section 8(c) the address for notices to S&P shall be Standard & Poor's
Ratings Group, 26 Broadway, 15th Floor, New York, New York 10004, Attention: 
Mortgage Surveillance Monitoring, or such other address as S&P may hereafter
furnish to the Issuer and the Master Servicer.

     Securities Act:  The Securities Act of 1933, as amended, and the rules
     --------------
and regulations promulgated thereunder.

     Security:  Any of the Certificates or Notes.
     --------

     Securityholder or Holder:  Any Noteholder or any Certificateholder.
     --------------    ------

     Seller:  (IndyMac,Inc.), and its successors and assigns.
     ------

     Servicer Advance:  Means the meaning ascribed to such term in Section
     ----------------
3(h)(iv).

     Servicing Account:  Means the separate Eligible Account or Accounts
     -----------------
created and maintained pursuant to Section 3(h)(ii).

     Servicing Advances:  All customary, reasonable and necessary "out of
     ------------------
pocket" costs and expenses incurred in the performance by the Master Servicer
of its servicing obligations, including, but not limited to, the cost of (i)
the preservation, restoration and protection of a Mortgaged Property, (ii)
any expenses reimbursable to the Master Servicer pursuant to Section 3(n) and
any enforcement or judicial proceedings, including foreclosures, (iii) the
management and liquidation of any REO Property and (iv) compliance with the
obligations under Section 3(l).

     Servicing Default:  Means a servicing default as described under Section
     -----------------
7(a) of this Agreement.

     Servicing Fee:  Means, as to each Mortgage Loan and any Distribution
     -------------
Date, an amount equal to one month's interest at the applicable Servicing Fee
Rate on the Stated Principal Balance of such Mortgage Loan.

     Servicing Fee Rate:  Means, with respect to any Mortgage Loan, the per
     ------------------
annum rate set forth in the Mortgage Loan Schedule for such Mortgage Loan.

     Servicing Officer:  Any officer of the Master Servicer involved in, or
     -----------------
responsible for, the administration and servicing of the Mortgage Loans whose
name and facsimile signature appear on a list of servicing officers furnished
to the Trustee by the Master Servicer on the Closing Date pursuant to this
Agreement, as such list may from time to time be amended.

     Subservicer:  Any Person with whom the Master Servicer has entered into
     -----------
a Subservicing Agreement as a Subservicer by the Master Servicer pursuant to
Section 3(b).

     Subservicing Agreement:  The written contract between the Master
     ----------------------
Servicer and any Subservicer relating to servicing and administration of
certain Mortgage Loans as provided in Section (      ) of the Master
Servicing Agreement.

     Subservicing Fee:  With respect to any Mortgage Loan and any Collection
     ----------------
Period, the fee retained monthly by the Subservicer (or, in the case of a
nonsubserviced Mortgage Loan, by the Master Servicer) equal to the product of
(i) the Subservicing Fee Rate divided by 12 and (ii) the aggregate Asset
Balance of the Mortgage Loans as of the first day of such Collection Period.

     Substitute Mortgage Loan:  A Mortgage Loan substituted by the Seller for
     ------------------------
a Deleted Mortgage Loan which must, on the date of such substitution, as
confirmed in a Request for Release, substantially in the form of Exhibit C,
(i) have a Stated Principal Balance, after deduction of the principal portion
of the Scheduled Payment 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; (ii) be accruing interest at a rate no lower than and not more
than 1% per annum higher than, that of the Deleted Mortgage Loan; (iii) have
a Loan-to-Value Ratio no higher than that of the Deleted Mortgage Loan; (iv)
have a remaining term to maturity no greater than (and not more than one year
less than that of) the Deleted Mortgage Loan; and (v) comply with each
representation and warranty set forth in Section 2(d) hereof.

     Substitution Adjustment Amount:  The meaning ascribed to such term
     ------------------------------
pursuant to Section 2(d)(iv).

     Trust Agreement:  Means the Trust Agreement, dated as of ( ), between
     ---------------
the Depositor and the Owner Trustee, as such Trust Agreement may be amended
or supplemented from time to time.

     Trustee:  Shall mean (______________), and its successors and assigns
     -------
or any successor trustee appointed pursuant to the terms of the Indenture.

     Trustees:  Shall mean the Trustee and the Owner Trustee.
     --------

     Trust Estate:  Shall have the meaning ascribed to such term in the
     ------------
Indenture.

     UCC:  The Uniform Commercial Code, as amended from time to time, as in
     ---
effect in any specified jurisdiction.

     Withdrawal Date:  Means the ____ day of each month, or if such day is
     ---------------
not a Business Day, the next preceding Business Day.

          2.  Conveyance of Mortgage Loans; Representations and Warranties.
              ------------------------------------------------------------

          (a)  Conveyance of Mortgage Loans; Retention of Obligation to Fund
               -------------------------------------------------------------
               Advances Under Credit Line Agreements.  
               -------------------------------------

     The Depositor, concurrently with the execution and delivery of this
Agreement, does hereby transfer, assign, set over and otherwise convey to the
Trust without recourse (subject to Sections 2(b)and 2(d) all of its right,
title and interest in and to (i) each Mortgage Loan, including its Asset
Balance (including all Additional Balances) and all collections in respect
thereof (received) (due) on or after the Cut-off Date ((excluding payments in
respect of accrued interest (due) (received) prior to the Cut-off Date (or
due in the month of ____________))); (ii) property that secured a Mortgage
Loan that is acquired by foreclosure or deed in lieu of foreclosure; (iii)
the Depositor's rights under the Loan Purchase Agreement; (iv) (the
Depositor's rights under the hazard insurance policies,) (v) the Collection
Account (excluding net earnings thereon); (vi) the Policy, (vii) the Payment
Account and (viii) all other assets included or to be included in the Trust
for the benefit of Securityholders; provided, however, neither the Trustee
                                    --------  -------
nor the Trust assumes the obligation under any Credit Line Agreement that
provides for the funding of future advances to the Mortgagor thereunder, and
neither the Trust nor the Trustee shall be obligated or permitted to fund any
such future advances.  Additional Balances shall be part of the related Asset
Balance and are hereby transferred to the Trust on the Closing Date pursuant
to this Section 2(a), and therefore part of the Trust property.  In addition,
on or prior to the Closing Date, the Depositor shall cause the Credit
Enhancer to deliver the Policy to the Trustee for the benefit of 
the Securityholders.  The foregoing transfer, assignment, set-over and
conveyance to the Trust shall be made to the Trustee, on behalf of the Trust,
and each reference in this Agreement to such transfer, assignment, set-over
and conveyance shall be construed accordingly.

     The Depositor agrees to take or cause to be taken such actions and
execute such documents (including without limitation the filing of all
necessary continuation statements for the UCC-1 financing statements filed in
the State of __________ (which shall have been filed within 90 days of the
Closing Date) describing the Cut-off Date Asset Balances and Additional
Balances and naming the Depositor as debtor and the Trustee as secured party
and any amendments to UCC-1 financing statements required to reflect a change
in the name or corporate structure of the Depositor or the filing of any
additional UCC-1 financing statements due to the change in the principal
office of the Depositor (within 90 days of any event necessitating such
filing) as are necessary to perfect and protect the Securityholders' and
Credit Enhancer's interests in each Cut-off Date Asset Balance and Additional
Balances and the proceeds thereof (other than maintaining possession by the
Trustee of the Mortgage Loans and the Mortgage Files, which possession will,
subject to the terms hereof, be maintained by the Master Servicer as
custodian and bailee of the Trustee).

     In connection with such transfer and assignment by the Depositor, the
Master Servicer acknowledges that it is holding as custodian and bailee for
the Trustee the following documents or instruments (the "Related Documents")
with respect to each Mortgage Loan:

            (A)  the original Mortgage Note endorsed in blank;

            (B)  an original Assignment of Mortgage (in blank) in recordable
     form;

           ((C)  the original recorded Mortgage or, if, in connection with
     any Mortgage Loan, the original recorded Mortgage with evidence of
     recording thereon cannot be delivered on or prior to the Closing Date
     because of a delay caused by the public recording office where such
     original Mortgage has been delivered for recordation or because such
     original Mortgage has been lost, the Seller, at the direction of the
     Depositor, shall deliver or cause to be delivered to the Custodian, as
     agent for the Trustee, a true and correct copy of such Mortgage,
     together with (i) in the case of a delay caused by the public recording
     office, an Officer's Certificate of the Depositor stating that such
     original Mortgage has been dispatched to the appropriate public
     recording official or (ii) in the case of an original Mortgage that has
     been lost, a certificate by the appropriate county recording 
    office where such Mortgage is recorded;)

            (D)  if applicable, the original intervening assignments, if any
     ("Intervening Assignments"), with evidence of recording thereon, showing
     a complete chain of title to the Mortgage from the originator to the
     Depositor or, if any such original Intervening Assignment has not been
     returned from the applicable recording office or has been lost, a true
     and correct copy thereof, together with (i) in the case of a delay
     caused by the public recording office, an Officer's Certificate of the
     Seller stating that such original Intervening Assignment has been
     dispatched to the appropriate public recording official for recordation
     or (ii) in the case of an original Intervening Assignment that has been
     lost, a certificate by the appropriate county recording office where
     such Mortgage is recorded;

            (E)  either (1) for each Mortgage Loan with a Credit Limit in
     excess of $_________, a title policy or (2) for all other Mortgage
     Loans, either a title policy, a title search or guaranty of title with
     respect to the related Mortgaged Property;

            (F)  the original of any guaranty executed in connection with the
     Mortgage Note;

            (G)  the original of each assumption, modification, consolidation
     or substitution agreement, if any, relating to the Mortgage Loan; and

            (H)  any security agreement, chattel mortgage or equivalent
     instrument executed in connection with the Mortgage; 

provided, however, that as to any Mortgage Loan, if (a) as evidenced by an
- --------  -------
Opinion of Counsel delivered to and in form and substance satisfactory to the
Trustee and the Credit Enhancer, (x) an optical image or other representation
of the related documents specified in clauses (i) through (viii) above are
enforceable in the relevant jurisdictions to the same extent as the original
of such document and (y) such optical image or other representation does not
impair the ability of an owner of such Mortgage Loan to transfer its interest
in such Mortgage Loan, and (b) the retention of such documents in such format
will not result in a reduction in the then current rating of the Notes or
Certificates, without regard to the Policy, such optical image or other
representation may be held by the Master Servicer, as custodian for the
Trustee or assignee in lieu of the physical documents specified above.

     The Seller hereby confirms to the Trustee that it has caused the
portions of its electronic ledgers relating to the Mortgage Loans to be
clearly and unambiguously marked, and has made the appropriate entries in its
general accounting records, to indicate that such Mortgage Loans have been
transferred to the Trust at the direction of the Depositor.  The Master
Servicer hereby confirms to the Trustee that it has clearly and unambiguously
made appropriate entries in its general accounting records indicating that
such Mortgage Loans constitute part of the Trust and are serviced by it on
behalf of the Trust in accordance with the terms hereof.

     The parties hereto intend that the transaction set forth herein be a
sale by the Depositor to the Trust of all the Depositor's right, title and
interest in and to the Mortgage Loans and other property described above.  In
the event the transaction set forth herein is deemed not to be a sale, the
Depositor hereby grants to the Trust a security interest in all of the
Depositor's right, title and interest in, to and under the Mortgage Loans
whether now existing or hereafter created, all monies due or to become due on
the Mortgage Loans and all proceeds of any thereof; and this Agreement shall
constitute a security agreement under applicable law.

     Except as hereinafter provided, the Master Servicer shall be entitled to
maintain possession of all of the foregoing documents and instruments and
shall not be required to deliver any of them to the Trustee or the Owner
Trustee.  In the event, however, that possession of any of such documents or
instruments is required by any Person (including any such Trustee) acting as
successor servicer pursuant to Section 6(d) or 7(b) in order to carry out the
duties of Master Servicer hereunder, then such successor shall be entitled to
request delivery, at the expense of the Master Servicer, of such documents or
instruments by the Master Servicer and to retain such documents or
instruments for servicing purposes; provided that the Trustee or such
                                    --------
servicers shall maintain such documents at such offices as may be required by
any regulatory body having jurisdiction over such Mortgage Loans.

     The Master Servicer's right to maintain possession of the documents
enumerated above shall continue so long as the long term unsecured debt of
(IndyMac,Inc.) is assigned ratings of at least "____" by __________________
and "____" by _______________.  At such time as the condition specified in
the preceding sentence is not satisfied, as promptly as practicable but in no
event more than __ days in the case of clause (i) below and __ days in the
case of clause (ii) below following the occurrence of such event (a "Delivery
Event"), the Master Servicer shall, at its expense, (i) either (x) record an
assignment of Mortgage in favor of the Trustee (which may be a blanket
assignment if permitted by applicable law) in the appropriate real property
or other records or (y) deliver to the Trustee the assignment of 
such Mortgage in favor of the Trustee in form for recordation, together 
with an Opinion of Counsel addressed to the Trustee and the Credit Enhancer 
to the effect that recording is not required to protect the Trustee's right,
title and interest in and to the related Mortgage Loan or, in case 
a court should recharacterize the sale of the Mortgage Loans as a financing, 
to perfect a first priority security interest in favor of the Trustee in 
the related Mortgage Loan, which Opinion of Counsel also shall be 
reasonably acceptable to each of the Rating Agencies (as evidenced 
in writing) and the Credit Enhancer, and (ii) unless an Opinion
of Counsel, reasonably acceptable to the Trustee, the Rating Agencies (as
evidenced in writing) and the Credit Enhancer, is delivered to the Trustee
and the Credit Enhancer to the effect that delivery of the Mortgage Files is
not necessary to protect the Trustee's right, title and interest in the 
related Mortgage Loans; provided that the lack of delivery will not result
                        --------
in a reduction in the then current rating of the "Notes or Certificates", 
without regard to the Policy, deliver the related Mortgage Files to 
the Trustee or to a custodian located in the State of (California) 
appointed by the Trustee and acceptable to the Rating Agencies and 
the Credit Enhancer to be held by the Custodian on behalf of the
Trustees in trust, upon the terms herein set forth, for the use and benefit
of all present and future Securityholders and the Custodian on behalf of the
Trustee shall retain possession thereof except to the extent the Master
Servicer requires any Mortgage Files for normal servicing as contemplated by
Section _____.  The Trustee is hereby appointed as the attorney-in-fact of
the Master Servicer with the power to prepare, execute and record Assignments
of Mortgages in the event that the Master Servicer fails to do so on a timely
basis as provided in this paragraph.

     Within 90 days following delivery, if any, of the Mortgage Files to the
Trustee pursuant to the preceding paragraph, the Trustee shall review each
such Mortgage File to ascertain that all required documents set forth in this
Section 2(a) have been executed and received, and that such documents relate
to the Mortgage Loans identified on the Mortgage Loan Schedule and in so
doing the Trustee may rely on the purported due execution and genuineness of
any signature thereon.  If within such 90-day period the Trustee finds any
document constituting a part of a Mortgage File not to have been executed or
received or to be unrelated to the Mortgage Loans identified in said Mortgage
Loan Schedule or, if in the course of its review, the Trustee determines that
such Mortgage File is otherwise defective in any material respect, the
Trustee shall promptly upon the conclusion of its review notify the Issuer
and the Credit Enhancer, and the Seller shall have a period of 90 days after
such notice within which to correct or cure any such defect; provided that
                                                             --------
the Seller shall not be obligated to correct or cure any such defect if such
defect constitutes fraud in the origination of the related Mortgage Loan 
and the Seller did not, at the time of origination or on the Closing Date, 
have actual knowledge of such fraud.

     The Trustee shall have no responsibility for reviewing any Mortgage File
except as expressly provided in this Section 2(a).  In reviewing any Mortgage
File pursuant to this Section, the Trustee shall have no responsibility for
determining whether any document is valid and binding, whether the text of
any assignment or endorsement is in proper or recordable form (except, if
applicable, to determine if the Trustee is the assignee or endorsee), whether
any document has been recorded in accordance with the requirements of any
applicable jurisdiction, or whether a blanket assignment is permitted in any
applicable jurisdiction, whether any Person executing any document is
authorized to do so or whether any signature thereon is genuine, but shall
only be required to determine whether a document has been executed, that it
appears to be what it purports to be, and, where applicable, that it purports
to be recorded.

          (b)  Acceptance by Trustee; Retransfer of Mortgage Loans.
               ---------------------------------------------------

     The Trustee hereby acknowledges its receipt of the Policy and the
Mortgage Loans, and declares that the Trustee holds and will hold such
instrument, and to the extent that any documents are delivered to it pursuant
to Section 2(a), will hold such documents, and all amounts received by it
thereunder and hereunder, in trust, upon the terms herein set forth, for the
use and benefit of all present and future Securityholders and the Credit
Enhancer.  If the time to cure any defect in respect of any Mortgage Loan of
which the Trustee has notified the Issuer and the Depositor following the
review pursuant to Section 2(a) has expired or if at any time any loss is
suffered by the Trustee on behalf of the Securityholders or the Credit
Enhancer, in respect of any Mortgage Loan as a result of (i) a defect in any
document constituting a part of its Mortgage File or (ii) an Assignment of
Mortgage to the Trustee not having been recorded as required by Section
2(a),then on the next succeeding Business Day upon satisfaction of the
applicable conditions described herein, all right, title and interest of the
Trust in and to such Mortgage Loan shall be deemed to be retransferred, reas-
signed and otherwise reconveyed, without recourse, representation or
warranty, to the Depositor on such Business Day and the Asset Balance of such
Mortgage Loan shall be deducted from the Pool Balance; provided, however,
                                                       --------  -------
that interest accrued on the Asset Balance of such Mortgage Loan to (the end
of the related Collection Period) (the Due Date occurring in the calendar
month immediately following the calendar month in which such repurchase
occurs) shall be the property of the Trust; provided, further, that the
                                            --------  -------
Seller shall not be obligated to make such retransfer and repurchase if such
defect or omission constitutes fraud in the origination of the related 
Mortgage Loan and the Sponsor did not, at the time of such origination 
or on the Closing Date, have actual knowledge of such fraud.  Upon 
receipt of any Eligible Substitute Mortgage Loan or then as promptly as 
practicable following such deemed transfer, the Trustee shall execute such 
documents and instruments of transfer presented by the Seller, in each 
case without recourse, representation or warranty, and take such
other actions as shall reasonably be requested by the Seller to effect such
transfer by the Trust of such Defective Mortgage Loan pursuant to this
Section.  

