RESIDENTIAL ASSET MORTGAGE PRODUCTS INC
S-3/A, EX-2, 2000-08-21
ASSET-BACKED SECURITIES
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, S-3/A, EX-1, 2000-08-21
Next: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, S-3/A, EX-3, 2000-08-21



The  information  in  this  prospectus  supplement  is not  complete  and may be
changed. We may not sell these securities until the registration statement filed
with the  Securities  and Exchange  Commission  is  effective.  This  prospectus
supplement is not an offer to sell these  securities and it is not soliciting an
offer to buy  these  securities  in any  state  where  the  offer or sale is not
permitted.



                              SUBJECT TO COMPLETION

PRELIMINARY  PROSPECTUS  SUPPLEMENT  DATED  ________________,   2000  Prospectus
supplement dated __________,_________ (to prospectus dated _______,__________)

                                  $___________

                          RAMP Series 200_-GMACM Trust
                                     Issuer

                           [GMAC Mortgage Corporation]
                               Seller and Servicer

                    Residential Asset Mortgage Products, Inc.
                                    Depositor

                Mortgage Asset-Backed Pass-Through Certificates,

                               Series 200_-GMACM_
The Trust

The trust will hold a pool of one- to  four-family  residential  first  mortgage
loans and junior mortgage loans.

Offered Certificates

The trust will issue these classes of  certificates  that are offered under this
prospectus supplement:

o [3] classes of Class A Certificates

Credit Enhancement

Credit   enhancement  for  all  of  these   certificates  will  be  provided  by
subordinated  certificates,  overcollateralization  represented by the excess of
the balance of the mortgage loans over the balance of the Class A  Certificates,
[and a financial guaranty insurance policy issued by _______________].


You should consider  carefully the risk factors beginning on page S-____ in this
prospectus supplement.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or disapproved of the offered certificates or determined
that this prospectus  supplement or the prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.

The Attorney  General of the State of New York has not passed on or endorsed the
merits of this offering. Any representation to the contrary is unlawful.

_________will  offer the Class A Certificates to the public at varying prices to
be determined at the time of sale.  The proceeds to the depositor  from the sale
of the underwritten  certificates  will be approximately  ____% of the principal
balance of the underwritten certificates plus accrued interest, before deducting
expenses.

                              [Name of Underwriter]
                                   Underwriter



<PAGE>











Important notice about information  presented in this prospectus  supplement and
the prospectus

We provide  information  to you about the offered  certificates  in two separate
documents that provide progressively more detail:

o    the prospectus,  which provides general information,  some of which may not
     apply to your series of certificates; and

o    this  prospectus  supplement,  which  describes the specific  terms of your
     series of certificates.

If the description of your  certificates in this prospectus  supplement  differs
from  the  related  description  in  the  prospectus,  you  should  rely  on the
information in this prospectus supplement.

The depositor's principal offices are located at 8400 Normandale Lake Boulevard,
Suite  600,  Minneapolis,  Minnesota  55437  and its  telephone  number is (612)
832-7000.

                                Table of Contents

                                        Page


<PAGE>







SUMMARY...................................3
RISK FACTORS.............................10
  Risk of Loss...........................10
  Loss Mitigation Practices..............13
  Limited Obligations....................13
  Liquidity Risks........................13
  Special Yield and Prepayment
        Considerations ..................14
INTRODUCTION.............................17
DESCRIPTION OF THE MORTGAGE POOL.........17
  General................................17
  Mortgage Pool Characteristics..........18
  Underwriting Standards.................30
  [Primary Mortgage Insurance and Primary
        Hazard Insurance ................32
  Additional Information.................33
THE SELLER AND SERVICER..................33
  General................................33
  Delinquency and Loss Experience of the
        Servicer's Portfolio ............34
DESCRIPTION OF THE CERTIFICATES..........35
  General................................35
  Book-Entry Registration of Certain of
        the Offered Certificates ........36
  Glossary of Terms......................37
  Distributions..........................41
  Interest Distributions.................42
  Determination of LIBOR.................43

  Principal Distributions on the Class A
        Certificates ....................44
  Overcollateralization Provisions.......45
  Financial Guaranty Insurance Policy....46
  Allocation of Losses; Subordination....48
  Advances...............................51
THE FINANCIAL GUARANTY INSURER...........52
CERTAIN YIELD AND PREPAYMENT
        CONSIDERATIONS...................52
  General................................52
POOLING AND SERVICING AGREEMENT..........58
  General................................58
  Servicing and Other Compensation and
        Payment of Expenses .............59
  [Refinancing of Senior Lien............59
  Collection and Liquidation Practices;
         Loss Mitigation ................59
  Voting Rights..........................60
  Termination............................60
MATERIAL FEDERAL INCOME TAX CONSEQUENCES.61
METHOD OF DISTRIBUTION...................62
LEGAL OPINIONS...........................64
EXPERTS..................................64
RATINGS..................................64
LEGAL INVESTMENT.........................65
ERISA CONSIDERATIONS.....................65




<PAGE>





<PAGE>


                                     SUMMARY

        The  following  summary  is a  very  general  overview  of  the  offered
certificates  and does  not  contain  all of the  information  that  you  should
consider in making your investment  decision.  To understand all of the terms of
the offered certificates, you should read carefully this entire document and the
prospectus.

<TABLE>
<CAPTION>


<S>                                 <C>
Issuer                              RAMP Series 200_- GMACM_ Trust

Title of securities                 RAMP Mortgage Asset-Backed Pass-Through Certificates, Series
                                    200_-GMACM_.

Depositor                           Residential Asset Mortgage Products, Inc., an affiliate of Residential
                                    Funding Corporation.

Servicer and Seller                 [GMAC Mortgage Corporation, a Pennsylvania corporation]

Trustee                             __________________________________________.

Financial Guaranty insurer          __________________________________________.

Mortgage pool                       adjustable rate mortgage loans with an
                                    aggregate principal balance of approximately
                                    $_________ as of the cut-off  date,  secured
                                    by first liens   and   junior   liens
                                    on   one-  to four-family residential
                                    properties.

Cut-off date                        ________________1,___________.

Closing date                        On or about ______________,_____.

Distribution dates                  Beginning on__________ 25,___  and thereafter on the
                                    25th of each month or, if the 25th is not a business day, on the
                                    next business day.

Scheduled final distribution date   Class A-1 Certificates:________ 25, ____.
                                    Class A-2 Certificates:________ 25, ____.
                                    Class A-3 Certificates:________ 25, ____.

                                    The actual final  distribution date could be
                                    substantially earlier.

Form of certificates                Book-entry.

                                    See        "Description        of        the
                                    Certificates--Book-Entry   Registration   of
                                    Certain of the Offered Certificates" in this
                                    prospectus supplement.

                                        3

<PAGE>

Minimum denominations               $25,000.

Legal investment                    When   issued,   the   Class  A
                                    Certificates  will not be "mortgage  related
                                    securities"  for  purposes of the  Secondary
                                    Mortgage Market Enhancement Act of 1984.

                                    See "Legal  Investment"  in this  prospectus
                                    supplement and "Legal Investment Matters" in
                                    the prospectus.


</TABLE>

                                        4
<PAGE>

<TABLE>
<CAPTION>

                                      Offered Certificates
-------------------------------------------------------------------------------------------------
-------------------- ---------------- ------------------- ---------------- ----------------------

                                           Initial        Initial Rating
                      Pass-Through       Certificate      (______/_____)
       Class              Rate        Principal Balance                         Designations

Class A Certificates:
-------------------------------------------------------------------------------------------------

<S>                  <C>                                      <C>
       [A-1          Adjustable Rate  $____________           AAA/AAA        Senior/Adjustable
                                                                                    Rate]
-------------------- ---------------- ------------------- ---------------- ----------------------
       [A-2             ________%     $____________           AAA/AAA       Senior/Fixed Rate]
-------------------- ---------------- ------------------- ---------------- ----------------------
       [A-3             ________%     $____________           AAA/AAA      Senior Lockout/Fixed
                                                                                   Rate]
-------------------- ---------------- ------------------- ---------------- ----------------------
-------------------------------------------------------------------------------------------------
Total Class A Certificates:           $____________
-------------------------------------------------------------------------------------------------

                                    Non-Offered Certificates
-------------------------------------------------------------------------------------------------
Class SB and Class R Certificates:
-------------------------------------------------------------------------------------------------
--------------------- --------------- ------------------- ---------------- ----------------------

         SB                 NA        $___________             NA              Subordinate
-------------------- --------------- ------------------- ---------------- ----------------------

         R                  NA        $     0                  NA              Subordinate
--------------------- --------------- ------------------- ---------------- ----------------------

Total Class SB and Class R Certificates:      $_______
-------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------

Total offered and non-offered certificates: $___________
-------------------------------------------------------------------------------------------------
</TABLE>

Other Information:

Class A-1:


 Adjustable Rate:  Initial                    Formula              Maximum

    Class A-1:     ______________%   One-Month LIBOR +     weighted average net
                                      _________%           mortgage rate on the
                                                           mortgage loans


                                        5
<PAGE>



The Trust

The  depositor  will  establish a trust with  respect to the Series  200_-GMACM_
Certificates under a pooling and servicing  agreement.  On the closing date, the
depositor will deposit the pool of mortgage loans  described in this  prospectus
supplement into the trust.  Each certificate will represent a partial  ownership
interest in the trust.

The trust will also include credit  enhancement  for the Class A Certificates in
the form of a financial guaranty insurance policy provided by _____________.


The Mortgage Pool

The  mortgage   loans  to  be  deposited  into  the  trust  have  the  following
characteristics as of the cut-off date:

[insert table]

[The interest rate on the mortgage loans will adjust on each  adjustment date to
equal the sum of Six-Month LIBOR and the note margin on the mortgage, subject to
a maximum and minimum interest rate.

The mortgage loans were originated using less restrictive underwriting standards
than the underwriting  standards applied by some other first and junior mortgage
loan purchase programs, including the programs of Fannie Mac, Freddie Mac or the
depositor's affiliate, Residential Funding Mortgage Securities I, Inc.]

For additional  information  regarding the mortgage pool see "Description of the
Mortgage Pool" in this prospectus supplement.

Distributions on the Offered Certificates

Amount available for monthly  distribution.  On each monthly  distribution date,
the trustee will make  distributions  to  investors.  The amount  available  for
distribution will include:

o    collections  of  monthly   payments  on  the  mortgage   loans,   including
     prepayments and other unscheduled collections plus

o    advances for delinquent payments minus

o    the fees and  expenses  of the  subservicers  and the  servicer,  including
     reimbursement for advances [minus]

o    [the premium paid to the financial guaranty insurer].

See "Description of the Certificates--Glossary of Terms--Available  Distribution
Amount" in this prospectus supplement.

Priority of  distributions.  Distributions on the offered  certificates  will be
made from available amounts as follows:

o Distribution of interest to the Class A Certificates

o Distributions of principal to the Class A Certificates

o Payment to servicer for certain unreimbursed advances

o   [Reimbursement  to the financial  guaranty  insurer for payments made by the
    financial guaranty insurer to the Class A Certificates]

o   Payments of excess interest payments on the mortgage loans to make principal
    payments   on   the   Class   A   Certificates,    until   the   amount   of
    overcollateralization reaches the required amount

o    Distributions of interest in respect of prepayment  interest  shortfalls on
     the Class A Certificates

o    Distribution of remaining funds to the Class SB and Class R Certificates

Interest  distributions.  The amount of  interest  owed to each class of Class A
Certificates on each distribution date will equal:


                                        6
<PAGE>


o the pass-through rate for that class of certificates multiplied by

o    the  principal  balance  of  that  class  of  certificates  as of  the  day
     immediately prior to the related distribution date multiplied by

o   1/12,  in the case of the  fixed-rate  certificates  or the actual number of
    days in the  interest  accrual  period  divided  by 360,  in the case of the
    adjustable rate certificates minus

o    the share of some types of interest shortfalls allocated to that class.