     The Master Servicer, promptly following the transfer of a Defective
Mortgage Loan from or to the Trust pursuant to this Section, shall amend the
Mortgage Loan Schedule and make appropriate entries in its general account
records to reflect such transfer.  The Master Servicer shall, following such
retransfer, appropriately mark its records to indicate that it is no longer
servicing such Mortgage Loan on behalf of the Trust.  The Seller, promptly
following such transfer, shall appropriately mark its electronic ledger and
make appropriate entries in its general account records to reflect such
transfer.

     As to any Eligible Substitute Mortgage Loan or Loans, the Seller shall,
if a Delivery Event has occurred, deliver to the Trustee with respect to such
Eligible Substitute Mortgage Loan or Loans such documents and agreements as
are required to be held by the Trustee in accordance with Section 2(a).  For
any Collection Period during which the Seller substitutes one or more
Eligible Substitute Mortgage Loans, the Master Servicer shall determine the
Substitution Adjustment Deposit Amount which amount shall be deposited by the
Seller in the Collection Account at the time of substitution.  All amounts
received in respect of the Eligible Substitute Mortgage Loan or Loans during
the Collection Period in which the circumstances giving rise to such
substitution occur shall not be a part of the Issuer and shall not be
deposited by the Master Servicer in the Collection Account.  All amounts
received by the Master Servicer during the Collection Period in which the
circumstances giving rise to such substitution occur in respect of any Defec-
tive Mortgage Loan so removed by the Issuer shall be deposited by the Master
Servicer in the Collection Account.  Upon such substitution, the Eligible
Substitute Mortgage Loan or Loans shall be subject to the terms of this
Agreement in all respects, and the Seller shall be deemed to have made with
respect to such Eligible Substitute Mortgage Loan or Loans, as of the date of
substitution, the covenants, representations and warranties set forth in
Section 2(d).  The procedures applied by the Seller in selecting each
Eligible Substitute Mortgage Loan shall not be materially adverse to the
interests of the Trustees, the Securityholders and the Credit Enhancer.


          (c)  Documents, Records and Funds in Possession of Master Servicer
               -------------------------------------------------------------
               to be Held for Trustee.
               ----------------------

          (i)  Notwithstanding any other provisions of this Agreement, the
Master Servicer shall transmit to the Trustee as required by this Agreement
all documents and instruments in respect of a Mortgage Loan coming into the
possession of the Master Servicer from time to time and shall account fully
to the Trustees for any funds received by the Master Servicer or which
otherwise are collected by the Master Servicer as Liquidation Proceeds or
Insurance Proceeds in respect of any Mortgage Loan.  All Mortgage Files and
funds collected or held by, or under the control of, the Master Servicer in
respect of any Mortgage Loans, whether from the collection of principal and
interest payments or from Liquidation Proceeds, including but not limited to,
any funds on deposit in the Collection Account, shall be held by the Master
Servicer for and on behalf of the Trustees and shall be and remain the sole
and exclusive property of the Trustees, subject to the applicable provisions
of this Agreement.  The Master Servicer also agrees that it shall not create,
incur or subject any Mortgage File or any funds that are deposited in the
Collection Account, Payment Account or any Escrow Account, or any funds that
otherwise are or may become due or payable to the Trustee for the benefit of
the Securityholders, to any claim, lien, security interest, judgment, levy,
writ of attachment or other encumbrance, or assert by legal action or
otherwise any claim or right of setoff against any Mortgage File or any funds
collected on, or in connection with, a Mortgage Loan, except, however, that
the Master Servicer shall be entitled to set off against and deduct from any
such funds any amounts that are properly due and payable to the Master
Servicer under this Agreement.

          (ii) The Master Servicer hereby acknowledges that concurrently with
the execution of this Agreement, the Trustee has acquired and holds a
security interest in the Trustee Mortgage Files and in all Mortgage Loans
represented by such Mortgage Files and in all funds now or hereafter held by,
or under the control of, the Master Servicer that are collected by the Master
Servicer in connection with the Mortgage Loans, whether as Scheduled
Payments, as Principal Prepayments, or as Liquidation Proceeds or Insurance
Proceeds, and in all proceeds of the foregoing and proceeds of proceeds (but
excluding any Master Servicing Fees, Servicing Fees, Trustee Fees and any
other amounts or reimbursements to which the Master Servicer is entitled
under this Agreement).  The Master Servicer agrees that so long as the
Mortgage Loans are assigned to the Trustee, all Master Servicer Mortgage
Files and Trustee Mortgage Files (and any documents or instruments
constituting a part of such files), and such funds which come into the
possession or custody of, or which are subject to the control of, the Master
Servicer shall be held by the Master Servicer for and on behalf of the
Trustee as the Trustee's agent and bailee for purposes of perfecting 
the Trustee's security interest therein, as provided by Section 9-305 
of the Uniform Commercial Code of the state in which such property 
is located, or by other laws, as specified in Section _____ of the 
Indenture.  The Master Servicer hereby accepts such agency and 
acknowledges that the Trustee, as secured party, will be deemed to 
have possession at all times of all Mortgage Files
and any other documents or instruments constituting a part of such files,
such funds and other items for purposes of Section 9-305 of the Uniform
Commercial Code of the state in which such property is held by the Master
Servicer.

          (d)  Representations, Warranties and Covenants of the Seller and
               -----------------------------------------------------------
               the Master Servicer.
               -------------------

     (i)   (IndyMac, Inc.), in its capacities as Seller and Master Servicer,
hereby makes the representations and warranties set forth in Schedule II
hereto, and by this reference incorporated herein, to the Depositor and the
Trustee, as of the Closing Date, or if so specified therein, as of the Cut-
off Date.

     (ii)   The Seller, in its capacity as Seller, hereby makes the
representations and warranties set forth in Schedule III hereto, and by this
reference incorporated herein, to the Depositor and the Trustee, as of the
Closing Date, or if so specified therein, as of the Cut-off Date.

     (iii)  Upon discovery by any of the parties hereto of a breach of a
representation or warranty made pursuant to Section 2(d)(ii) that materially
and adversely affects the interests of the Securityholders in the related
Mortgage Loan, the party discovering such breach shall give prompt notice
thereof to the other parties.  The Seller hereby covenants that within 90
days of the earlier of its discovery or its receipt of written notice from
any party of a breach of any representation or warranty made pursuant to
Section 2(d)(ii) which materially and adversely affects the interests of the
Securityholders in any Mortgage Loan, it shall cure such breach in all
material respects, and if such breach is not so cured, shall, (i) if such 90-
day period expires prior to the second anniversary of the Closing Date,
remove such Mortgage Loan (a "Deleted Mortgage Loan") from the Issuer and
                              ---------------------
substitute in its place a Substitute Mortgage Loan, in the manner and subject
to the conditions set forth in this Section; or (ii) repurchase the affected
Mortgage Loan or Mortgage Loans from the Trustee at the Purchase Price in the
manner set forth below; provided, however, that any such substitution
                        --------  -------
pursuant to (i) above shall not be effected prior to the delivery to the
Trustees of the Opinion of Counsel required by (Section ____ {delivery of
opinion}) hereof, if any, and any such substitution pursuant to (i) above
shall not be effected prior to the additional delivery to the Trustee of a
Request for Release substantially in the form of Exhibit D and the Mortgage 
File for any such Substitute Mortgage Loan; provided, further, that, anything
                                            --------  -------
to the contrary herein notwithstanding, Seller shall have no obligation to
cure any such breach or to repurchase or substitute for such affected
Mortgage Loan if the substance of such breach constitutes fraud in the
origination of such affected Mortgage Loan and the Seller, at the time of
such origination and on the Closing Date, did not have actual knowledge of
such fraud. The Seller shall promptly reimburse the Master Servicer and the
Trustee for any expenses reasonably incurred by the Master Servicer or any
Trustee in respect of enforcing the remedies for such breach.  

     With respect to any Substitute Mortgage Loan or Loans, the Seller shall
deliver to the Trustee for the benefit of the Securityholders the Mortgage
Note, the Mortgage, the related assignment of the Mortgage, and such other
documents and agreements as are required by Section 2(a), with the Mortgage
Note endorsed and the Mortgage assigned as required by Section 2(a).  No
substitution is permitted to be made in any calendar month after the
Determination Date for such month.  Scheduled Payments due with respect to
Substitute Mortgage Loans in the month of substitution shall not be part of
the Issuer and will be retained by the Seller on the next succeeding
Distribution Date.  For the month of substitution, distributions to
Securityholders will include the monthly payment due on any Deleted Mortgage
Loan for such month and thereafter the Seller shall be entitled to retain all
amounts received in respect of such Deleted Mortgage Loan.  The Master
Servicer shall amend the Mortgage Loan Schedule for the benefit of the
Securityholders to reflect the removal of such Deleted Mortgage Loan and the
substitution of the Substitute Mortgage Loan or Loans and the Master Servicer
shall deliver the amended Mortgage Loan Schedule to the Trustees.  Upon such
substitution, the Substitute Mortgage Loan or Loans shall be subject to the
terms of this Agreement in all respects, and the Seller shall be deemed to
have made with respect to such Substitute Mortgage Loan or Loans, as of the
date of substitution, the representations and warranties made pursuant to
Section 2(d)(ii) with respect to such Mortgage Loan.  Upon any such
substitution and the deposit to the Collection Account of the amount required
to be deposited therein in connection with such substitution as described in
the following paragraph, the Trustee shall release the Mortgage File held for
the benefit of the Securityholders relating to such Deleted Mortgage Loan to
the Seller and shall execute and deliver at the Seller's direction such
instruments of transfer or assignment prepared by the Seller, in each case
without recourse, as shall be necessary to vest title in the Seller, or its
designee, the Trustee's interest in any Deleted Mortgage Loan substituted for
pursuant to this Section 2(d).


     For any month in which the Seller substitutes one or more Substitute
Mortgage Loans for one or more Deleted Mortgage Loans, the Master Servicer 
will determine the amount (if any) by which the aggregate
principal balance of all such Substitute Mortgage Loans as of the date of
substitution is less than the aggregate Stated Principal Balance of all such
Deleted Mortgage Loans (after application of the scheduled principal portion
of the monthly payments due in the month of substitution).  The amount of
such shortage (the "Substitution Adjustment Amount") plus an amount equal to
                    ------------------------------
the aggregate of any unreimbursed Advances with respect to such Deleted
Mortgage Loans shall be deposited in the Collection Account by the Seller on
or before the Payment Account Deposit Date for the Distribution Date in the
month succeeding the calendar month during which the related Mortgage Loan
became required to be purchased or replaced hereunder.

     In the event that the Seller shall have repurchased a Mortgage Loan, the
Purchase Price therefor shall be deposited in the Collection Account pursuant
to Section 3(h) on or before the Payment Account Deposit Date for the
Distribution Date in the month following the month during which the Seller
became obligated hereunder to repurchase or replace such Mortgage Loan and
upon such deposit of the Purchase Price, the delivery of the Opinion of
Counsel required by Section 2(d) and receipt of a Request for Release in the
form of Exhibit D hereto, the Trustee shall release the related Mortgage File
held for the benefit of the Securityholders to such Person, and the Trustee
shall execute and deliver at such Person's direction such instruments of
transfer or assignment prepared by such Person, in each case without
recourse, as shall be necessary to transfer title from the Trustee.  It is
understood and agreed that the obligation under this Agreement of any Person
to so cure, repurchase or replace any Mortgage Loan as to which such a breach
has occurred and is continuing shall constitute the sole remedy against such
Persons respecting any breach available to Securityholders, the Depositor or
the Trustees on their behalf.

     The representations and warranties made pursuant to this Section 2(d)
shall survive delivery of the respective Mortgage Files to the Trustee for
the benefit of the Securityholders.

          (e)  Covenants of the Master Servicer.
               --------------------------------

     The Master Servicer hereby covenants to the Depositor and the Trustees
as follows:

               (i)  the Master Servicer shall comply in the performance of
     its obligations under this Agreement with all reasonable rules and
     requirements of the insurer under each Required Insurance Policy; and

               (ii) no written information, certificate of an officer,
     statement furnished in writing or written report delivered to the
     Depositor, any affiliate of the Depositor or any Trustee and prepared
     by the Master Servicer pursuant to this Agreement will contain any 
     untrue statement of a material fact or omit to state a material
     fact necessary to make such information, certificate, statement or
     report not misleading.

          (f)  Covenants of the Depositor.  
               --------------------------

          The Depositor hereby covenants that, except for the transfer under
     the Indenture, the Depositor will not sell, pledge, assign or transfer
     to any other Person, or grant, create, incur, assume or suffer to exist
     any Lien on any Mortgage Loan, whether now existing or hereafter
     created, or any interest therein; the Depositor will notify the Trustee
     of the existence of any Lien on any Mortgage Loan immediately upon
     discovery thereof; and the Depositor will defend the right, title and
     interest of the Trust in, to and under the Mortgage Loans, whether now
     existing or hereafter created, against all claims of third parties
     claiming through or under the Depositor; provided, however, that nothing
                                              --------  -------
     in this Section 2(e) shall prevent or be deemed to prohibit the 
     Depositor from suffering to exist upon any of the Mortgage Loans any 
     Liens for municipal or other local taxes and other governmental charges 
     if such taxes or governmental charges shall not at the time be due 
     and payable or if the Depositor shall currently be contesting the 
     validity thereof in good faith by appropriate proceedings and shall 
     have set aside on its books adequate reserves with respect thereto.

          3.   Administration and Servicing of Mortgage Loans.
               ----------------------------------------------

     The parties agree that, subject to the provisions of Section 7 hereof,
the Master Servicer shall service the Mortgage Loans in the manner and on the
terms and conditions set forth below:

          (a)  Master Servicer to Service Mortgage Loans.
               -----------------------------------------

          (i)  The Master Servicer shall service and administer the Mortgage
     Loans in a manner consistent with the terms of this Agreement and with
     general industry practice and shall have full power and authority,
     acting alone or through a subservicer, to do any and all things in
     connection with such servicing and administration which it may deem
     necessary or desirable, it being understood, however, that the Master
     Servicer shall at all times remain responsible to the Trustees, the
     Securityholders and the Credit Enhancer for the performance of its
     duties and obligations hereunder in accordance with the terms hereof. 
     Any amounts received by any subservicer in respect of a Mortgage Loan
     shall be deemed to have been received by the Master Servicer whether or
     not actually received by it.  Without limiting the 
     generality of the foregoing, the Master Servicer shall continue, and is
     hereby authorized and empowered by the Trustee, to execute and deliver,
     on behalf of itself, the Securityholders and the Trustee, or any of
     them, any and all instruments of satisfaction or cancellation, or of
     partial or full release or discharge and all other comparable
     instruments, with respect to the Mortgage Loans and with respect to the
     Mortgaged Properties.  The Trustee shall, upon the written request of a
     Servicing Officer, furnish the Master Servicer with any powers of
     attorney and other documents necessary or appropriate to enable the
     Master Servicer to carry out its servicing and administrative duties
     hereunder.  The Master Servicer in such capacity may also consent to the
     placing of a lien senior to that of any Mortgage on the related
     Mortgaged Property, provided that

               (x)  such Mortgage succeeded to a first lien position after
          the related Mortgage Loan was conveyed to the Trust and,
          immediately following the placement of such senior lien, such
          Mortgage is in a second lien position and the outstanding principal
          amount of the mortgage loan secured by such subsequent senior lien
          is no greater than the outstanding principal amount of the senior
          mortgage loan secured by the Mortgaged Property as of the date the
          related Mortgage Loan was originated; or

               (y)  the Mortgage relating to such Mortgage Loan was in a
          second lien position as of the Cut-off Date and the new senior lien
          secures a mortgage loan that refinances an existing first mortgage
          loan and the outstanding principal amount of the replacement first
          mortgage loan immediately following such refinancing is not greater
          than the outstanding principal amount of such existing first
          mortgage loan at the date of origination of such Mortgage Loan;


provided, further, that such senior lien does not secure a note that provides
- --------  -------
for negative amortization.  Notwithstanding the foregoing, the Master
Servicer can consent to the placing of liens senior to that of a Mortgage on
the related Mortgaged Property which have a principal balance in excess of
the principal balance of the senior lien it replaces on Mortgage Loans having
in the aggregate Asset Balances not in excess of ___% of the Cut-off Date
Pool Balance; provided, however, that, with respect to Mortgage Loans which
              --------  -------
as of the Cut-off Date had Combined Loan-to-Value Ratios in excess of ___%,
the aggregate Asset Balance of such Mortgage Loans with respect to which the
senior lien may be so modified shall not exceed _____% of the Cut-off Date
Pool Balance (such ___% and _____% herein referred to as the "Increased
Senior Lien Limitation").  Any such increase to the principal balance of the
senior lien shall not exceed the greater of $_______ and _____% of the 
principal balance of the senior lien prior to such increase.