See "Description of the Certificates--Interest Distributions" in this prospectus
supplement.

Allocations of principal.  Principal  distributions on the certificates  will be
allocated among the various classes of offered certificates as described in this
prospectus  supplement.  Until the required amount of  overcollateralization  is
reached,  all principal payments on the mortgage loans will be distributed among
the  Class A  Certificates,  unless  the  Class  A  Certificates  are no  longer
outstanding.  Not all outstanding Class A Certificates will receive principal on
each distribution date.

In addition,  the Class A Certificates will receive a distribution in respect of
principal,  to the extent of any excess interest  payments on the mortgage loans
available   to   cover   losses   and   then   to   increase   the   amount   of
overcollateralization  until the  required  amount of  overcollateralization  is
reached.  In addition,  the Class A Certificates  will receive a distribution of
principal from the financial  guaranty  insurance  policy to cover losses on the
mortgage loans allocated to the Class A Certificates.

See  "Description of the  Certificates--Principal  Distributions  on the Class A
Certificates" in this prospectus supplement.

Credit Enhancement

The credit enhancement for the benefit of the certificates consists of:

Excess  Interest.  Because  more  interest  is  paid by the  mortgagors  than is
necessary  to pay the  interest on the  certificates  each month,  there will be
excess  interest.  Some of this  excess  interest  may be  used to  protect  the
certificates  against some losses, by making an additional  payment of principal
up to the amount of the losses.

Overcollateralization. Any excess interest not used to cover interest shortfalls
or current  period losses will be paid as principal on the Class A  Certificates
to reduce the principal balance of the Class A Certificates  below the aggregate
principal balance of the mortgage loans. The excess amount of the balance of the
mortgage loans represents overcollateralization, which may absorb some losses on
the  mortgage  loans,  if not  covered  by  excess  interest.  If the  level  of
overcollateralization   falls  below  what  is  required,  the  excess  interest
described above will also be paid to the  certificates  as principal.  This will
reduce the  principal  balance of the  certificates  faster  than the  principal
balance   of   the   mortgage    loans   so   that   the   required   level   of
overcollateralization is reached.

See "Description of the  Certificates--Allocation  of Losses;  Subordination" in
this prospectus supplement.

[The Financial Guaranty Insurance Policy

_____________  will issue a financial  guaranty  insurance  policy as a means of
providing additional credit enhancement for the Class A Certificates.  Under the
policy,  the financial  guaranty  insurer will pay an amount that will cover any
shortfalls in amounts available to pay the interest  distribution amount for the
Class A Certificates  on any  distribution  date,  the principal  portion of any
losses on the  mortgage  loans  allocated  to the Class A  Certificates  and any
unpaid  certificate  principal  balance of the Class A Certificates on the final
distribution  date.  The financial  guaranty  insurance  policy will not provide
coverage for prepayment interest shortfalls.]

[See "Description of the Certificates--Financial  Guaranty Insurance Policy" and
"The Financial Guaranty Insurer" in this prospectus supplement.]


                                        7

<PAGE>

Advances

For any month, if the servicer does not receive the full scheduled  payment on a
mortgage  loan,  the  servicer  will  advance  funds to cover the  amount of the
scheduled  payment that was not made.  However,  the servicer will advance funds
only if it determines that the advance will be recoverable  from future payments
or collections on that mortgage loan.

See "Description of the Certificates--Advances" in this prospectus supplement.

Optional Termination

On any distribution  date on which the principal  balances of the mortgage loans
is less  than  10% of their  principal  balances  as of the  cut-off  date,  the
servicer or the depositor will have the option to:

o    purchase  from the trust all  remaining  mortgage  loans,  causing an early
     retirement of the certificates; or

o    purchase all the certificates.

Under either type of optional purchase,  holders of the outstanding certificates
will receive the outstanding  principal balance of the certificates in full with
accrued  interest.  However,  no purchase of the mortgage loans or  certificates
will be  permitted  if it would  result in a draw  under the  policy  unless the
financial  guaranty insurer  consents to the termination.  In either case, there
will be no  reimbursement  of  principal  reductions  or related  interest  that
resulted from losses allocated to the certificates.

See "Pooling and Servicing Agreement--Termination" in this prospectus supplement
and "The Agreements--Termination; Retirement of Securities" in the prospectus.

Ratings

When issued,  the offered  certificates will receive ratings which are not lower
than those  listed in the table on page S- of this  prospectus  supplement.  The
ratings on the offered  certificates  address the likelihood that holders of the
offered  certificates will receive all distributions on the underlying  mortgage
loans to which they are entitled.  A security rating is not a recommendation  to
buy,  sell or hold a security and may be changed or withdrawn at any time by the
assigning  rating agency.  The ratings also do not address the rate of principal
prepayments on the mortgage  loans.  For example,  the rate of  prepayments,  if
different than originally anticipated, could adversely affect the yield realized
by holders of the offered certificates.

See "Ratings" in this prospectus supplement.

Legal Investment

When issued, the Class A Certificates will not be "mortgage related  securities"
for purposes of SMMEA.  You should  consult your legal  advisors in  determining
whether and to what extent the offered certificates constitute legal investments
for you.

See "Legal Investment" in this prospectus  supplement for important  information
concerning  possible  restrictions  on ownership of the offered  certificates by
regulated institutions.

ERISA Considerations

The Class A  Certificates  may be  considered  eligible  for purchase by persons
investing  assets of employee benefit plans or individual  retirement  accounts.
ERISA plans should consult with their counsel before purchasing the notes.

See "ERISA Considerations" in this prospectus supplement and in the prospectus.

                                        8
<PAGE>

Tax Status

For federal income tax purposes,  the depositor will elect to treat the trust as
two real estate mortgage investment conduits.  The certificates,  other than the
Class R Certificates, will represent ownership of regular interests in the trust
and will be treated as  representing  ownership  of debt for federal  income tax
purposes.  You will be required to include in income all  interest  and original
issue  discount,  if any, on such  certificates  in accordance  with the accrual
method of accounting regardless of your usual methods of accounting. For federal
income tax purposes,  each of the Class R Certificates will be the sole residual
interest in one of the two real estate mortgage investment conduits.

For  further  information  regarding  the  federal  income tax  consequences  of
investing in the offered certificates, including important information regarding
the tax treatment of the Class R Certificates,  see "Material Federal Income Tax
Consequences" in this prospectus supplement and in the prospectus.


                                        9

<PAGE>

                                  RISK FACTORS

        The offered certificates are not suitable investments for all investors.
In particular,  you should not purchase any class of offered certificates unless
you understand the  prepayment,  credit,  liquidity and market risks  associated
with that class.

        The offered  certificates  are complex  securities.  You should possess,
either alone or together with an investment advisor,  the expertise necessary to
evaluate  the  information  contained  in  this  prospectus  supplement  and the
prospectus in the context of your financial situation and tolerance for risk.

        You should carefully consider, among other things, the following factors
in connection with the purchase of the offered certificates:
<TABLE>
<CAPTION>

Risk of Loss

<S>                           <C>
The return on your            Losses on the mortgage loans may occur due to a wide variety of
certificates may be           causes, including a decline in real estate values, and adverse
affected by losses on the     changes in the borrower's financial condition.  A decline in real
mortgage loans, which could   estate values or economic conditions nationally or in the regions
occur due to a variety of     where the mortgaged properties are located may increase the risk
causes, and are more likely   of losses on the mortgage loans.  [Special risks for specific
because a significant         loan types, such as negative amortization or escalating payments,
number of mortgage loans      will be disclosed if material to an individual offering.]
are secured by junior liens
on the mortgaged property.    [______% of the mortgage loans included in the mortgage loan pool
                              are secured by second mortgages or deeds of trust.
                              Proceeds from  liquidation of the property will be
                              available  to satisfy the  mortgage  loans only if
                              the  claims  of any  senior  mortgages  have  been
                              satisfied  in  full.  When it is  uneconomical  to
                              foreclose on the  mortgaged  property or engage in
                              other loss mitigation procedures, the servicer may
                              write off the  entire  outstanding  balance of the
                              mortgage loan as a bad debt.  The foregoing  risks
                              are  particularly  applicable  to  mortgage  loans
                              secured by second  liens  that have high  combined
                              loan-to-value  ratios or low junior ratios because
                              it is comparatively  more likely that the servicer
                              would determine foreclosure to be uneconomical. As
                              of the cut-off date, the weighted average combined
                              loan-to-value  ratio  of  the  mortgage  loans  is
                              ______%, and approximately ______% of the mortgage
                              loans will have combined  loan-to-value  ratios in
                              excess of ______%.]

[The underwriting standards   [The underwriting standards under which the junior mortgage loans
for the junior mortgage       were underwritten are analogous to credit lending, rather than
loans are more sensitive to   mortgage lending, since underwriting decisions were based
risks related to borrower     primarily on the borrower's credit history and capacity to repay
credit-worthiness and less    rather than on the value of the collateral upon foreclosure.  The

                                        10

<PAGE>


sensitive to risks relating   underwriting standards allow loans to be approved with combined
to collateral value           loan-to-value ratios of up to 125%.  See "Description of the
compared to first lien        Mortgage Pool--Underwriting Standards" in this prospectus
loans.]                       supplement.  Because of the relatively high combined
                              loan-to-value ratios of the mortgage loans and the
                              fact that a  significant  number  of the  mortgage
                              loans are secured by junior  liens,  losses on the
                              mortgage  loans  will  likely  be  higher  than on
                              traditional first lien mortgage loans.]

Some of the mortgage loans included in the trust are either currently delinquent
or have been delinquent in the past,  which may increase the risk of loss on the
mortgage loans.

                    As of the cut-off date, ___% of the mortgage loans are 30 to
                    59 days  delinquent  in payment of principal  and  interest.
                    Other mortgage  loans may have been  delinquent in the past.
                    Mortgage  loans  with a history  of  delinquencies  are more
                    likely to experience  delinquencies  in the future,  even if
                    the mortgage loans are current as of the cut-off date.

                    See  "Description  of  the  Mortgage   Pool--Mortgage   Pool
                    Characteristics"  and  "--Underwriting  Standards"  in  this
                    prospectus supplement.  For a description of the methodology
                    used to categorize  mortgage loans as  delinquent,  see "The
                    Seller and  Servicer--Delinquency and Loss Experience of the
                    Servicer's Portfolio" in this prospectus supplement.

[Origination disclosure       [[       ]% of the mortgage loans included in the mortgage pool
practices for the mortgage    are subject to special rules, disclosure requirements and other
loans could create            regulatory provisions because they are high cost loans.
liabilities that may affect   Purchasers or assignees of these high cost loans, could be
the return on your            exposed to all claims and defenses that the mortgagors could
certificates.]                assert against the originators of the mortgage loans.  Remedies
                              available  to  the  mortgagor   include   monetary
                              penalties,  as well  as  recission  rights  if the
                              appropriate   disclosures   were   not   given  as
                              required.   See  "Certain  Legal  Aspects  of  the
                              Loans--The     Mortgage     Loans--Anti-Deficiency
                              Legislation  and Other  Limitations on Lenders" in
                              the prospectus].