     The Master Servicer may also, without prior approval from the Rating
Agencies or the Credit Enhancer, increase the Credit Limits on Mortgage Loans
provided that (i) new appraisals are obtained and the Combined Loan-to-Value
Ratios of the Mortgage Loans after giving effect to such increase are less
than or equal to the Combined Loan-to-Value Ratios or the Mortgage Loans as
of the Cut-off Date and (ii) such increases are consistent with the Master
Servicer's underwriting policies.  In addition, the Master Servicer may
increase the Credit Limits on Mortgage Loans having aggregate balances of up
to ____% of the aggregate Cut-off Date Pool Balance, without obtaining new
appraisals provided that (i) the increase in the Credit Limit does not cause
the Combined Loan-to-Value Ratios of the Mortgage Loans to exceed _____% and
(ii) the increase is consistent with the Master Servicer's underwriting
policies.

     Furthermore, the Master Servicer may, without prior approval from the
Rating Agencies and the Credit Enhancer solicit Mortgagors for a reduction in
Loan Rates; provided that the Master Servicer can only reduce such Loan
            --------
Rates on up to ____% of the Mortgage Loans by Cut-off Date Pool Balance.  Any
such solicitations shall not result in a reduction in the weighted average
Gross Margin of the Mortgage Loans in the pool by more than ____ basis points
taking into account any such prior reductions.

     In addition, the Master Servicer may agree to changes in the terms of a
Mortgage Loan at the request of the Mortgagor provided that such changes
                                              --------
(i) do not materially and adversely affect the interests of Securityholders
or the Credit Enhancer and (ii) are consistent with prudent and customary
business practice as evidenced by a certificate signed by a Servicing Officer
delivered to the Trustee and the Credit Enhancer.  

     In addition to the foregoing, the Master Servicer may solicit Mortgagors
to change any other terms of the related Mortgage Loans, provided that such
                                                         --------
changes (i) do not materially and adversely affect the interest of
Securityholders or the Credit Enhancer and (ii) are consistent with prudent
and customary business practice as evidenced by a certificate signed by a
Servicing Officer delivered to the Trustee and the Credit Enhancer.  Nothing
herein shall limit the right of the Master Servicer to solicit Mortgagors
with respect to new loans (including mortgage loans) that are not Mortgage
Loans.

     The relationship of the Master Servicer (and of any successor to the
Master Servicer as servicer under this Agreement) to the Trustee under this
Agreement is intended by the parties to be that of an independent 
contractor and not that of a joint venturer, partner or agent.

          (ii)  In the event that the rights, duties and obligations of the
     Master Servicer are terminated hereunder, any successor to the Master
     Servicer in its sole discretion may, to the extent permitted by
     applicable law, terminate the existing subservicer arrangements with any
     subservicer or assume the terminated Master Servicer's rights under such
     subservicing arrangements which termination or assumption will not
     violate the terms of such arrangements.

          (b)  Subservicing; Enforcement of the Obligations of Servicers.
               ---------------------------------------------------------

          (i)  The Master Servicer may arrange for the subservicing of any
Mortgage Loan by a Subservicer pursuant to a subservicing agreement;
provided, however, that such subservicing arrangement and the terms of the
- --------  -------
related subservicing agreement must provide for the servicing of such
Mortgage Loans in a manner consistent with the servicing arrangements
contemplated hereunder.  Unless the context otherwise requires, references in
this Agreement to actions taken or to be taken by the Master Servicer in
servicing the Mortgage Loans include actions taken or to be taken by a
Subservicer on behalf of the Master Servicer.  Notwithstanding the provisions
of any subservicing agreement, any of the provisions of this Agreement
relating to agreements or arrangements between the Master Servicer and a
Subservicer or reference to actions taken through a Subservicer or otherwise,
the Master Servicer shall remain obligated and liable to the Depositor, the
Trustees and the Securityholders for the servicing and administration of the
Mortgage Loans in accordance with the provisions of this Agreement without
diminution of such obligation or liability by virtue of such subservicing
agreements or arrangements or by virtue of indemnification from the
Subservicer and to the same extent and under the same terms and conditions as
if the Master Servicer alone were servicing and administering the Mortgage
Loans.  All actions of each Subservicer performed pursuant to the related
subservicing agreement shall be performed as an agent of the Master Servicer
with the same force and effect as if performed directly by the Master
Servicer.

          (ii)  For purposes of this Agreement, the Master Servicer shall be
deemed to have received any collections, recoveries or payments with respect
to the Mortgage Loans that are received by a Subservicer regardless of
whether such payments are remitted by the Subservicer to the Master Servicer.

          (iii)  As part of its servicing activities hereunder, the Master
Servicer, for the benefit of the Trustees and the Securityholders, shall use
its best reasonable efforts to enforce the obligations of each 
Subservicer under the related Subservicing Agreement, to the extent that
the non-performance of any such obligation would have material and 
adverse effect on a Mortgage Loan.  Such enforcement, including,
without limitation, the legal prosecution of claims, termination of
Subservicing Agreements and the pursuit of other appropriate remedies, shall
be in such form and carried out to such an extent and at such time as the
Master Servicer, in its good faith business judgment, would require were it
the owner of the related Mortgage Loans.  The Master Servicer shall pay the
costs of such enforcement at its own expense, and shall be reimbursed
therefor only (i) from a general recovery resulting from such enforcement to
the extent, if any, that such recovery exceeds all amounts due in respect of
the related Mortgage Loan or (ii) from a specific recovery of costs, expenses
or attorneys fees against the party against whom such enforcement is
directed.

          (c)  Successor Servicers.
               -------------------

     The Master Servicer shall be entitled to terminate any Subservicing
Agreement that may exist in accordance with the terms and conditions of such
Subservicing Agreement and without any limitation by virtue of this
Agreement; provided, however, that in the event of termination of any
           --------  -------
Subservicing Agreement by the Master Servicer or the Subservicer, the Master
Servicer shall either act as servicer of the related Mortgage Loan or enter
into a Subservicing Agreement with a successor Subservicer which will be
bound by the terms of the related Subservicing Agreement.  If the Master
Subservicer or any affiliate of the Master Servicer acts as Subservicer, it
will not assume liability for the representations and warranties of the
Subservicer which it replaces.  If the Master Subservicer enters into a
Subservicing Agreement with a successor Subservicer, the Master Servicer
shall use reasonable efforts to have the successor Subservicer assume
liability for the representations and warranties made by the terminated
Subservicer in respect of the related Mortgage Loans and, in the event of any
such assumption by the successor Subservicer, the Master Servicer may, in the
exercise of its business judgment, release the terminated Servicer from
liability for such representations and warranties.

          (d)  Liability of the Master Servicer.
               --------------------------------

     Notwithstanding any Subservicing Agreement, any of the provisions of
this Agreement relating to agreements or arrangements between the Master
Servicer or a Subservicer or references to actions taken through a
Subservicer or otherwise, the Master Servicer shall remain obligated and
liable to the Trustees and Securityholders for the servicing and
administering of the Pledged Mortgages in accordance with the provisions of
Section 3(a) without diminution of such obligation or liability by virtue of
such Subservicing Agreements or arrangements or by virtue of 
indemnification from the Subservicer and to the same extent and under the
same terms and conditions as if the Master Servicer alone were servicing and
administering the Pledged Mortgages.  The Master Servicer shall be entitled
to enter into any agreement with a Subservicer for indemnification of the
Master Servicer and nothing contained in this Agreement shall be deemed to
limit or modify such indemnification.

          (e)  No Contractual Relationship Between Subservicers and the
               --------------------------------------------------------
               Trustees.
               --------

     Any Servicing Agreement that may be entered into and any other
transactions or services relating to the Mortgage Loans involving a Servicer
in its capacity as such and not as an originator shall be deemed to be
between the Subservicer and the Master Servicer alone and the Trustees and
Securityholders shall not be deemed parties thereto and shall have no claims,
rights, obligations, duties or liabilities with respect to the Subservicer in
its capacity as such except as set forth in Section 3(g).

          (f)  Rights of the Depositor and the Trustees in Respect of the
               ----------------------------------------------------------
               Master Servicer.
               ---------------

     The Depositor may, but is not obligated to, enforce the obligations of
the Master Servicer hereunder and may, but is not obligated to, perform, or
cause a designee to perform, any defaulted obligation of the Master Servicer
hereunder and in connection with any such defaulted obligation to exercise
the related rights of the Master Servicer hereunder; provided that the Master
                                                     --------
Servicer shall not be relieved of any of its obligations hereunder by virtue
of such performance by the Depositor or its designee.  Neither the Trustees
nor the Depositor shall have any responsibility or liability for any action
or failure to act by the Master Servicer nor shall the Trustees or the
Depositor be obligated to supervise the performance of the Master Servicer
hereunder or otherwise.

          (g)  Trustee to Act as Master Servicer.
               ---------------------------------

     In the event that the Master Servicer shall for any reason no longer be
the Master Servicer hereunder (including by reason of an Event of Default),
the Trustee or its successor shall thereupon assume all of the rights and
obligations of the Master Servicer hereunder arising thereafter (except that
the Trustee shall not be (i) liable for losses of the Master Servicer
pursuant to Section 3(l) hereof or any acts or omissions of the predecessor
Master Servicer hereunder), (ii) obligated to make Advances if it is
prohibited from doing so by applicable law, (iii) obligated to effectuate
repurchases or substitutions of Mortgage Loans hereunder including, but not
limited to, repurchases or substitutions of Mortgage Loans pursuant to 
Section 2(c)(ii) or 2(d) hereof, (iv) responsible for expenses of the Master
Servicer pursuant to Section 2(d) or (v) deemed to have made any
representations and warranties of the Master Servicer hereunder).  Any such
assumption shall be subject to Section 7(b) hereof.  If the Master Servicer
shall for any reason no longer be the Master Servicer (including by reason of
any Event of Default), the Trustee or its successor shall succeed to any
rights and obligations of the Master Servicer under each subservicing
agreement.

     The Master Servicer shall, upon request of the Trustee, but at the
expense of the Master Servicer, deliver to the assuming party all documents
and records relating to each subservicing agreement or substitute
subservicing agreement and the Mortgage Loans then being serviced thereunder
and an accounting of amounts collected or held by it and otherwise use its
best efforts to effect the orderly and efficient transfer of the substitute
subservicing agreement to the assuming party.

          (h)  Collection of Mortgage Loan Payments; Collection Accounts;
               ----------------------------------------------------------
               Payment Account.
               ---------------

          (i)  The Master Servicer shall make reasonable efforts in
accordance with the customary and usual standards of practice of prudent
mortgage servicers to collect all payments called for under the terms and
provisions of the Mortgage Loans to the extent such procedures shall be
consistent with this Agreement and the terms and provisions of any related
Required Insurance Policy.  Consistent with the foregoing, the Master
Servicer may in its discretion (i) waive any late payment charge or any
prepayment charge or penalty interest in connection with the prepayment of a
Mortgage Loan and (ii) extend the due dates for payments due on a Mortgage
Note for a period not greater than 180 days; provided, however, that the
                                             --------  -------
Master Servicer cannot extend the maturity of any such Mortgage Loan past the
date on which the final payment is due on the latest maturing Mortgage Loan
as of the Cut-off Date.  In the event of any such arrangement, the Master
Servicer shall make Advances on the related Mortgage Loan in accordance with
the provisions of Section 4 during the scheduled period in accordance with
the amortization schedule of such Mortgage Loan without modification thereof
by reason of such arrangements.  The Master Servicer shall not be required to
institute or join in litigation with respect to collection of any payment
(whether under a Mortgage, Mortgage Note or otherwise or against any public
or governmental authority with respect to a taking or condemnation) if it
reasonably believes that enforcing the provision of the Mortgage or other
instrument pursuant to which such payment is required is prohibited by
applicable law.

          (ii) The Master Servicer shall establish and maintain a Collection
Account into which the Master Servicer shall deposit or cause to be deposited
on a daily basis within one Business Day of receipt, except as otherwise 
specifically provided herein, the following payments and collections 
remitted by Subservicers or received by it in respect of Mortgage Loans 
subsequent to the Cut-off Date (other than in respect of principal 
and interest due on the Mortgage Loans on or before the
Cut-off Date) and the following amounts required to be deposited hereunder:

          (A)  all collections on account of principal on the Mortgage Loans;

          (B)  all collections on account of interest on the Mortgage Loans,
     net of the related Master Servicing Fee;

          (C)  all Insurance Proceeds and Liquidation Proceeds, other than
     proceeds to be applied to the restoration or repair of the Mortgaged
     Property or released to the Mortgagor in accordance with the Master
     Servicer's normal servicing procedures;

          (D)  any amount required to be deposited by the Master Servicer
     pursuant to Section 3(h)(v) in connection with any losses on Permitted
     Investments;

          (E)  any amounts required to be deposited by the Master Servicer
     pursuant to Section 3(l)(ii), 3(l)(iv), and in respect of net monthly
     rental income from REO Property pursuant to Section 3(n) hereof;

          (F)  all Substitution Adjustment Amounts;

          (G)  all Advances made by the Master Servicer pursuant to Section
     4; and

          (H)  any other amounts required to be deposited hereunder.

     The foregoing requirements for remittance by the Master Servicer shall
be exclusive, it being understood and agreed that, without limiting the
generality of the foregoing, payments in the nature of prepayment penalties,
late payment charges or assumption fees, if collected, need not be remitted
by the Master Servicer.  In the event that the Master Servicer shall remit
any amount not required to be remitted, it may at any time withdraw or direct
the institution maintaining the Collection Account to withdraw such amount
from the Collection Account, any provision herein to the contrary
notwithstanding.  Such withdrawal or direction may be accomplished by
delivering written notice thereof to the Trustee or such other institution
maintaining the Collection Account which describes the amounts deposited in
error in the Collection Account.  The Master Servicer shall maintain adequate
records with respect to all withdrawals made pursuant to this Section.  All
funds deposited in the Collection Account shall be held in trust for 
the Securityholders until withdrawn in accordance with Section 3(k).

          (iii)     The Trustee shall establish and maintain, on behalf of
the Securityholders, the Payment Account.  The Trustee shall, promptly upon
receipt, deposit in the Payment Account and retain therein the following:

          (A)  the aggregate amount remitted by the Master Servicer to the
     Trustee pursuant to Section 3(k)(i)(I);

          (B)  any amount deposited by the Master Servicer pursuant to
     Section 3(h)(iv) in connection with any losses on Permitted Investments;
     and

          (C)  any other amounts deposited hereunder which are required to be
     deposited in the Payment Account.

     In the event that the Master Servicer shall remit any amount not
required to be remitted, it may at any time direct the Trustee to withdraw
such amount from the Payment Account, any provision herein to the contrary
notwithstanding.  Such direction may be accomplished by delivering an
Officer's Certificate to the Trustee which describes the amounts deposited in
error in the Payment Account.  All funds deposited in the Payment Account
shall be held by the Trustee in trust for the Securityholders until disbursed
in accordance with this Agreement or withdrawn in accordance with Section
3(k).  In no event shall the Trustee incur liability for withdrawals from the
Payment Account at the direction of the Master Servicer.

          (iv) Each institution at which the Collection Account or the
Payment Account is maintained shall invest the funds therein as directed in
writing by the Master Servicer in Permitted Investments, which shall mature
not later than (i) in the case of the Collection Account, the second Business
Day next preceding the related Payment Account Deposit Date (except that if
such Permitted Investment is an obligation of the institution that maintains
such account, then such Permitted Investment shall mature not later than the
Business Day next preceding such Payment Account Deposit Date) and (ii) in
the case of the Payment Account, the Business Day next preceding the
Distribution Date (except that if such Permitted Investment is an obligation
of the institution that maintains such fund or account, then such Permitted
Investment shall mature not later than such Distribution Date) and, in each
case, shall not be sold or disposed of prior to its maturity.  All such
Permitted Investments shall be made in the name of the Trustee, for the
benefit of the Securityholders.  All income and gain net of any losses
realized from any such investment of funds on deposit in the Collection
Account or the Payment Account shall be for the benefit of the Master
Servicer as servicing compensation and shall be remitted to it monthly 
as provided herein.  The amount of any realized losses in the Collection 
Account or the Payment Account incurred in any such account in respect 
of any such investments shall promptly be deposited by the Master 
Servicer in the Collection Account or paid to the Trustee for deposit 
into the Payment Account, as applicable.  The Trustee in its fiduciary 
capacity shall not be liable for the amount of any loss incurred in 
respect of any investment or lack of investment of funds held in 
the Collection Account or the Payment Account and made in accordance with
this Section 3(h).

          (v)  The Master Servicer shall give notice to the Trustee, the
Seller, each Rating Agency and the Depositor of any proposed change of the
location of the Collection Account prior to any change thereof.  The Trustee
shall give notice to the Master Servicer, the Seller, each Rating Agency and
the Depositor of any proposed change of the location of the Payment Account
prior to any change thereof.

          (i)  Collection of Taxes, Assessments and Similar Items; Escrow
               ----------------------------------------------------------
               Accounts.
               --------

          (i)  To the extent required by the related Mortgage Note and not
violative of current law, the Master Servicer shall establish and maintain
one or more accounts (each, an "Escrow Account") and deposit and retain
therein all collections from the Mortgagors (or advances by the Master
Servicer) for the payment of taxes, assessments, hazard insurance premiums or
comparable items for the account of the Mortgagors.  Nothing herein shall
require the Master Servicer to compel a Mortgagor to establish an Escrow
Account in violation of applicable law.