The return on your            The concentration of the related properties in one or more
certificates may be           geographic regions may increase the risk of loss to the
particularly sensitive to     Certificates.  Approximately _____% of the cut-off date
changes in real estate        principal balance of the mortgage loans are located in
markets in specific           [California].  If the regional economy or housing market weakens
regions.                      in [California], or in any other region having a significant
                              concentration   of   properties   underlying   the
                              mortgage loans,  the mortgage loans in that region
                              may  experience  increased  rates of  delinquency,
                              which may result in losses on the mortgage  loans.
                              A region's  economic  condition and housing market
                              may be adversely  affected by a variety of events,
                              including  natural  disasters such as earthquakes,
                              hurricanes,   floods  and  eruptions,   and  civil
                              disturbances,   including  riots.  [Concentrations
                              material  to  an   individual   offering  will  be
                              disclosed.]

                                        11
<PAGE>

Some of the mortgage loans    Approximately ___% of the mortgage loans (based on principal
provide for large payments    balances) are not fully amortizing over their terms to maturity
at maturity.                  and, thus, will require substantial principal payments (i.e., a
                              balloon amount) at their stated maturity. Mortgage
                              loans which  require  payment of a balloon  amount
                              involve  a  greater  degree  of risk  because  the
                              ability  of a  mortgagor  to pay a balloon  amount
                              typically will depend upon the mortgagor's ability
                              either to timely refinance the loan or to sell the
                              related mortgaged property.

                              See "Description of the Mortgage Pool" in this prospectus
                              supplement.

The return on your            The only credit enhancement for the Class A Certificates will be:
certificates will be          o the excess interest payments on the mortgage loans;
reduced if losses exceed      o overcollateralization represented by the excess of the balance
the credit enhancement            of the mortgage loans over the balance of the Class A
available to your                 Certificates; and
certificates.                 [o   a financial guaranty insurance policy issued by
                              _____________.]

The return on your certificates may be reduced in an economic downturn.

                    Mortgage  loans  similar to those  included in the  mortgage
                    loan pool have been originated for a limited period of time.
                    During this time, economic conditions nationally and in most
                    regions  of  the  country  have  been  generally  favorable.
                    However,  a  deterioration  in  economic   conditions  could
                    adversely  affect the ability and  willingness of mortgagors
                    to repay their loans.  No  prediction  can be made as to the
                    effect of an economic  downturn on the rate of delinquencies
                    and losses on the mortgage loans.

[The  reloading of debt could increase your risk.]

                    [With  respect to  mortgage  loans  which were used for debt
                    consolidation,  there can be no assurance  that the borrower
                    will not incur  further debt.  This  reloading of debt could
                    impair the  ability of  borrowers  to service  their  debts,
                    which in turn could  result in higher  rates of  delinquency
                    and loss on the mortgage loans.]

The value of your certificates may be reduced if losses are higher than expected


                    If the  performance of the mortgage  loans is  substantially
                    worse than  assumed by the rating  agencies,  the ratings of
                    any class of the  certificates may be lowered in the future.
                    This  would  expected  probably  reduce  the  value of those
                    certificates.  Neither the  depositor,  the servicer nor any
                    other  entity will have any  obligation  to  supplement  any
                    credit enhancement,  or to take any other action to maintain
                    any rating of the certificates.

                    See  "Summary--Credit  Enhancement"  and "Description of the
                    Certificates--Allocation  of Losses;  Subordination" in this
                    prospectus supplement.

                                        12

<PAGE>

Loss Mitigation Practices
The release of a lien may
increase your risk.           [The servicer may use a wide variety of practices to limit losses
                              on the mortgage loans.  The pooling and servicing agreement
                              permits the servicer to release the lien on a limited number of
                              mortgaged properties securing the mortgage loans, if the mortgage
                              loan is current in payment.  See "Pooling and Servicing
                              Agreement--Refinancing of Senior Lien" and "--Collection and
                              Liquidation Practices; Loss Mitigation" in this prospectus
                              supplement.]

Limited Obligations

Payments on the mortgage      The certificates represent interests only in the RAMP Series
loans, together with the      200_-__ GMACM_ Trust.  Credit enhancement includes subordinated
financial guaranty            certificates, overcollateralization, [and a financial guaranty
insurance policy, are the     insurance policy]. The certificates do not represent an interest
primary source of payments    in or obligation of the depositor, the servicer or any of their
on your certificates.         affiliates. None of the depositor, the servicer or any of their
                              affiliates  will have any obligation to replace or
                              supplement the credit enhancement,  or to take any
                              other   action  to  maintain  any  rating  of  the
                              certificates.  If proceeds  from the assets of the
                              RAMP Series  200_-GMACM_  Trust are not sufficient
                              to  make  all  payments  provided  for  under  the
                              pooling and servicing  agreement,  investors  will
                              have no recourse to the depositor, the servicer or
                              any of its affiliates.

Liquidity Risks

You may have to hold your     A secondary market for your certificates may not develop.  Even
certificates to maturity if   if a secondary market does develop, it may not continue or it may
their marketability is        be illiquid.  Neither the underwriter nor any other person will
limited.                      have any obligation to make a secondary market in your
                              certificates.  Illiquidity  means  you  may not be
                              able  to  find  a  buyer  to buy  your  securities
                              readily  or at  prices  that  will  enable  you to
                              realize a desired  yield.  Illiquidity  can have a
                              severe  adverse effect on the market value of your
                              certificates.

                              Any class of offered  certificates  may experience
                              illiquidity,  although  typically  illiquidity  is
                              more  likely  for  classes  that  are   especially
                              sensitive to  prepayment,  credit or interest rate
                              risk,  or that  have been  structured  to meet the
                              investment  requirements of limited  categories of
                              investors.

                                        13

<PAGE>



Special Yield and
Prepayment Considerations

The yield to maturity on      The yield to maturity on each class of offered certificates will
your certificates will vary   depend on a variety of factors, including:
depending on the rate of
prepayments.                  o    the rate and timing of principal payments on the mortgage
                                   loans, including prepayments, defaults and liquidations, and
                                   repurchases due to breaches of representations or warranties;

                              o    the pass-through rate for that class;

                              o    interest shortfalls due to mortgagor prepayments; and

                              o    the purchase price of that class.