          (ii) Withdrawals of amounts so collected from the Escrow Accounts
may be made only to effect timely payment of taxes, assessments, hazard
insurance premiums, condominium or PUD association dues, or comparable items,
to reimburse the Master Servicer out of related collections for any payments
made pursuant to Sections 3(a) hereof (with respect to taxes and assessments
and insurance premiums) and 3(l) hereof (with respect to hazard insurance),
to refund to any Mortgagors any sums determined to be overages, to pay
interest, if required by law or the terms of the related Mortgage or Mortgage
Note, to Mortgagors on balances in the Escrow Account or to clear and
terminate the Escrow Account at the termination of this Agreement in
accordance with Section 8(a) hereof.  The Escrow Accounts shall not be a part
of the Issuer.

          (iii)     The Master Servicer shall advance any payments referred
to in Section 3(i)(i) that are not timely paid by the Mortgagors on the date
when the tax, premium or other cost for which such payment is intended is
due, but the Master Servicer shall be required so to advance only to the
extent that such advances, in the good faith judgment of the Master 
Servicer, will be recoverable by the Master Servicer out of Insurance 
Proceeds, Liquidation Proceeds or otherwise.

          (j)  Access to Certain Documentation and Information Regarding the
               -------------------------------------------------------------
               Mortgage Loans.
               --------------

     The Master Servicer shall afford the Depositor and the Trustee
reasonable access to all records and documentation regarding the Mortgage
Loans and all accounts, insurance information and other matters relating to
this Agreement, such access being afforded without charge, but only upon
reasonable request and during normal business hours at the office designated
by the Master Servicer.

     Upon reasonable advance notice in writing, the Master Servicer will
provide to each Securityholder which is a savings and loan association, bank
or insurance company certain reports and reasonable access to information and
documentation regarding the Mortgage Loans sufficient to permit such
Securityholder to comply with applicable regulations of the OTS or other
regulatory authorities with respect to investment in the Certificates;
provided that the Master Servicer shall be entitled to be reimbursed by each
- --------
such Securityholder for actual expenses incurred by the Master Servicer in
providing such reports and access.

          (k)  Permitted Withdrawals from the Note Account.
               -------------------------------------------

          (i)  The Master Servicer may from time to time make withdrawals
from the Collection Account for the following purposes:

          (A)  to pay to the Master Servicer (to the extent not previously
     retained by the Master Servicer) the servicing compensation to which it
     is entitled pursuant to Section 5, and to pay to the Master Servicer, as
     additional servicing compensation, earnings on or investment income with
     respect to funds in or credited to the Collection Account;

          (B)  to reimburse the Master Servicer for unreimbursed Advances
     made by it, such right of reimbursement pursuant to this subclause (ii)
     being limited to amounts received on the Mortgage Loan(s) in respect of
     which any such Advance was made;

          (C)  to reimburse the Master Servicer for any Nonrecoverable
     Advance previously made;

          (D)  to reimburse the Master Servicer for Insured Expenses from the
     related Insurance Proceeds;

          (E)  to reimburse the Master Servicer for (a) unreimbursed
     Servicing Advances, the Master Servicer's right to reimbursement
     pursuant to this clause (a) with respect to any Mortgage Loan being
     limited to amounts received on such Mortgage Loan(s) which represent
     late recoveries of the payments for which such advances were made
     pursuant to Section 3(a) or Section 3(i) and (b) for unpaid Master
     Servicing Fees as provided in Section 3(n) hereof;

          (F)  to pay to the purchaser, with respect to each Mortgage Loan or
     property acquired in respect thereof that has been purchased pursuant to
     Section 2(c)(ii), 2(d) or 3(n), all amounts received thereon after the
     date of such purchase;

          (G)  to reimburse the Seller, the Master Servicer or the Depositor
     for expenses incurred by any of them and reimbursable pursuant to
     Section 6(c) hereof;

          (H)  to withdraw any amount deposited in the Collection Account and
     not required to be deposited therein;

          (I)  on or prior to the Payment Account Deposit Date, to withdraw
     an amount equal to the related Available Funds and the Trustees Fees for
     such Distribution Date and remit such amount to the Trustee for deposit
     in the Payment Account; and

          (J)  to clear and terminate the Collection Account upon termination
     of this Agreement pursuant to Section 8 (a) hereof.

     The Master Servicer shall keep and maintain separate accounting, on a
Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any
withdrawal from the Collection Account pursuant to such subclauses (i), (ii),
(iv), (v) and (vi).  Prior to making any withdrawal from the Collection
Account pursuant to subclause (iii), the Master Servicer shall deliver to the
Trustee an Officer's Certificate of a Servicing Officer indicating the amount
of any previous Advance determined by the Master Servicer to be a
Nonrecoverable Advance and identifying the related Mortgage Loans(s), and
their respective portions of such Nonrecoverable Advance.

          (ii) The Trustee shall withdraw funds from the Payment Account for
distributions to Securityholders in the manner specified in this Agreement
(and to withhold from the amounts so withdrawn, the amount of any taxes that
it is authorized to withhold pursuant to the last paragraph of (Section
8.11/trustee)).  In addition, the Trustee may from time to time make
withdrawals from the Payment Account for the following purposes:

          (A)  to pay to itself the Trustee Fee for the related Distribution
     Date;

          (B)  to pay to the Master Servicer as additional servicing
     compensation earnings on or investment income with respect to funds in
     the Payment Account;

          (C)  to withdraw and return to the Master Servicer any amount
     deposited in the Payment Account and not required to be deposited
     therein; and

          (D)  to clear and terminate the Payment Account upon termination of
     the Agreement pursuant to 8(a) hereof.

          (l)  Maintenance of Hazard Insurance; Maintenance of Primary
               -------------------------------------------------------
               Insurance Policies.
               ------------------

          (i)  The Master Servicer shall cause to be maintained, for each
Mortgage Loan, hazard insurance with extended coverage in an amount that is
at least equal to the lesser of (i) the maximum insurable value of the
improvements securing such Mortgage Loan or (ii) the greater of (y) the
outstanding principal balance of the Mortgage 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.  Each such policy of
standard hazard insurance shall contain, or have an accompanying endorsement
that contains, a standard mortgagee clause.  Any amounts collected by the
Master Servicer under any such policies (other than the amounts to be applied
to the restoration or repair of the related Mortgaged Property or amounts
released to the Mortgagor in accordance with the Master Servicer's normal
servicing procedures) shall be deposited in the Collection Account.  Any cost
incurred by the Master Servicer in maintaining any such insurance shall not,
for the purpose of calculating monthly distributions to the Securityholders
or remittances to the Trustee for their benefit, be added to the principal
balance of the Mortgage Loan, notwithstanding that the terms of the Mortgage
Loan so permit.  Such costs shall be recoverable by the Master Servicer out
of late payments by the related Mortgagor or out of Liquidation Proceeds to
the extent permitted by Section 3(k) hereof.  It is understood and agreed
that no earthquake or other additional insurance is to be required of any
Mortgagor or maintained on property acquired in respect of a Mortgage other
than pursuant to such applicable laws and regulations as shall at any time be
in force and as shall require such additional insurance.  If the Mortgaged
Property is located at the time of origination of the Mortgage Loan in a
federally designated special flood hazard area and such area is participating
in the national flood insurance program, the Master Servicer shall cause
flood insurance to be maintained with respect to such Mortgage Loan.  Such
flood insurance shall be in an amount equal to the least of (i) the 
original principal balance of the related Mortgage Loan, (ii) 
the replacement value of the improvements which are part of such 
Mortgaged Property, and (iii) the maximum amount of such insurance available 
for the related Mortgaged Property under the national flood insurance program.

          (ii) In the event that the Master Servicer shall obtain and
maintain a blanket policy insuring against hazard losses on all of the
Mortgage Loans, it shall conclusively be deemed to have satisfied its
obligations as set forth in the first sentence of this Section, it being
understood and agreed that such policy may contain a deductible clause on
terms substantially equivalent to those commercially available and maintained
by comparable servicers.  If such policy contains a deductible clause, the
Master Servicer shall, in the event that there shall not have been maintained
on the related Mortgaged Property a policy complying with the first sentence
of this Section, and there shall have been a loss that would have been
covered by such policy, deposit in the Collection Account the amount not
otherwise payable under the blanket policy because of such deductible clause. 
In connection with its activities as Master Servicer of the Mortgage Loans,
the Master Servicer agrees to present, on behalf of itself, the Depositor,
and the Trustee for the benefit of the Securityholders, claims under any such
blanket policy.

          (iii)     The Master Servicer shall not take any action which would
result in non-coverage under any applicable Primary Insurance Policy of any
loss which, but for the actions of the Master Servicer, would have been
covered thereunder.  The Master Servicer shall not cancel or refuse to renew
any such Primary Insurance Policy that is in effect at the date of the
initial issuance of the Notes and the Certificates and is required to be kept
in force hereunder unless the replacement Primary Insurance Policy for such
canceled or non-renewed policy is maintained with a Qualified Insurer.  The
Master Servicer shall not be required to maintain any Primary Insurance
Policy with respect to any Mortgage Loan with a Loan-to-Value Ratio less than
or equal to 80% as of any date of determination or, based on a new appraisal,
the principal balance of such Mortgage Loan represents 80% or less of the new
appraised value.  The Master Servicer agrees to effect the timely payment of
the premiums on each Primary Insurance Policy, and such costs not otherwise
recoverable shall be recoverable by the Master Servicer from the related
liquidation proceeds.

          (iv) In connection with its activities as Master Servicer of the
Mortgage Loans, the Master Servicer agrees to present on behalf of itself,
the Trustee and Securityholders, claims to the insurer under any Primary
Insurance Policies and, in this regard, to take such reasonable action as
shall be necessary to permit recovery under any Primary 
Insurance Policies respecting defaulted Mortgage Loans.  Any amounts 
collected by the Master Servicer under any Primary Insurance 
Policies shall be deposited in the Collection Account.

          (m)  Enforcement of Due-On-Sale Clauses; Assumption Agreements.
               ---------------------------------------------------------

          (i)  Except as otherwise provided in this Section, when any
property subject to a Mortgage has been conveyed by the Mortgagor, the Master
Servicer shall to the extent that it has knowledge of such conveyance,
enforce any due-on-sale clause contained in any Mortgage Note or Mortgage, to
the extent permitted under applicable law and governmental regulations, but
only to the extent that such enforcement will not adversely affect or
jeopardize coverage under any Required Insurance Policy.  Notwithstanding the
foregoing, the Master Servicer is not required to exercise such rights with
respect to a Mortgage Loan if the Person to whom the related Mortgaged
Property has been conveyed or is proposed to be conveyed satisfies the terms
and conditions contained in the Mortgage Note and Mortgage related thereto
and the consent of the mortgagee under such Mortgage Note or Mortgage is not
otherwise so required under such Mortgage Note or Mortgage as a condition to
such transfer.  In the event that the Master Servicer is prohibited by law
from enforcing any such due-on-sale clause, or if coverage under any Required
Insurance Policy would be adversely affected, or if nonenforcement is
otherwise permitted hereunder, the Master Servicer is authorized, subject to
Section 3(m)(ii), to take or enter into an assumption and modification
agreement from or with the person to whom such property has been or is about
to be conveyed, pursuant to which such person becomes liable under the
Mortgage Note and, unless prohibited by applicable state law, the Mortgagor
remains liable thereon, provided that the Mortgage Loan shall continue to be
covered (if-so covered before the Master Servicer enters such agreement) by
the applicable Required Insurance Policies.  The Master Servicer, subject to
Section 3(m)(ii), is also authorized with the prior approval of the insurers
under any Required Insurance Policies to enter into a substitution of
liability agreement with such Person, pursuant to which the original
Mortgagor is released from liability and such Person is substituted as
Mortgagor and becomes liable under the Mortgage Note.  Notwithstanding the
foregoing, the Master Servicer shall not be deemed to be in default under
this Section by reason of any transfer or assumption which the Master
Servicer reasonably believes it is restricted by law from preventing, for any
reason whatsoever.

          (ii) Subject to the Master Servicer's duty to enforce any
due-on-sale clause to the extent set forth in Section 3(m)(i) hereof, in any
case in which a Mortgaged Property has been conveyed to a Person by a
Mortgagor, and such Person is to enter into an assumption agreement or 
modification agreement or supplement to the Mortgage Note or Mortgage 
that requires the signature of the Trustee, or if an instrument of 
release signed by the Trustee is required releasing the Mortgagor from 
liability on the Mortgage Loan, the Master Servicer shall prepare and 
deliver or cause to be prepared and delivered to the Trustee for signature 
and shall direct, in writing, the Trustee to execute the assumption
agreement with the Person to whom the Mortgaged Property is to be conveyed
and such modification agreement or supplement to the Mortgage Note or
Mortgage or other instruments as are reasonable or necessary to carry out the
terms of the Mortgage Note or Mortgage or otherwise to comply with any
applicable laws regarding assumptions or the transfer of the Mortgaged
Property to such Person.  In connection with any such assumption, no material
term of the Mortgage Note may be changed.  In addition, the substitute
Mortgagor and the Mortgaged Property must be acceptable to the Master
Servicer in accordance with its underwriting standards as then in effect. 
Together with each such substitution, assumption or other agreement or
instrument delivered to the Trustee for execution by it, the Master Servicer
shall deliver an Officer's Certificate signed by a Servicing Officer stating
that the requirements of this subsection have been met in connection
therewith.  The Master Servicer shall notify the Trustee that any such
substitution or assumption agreement has been completed by forwarding to the
Trustee the original of such substitution or assumption agreement, which in
the case of the original shall be added to the related Mortgage File and
shall, for all purposes, be considered a part of such Mortgage File to the
same extent as all other documents and instruments constituting a part
thereof.  Any fee collected by the Master Servicer for entering into an
assumption or substitution of liability agreement will be retained by the
Master Servicer as additional servicing compensation.

          (n)  Realization Upon Defaulted Mortgage Loans; Repurchase of
               --------------------------------------------------------
               Certain Mortgage Loans.
               ----------------------

     The Master Servicer shall use reasonable efforts to foreclose upon or
otherwise comparably convert the ownership of properties securing such of the
Mortgage Loans as come into and continue in default and as to which no
satisfactory arrangements can be made for collection of delinquent payments. 
In connection with such foreclosure or other conversion, the Master Servicer
shall follow such practices and procedures as it shall deem necessary or
advisable and as shall be normal and usual in its general mortgage servicing
activities and meet the requirements of the insurer under any Required
Insurance Policy; provided, however, that the Master Servicer shall not be
                  --------  -------
required to expend its own funds in connection with any foreclosure or
towards the restoration of any property unless it shall determine (i) that
such restoration and/or foreclosure will increase the proceeds of liquidation
of the Mortgage Loan after reimbursement to itself of such expenses and 
(ii) that such expenses will be recoverable to it through Liquidation 
Proceeds (respecting which it shall have priority for purposes of
withdrawals from the Collection Account).  The Master Servicer shall be
responsible for all other costs and expenses incurred by it in any such
proceedings; provided, however, that it shall be entitled to reimbursement
             --------  -------
thereof from the liquidation proceeds with respect to the related Mortgaged
Property, as provided in the definition of Liquidation Proceeds.  If the
Master Servicer has knowledge that a Mortgaged Property which the Master
Servicer is contemplating acquiring in foreclosure or by deed in lieu of
foreclosure is located within a one mile radius of any site listed in the
Expenditure Plan for the Hazardous Substance Clean Up Bond Act of 1984 or
other site with environmental or hazardous waste risks known to the Master
Servicer, the Master Servicer will, prior to acquiring the Mortgaged
Property, consider such risks and only take action in accordance with its
established environmental review procedures.

     With respect to any REO Property, the deed or certificate of sale shall
be taken in the name of the Trustee for the benefit of the Securityholders,
or its nominee, on behalf of the Securityholders.  The Trustee's name shall
be placed on the title to such REO Property solely as the Trustee under the
Indenture and not in its individual capacity.  The Master Servicer shall
ensure that the title to such REO Property references the Indenture and the
Trustee's capacity thereunder.  Pursuant to its efforts to sell such REO
Property, the Master Servicer shall either itself or through an agent
selected by the Master Servicer protect and conserve such REO Property in the
same manner and to such extent as is customary in the locality where such REO
Property is located and may, incident to its conservation and protection of
the interests of the Securityholders, rent the same, or any part thereof, as
the Master Servicer deems to be in the best interest of the Securityholders
for the period prior to the sale of such REO Property.  The Master Servicer
shall prepare for and deliver to the Trustee a statement with respect to each
REO Property that has been rented showing the aggregate rental income
received and all expenses incurred in connection with the management and
maintenance of such REO Property at such times as is necessary to enable the
Trustee to comply with the reporting requirements of the REMIC Provisions. 
The net monthly rental income, if any, from such REO Property shall be
deposited in the Collection Account no later than the close of business on
each Determination Date.  (The Master Servicer shall perform the tax
reporting and withholding required by Sections 1445 and 6050J of the Code
with respect to foreclosures and abandonments, the tax reporting required by
Section 6050H of the Code with respect to the receipt of mortgage interest
from individuals and any tax reporting required by Section 6050P of the Code
with respect to the cancellation of indebtedness by certain financial
entities, by preparing such tax and information returns as may be required, 
in the form required, and delivering the same to the Trustee for filing.)

     In the event that the Issuer acquires any Mortgaged Property as
aforesaid or otherwise in connection with a default or imminent default on a
Mortgage Loan, the Master Servicer shall dispose of such Mortgaged Property
prior to two years after its acquisition by the Issuer unless the Trustee
shall have been supplied with an Opinion of Counsel to the effect that the
holding by the Issuer of such Mortgaged Property subsequent to such two-year
period will not result in the imposition of taxes on "prohibited
transactions" of the REMIC defined in Section 860F of the Code or cause the
REMIC to fail to qualify as a REMIC at any time that any Notes or
Certificates are outstanding, in which case the Issuer may continue to hold
such Mortgaged Property (subject to any conditions contained in such Opinion
of Counsel).  Notwithstanding any other provision of this Agreement, no
Mortgaged Property acquired by the Issuer shall be rented (or allowed to
continue to be rented) or otherwise used for the production of income by or
on behalf of the Issuer in such a manner or pursuant to any terms that would
(i) cause such Mortgaged Property to fail to qualify as "foreclosure
property" within the meaning of Section 860G(a)(8) of the Code or (ii)
subject the REMIC to the imposition of any federal, state or local income
taxes on the income earned from such Mortgaged Property under Section 860G(c)
of the Code or otherwise, unless the Master Servicer has agreed to indemnify
and hold harmless the Issuer with respect to the imposition of any such
taxes.

     The decision of the Master Servicer to foreclose on a defaulted Mortgage
Loan shall be subject to a determination by the Master Servicer that the
proceeds of such foreclosure would exceed the costs and expenses of bringing
such a proceeding.  The income earned from the management of any REO
Properties, net of reimbursement to the Master Servicer for expenses incurred
(including any property or other taxes) in connection with such management
and net of unreimbursed Master Servicing Fees, Advances and Servicing
Advances, shall be applied to the payment of principal of and interest on the
related defaulted Mortgage Loans (with interest accruing as though such
Mortgage Loans were still current) and all such income shall be deemed, for
all purposes in this Agreement, to be payments on account of principal and
interest on the related Mortgage Notes and shall be deposited into the
Collection Account.  To the extent the net income received during any
calendar month is in excess of the amount attributable to amortizing
principal and accrued interest at the related Mortgage Rate on the related
Mortgage Loan for such calendar month, such excess shall be considered to be
a partial prepayment of principal of the related Mortgage Loan.

     The proceeds from any liquidation of a Mortgage Loan, as well as any
income from an REO Property, will be applied in the following order of 
priority: first, to reimburse the Master Servicer for any related 
unreimbursed Servicing Advances and Master Servicing Fees; second, to
reimburse the Master Servicer for any unreimbursed Advances; third, to
reimburse the Collection Account for any Nonrecoverable Advances (or portions
thereof) that were previously withdrawn by the Master Servicer pursuant to
Section 3(k)(i)(C) that related to such Mortgage Loan; fourth, to accrued and
unpaid interest (to the extent no Advance has been made for such amount or
any such Advance has been reimbursed) on the Mortgage Loan or related REO
Property, at the Adjusted Net Mortgage Rate to the Due Date occurring in the
month in which such amounts are required to be distributed; and fifth, as a
recovery of principal of the Mortgage Loan.  Excess Proceeds, if any, from
the liquidation of a Liquidated Mortgage Loan will be retained by the Master
Servicer as additional servicing compensation pursuant to Section 5.

     The Master Servicer, in its sole discretion, shall have the right to
purchase for its own account from the Issuer any Mortgage Loan which is 91
days or more delinquent at a price equal to the Purchase Price.  The Purchase
Price for any Mortgage Loan purchased hereunder shall be deposited in the
Collection Account and the Trustee, upon receipt of a certificate from the
Master Servicer in the form of Exhibit D hereto, shall release or cause to be
released to the purchaser of such Mortgage Loan the related Mortgage File and
shall execute and deliver such instruments of transfer or assignment prepared
by the purchaser of such Mortgage Loan, in each case without recourse, as
shall be necessary to vest in the purchaser of such Mortgage Loan any
Mortgage Loan released pursuant hereto and the purchaser of such Mortgage
Loan shall succeed to all the Trustee's right, title and interest in and to
such Mortgage Loan and all security and documents related thereto.  Such
assignment shall be an assignment outright and not for security.  The
purchaser of such Mortgage Loan shall thereupon own such Mortgage Loan, and
all security and documents, free of any further obligation to the Trustee or
the Securityholders with respect thereto.

          (o)  Access to Certain Documentation.
               -------------------------------

     The Master Servicer shall provide to the OTS and the FDIC and to
comparable regulatory authorities supervising Holders of subordinated Notes
or Certificates and the examiners and supervisory agents of the OTS, the FDIC
and such other authorities, access to the documentation regarding the
Mortgage Loans required by applicable regulations of the OTS and the FDIC. 
Such access shall be afforded without charge, but only upon reasonable and
prior written request and during normal business hours at the offices
designated by the Master Servicer.  Nothing in this Section shall limit the
obligation of the Master Servicer to observe any applicable law prohibiting
disclosure of information regarding the Mortgagors and the failure of the 
Master Servicer to provide access as provided in this Section as a result of
such obligation shall not constitute a breach of this Section.

          (p)  Annual Statement as to Compliance.
               ---------------------------------

     The Master Servicer shall deliver to the Depositor and the Trustees on
or before 120 days after the end of the Master Servicer's fiscal year,
commencing with its 199_ fiscal year, an Officer's Certificate stating, as to
the signer thereof, that (i) a review of the activities of the Master
Servicer during the preceding calendar year and of the performance of the
Master Servicer under this Agreement has been made under such officer's
supervision and (ii) to the best of such officer's knowledge, based on such
review, the Master Servicer has fulfilled all its obligations under this
Agreement throughout such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof.  The Trustee shall forward a
copy of each such statement to each Rating Agency.

          (q)  Annual Independent Public Accountants' Servicing Statement;
               ----------------------------------------------------------
               Financial Statements.
               --------------------
                                                     
     On or before 120 days after the end of the Master Servicer's fiscal
year, commencing with its 199_ fiscal year, the Master Servicer at its
expense shall cause a nationally or regionally recognized firm of independent
public accountants (who may also render other services to the Master
Servicer, the Seller or any affiliate thereof) which is a member of the
American Institute of Certified Public Accountants to furnish a statement to
the Trustees and the Depositor to the effect that-such firm has examined
certain documents and records relating to the servicing of the Mortgage Loans
under this Agreement or of mortgage loans under pooling and servicing
agreements substantially similar to this Agreement (such statement to have
attached thereto a schedule setting forth the pooling and servicing
agreements covered thereby) and that, on the basis of such examination,
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for
FNMA and FHLMC, such servicing has been conducted in compliance with such
pooling and servicing agreements except for such significant exceptions or
errors in records that, in the opinion of such firm, the Uniform Single
Attestation Program for Mortgage Bankers or the Audit Program for Mortgages
serviced for FNMA and FHLMC requires it to report.  In rendering such
statement, such firm may rely, as to matters relating to direct servicing of
mortgage loans by Subservicers, upon comparable statements for examinations
conducted substantially in compliance with the Uniform Single Audit Program
for Mortgage Bankers or the Audit Program for Mortgages serviced for FNMA and
FHLMC (rendered within one year of such statement) 
of independent public accountants with respect to the related Subservicer. 
Copies of such statement shall be provided by the Trustee to any
Securityholder upon request at the Master Servicer's expense, provided such
statement is delivered by the Master Servicer to the Trustee.

          (r)  Errors and Omissions Insurance; Fidelity Bonds.
               ----------------------------------------------

     The Master Servicer shall for so long as it acts as master servicer
under this Agreement, obtain and maintain in force (a) a policy or policies
of insurance covering errors and omissions in the performance of its
obligations as Master Servicer hereunder and (b) a fidelity bond in respect
of its officers, employees and agents.  Each such policy or policies and bond
shall, together, comply with the requirements from time to time of FNMA or
FHLMC for persons performing servicing for mortgage loans purchased by FNMA
or FHLMC.  In the event that any such policy or bond ceases to be in effect,
the Master Servicer shall obtain a comparable replacement policy or bond from
an insurer or issuer, meeting the requirements set forth above as of the date
of such replacement.

          (s)  Master Servicer Monthly Data.
               ----------------------------

     On or before noon California time on the Determination Date, the Master
Servicer shall provide by modem to the Trustee with respect to the Mortgage
Loans, an electronic data file (accompanied by a hardcopy report) in a format
which is mutually agreed upon by the Master Servicer and the Trustee.  The
Trustee shall be under no duty to recalculate, verify or recompute the
information provided to it by the Master Servicer hereunder.

          4.   Advances.
               --------

     The Master Servicer shall determine on or before each Master Servicer
Advance Date whether it is required to make an Advance pursuant to the
definition thereof.  If the Master Servicer determines it is required to make
an Advance, it shall, on or before the Master Servicer Advance Date, deposit
into the Collection Account an amount equal to the Advance.  The Master
Servicer shall be entitled to be reimbursed from the Collection Account for
all Advances of its own funds made pursuant to this Section as provided in
Section 3(k).  The obligation to make Advances with respect to any Mortgage
Loan shall continue if such Mortgage Loan has been foreclosed or otherwise
terminated and the related Mortgaged Property has not been liquidated.  

          5.  Servicing Compensation.
              ----------------------

     As compensation for its activities hereunder, the Master Servicer shall
be entitled to retain or withdraw from the Collection Account an amount equal
to the Master Servicing Fee for each Mortgage Loan, provided that the
aggregate Master Servicing Fee with respect to any Distribution Date shall 
be reduced (i) by an amount equal to the aggregate of the Prepayment 
Interest Shortfalls, if any, with respect to such Distribution Date, 
but not below an amount equal to one-half of the aggregate Master Servicing 
Fee for such Distribution Date before reduction thereof in respect of 
such Prepayment Interest Shortfalls, and (ii) with respect to the first 
Distribution Date, an amount equal to any amount to be deposited into 
the Payment Account by the Depositor pursuant to Section 2(a)(i) and 
not so deposited. 

     Additional servicing compensation in the form of Excess Proceeds,
Prepayment Interest Excess, prepayment penalties, assumption fees, late
payment charges and all income and gain net of any losses realized from
Permitted Investments shall be retained by the Master Servicer to the extent
not required to be deposited in the Collection Account pursuant to Section
3(h) hereof.  The Master Servicer shall be required to pay all expenses
incurred by it in connection with its master servicing activities hereunder
(including payment of any premiums for hazard insurance and any Primary
Insurance Policy and maintenance of the other forms of insurance coverage
required by this Agreement) and shall not be entitled to reimbursement
therefor except as specifically provided in this Agreement.

          6.   The Master Servicer.
               -------------------

          (a)  Respective Liabilities of the Depositor and the
               ________________________________________________________
               Master Servicer.
               _______________

     The Master Servicer shall be liable in accordance herewith only to the
extent of the obligations specifically imposed upon and undertaken by it
herein.

          (b)  Merger or Consolidation of the Depositor or the Master
               ------------------------------------------------------
               Servicer.
               --------

     The Depositor and the Master Servicer will each keep in full effect its
existence, rights and franchises as a corporation under the laws of the
United States or under the laws of one of the states thereof and will each
obtain and preserve its qualification to do business as a foreign corporation
in each jurisdiction in which such qualification is or shall be necessary to
protect the validity and enforceability of this Agreement, or any of the
Mortgage Loans and to perform its respective duties under this Agreement.

     Any Person into which the Depositor or the Master Servicer may be merged
or consolidated, or any Person resulting from any merger or consolidation to
which the Depositor or the Master Servicer shall be a party, or any person
succeeding to the business of the Depositor or the Master Servicer, shall be
the successor of the Depositor or the Master Servicer, as the case 
may be, hereunder, without the execution or filing of any paper or any
further act on the part of any of the parties hereto, anything herein to the
contrary notwithstanding; provided, however, that the successor or surviving
                          --------  -------
Person to the Master Servicer shall be qualified to sell mortgage loans to,
and to service mortgage loans on behalf of, FNMA or FHLMC.

          (c)  Limitation on Liability of the Depositor, the Seller, Master
               ------------------------------------------------------------
               Servicer and Others.
               -------------------

     None of the Depositor, the Seller, the Master Servicer or any of the
directors, officers, employees or agents of the Depositor, the Seller or the
Master Servicer shall be under any liability to the Securityholders for any
action taken or for refraining from the taking of any action in good faith
pursuant to this Agreement, or for errors in judgment; provided, however,
                                                       --------  -------
that this provision shall not protect the Depositor, the Seller, the Master
Servicer or any such Person against any breach of representations or
warranties made by it herein or protect the Depositor, the Seller, the Master
Servicer or any such Person from any liability which would otherwise be
imposed by reasons of willful misfeasance, bad faith or gross negligence in
the performance of duties or by reason of reckless disregard of obligations
and duties hereunder.  The Depositor, the Seller, the Master Servicer and any
director, officer, employee or agent of the Depositor, the Seller or the
Master Servicer may rely in good faith on any document of any kind prima
                                                                   -----
facie properly executed and submitted by any Person respecting any matters
- -----
arising hereunder.  The Depositor, the Seller, the Master Servicer and any
director, officer, employee or agent of the Depositor, the Seller or the
Master Servicer shall be indemnified by the Issuer and held harmless against
any loss, liability or expense incurred in connection with any audit,
controversy or judicial proceeding relating to a governmental taxing
authority or any legal action relating to this Agreement, the Notes  or the
Certificates, other than any loss, liability or expense related to any
specific Mortgage Loan or Mortgage Loans (except as any such loss, liability
or expense shall be otherwise reimbursable pursuant to this Agreement) and
any loss, liability or expense incurred by reason of willful misfeasance, bad
faith or gross negligence in the performance of duties hereunder or by reason
of reckless disregard of obligations and duties hereunder.  None of the
Depositor, the Seller or the Master Servicer shall be under any obligation to
appear in, prosecute or defend any legal action that is not incidental to its
respective duties hereunder and which in its opinion may involve it in any
expense or liability; provided, however, that any of the Depositor, the
                      --------  -------
Seller or the Master Servicer may in its discretion undertake any such action
that it may deem necessary or desirable in respect of this Agreement and the
rights and duties of the parties hereto and interests of the Trustees and the
Securityholders hereunder.  In such event, the legal expenses and costs of
such action and any liability resulting therefrom shall be expenses, 
costs and liabilities of the Issuer, and the Depositor, the Seller and 
the Master Servicer shall be entitled to be reimbursed therefor 
out of the Collection Account.

          (d)  Limitation on Resignation of the Master Servicer.
               ------------------------------------------------

     The Master Servicer shall not resign from the obligations and duties
hereby imposed on it except (a) upon appointment of a successor servicer and
receipt by the Trustee of a letter from each Rating Agency that such a
resignation and appointment will not result in a downgrading of the rating of
any of the Certificates, or (b) upon determination that its duties hereunder
are no longer permissible under applicable law.  Any such determination under
clause (b) permitting the resignation of the Master Servicer shall be
evidenced by an Opinion of Counsel to such effect delivered to the Trustee. 
No such resignation shall become effective until the Trustee or a successor
master servicer shall have assumed the Master Servicer's responsibilities,
duties, liabilities and obligations hereunder.

          7.   Default.
               -------

          (a)  Events of Default.
               -----------------

     "Event of Default," wherever used herein, means any one of the following
events:

                 (i)  any failure by the Master Servicer to deposit in the
          Collection Account or remit to the Trustee any payment (other than
          a payment required to be made under Section 4 hereof) required to
          be made with respect to any Class of Certificates under the terms
          of this Agreement, which failure shall continue unremedied for five
          days after the date upon which written notice of such failure shall
          have been given to the Master Servicer by the Trustee or the
          Depositor or to the Master Servicer, the Depositor and the Trustee
          by the Holders of Notes or Certificates of such Class evidencing
          not less than 25% of the total distributions allocated to such
          Class; or

                (ii)  any failure by the Master Servicer duly to observe or
          perform in any material respect any other of the covenants or
          agreements on the part of the Master Servicer contained in this
          Agreement, which failure shall continue unremedied for a period of
          thirty days after the date on which written notice of such failure
          shall have been given to the Master Servicer by the Trustee or the
          Depositor, or to the Master Servicer, the Depositor and the Trustee
          by the Holders of Notes or Certificates of any Class evidencing not
          less than 25% of the total distributions allocated to such Class; or

               (iii)  a decree or order of a court or agency or supervisory
          authority having jurisdiction in the premises for the appointment
          of a receiver or liquidator in any insolvency, readjustment of
          debt, marshalling of assets and liabilities or similar proceeding,
          or for the winding-up or liquidation of its affairs, shall have
          been entered against the Master Servicer and such decree or order
          shall have remained in force undischarged or unstayed for a period
          of 60 consecutive days; or

                (iv)  the Master Servicer shall consent to the appointment of
          a receiver or liquidator in any insolvency, readjustment of debt,
          marshalling of assets and liabilities or similar proceedings of or
          relating to the Master Servicer or all or substantially all of the
          property of the Master Servicer; or

                 (v)  the Master Servicer shall admit in writing its
          inability to pay its debts generally as they become due, file a
          petition to take advantage of, or commence a voluntary case under,
          any applicable insolvency or reorganization statute, make an
          assignment for the benefit of its creditors, or voluntarily suspend
          payment of its obligations; or

                ((vi)  so long as the Master Servicer is the Seller, any
          failure by the Seller to observe or perform in any material respect
          any other of the covenants or agreements on the part of the Seller
          contained in this Agreement, which failure shall continue
          unremedied for a period of 60 days after the date on which written
          notice of such failure shall have been given to the Seller by the
          Trustee or the Depositor, or to the Seller and the Trustee by the
          Holders of Notes or Certificates of any Class evidencing not less
          than 25% of the total distributions allocated to such Class; or)

               (vii)  any failure of the Master Servicer to make any Advance
          in the manner and at the time required to be made pursuant to
          Section 4 which continues unremedied for a period of one Business
          Day after the date of such failure.