                              The  rate  of  prepayments  is  one  of  the  most
                              important and least predictable of these factors.

                              In general,  if you  purchase a  certificate  at a
                              price  higher  than  its   outstanding   principal
                              balance  and  principal   distributions   on  your
                              certificate  occur  faster than you assumed at the
                              time of  purchase,  your  yield will be lower than
                              you  anticipated.  Conversely,  if you  purchase a
                              certificate at a price lower than its  outstanding
                              principal  balance and principal  distributions on
                              that class  occur more  slowly than you assumed at
                              the time of  purchase,  your  yield  will be lower
                              than you anticipated.

The rate of  prepayments  on the  mortgage  loans will vary  depending on future
market conditions, and other factors.


               Because  mortgagors can typically  prepay their mortgage loans at
               any time, the rate and timing of principal  distributions  on the
               offered certificates are highly uncertain. Typically, when market
               interest  rates  increase,  borrowers  are less  likely to prepay
               their  mortgage  loans.  This could result in a slower  return of
               principal  to you at a time  when you  might  have  been  able to
               reinvest  your  funds  at a  higher  rate of  interest  than  the
               pass-through  rate on your  class of  certificates.  On the other
               hand,  when  market   interest  rates  decrease,   borrowers  are
               typically more likely to prepay their mortgage loans.  This could
               result in a faster  return of principal to you at a time when you
               might not be able to reinvest  your funds at an interest  rate as
               high as the pass-through rate on your class of certificates.

                                        14
<PAGE>

               [Approximately ___% of the mortgage loans permit the mortgagor to
               convert the adjustable rate on the mortgage loan to a fixed rate.
               Upon  the  conversion,  the  subservicer  or  the  servicer  will
               repurchase the mortgage loan,  which will have the same effect as
               a prepayment in full.  Mortgagors  may be more likely to exercise
               their  conversion  options when interest  rates are rising.  As a
               result,  the  certificates  may receive greater  prepayments at a
               time when prepayments would not normally be expected.]

               Refinancing programs, which may involve soliciting all or some of
               the mortgagors to refinance  their mortgage  loans,  may increase
               the rate of prepayments on the mortgage loans . These refinancing
               programs  may be offered by the servicer or its  affiliates,  and
               may  include  streamlined   documentation  programs  as  well  as
               programs  under  which a mortgage  loan is modified to reduce the
               interest rate.

               See "Maturity and Prepayment Considerations" in the prospectus.

               [______%  of  the  mortgage   loans  provide  for  payment  of  a
               prepayment  charge.  Prepayment  charges  may  reduce the rate of
               prepayment  on the  mortgage  loans  until the end of the  period
               during which such prepayment  charges apply.  See "Description of
               the  Mortgage   Pool--Mortgage  Pool   Characteristics"  in  this
               prospectus    supplement    and    "Maturity    and    Prepayment
               Considerations" in the prospectus.]

The yield on your certificates will be affected by the specific  characteristics
that apply to that class, discussed below.

               The  offered  certificates  of each  class have  different  yield
               certificates  and different  sensitivities to the rate and timing
               of principal distributions. The following is a general discussion
               of yield  considerations  and  prepayment  sensitivities  of each
               class.

               See  "Certain  Yield  and  Prepayment   Considerations"  in  this
               prospectus supplement.

    Class A Certificates      The Class A Certificates are subject to various priorities for
                              payment of principal. Distributions of principal on the Class A
                              Certificates with an earlier priority of payment will be affected
                              by the rates of prepayment of the mortgage loans early in the
                              life of the mortgage pool.  Those classes of Class A Certificates
                              with a later priority of payment will be affected by the rates of
                              prepayment of the mortgage loans experienced both before and
                              after the commencement of principal distributions on those
                              classes.

                              See  "Description  of the  Certificates--Principal
                              Distributions on the Class A Certificates" in this
                              prospectus supplement.

                                        15

<PAGE>


    [Class                    A-1  Certificates  The interest  rate on the Class
                              A-1  certificates  will vary with One-Month LIBOR.
                              Therefore, the yield to investors on the Class A-1
                              certificates  will be sensitive to fluctuations in
                              the  level of  LIBOR.  Investors  should  consider
                              whether  this  volatility  is  suitable  to  their
                              investment needs.]

                              The Class A-1  certificates may not always receive
                              interest at a rate equal to  One-Month  LIBOR plus
                              the applicable  margin. If the weighted average of
                              the net mortgage  rates on the  mortgage  loans is
                              less  than  One-Month  LIBOR  plus the  applicable
                              margin,   the  interest  rate  on  the  Class  A-1
                              certificates  will be  reduced  to  that  weighted
                              average rate.  Thus, the yield to investors in the
                              Class  A-1  certificates   will  be  sensitive  to
                              fluctuations  in the level of One-Month  LIBOR and
                              may be adversely  affected by the  application  of
                              the  weighted  average  net  mortgage  rate on the
                              related  mortgage  loans . The  prepayment  of the
                              mortgage  loans with higher net mortgage rates may
                              result in a lower  weighted  average net  mortgage
                              rate. If on any distribution  date the application
                              of the weighted  average net mortgage rate results
                              in an interest  payment lower than One-Month LIBOR
                              plus  the  applicable  margin  on  the  Class  A-1
                              certificates  during the related  interest accrual
                              period,  the  value of those  certificates  may be
                              temporarily  or permanently  reduced.  In a rising
                              interest   rate   environment,   the   Class   A-1
                              certificates  may receive interest at the weighted
                              average net mortgage rate for a protracted  period
                              of time. In addition,  in such a situation,  there
                              would  be less  excess  interest  payments  on the
                              mortgage  loans  to  cover  losses  and to  create
                              additional overcollateralization.