     If an Event of Default described in clauses (i) to (vi) of this Section
shall occur, then, and in each and every such case, so long as such Event of
Default shall not have been remedied, the Trustee may, or at the direction of
the Holders of Notes or Certificates of any Class evidencing not less than
25% of the total distributions allocated to such Class, the Trustee shall 
by notice in writing to the Master Servicer (with a copy to 
each Rating Agency), terminate all of the rights and obligations of 
the Master Servicer under this Agreement and in and to the Mortgage 
Loans and the proceeds thereof, other than its rights as a Securityholder.  
If an Event of Default described in clause (vii) hereof shall occur, 
the Trustee shall, by notice in writing to the Master
Servicer and the Depositor, terminate all of the rights and obligations of
the Master Servicer under this Agreement and in and to the Mortgage Loans and
the proceeds thereof, other than its rights as a Securityholder.  On and
after the receipt by the Master Servicer of such written notice, all
authority and power of the Master Servicer hereunder, whether with respect to
the Mortgage Loans or otherwise, shall pass to and be vested in the Trustee. 
(The Trustee shall thereupon make any Advance described in clause (vii)
hereof subject to Section 3(g) hereof.)  The Trustee is hereby authorized and
empowered to execute and deliver, on behalf of the Master Servicer, as
attorney-in-fact or otherwise, any and all documents and other instruments,
and to do or accomplish all other acts or things necessary or appropriate to
effect the purposes of such notice of termination, whether to complete the
transfer and endorsement or assignment of the Mortgage Loans and related
documents, or otherwise.  Unless expressly provided in such written notice,
no such termination shall affect any obligation of the Master Servicer to pay
amounts owed pursuant to Article VIII.  The Master Servicer agrees to
cooperate with the Trustee in effecting the termination of the Master
Servicer's responsibilities and rights hereunder, including, without
limitation, the transfer to the Trustee of all cash amounts which shall at
the time be credited to the Collection Account, or thereafter be received
with respect to the Mortgage Loans.

     Notwithstanding any termination of the activities of the Master Servicer
hereunder, the Master Servicer shall be entitled to receive, out of any late
collection of a Scheduled Payment on a Mortgage Loan which was due prior to
the notice terminating such Master Servicer's rights and obligations as
Master Servicer hereunder and received after such notice, that portion
thereof to which such Master Servicer would have been entitled pursuant to
Sections 3(k)(i)(A) through (H),and any other amounts payable to such Master
Servicer hereunder the entitlement to which arose prior to the termination of
its activities hereunder.

          (b)  Trustee to Act; Appointment of Successor.
               ----------------------------------------

     On and after the time the Master Servicer receives a notice of
termination pursuant to Section 7(a) hereof, the Trustee shall, subject to
and to the extent provided in Section 3(g), be the successor to the Master
Servicer in its capacity as master servicer under this Agreement and the
transactions set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the
Master Servicer by the terms and provisions hereof and applicable law
including the obligation to make Advances pursuant to Section 4.  As
compensation therefor, the Trustee shall be entitled to all funds relating to
the Mortgage Loans that the Master Servicer would have been entitled to
charge to the Collection Account or Payment Account if the Master Servicer
had continued to act hereunder.  Notwithstanding the foregoing, if the
Trustee has become the successor to the Master Servicer in accordance with
Section 7(a) hereof, the Trustee may, if it shall be unwilling to so act, or
shall, if it is prohibited by applicable law from making Advances pursuant to
Section 4 hereof or if it is otherwise unable to so act, appoint, or petition
a court of competent jurisdiction to appoint, any established mortgage loan
servicing institution the appointment of which does not adversely affect the
then current rating of the Securities by each Rating Agency as the successor
to the Master Servicer hereunder in the assumption of all or any part of the
responsibilities, duties or liabilities of the Master Servicer hereunder. 
Any successor to the Master Servicer shall be an institution which is a FNMA
and FHLMC approved seller/servicer in good standing, which has a net worth of
at least $10,000,000, and which is willing to service the Mortgage Loans and
executes and delivers to the Depositor and the Trustees an agreement
accepting such delegation and assignment, which contains an assumption by
such Person of the rights, powers, duties, responsibilities, obligations and
liabilities of the Master Servicer (other than liabilities of the Master
Servicer under Section 6(c) hereof incurred prior to termination of the
Master Servicer under Section 7(a)), with like effect as if originally named
as a party to this Agreement; and provided further that each Rating Agency
acknowledges that its rating of the Securities in effect immediately prior to
such assignment and delegation will not be qualified or reduced as a result
of such assignment and delegation.  Pending appointment of a successor to the
Master Servicer hereunder, the Trustee, unless the Trustee is prohibited by
law from so acting, shall, subject to Section 3(g) hereof, act in such
capacity as hereinabove provided.  In connection with such appointment and
assumption, the Trustee may make such arrangements for the compensation of
such successor out of payments on Mortgage Loans as it and such successor
shall agree; provided, however, that no such compensation shall be in 
             --------  -------
excess of the Master Servicing Fee permitted the Master Servicer hereunder.  
The Trustee and such successor shall take such action, consistent with 
this Agreement, as shall be necessary to effectuate any such succession.  
Neither the Trustee nor any other successor master servicer shall be deemed
to be in default hereunder by reason of any failure to make, or any delay 
in making, any distribution hereunder or any portion thereof or any 
failure to perform, or any delay in performing, any duties or 
responsibilities hereunder, in either case caused by the failure of 
the Master Servicer to deliver or provide, or any delay in 
delivering or providing, any cash, information, documents or records to it.

     Any successor to the Master Servicer as master servicer shall give
notice to the Mortgagors of such change of servicer and shall, during the
term of its service as master servicer maintain in force the policy or
policies that the Master Servicer is required to maintain pursuant to 3(r).

          (c)  Notification to Securityholders.
               -------------------------------

          (i)  Upon any termination of or appointment of a successor to the
Master Servicer, the Trustee shall give prompt written notice thereof to
Securityholders and to each Rating Agency.

          (ii) Within 60 days after the occurrence of any Event of Default,
the Trustee shall transmit by mail to all Securityholders notice of each such
Event of Default hereunder known to the Trustee, unless such Event of Default
shall have been cured or waived.

          8.   Miscellaneous.
               -------------

          (a)  Term of Master Servicing Agreement.
               ----------------------------------

     The obligations to be performed by the Master Servicer under this
Agreement shall commence on and as of the date on which the Issuer issues the
Securities and shall terminate as to each Mortgage Loan upon (i) the payment
in full of all principal and interest due under such Mortgage Loan or other
liquidation of such Mortgage Loan as contemplated by this Agreement, (ii) the
termination of the Master Servicer's rights and powers under this Agreement
by the Trustee as provided in Section 7(a) of this Agreement, or (iii) the
release by the Trustee of its security interest in any Mortgage Loan.

          (b)  Assignment.
               ----------

     Notwithstanding anything to the contrary contained herein, except as
provided in Section 6(b), this Agreement may not be assigned by the Master
Servicer without the prior written consent of the Trustee and Depositor.

          (c)  Notices.
               -------

          (i)  The Trustee shall use its best efforts to promptly provide
notice to each Rating Agency with respect to each of the following of which
it has actual knowledge:

          1.  Any material change or amendment to this Agreement;

          2.  The occurrence of any Event of Default that has not been cured;

          3.  The resignation or termination of the Master Servicer or the
Trustee and the appointment of any successor;

          4.  The repurchase or substitution of Mortgage Loans pursuant to
Section 2(d); and

          5.  The final payment to Securityholders.

     In addition, the Trustee shall promptly furnish to each Rating Agency
copies of the following:

          1.  Each report to Securityholders described in the Indenture;

          2.  Each annual statement as to compliance described in Section
3(p);

          3.  Each annual independent public accountants' servicing report
described in Section 3(q); and

          4.  Any notice of a purchase of a Mortgage Loan pursuant to Section
2(c)(ii), 2(d) or 3(n).

          (ii)  All directions, demands and notices hereunder shall be in
writing and shall be deemed to have been duly given when delivered to (a) in
the case of the Depositor, (IndyMac Depositor), 155 North Lake Avenue,
Pasadena, California 91101, Attention: _______________, (b) in the case of
the Master Servicer, _____________________________________________,
Attention: _________________ or such other address as may be hereafter
furnished to the Depositor and the Trustees by the Master Servicer in
writing, (c) in the case of the Trustees,
_______________________________________________________, Attention:
__________________________________________________, or such other address as
the Trustee may hereafter furnish to the Depositor or Master Servicer and (d)
in the case of the Rating Agencies, the address specified therefor in the
definition corresponding to the name of such Rating Agency.  Notices to
Securityholders shall be deemed given when mailed, first class postage
prepaid, to their respective addresses appearing in the Certificate Register.

          (d)  Inspection and Audit Rights.
               ---------------------------

     The Master Servicer agrees that, on reasonable prior notice, it will
permit and will cause each Subservicer to permit any representative of the
Depositor or the Trustee during the Master Servicer's normal business hours,
to examine all the books of account, records, reports and other papers of the
Master Servicer relating to the Mortgage Loans, to make copies and 
extracts therefrom, to cause such books to be audited by independent 
certified public accountants selected by the Depositor or the 
Trustee and to discuss its affairs, finances and accounts relating to 
the Mortgage Loans with its officers, employees and independent public
accountants (and by this provision the Master Servicer hereby authorizes
said accountants to discuss with such representative such affairs, finances
and accounts), all at such reasonable times and as often as may be reasonably 
requested.  Any out-of-pocket expense incident to the exercise by the 
Depositor or the Trustee of any right under this Section 8(d)
shall be borne by the party requesting such inspection; all other such
expenses shall be borne by the Master Servicer or the related Subservicer.

          (e)  Governing Law.
               -------------

     THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE
SUBSTANTIVE LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED IN THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HERETO AND THE SECURITY HOLDERS SHALL BE DETERMINED
IN ACCORDANCE WITH SUCH LAWS.

          (f)  Amendment.
               ---------

     This Agreement may be amended from time to time by the Issuer(, the
Depositor,) the Master Servicer and the Trustee without the consent of any of
the Securityholders to (i) cure any ambiguity or mistake, (ii) correct any
provision herein or to supplement any provision herein which may be
inconsistent with any other provisions herein, (iii) add to the duties of the
Issuer(, the Depositor) or the Master Servicer, (iv) add any other provisions
with respect to matters or questions arising hereunder or (v) modify, alter,
amend, add to or rescind any of the terms or provisions contained in this
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 Issuer), adversely
affect in any material respect the interests of any Securityholder; provided
                                                                    --------
further that any such action shall not be deemed to adversely affect in any
- -------
material respect the interests of the Securityholders (and 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
Securities; 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 Trustee, the Issuer, the Depositor and the
Master Servicer also may at any time and from time to time amend this 
Agreement without the consent of the Securityholders 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
the Issuer as a REMIC under the Code, (ii) avoid or minimize the risk of the
imposition of any tax on the REMIC pursuant to the Code that would be a claim
at any time prior to the final redemption of the Securities 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 Issuer, to the effect that such action is necessary or helpful
to (i) maintain such qualification, (ii) to avoid or minimize the risk of the
imposition of such a tax or (iii) comply with any such requirements of the
Code, as the case may be.

     This Agreement may also be amended from time to time by the Depositor,
the Master Servicer and the Trustee with the consent of the Holders of a
Majority in Interest of each Class of Notes or Certificates affected thereby
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement or of modifying in any
manner the rights of the Holders of Notes or Certificates; provided 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 Note or Certificate
without the consent of the Holder of such Note or Certificate, (ii) adversely
affect in any material respect the interests of the Holders of any Class of
Notes or Certificates in a manner other than as described in (i), without the
consent of the Holders of Notes or Certificates of such Class evidencing, as
to such Class, Percentage Interests aggregating 66% or (iii) reduce the
aforesaid percentages of Notes or Certificates the Holders of which are
required to consent to any such amendment, without the consent of the Holders
of all such Notes or Certificates then outstanding.

     (Notwithstanding any contrary provision of this Agreement, the Trustee
shall not consent to any amendment to this Agreement unless it shall have
first received an Opinion of Counsel, which opinion shall not be an expense
of the Trustee or the Issuer, to the effect that such amendment will not
cause the imposition of any tax on the REMIC or the Securityholders or cause
the Issuer to fail to qualify as a REMIC at any time that any Certificates
are outstanding.)

     Promptly after the execution of any amendment to this Agreement
requiring the consent of Securityholders, the Trustee shall furnish written
notification of the substance or a copy of such amendment to each
Securityholder and each Rating Agency.

     It shall not be necessary for the consent of Securityholders under this
Section to approve the particular form of any proposed amendment, but it 
shall be sufficient if such consent shall approve the 
substance thereof.  The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Securityholders shall be
subject to such reasonable regulations as the Trustee may prescribe.

     Nothing in this Agreement shall require the Trustee to enter into an
amendment without receiving an Opinion of Counsel (which Opinion shall not be
an expense of the Trustee or the Issuer, satisfactory to the Trustee that (i)
such amendment is permitted and is not prohibited by this Agreement and that
all requirements for amending this Agreement have been complied with; and
(ii) either (A) the amendment does not adversely affect in any material
respect the interests of any Securityholder or (B) the conclusion set forth
in the immediately preceding clause (A) is not required to be reached
pursuant to this Section 8(f).

          (g)  Severability of Provisions.
               --------------------------

     If any one or more of the covenants, agreements, provisions or terms of
this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the other provisions
of this Agreement.

          (h)  No Joint Venture.
               ----------------

     The Master Servicer and the Issuer are not partners or joint venturers
with each other and nothing herein shall be construed to make them such
partners or joint venturers or impose any liability as such of either of
them.

          (i)  Recordation of Agreement; Counterparts.
               --------------------------------------

     This Agreement is subject to recordation in all appropriate public
offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages
are situated, and in any other appropriate public recording office or
elsewhere, such recordation to be effected by the Master Servicer at its
expense, but only upon direction by the Trustee accompanied by an Opinion of
Counsel to the effect that such recordation materially and beneficially
affects the interests of the Securityholders.

     For the purpose of facilitating the recordation of this Agreement as
herein provided and for other purposes, this Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts
shall be deemed to be an original, and such counterparts shall constitute but
one and the same instrument.

          (j)  Limitation of Liability of (owner trustee).
               ------------------------------------------

     It is expressly understood and agreed by the parties hereto that (a)
this Agreement is executed and delivered by (owner trustee), not individually
or personally but solely as owner trustee of (________________) Home Equity
Loan Trust 199_ under the Trust Agreement, in the exercise of the powers and
authority conferred and vested in it, (b) each of the representations,
undertakings and agreements herein made on the part of the Issuer is made and
intended not as personal representations, undertakings and agreements by
(owner trustee) but is made and intended for the purpose for binding only the
Issuer, (c) nothing herein contained shall be construed as creating any
liability on (owner trustee), other than any liability arising out of its
gross negligence, bad faith or willful misconduct, and (d) under no
circumstances shall (owner trustee) be personally liable for the payment of
any indebtedness or expenses of the Issuer or be liable for the breach or
failure of any obligation, representation, warranty or covenant made or
undertaken by the Issuer under this Agreement or the other Operative
Documents.

          (k)  Nonpetition Covenants.
               ---------------------

     Notwithstanding any prior termination of this Agreement, the Master
Servicer shall not, prior to the date which is one year and one day after the
termination of this Agreement with respect to the Issuer or the Depositor,
acquiesce, petition or otherwise invoke or cause the Issuer or the Depositor
(or any assignee) to invoke the process of any court or government authority
for the purpose of commencing or sustaining a case against the Issuer or the
Depositor under any federal or state bankruptcy, insolvency or similar law,
or appointing a receiver, liquidator, assignee, trustee, custodian,
sequestrator or other similar official of the Issuer or the Depositor or any
substantial part of its property, or ordering the winding up or liquidation
of the affairs of the Issuer or the Depositor.

          IN WITNESS WHEREOF, each party has caused this Master Servicing
Agreement to be executed by its duly authorized officer or officers as of the
day and year first above written.


                         (________________) Home Equity Loan Trust 199_,
                                             as Issuer


                         By:  (owner trustee)
                                             not in its 
                                             individual capacity
                                             but solely as
                                             Owner Trustee

                         By:                                  
                              --------------------------------

                         Its:                                 
                               -------------------------------



                         (INDYMAC, INC.)
                                   as Seller and Master Servicer


                         By:                                  
                              --------------------------------

                         Its:                                 
                               -------------------------------



                         (                            )
                                             as Trustee


                         By:                                  
                              --------------------------------

                         Its:                                 
                               -------------------------------



                                  SCHEDULE I

                            Mortgage Loan Schedule


                                 SCHEDULE II

                (________________) Home Equity Loan Trust 199_
               Asset Backed Notes and Asset Backed Certificates
                                 Series 199_


            Representations and Warranties of the Master Servicer
           -----------------------------------------------------


____________________________ ("Seller-Master Servicer") hereby makes the
representations and warranties set forth in this Schedule II to the Issuer,
the Depositor and the Trustees, as of the Closing Date, or if so specified
herein, as of the Cut-off Date.  Capitalized terms used but not otherwise
defined in this Schedule II shall have the meanings ascribed thereto in the
Indenture (the "Indenture") relating to the above-referenced Series, among
Seller-Master Servicer, as seller and master servicer, (IndyMac Depositor),
as depositor, and _____________________, as trustee.

            (i)  The Master Servicer is a (Delaware) corporation, validly
     existing and in good standing under the laws of the State of (Delaware),
     and has the corporate power to own its assets and to transact the
     business in which it is currently engaged.  The Master Servicer is duly
     qualified to do business as a foreign corporation and is in good
     standing in each jurisdiction in which the character of the business
     transacted by it or any properties owned or leased by it requires such
     qualification and in which the failure so to qualify would have a
     material adverse effect on the business, properties, assets, or condi-
     tion (financial or other) of the Master Servicer;

           (ii)  The Master Servicer has the power and authority to make,
     execute, deliver and perform this Agreement and all of the transactions
     contemplated under the Agreement, and has taken all necessary corporate
     action to authorize the execution, delivery and performance of this
     Agreement.  When executed and delivered, this Agreement will constitute
     the legal, valid and binding obligation of the Master Servicer enforce-
     able in accordance with its terms, except as enforcement of such terms
     may be limited by bankruptcy, insolvency, reorganization, moratorium or
     other similar laws affecting the enforcement of creditors' rights
     generally and by the availability of equitable remedies;

          (iii)  The Master Servicer is not required to obtain the consent of
     any other party or any consent, license, approval or authorization from,
     or registration or declaration with, any governmental authority, bureau
     or agency in connection with the execution, delivery, performance,
     validity or enforceability of this Agreement, except for such consent,
     license, approval or authorization, or registration or declaration, as
     shall have been obtained or filed, as the case may be, prior to the
     Closing Date;

           (iv)  The execution, delivery and performance of this Agreement by
     the Master Servicer will not violate any provision of any existing law
     or regulation or any order or decree of any court applicable to the
     Master Servicer or any provision of the Certificate of Incorporation or
     Bylaws of the Master Servicer, or constitute a material breach of any
     mortgage, indenture, contract or other agreement to which the Master
     Servicer is a party or by which the Master Servicer may be bound; and

            (v)  No litigation or administrative proceeding of or before any
     court, tribunal or governmental body is currently pending, or to the
     knowledge of the Master Servicer threatened, against the Master Servicer
     or any of its properties or with respect to this Agreement or the
     Certificates which in the opinion of the Master Servicer has a reasonable
     likelihood of resulting in a material adverse effect on the transactions
     contemplated by this Agreement.

                                 SCHEDULE III



                (________________) Home Equity Loan Trust 199_
               Asset Backed Notes and Asset Backed Certificates
                                 Series 199_

           Representations and Warranties as to the Mortgage Loans
          -------------------------------------------------------

          ____________________________ ("Seller") hereby makes the
representations and warranties set forth in this Schedule III to the
Depositor and the Trustee, as of the Closing Date, or if so specified herein,
as of the Cut-off Date.  Capitalized terms used but not otherwise defined in
this Schedule III shall have the meanings ascribed thereto in the Indenture
(the "Indenture") relating to the above-referenced Series, among Seller, as
seller and master servicer, (IndyMac Depositor), as depositor, and
________________________, as trustee.

         (i)   As of the Closing Date, this Agreement constitutes a legal,
     valid and binding obligation of the Seller, enforceable against the
     Seller in accordance with its terms, except as enforcement of such terms
     may be limited by bankruptcy, insolvency, reorganization, moratorium or
     other similar laws now or hereafter in effect affecting the enforcement
     of creditors' rights generally and by the availability of equitable
     remedies;

          (ii) As of the Closing Date with respect to the Mortgage Loans and
     as of the applicable Transfer Date with respect to any Eligible
     Substitute Mortgage Loan, either (A) the Purchase Agreement constitutes
     a valid transfer and assignment to the Depositor of all right, title and
     interest of the Seller in and to the Cut-off Date Asset Balances with
     respect to the applicable Mortgage Loans, all monies due or to become
     due with respect thereto (excluding payments in respect of accrued
     interest (due) prior to the Cut-off Date (or due in the month of
     _________), and all proceeds of such Cut-off Date Asset Balances with
     respect to the Mortgage Loans and such funds as are from time to time
     deposited in the Collection Account (excluding any investment earnings
     thereon) and all other property specified in the definition of "Asset"
     as being part of the corpus of the Trust conveyed to the Trust by the
     Seller, and upon payment for the Additional Balances, will constitute a
     valid transfer and assignment to the Trustee of all right, title and
     interest of the Seller in and to the Additional Balances, all monies due
     or to become due with respect thereto, and all proceeds of such
     Additional Balances and all other property specified  in the definition
     of "Asset" relating to the Additional Balances or (B) the Purchase 
     Agreement or this Agreement, as appropriate, constitutes a grant of a
     security interest (as defined in the UCC as in effect in California) in
     such property to the Trustee on behalf of the Trust.  If this Agreement 
     constitutes the grant of a security interest to the Trust in such 
     property, and if the Trustee obtains and maintains possession of the 
     Mortgage File for each Mortgage Loan, the Trust shall have a first
     priority perfected security interest in such property, subject to the
     effect of Section 9-306 of the UCC with respect to collections on the
     Mortgage Loans that are deposited in the Collection Account in
     accordance with the next to last paragraph of Section _______; provided,
                                                                    --------
however, that nothing in this clause (ii) shall be construed to obligate the
- -------
Master Servicer to deliver any Mortgage Files other than as set forth in
Section 2(a) hereof;

          ((iii)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan and as of the date any Additional Balance is created, the
     information set forth in the Mortgage Loan Schedule for such Mortgage
     Loans is true and correct in all material respects;)

          (iv)  The applicable Cut-off Date Asset Balance has not been
     assigned or pledged, and the Seller is the sole owner and holder of such
     Cut-off Date Asset Balance free and clear of any and all liens, claims,
     encumbrances, participation interests, equities, pledges, charges or
     security interests of any nature, and has full right and authority,
     under all governmental and regulatory bodies having jurisdiction over
     the ownership of the applicable Mortgage Loan, to sell, assign or
     transfer the same pursuant to the Purchase Agreement;

          (v)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the related Mortgage Note and the Mortgage with respect
     to each Mortgage Loan have not been assigned or pledged, and the Seller
     (immediately prior to the sale of the Mortgage Loans to the Depositor,
     the Sponsor was) (is) the sole owner and holder of the Mortgage Loan
     free and clear of any and all liens, claims, encumbrances, participation
     interests, equities, pledges, charges or security interests of any
     nature, and has full right and authority, under all governmental and
     regulatory bodies having jurisdiction over the ownership of the appli-
     cable Mortgage Loans, to sell and assign the same pursuant to the
     Purchase Agreement;

          (vi)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the related Mortgage is a valid and subsisting first or
     second lien, as set forth on the Mortgage Loan Schedule with respect to
     each related Mortgage Loan, on the property therein described, and as of
     the Cut-off Date the related Mortgaged Property is free and clear of all
     encumbrances and liens having priority over the first or second lien, as
     applicable, of such Mortgage except for liens for (i) real estate taxes
     and special assessments not yet delinquent and liens or interests
     arising under or as a result of any Federal, state or local law,
     regulation or ordinance relating to hazardous wastes or hazardous
     substances and, if the related Mortgaged Property is a unit in a
     condominium project or planned unit development, any lien for common
     charges permitted by statute or homeowner association fees; (ii) any
     first mortgage loan secured by such Mortgaged Property and specified on
     the Mortgage Loan Schedule; (iii) covenants, conditions and
     restrictions, rights of way, easements and other matters of public
     record as of the date of recording that are acceptable to mortgage
     lending institutions in the area wherein the related Mortgaged Property
     is located or specifically reflected in the appraisal made in connection
     with the origination of the related Mortgage Loan; and (iv) other
     matters to which like properties are commonly subject which do not
     materially interfere with the benefits of the security intended to be
     provided by such Mortgage;

          (vii)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, there is no valid offset, defense or counterclaim of any
     obligor under any Credit Line Agreement or Mortgage;

          (viii)  To the best knowledge of the Seller, as of the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect to any Eligible Substitute Mortgage Loan, there is no delinquent
     recording or other tax or fee or assessment lien against any related
     Mortgaged Property;

          (ix)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, there is no proceeding pending or, to the best knowledge
     of the Seller, threatened for the total or partial condemnation of the
     related Mortgaged Property, and no such property has been materially
     damaged by water, fire, earthquake, windstorm, flood, tornado or similar
     casualty (excluding casualty from the presence of hazardous wastes or
     hazardous substances, as to which the Seller makes no representations)
     so as to affect adversely the value of the related Mortgaged Property 
     as security for such Mortgage Loan;

          (x)  To the best knowledge of the Seller, as of the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect to any Eligible Substitute Mortgage Loan, there are no
     mechanics' or similar liens or claims which have been filed for work,
     labor or material affecting the related Mortgaged Property which are, or
     may be, liens prior or equal to the lien of the related Mortgage, except
     liens which are fully insured against by the title insurance policy
     referred to in clause (xiv);

          (xi)  No Minimum Monthly Payment is more than 89 days delinquent
     (measured on a contractual basis); and with respect to the Mortgage
     Loans no more than _____% (by Cut-off Date Pool Balance) were 30-59 days
     delinquent (measured on a contractual basis) and no more than _____% (by
     Cut-off Date Pool Balance) were 60-89 days delinquent (measured on a
     contractual basis);

          (xii)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, for each Mortgage Loan, the related Mortgage File
     contains each of the documents and instruments specified to be included
     therein;

          (xiii)  The related Mortgage Note and the related Mortgage at
     origination complied in all material respects with applicable state and
     federal laws, including, without limitation, usury, truth-in-lending,
     real estate settlement procedures, consumer credit protection, equal
     credit opportunity or disclosure laws applicable to the Mortgage Loan;

          (xiv)  Either a lender's title insurance policy or binder was
     issued on the date of origination of the Mortgage Loan and each such
     policy is valid and remains in full force and effect, or a title search
     or guaranty of title customary in the relevant jurisdiction was obtained
     with respect to a Mortgage Loan as to which no title insurance policy or
     binder was issued;

          ((xv)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, none of the Mortgaged Properties is a mobile home or a
     manufactured housing unit that is not considered or classified as part
     of the real estate under the laws of the jurisdiction in which it is
     located;)

         ((xvi)  As of the Cut-off Date for the Mortgage Loans no more than
     _____% of such Mortgage Loans, by aggregate principal balance, are
     secured by Mortgaged Properties located in one United States postal
     five-digit zip code;)

          ((xvii)  The Combined Loan-to-Value Ratio for each Mortgage Loan
     was not in excess of (___)%;)

          (xviii)  No selection procedure reasonably believed by the Seller
     to be adverse to the interests of the Securityholders (or the Credit
     Enhancer) was utilized in selecting the Mortgage Loans;

          (xix)  The Seller has not transferred the Mortgage Loans to the
   Trust with any intent to hinder, delay or defraud any of its creditors;

          (xx)  The Minimum Monthly Payment with respect to any Mortgage Loan
     is not less than the interest accrued at the applicable Loan Rate on the
     average daily Asset Balance during the interest period relating to the
     date on which such Minimum Monthly Payment is due;

          (xxi)  Within 90 days of the Closing Date with respect to the
     Mortgage Loans and, to the extent not already included in such filing
     with respect to the Mortgage Loans, the applicable Transfer Date with
     respect to any Eligible Substitute Mortgage Loan, the Seller will file
     UCC-1 financing statements with respect to the Mortgage Loans;

          (xxii)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, each Credit Line Agreement and each Mortgage Loan is an
     enforceable obligation of the related Mortgagor, except as the
     enforceability thereof may be limited by the bankruptcy, insolvency or
     similar laws affecting creditors' rights generally;

          (xxiii)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the Seller has not received a notice of default of any
     senior mortgage loan related to a Mortgaged Property that has not been
     cured by a party other than the Master Servicer;

          (xxiv)  The definition of Prime Rate in each Credit Line Agreement
     relating to a Mortgage Loan does not differ materially from the
     definition in the form of Credit Line Agreement in _________________;

          ((xxv)  The weighted average remaining term to maturity of the
     Mortgage Loans on a contractual basis as of the Cut-
     off Date for the Mortgage Loans is approximately ___ months.  On each
     date that the Loan Rates have been adjusted, interest rate adjustments
     on the Mortgage Loans were made in compliance with the related Mortgage
     and Mortgage Note and applicable law.  Over the term of each Mortgage
     Loan, the Loan Rate may not exceed the related Loan Rate Cap, if any. 
     The Loan Rate Caps range between ____% and ____%.   The Margins range
     between ____% and ____% and the weighted average Margin is approximately
     ____% as of the Cut-off Date for the Mortgage Loans.  The Loan Rates on
     such Mortgage Loans range between ____% and _____% and the weighted
     average Loan Rate is approximately _____%.)

          (xxvi)  As of the Closing Date with respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, each Mortgaged Property consists of a single parcel of
     real property with a one-to-four unit single family residence erected
     thereon, or an individual condominium unit, planned unit development
     unit or townhouse;

          (xxvii)  No more than _____% (by Cut-off Date Pool Balance) of the
     Mortgage Loans are secured by real property improved by individual
     condominium units, planned development units, townhouses or two-to-four
     family residences erected thereon, and at least _____% (by Cut-off Date
     Pool Balance) of the Mortgage Loans are secured by real property with a
     detached one-family residence erected thereon;

          (xxviii)  The Credit Limits on the Mortgage Loans range between
     $________ and $__________ with an average of $_________.  As of the Cut-
     off Date for the Mortgage Loans, no Mortgage Loan had a principal
     balance in excess of approximately $__________ and the average principal
     balance of the Mortgage Loans is equal to approximately $_________; and

          (xxix)  Approximately ____% and _____% of the Mortgage Loans, by
     aggregate principal balance as of the Cut-off Date for the Mortgage
     Loans, are first and second liens, respectively.


                                 SCHEDULE IV

                (________________) Home Equity Loan Trust 199_
               Asset Backed Notes and Asset Backed Certificates
                                 Series 199_

                Representations and Warranties of the Issuer.
               --------------------------------------------

     (________________) Home Equity Loan Trust 199_ (the "Issuer") hereby
makes the representations and warranties set forth in this Schedule IV to the
Master Servicer and the Trustee, as of the Closing Date.  Capitalized terms
used but not otherwise defined in this Schedule IV shall have the meanings
ascribed thereto in the Master Servicing Agreement (the "Master Servicing
Agreement") relating to the above-referenced Series, among (IndyMac, Inc.),
as Master Servicer, (________________) Home Equity Loan Trust 199_, as
Issuer, and ( ), as Trustee.

          (1)  The Issuer is a statutory business trust duly organized,
     validly existing and in good standing under the laws of the State of
     (Delaware), and possesses all requisite authority, power, licenses,
     permits and franchises to conduct any and all business contemplated by
     the Master Servicing Agreement and to comply with its obligations under
     the terms of this Agreement, the performance of which have been duly
     authorized by all necessary action.

         (2)   Neither the execution and delivery of the Master Servicing
     Agreement by the Issuer, nor the performance and compliance with the
     terms thereof by the Issuer will (A) result in a material breach of any
     term or provision of the instruments creating the Issuer or governing
     its operations, or (B) materially conflict with, result in a material
     breach, violation or acceleration of, or result in a material default
     under, the terms of any other material agreement or instrument to which
     the Issuer is a party or by which it may be bound, or (C) constitute a
     material violation of any statute, order or regulation applicable to the
     Issuer of any court, regulatory body, administrative agency or
     governmental body having jurisdiction over the Issuer; and the Issuer is
     not in breach or violation of any material indenture or other material
     agreement or instrument, or in violation of any statute, order or
     regulation of any court, regulatory body, administrative agency or
     governmental body having jurisdiction over it which breach or violation
     may materially impair the Issuer's ability to perform or meet any of its
     obligations under the Master Servicing Agreement.

          (3)  This Agreement, and all documents and instruments contemplated
     hereby, which are executed and delivered by the Issuer, will, assuming
     due authorization, execution by and delivery to the other parties hereto
     and thereto, constitute valid, legal and binding obligations of the
     Issuer, enforceable in accordance with their respective terms, except
     that (a) the enforceability thereof may be limited by bankruptcy,
     insolvency, moratorium, receivership and other similar laws relating to
     creditors' rights generally and (b) the remedy of specific performance
     and injunctive and other forms of equitable relief may be subject to
     equitable defenses and to the discretion of the court before which any 
     proceeding therefor may be brought.

          (4)  No litigation is pending or, to the best of the Issuer's
     knowledge, threatened against the Issuer that  would materially and
     adversely affect the execution, delivery or enforceability of the Master
     Servicing Agreement or the ability of the Issuer to perform its
     obligations thereunder.

          (5)  Immediately prior to the transfer and assignment of the
     Mortgage Loans to the Trustee, the Issuer had good title to, and was the
     sole owner of, each Mortgage Loan free and clear of any liens, charges
     or encumbrances or any ownership or participation interests in favor of
     any other Person.



                                  EXHIBIT A

                   FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                    (date)


(Master Servicer)

(Issuer)
_____________________
_____________________


          Re:  Master Servicing Agreement among (________________) Home
               Equity Loan Trust 199_, as Issuer, (IndyMac, Inc.), as
               Master Servicer, and ( ), as Trustee, Asset Backed Notes
               and Asset Backed Certificates, Series 199_             
                                --------------------------------------
      
- ------

Gentlemen:

     In accordance with Section 2(b) of the above-captioned Master Servicing
Agreement (the "Master Servicing Agreement"), the undersigned, as Trustee,
hereby certifies that, as to each Mortgage Loan listed in the Mortgage Loan
Schedule (other than any Mortgage Loan listed in the attached schedule), it
has received:

     (i)  the original Mortgage Note, endorsed as provided in the following
form:  "Pay to the order of ________, without recourse"; and

<PAGE>

    (ii)  a duly executed assignment of the Mortgage (which may be included
in a blanket assignment or assignments).