    [Class A-3 Certificates   It is not expected that the Class
                              A-3 certificates will receive any distributions of
                              principal until the  distribution  date in . Until
                              the   distribution   date  in  ,  the   Class  A-3
                              certificates  may  receive a portion of  principal
                              prepayments  that is  smaller  than  its pro  rata
                              share of principal prepayments.]


                                        16
</TABLE>


<PAGE>


                                  INTRODUCTION

        The Depositor  will  establish a trust with respect to Series 200_-__ on
the closing date,  under a pooling and servicing  agreement among the depositor,
the servicer and the trustee, dated as of the cut-off date. On the closing date,
the depositor  will deposit into the trust a pool of mortgage loans that, in the
aggregate, will constitute a mortgage pool, and that will be secured by first or
junior liens on one-to four-family residential properties.

        Some  capitalized  terms  used in this  prospectus  supplement  have the
meanings given below under "Description of the  Certificates--Glossary of Terms"
or in the prospectus under "Glossary."

                        DESCRIPTION OF THE MORTGAGE POOL

General

     The  mortgage  pool  will  consist  of  mortgage  loans  with an  aggregate
principal balance  outstanding as of the cut-off date, after deducting  payments
of principal due on or before the cut-off date, of  $___________  . The mortgage
loans are  secured  by [first]  [and  junior  liens] on fee simple or  leasehold
interests in one- to four-family  residential  real properties [and, in the case
of ____ mortgage loans, an interest in shares issued by a cooperative  apartment
corporation and the related proprietary lease]. [___% of the mortgage loans have
a due date other than the first day of each month].  In each case,  the property
securing  the  mortgage  loan is referred  to as the  mortgaged  property.  [The
mortgage  pool will  consist  of  adjustable-rate  mortgage  loans with terms to
maturity of not more than 30 years from the date of origination or modification,
or, in the case of  approximately  __% of the mortgage  loans,  not more than 15
years.] With respect to mortgage loans which have been  modified,  references in
this prospectus  supplement to the date of origination shall be deemed to be the
date of the most recent  modification.  [Approximately __% of the mortgage loans
are secured by second liens on the mortgaged properties, and __% of the mortgage
loans are secured by third or more junior liens on the mortgaged properties. __%
of the mortgage  loans are Balloon  Loans.] With respect to mortgage loans which
have been  modified,  references  in this  prospectus  supplement to the date of
origination shall be deemed to be the date of the most recent modification.  All
percentages of the mortgage loans  described in this  prospectus  supplement are
approximate  percentages by aggregate  principal  balance as of the cut-off date
unless otherwise indicated.

        All of the mortgage loans were purchased by the depositor from, and will
be serviced  by,  [GMAC  Mortgage  Corporation].  See "The Seller and  Servicer"
below.

        Under the terms of the pooling and servicing agreement,  the Seller will
make  representations  and warranties  with respect to the mortgage loans to the
trustee for the benefit of the certificateholders.

        To the extent that the Seller does not repurchase a mortgage loan in the
event of a breach of its  representations  and  warranties  with respect to that
mortgage  loan,  neither the  Depositor nor any other person will be required to
repurchase the mortgage loan.

                                        17
<PAGE>

Mortgage Pool Characteristics

     None of the  mortgage  loans will have been  originated  prior to , or will
have a maturity  date  later than  ____1,  20__ . No  mortgage  loan will have a
remaining  term to  maturity  as of the cut-off  date of less than  months.  The
weighted  average  remaining  term to maturity of the  mortgage  loans as of the
cut-off date will be approximately months. The weighted average original term to
maturity  of the  mortgage  loans as of the cut-off  date will be  approximately
months.  __% of the mortgage loans are fully  amortizing and have original terms
to maturity of approximately  fifteen years,  with a weighted average  remaining
term to  stated  maturity  of  these  mortgage  loans of __  months.  __% of the
mortgage  loans are fully  amortizing  and have  original  terms to  maturity of
approximately  thirty years,  with a weighted  average  remaining term to stated
maturity  of these  mortgage  loans  of __  months.  As used in this  prospectus
supplement the remaining term to maturity means, as of any date of determination
and with respect to any mortgage loan, the number of months  equaling the number
of  scheduled  monthly  payments  necessary  to reduce the  then-current  Stated
Principal Balance of that mortgage loan to zero,  assuming the related mortgagor
will make all scheduled  monthly  payments but no  prepayments,  on the mortgage
loan thereafter.

        As of the cut-off  date,  ____% of the mortgage  loans are 30 to 59 days
delinquent in payment of principal and interest. As of the cut-off date, none of
the mortgage  loans will be 60 or more days  delinquent  in payment of principal
and interest.  For a description of the methodology used to categorize  mortgage
loans as  delinquent,  see "The  Seller and the  Servicer--Delinquency  and Loss
Experience of the Servicer's Portfolio" in this prospectus supplement.

        [Approximately___% of the mortgage loans will be Buy-Down Loans.]

        None of the mortgage  loans  provide for  deferred  interest or negative
amortization.

        [As of the cut-off date,  approximately  % of the mortgage loans will be
High Cost Loans.  Purchasers  or assignees of any High Cost Loan,  including the
trust,  could be liable  for all claims and  subject  to all  defenses  that the
borrower  could assert  against the  originator of the High Cost Loan.  Remedies
available  to the  borrower  include  monetary  penalties,  as well as recission
rights if appropriate disclosures were not given as required. See "Risk Factors"
in this  prospectus  supplement  and "Certain  Legal  Aspects of the  Loans--The
Mortgage Loans--Anti-Deficiency Legislation and Other Limitations on Lenders" in
the prospectus.]

        [___% of the mortgage loans are secured by second liens.]