     Based on its review and examination and only as to the foregoing
documents, such documents appear regular on their face and related to such
Mortgage Loan.

      The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in
the Master Servicing Agreement.  The Trustee makes no representations as to: 
(i) the validity, legality, sufficiency, enforceability or genuineness of any
of the documents contained in each Mortgage File of any of the Mortgage Loans
identified on the Mortgage Loan Schedule, (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan or (iii)
the correctness of any information set forth in the Mortgage Loan Schedule,
other than the information specified in items (i) through (iv) and (vi)
thereof.

      Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Master Servicing Agreement.

                         ( )
                           as Trustee



                         By:                             
                            -----------------------------
                         Name:                           
                              ---------------------------
                         Title:                          
                               --------------------------



                                  EXHIBIT B


                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    (date)


(Master Servicer)

(Issuer)
_____________________
_____________________


          Re:  Master Servicing Agreement among (________________) Home
               Equity Loan Trust 199_, as 
<PAGE>
               Issuer, (IndyMac, Inc.), as Master Servicer, and ( ), as
               Trustee, Asset Backed
               Notes and Asset Backed Certificates, Series 199_
               ------------------------------------------------

Gentlemen:

     In accordance with Section 2(b) of the above-captioned Master Servicing
Agreement (the "Master Servicing Agreement"), the undersigned, as Trustee,
hereby certifies that as to each Mortgage Loan listed in the Mortgage Loan
Schedule (other than any Mortgage Loan paid in full or listed on the attached
Document Exception Report) it has received:

     (i)  The original Mortgage Note, endorsed in the form provided in
Section 2(a) of the Master Servicing Agreement, with all intervening
endorsements showing a complete chain of endorsement from the originator to
the Issuer.

    (ii)  The original recorded Mortgage.

   (iii)  A duly executed assignment of the Mortgage in the form provided in
Section 2(a) of the Master Servicing Agreement, or, if the Master Servicer
has certified or the Trustee otherwise knows that the related Mortgage has
not been returned from the applicable recording office, a copy of the
assignment of the Mortgage (excluding information to be provided by the
recording office).

    (iv)  The original or duplicate original recorded assignment or
assignments of the Mortgage showing a complete chain of assignment from the
originator to the Issuer.

     (v)  The original or duplicate original lender's title policy and all
riders thereto or, any one of an original title binder, an original
preliminary title report or an original title commitment, or a copy thereof
certified by the title company.

     Based on its review and examination and only as to the foregoing
documents, (a) such documents appear regular on their face and related to


such Mortgage Loan, and (b) the information set forth in items (i), (ii),
(iii), (iv), (vi) and (xi) of the definition of the "Mortgage Loan Schedule"
in Section 1 of the Master Servicing Agreement accurately reflects
information set forth in the Trustee Mortgage File.

      The Trustee has made no independent examination of any documents
contained in each  Mortgage File beyond the review specifically required in
the Master Servicing Agreement.  The Trustee makes no representations as to: 
(i) the validity, legality, sufficiency, enforceability or genuineness of any
of the documents contained in each Mortgage File of any of the Mortgage Loans
identified on the Mortgage Loan Schedule, or (ii) 
<PAGE>
the collectability, insurability, effectiveness or suitability of any such
Mortgage Loan.  Notwithstanding anything herein to the contrary, the Trustee
has made no determination and makes no representations as to whether (i) any
endorsement is sufficient to transfer all right, title and interest of the
party so endorsing, as noteholder or assignee thereof, in and to that
Mortgage Note or (ii) any assignment is in recordable form or sufficient to
effect the assignment of and transfer to the assignee thereof, under the
Mortgage to which the assignment relates.

      Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Master Servicing Agreement.

                         ( ),
                           as Trustee


                         By:                             
                            -----------------------------
                         Name:                           
                              ---------------------------
                         Title:                          
                               --------------------------



                                  EXHIBIT C

                             REQUEST FOR RELEASE
                                (for Trustee)

                (________________) Home Equity Loan Trust 199_
               Asset Backed Notes and Asset Backed Certificates
                                 Series 199_

Loan Information
- ----------------

     Name of Mortgagor:                                          
                                   ------------------------------

     Servicer
     Loan No.:                                                   
                                   ------------------------------

Trustee
- -------

     Name:                                                       
                                   ------------------------------

     Address:                                                    
                                   ------------------------------

                                                                 


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

     Trustee
     Mortgage File No.:                                          
                                   ------------------------------



     The undersigned Master Servicer hereby acknowledges that it has received
from ( ), as Trustee for the Holders of Notes of the above-referenced Series,
the documents referred to below (the "Documents").  All capitalized terms not
otherwise defined in this Request for Release shall have the meanings given
them in the Master Servicing Agreement (the "Master Servicing Agreement")
relating to the above-referenced Series among the Trustee, (IndyMac, Inc.),
as Master Servicer, and (________________) Home Equity Loan Trust 199_, as
Issuer.

( )  Mortgage Note dated             , 19  , in the original principal sum
                         ------------    --
of $          , made by                   . payable to, or endorsed to the
    ----------          ------------------
order of, the Trustee.

( )  Mortgage recorded on                   as instrument no.              
                          -----------------
        in the County Recorder's Office of the County of                    ,
State of                 in book/reel/docket                  of official
records at page/image                 .                  --------------------
- -----------           ----------------

( )  Deed of Trust recorded on                    as instrument no.        
                               ------------------
          in the County Recorder's Office of the County of                 ,
State of                 in book/reel/docket                 of official
                                             _______________
records at page/image                 .                    ------------------
- -------------         ----------------

( )  Assignment of Mortgage or Deed of Trust to the Trustee, recorded on   
                                                                         --
               as instrument no.              in the County Recorder's Office
- --------------                   ------------
of the County of           , State of                  in book/reel/docket 
                 ----------           ----------------
               of official records at page/image                .
                                                                           --
- -------------
( )  Other documents, including any amendments, assignments or other
     assumptions of the Mortgage Note or Mortgage.

     ( )                                                
          ----------------------------------------------

     ( )                                                
          ----------------------------------------------

     ( )                                                
          ----------------------------------------------

     ( )                                                
          ----------------------------------------------

     The undersigned Master Servicer hereby acknowledges and agrees as
follows:

         (1)  The Master Servicer shall hold and retain possession of the
     Documents in trust for the benefit of the Trustee, solely for the
     purposes provided in the Agreement.

          (2)  The Master Servicer shall not cause or knowingly permit the
     Documents to become subject to, or encumbered by, 
     any claim, liens, security interest, charges, writs of attachment or
     other impositions nor shall the Master Servicer assert or seek to assert
     any claims or rights of setoff to or against the Documents or any
     proceeds thereof.

          (3)  The Master Servicer shall return each and every Document
     previously requested from the Mortgage File to the Trustee when the need
     therefor no longer exists, unless the Mortgage Loan relating to the
     Documents has been liquidated and the proceeds thereof have been
     remitted to the Note Account and except as expressly provided in the
     Master Servicing Agreement.


          (4)  The Documents and any proceeds thereof, including any proceeds
     of proceeds, coming into the possession or control of the Master
     Servicer shall at all times be earmarked for the account of the Trustee,
     and the Master Servicer shall keep the Documents and any proceeds
     separate and distinct from all other property in the Master Servicer's
     possession, custody or control.

                        (INDYMAC, INC.)

                        By                         
                           ------------------------

                        Its                        
                           ------------------------

Date:                  , 19  
      -----------------    --


                                  EXHIBIT D

                       REQUEST FOR RELEASE OF DOCUMENTS

To:  (Trustee)                          Attn:  Mortgage Custody               
                         Services

Re:  The Master Servicing Agreement dated ( ) among (IndyMac, Inc.)
("(IndyMac)"), as Master Servicer, (________________) Home Equity Loan Trust
199_, as Issuer, and ( ), as Trustee

Ladies and Gentlemen:

In connection with the administration of the Mortgage Loans held by you as
Trustee for (________________) Home Equity Loan Trust 199_, as Issuer, we
request the release of the Mortgage File for the Mortgage Loan(s) described
below, for the reason indicated.

FT Account#:                   Pool #:             

Mortgagor's Name, Address and Zip Code:
- --------------------------------------

Mortgage Loan Number:


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

Reason for Requesting Documents (check one)
- -------------------------------

_______1. Mortgage Loan paid in full ((IndyMac) hereby certifies that all
          amounts have been received.)

_______2. Mortgage Loan Liquidated ((IndyMac) hereby certifies that all
          proceeds of foreclosure, insurance, or other liquidation have been
          finally received.)

_______3. Mortgage Loan in Foreclosure.

_______4. Other (explain): ____________________________________

If item 1 or 2 above is checked, and if all or part of the Trustee Mortgage
File was previously released to us, please release to us our previous receipt
on file with you, as well as an additional documents in your possession
relating to the above-specified Mortgage Loan.  If item 3 or 4 is checked,
upon return of all of the above documents to you as Trustee, please
acknowledge your receipt by signing in the space indicated below, and
returning this form.



(INDYMAC, INC.)               (address)

By:________________________
Name:______________________
Title:____________________ 
Date:______________________

TRUSTEE CONSENT TO RELEASE AND
ACKNOWLEDGEMENT OF RECEIPT

By:________________________
Name:______________________
Title:____________________ 
Date:______________________





                           LOAN PURCHASE AGREEMENT


          This Loan Purchase Agreement (the "Agreement") is made as of
_________, 199_, by and among [                          , a Delaware
                               __________________________
Corporation (the "Seller")], IndyMac ABS, Inc., a Delaware corporation (the
"Company"), and [                      ] 199_-__ (the "Issuer"), a            
                 ______________________                            ___________
                 .
_________________

Section 1.     Representations and Warranties.
               ______________________________

          1.   Representations and Warranties of all Parties.
               _____________________________________________
The Company, the Seller and the Issuer, each as to itself and not the other,
hereby represents, warrants and agrees that:

          (a)  Authorization.  The execution, delivery and performance of
               _____________
this Agreement by it are within its respective powers and have been duly
authorized by all necessary action on its part.

          (b)  No Conflict.  The execution, delivery and performance of this
               ___________
Agreement will not violate or conflict with (i) its charter, bylaws or trust
agreement, (ii) any resolution or other corporate action by it, (iii) any
decisions, statutes, ordinances, rulings, directions, rules, regulations,
orders, writs, decrees, injunctions, permits, certificates or other
requirements of any court or other governmental or public authority in any
way applicable to or binding upon it, and (iv) will not result in or require
the creation, except as provided in or contemplated by this Agreement, of any
lien, mortgage, pledge, security interest, charge or encumbrance of any kind
upon the Original Mortgage Loans.

          (c)  Binding Obligation.  This Agreement has been duly executed by
               __________________
it and is its legally valid and binding obligation, enforceable against it in
accordance with this Agreement's terms, except as enforceability may be
limited by bankruptcy, insolvency, reorganization, moratorium or similar laws
affecting creditors' rights generally, and by general principles of equity.

Section 2.     Additional Representations, Warranties and
               __________________________________________
               Agreements of the Seller and the Company.
               ________________________________________

          (a)  The Seller represents and warrants to, and agrees with, the
Company and the Issuer that (i) the Seller has good and valid title to the
[home equity] loans identified in [Schedule __ to] the Indenture (the
"Loans") free and clear of all liens, mortgages, deeds of trust, pledges,
security interests, charges, encumbrances or other claims; and (ii) upon
transfer to the Company, the Company will receive good, valid and marketable
title to all of the Loans, free and clear of any liens, mortgages, deeds of
trust, pledges, security interests, charges, encumbrances or other claims.

          (b)  The Company represents and warrants to, and agrees with, the
Issuer that upon transfer of the Loans from Seller to the Company, it will
have good and valid title to the Loans free and clear of all liens,
mortgages, deeds of trust, pledges, security interests, charges, encumbrances
or other claims, and, upon transfer to the Issuer, the Issuer will receive
good, valid and marketable title to all of the Loans, free and clear of any
liens, mortgages, deeds of trust, pledges, security interests, charges,
encumbrances or other claims.

Section 3.     Conveyance of Loans.
               ___________________

          The Seller, concurrently with the execution and delivery hereof,
hereby sells, transfers, assigns, sets over and otherwise conveys to the
Company, without recourse, all of the Seller's right, title and interest in
and to (a) the Loans, including the Related Documents and all interest and
principal [received or receivable] [due] on or with respect to the Loans
after the Cut-off Date [and all interest and principal payments on the Loans
received prior to the Cut-off Date in respect of installments of interest and
principal due thereafter,][but not including payments of interest and
principal [due and payable] [received or receivable] on the Loans on or
before the Cut-off Date,] and all other proceeds received in respect of such
Loans, (b) the Seller's rights under the Master Servicing Agreement, (c) the
Insurance Policies, (d) all cash, instruments or other property held or
required to be deposited in the Collection Account or the Payment Account,
(e) all Additional Balances and (f) all proceeds of the conversion, voluntary
or involuntary, of any of the foregoing into cash or other liquid assets,
including, without limitation, all Insurance Proceeds, Liquidation Proceeds
and condemnation awards.  On or prior to the Closing Date, the Seller shall
deliver to the Company or, at the Company's direction, to the Trustee or
other designee of the Company, the Trustee Loan File for each Mortgage Loan. 
Such delivery of the Trustee Loan Files shall be made against payment by the
Company of the purchase price, previously agreed to by the Seller, for the
Loans.

          The Company, concurrently with the execution and delivery hereof,
hereby sells, transfers, assigns, sets over and otherwise conveys to the
Issuer, without recourse, all of the Company's right, title and interest in
and to (a) the Loans, including the Related Documents and all interest and
principal [received or receivable] on or with respect to the Loans after the
Cut-Off Date [and all interest and principal payments on the Loans received
prior to the Cut-off Date in respect of installments of interest and
principal due thereafter,] [but not including payments of interest and
principal [due and payable] [received or receivable] on the Loans on or
before the Cut-off Date,] and all other proceeds received in respect of such
Loans, (b) the Company's rights under the Master Servicing Agreement, 
(c) the Insurance Policies, (d) all cash, instruments or other property held
or required to be deposited in the Collection Account or the Payment Account,
(e) all Additional Balances and (f) all proceeds of the conversion, voluntary
or involuntary, of any of the foregoing into cash or other liquid assets,
including, without limitation, all Insurance Proceeds, Liquidation Proceeds
and condemnation awards.  On or prior to the Closing Date, the Company shall
deliver, or cause to be delivered, to the Indenture Trustee the Trustee Loan
Files for each Mortgage Loan.  [Such delivery of the Trustee Loan Files shall
be made against delivery by (i) the Indenture Trustee of the Senior Bonds and
the Subordinated Bonds and (ii) the Issuer of the Investor Certificate, in
each case to or upon the order of the Company.]

Section 4.     Intention of Parties.
               ____________________

          It is the express intent of the parties hereto that the conveyance
(i) of the Loans by the Seller to the Company and (ii) of the Loans by the
Company to the Issuer each be, and be construed as, an absolute sale thereof. 
It is, further, not the intention of the parties that such conveyances be
deemed a pledge thereof.  However, in the event that, notwithstanding the
intent of the parties, such assets are held to be the property of the
granting party, or if for any other reason this Agreement is held or deemed
to create a security interest in the Loans, then (i) this Agreement shall be
deemed to be a security agreement within the meaning of the Uniform
Commercial Code of the State of ________ and (ii) the conveyances provided
for in this Agreement shall be deemed to be an assignment and a grant (i) by
the Seller to the Company or (ii) by the Company to the Issuer of a security
interest in all of the assets transferred, whether now owned or hereafter
acquired.

          The Seller, the Company and the Issuer shall, to the extent
consistent with this Agreement, take such actions as may be necessary to
ensure that, if this Agreement were deemed to create a security interest in
the Loans, such security interest would be deemed to be a perfected security
interest of first priority under applicable law and will be maintained as
such throughout the term of this Agreement.  The Seller and the Company shall
arrange for filing any Uniform Commercial Code continuation statements in
connection with any security interest granted or assigned hereunder.

Section 5.     Miscellaneous.
               _____________

          (a)  Amendments, Etc.  No rescission, modification, amendment,
               ________________
supplement or change of this Agreement shall be valid or effective unless in
writing and signed by all of the parties to this Agreement.

          (b)  Binding Upon Successors, Etc.  The provisions of this
               _____________________________
Agreement shall be binding upon and inure to the benefit of the parties to
this Agreement and their respective legal representatives, heirs, successors
or assigns.

          (c)  Counterparts.  This Agreement may be executed in two or more
               ____________
counterparts, each of which shall be deemed an original but all of which
together shall constitute one and the same instrument.

          (d)  Governing Law.  This Agreement shall be governed by and
               _____________
construed in accordance with the laws of the State of New York.

          (e)  Headings.  The headings of the several parts of this Agreement
               ________
are inserted for convenience of reference and are not intended to be a part
of or affect the meaning or interpretation of this Agreement.

          (f)  Authorization.  The Company, pursuant to Section 6.03 of the
               _____________
Trust Agreement, dated as of _______ __, 199_, between the Owner Trustee and
the Company, as Depositor, hereby authorizes and directs the Owner Trustee to
enter into this Agreement.

          (g)  Definitions.  Capitalized terms not otherwise defined herein
               ___________
have the meanings ascribed to such terms in the Indenture dated as of
_________, 199_ between the Issuer and ___________________________ _______,
as owner trustee.

     IN WITNESS WHEREOF, each party has caused this Loan Purchase Agreement
to be executed by its duly authorized officer or officers as of the day and
year first above written.


                         [                                      ]
                          ______________________________________


                         By:
                              Name:
                              Title:



                         INDYMAC ABS, INC.


                         By:
                              Name:
                              Title:




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