        [Approximately  ____% of the  mortgage  loans are Balloon  Loans,  which
require monthly  payments of principal based on 30 year  amortization  schedules
and have scheduled maturity dates of approximately 15 years from the due date of
the  first  monthly  payment,  leaving a  substantial  portion  of the  original
principal  amount,  the  Balloon  Amount,  due  and  payable  on the  respective
scheduled  maturity  date.  The  existence of a Balloon  Amount  typically  will
require the related  mortgagor  to refinance  the  mortgage  loan or to sell the
mortgaged  property on or prior to the scheduled maturity date. The ability of a
mortgagor  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  mortgagor's  equity in the related  mortgaged  property,  the

                                        18
<PAGE>

financial  condition of the mortgagor,  tax laws and prevailing general economic
conditions.  None of the depositor,  the servicer or the trustee is obligated to
refinance any Balloon Loan. Subject to the terms thereof, the financial guaranty
insurance  policy will provide coverage for any losses incurred upon liquidation
of a  Balloon  Loan  arising  out of or in  connection  with  the  failure  of a
mortgagor   to   pay   its   Balloon   Amount.    See    "Description   of   the
Certificates--Financial   Guaranty   Insurance   Policy"   in  this   prospectus
supplement.]

        [Approximately  ___% of the  mortgage  loans  are  Convertible  Mortgage
Loans,  which  provide  that,  at the  option  of  the  related  mortgagor,  the
adjustable interest rate on a mortgage loan may be converted to a fixed interest
rate. Upon  conversion,  the mortgage rate will be converted to a fixed interest
rate determined in accordance with the formula set forth in the related mortgage
note which  formula is intended  to result in a mortgage  rate which is not less
than the then current market interest rates,  subject to applicable  usury laws.
After the  conversion,  the monthly  payments of principal  and interest will be
adjusted to provide for full  amortization  over the remaining term to scheduled
maturity.]

  [The servicer will be obligated to repurchase  any  Convertible  Mortgage Loan
following  the  conversion  thereof  at a price  equal to the  unpaid  principal
balance thereof plus accrued interest to the first day of the month in which the
purchase price is to be distributed to the Class A Certificates. If the servicer
fails to  repurchase  a  Convertible  Mortgage  Loan  following  the  conversion
thereof,  it will not  constitute  an Event of  Default  under the  Pooling  and
Servicing  Agreement  and the  mortgage  loan will remain in the trust fund as a
fixed-rate loan.]

        Approximately  ___% of the  mortgage  loans  will  have  mortgage  rates
calculated   on  the   basis   of  the   simple   interest   method.   See  "The
Trusts--Characteristics of Loans--Simple Interest Loans" in the prospectus.

  [Mortgage Rate Adjustment: The mortgage rate on the mortgage loans will adjust
semi-annually  commencing  approximately  six months after  origination,  on the
adjustment  date specified in the related  mortgage note, to a rate equal to the
sum,  rounded as specified in the related mortgage notes, of Six-Month LIBOR and
the  note  margin  set  forth  in the  related  mortgage  note,  subject  to the
limitations described in this prospectus supplement.]

        [The  amount  of the  monthly  payment  on each  mortgage  loan  will be
adjusted semi-annually on the due date of the month following the month in which
the adjustment date occurs to equal the amount  necessary to pay interest at the
then-applicable  mortgage rate and to fully amortize the  outstanding  principal
balance of each mortgage loan over its remaining term to stated maturity.  As of
the cut-off  date,  ___% of the  mortgage  loans will have  reached  their first
adjustment  date. The mortgage loans will have various  adjustment  dates,  note
margins and limitations on the mortgage rate adjustments, as described below.]

        [The  mortgage  rate on each loan may not  increase  or  decrease on any
adjustment  date by more than a specified  percentage  per annum.  This periodic
rate cap is not more than ___%,  except  that the  mortgage  rate on some of the
mortgage loans may adjust up to ___% on the initial adjustment date.]

                                        19

<PAGE>

        [The  mortgage  rate on a  mortgage  loan  may not  exceed  the  maximum
mortgage  rate or be less than the  minimum  mortgage  rate  specified  for such
mortgage loan in the related  mortgage note. The minimum  mortgage rate for each
mortgage  loan will be equal to the note margin,  except in the case of ____% of
the mortgage  loans,  which have a minimum  mortgage  rate greater than the note
margin.  The minimum  mortgage rates on the mortgage loans will range from ____%
to ____%,  with a weighted  average minimum mortgage rate as of the cut-off date
of _____%.  The maximum  mortgage  rates on the  mortgage  loans will range from
____% to  ______%,  with a  weighted  average  maximum  mortgage  rate as of the
cut-off  date of ____%.  No  mortgage  loan  provides  for  payment  caps on any
adjustment   date  that  would   result  in   deferred   interest   or  negative
amortization.]

        [Six-Month  LIBOR. The reference date with respect to each mortgage loan
is the  date as of which  Six-Month  LIBOR,  as  published  by The  Wall  Street
Journal,  is  determined.  The reference date with respect to each mortgage loan
is:

o    the first  business  day of the month  immediately  preceding  the month in
     which the adjustment date occurs,

o    the date forty-five days prior to the adjustment date,

o    the date fifteen days prior to the adjustment date, or

o    the 20th day of the month  preceding the month in which the adjustment date
     occurs;

except that the reference date with respect to ___ mortgage loans,  representing
approximately  ___% of the aggregate  principal  balance of the mortgage  loans,
will adjust with  respect to  Six-Month  LIBOR as published by Fannie Mae and as
most recently  available as of the date  forty-five days prior to the adjustment
date.]

        [Listed  below are levels of  Six-Month  LIBOR as  published by The Wall
Street  Journal that are or would have been  applicable to mortgage loans with a
reference date of the first business day of the preceding  month, and having the
following  adjustment dates for the indicated  years.  There can be no assurance
that levels of Six-Month LIBOR published by Fannie Mae, or published in The Wall
Street Journal on a different  reference date would have been at the same levels
as those set forth below. The following does not purport to be representative of
future levels of Six-Month  LIBOR, as published by Fannie Mae or The Wall Street
Journal.  No assurance  can be given as to the level of  Six-Month  LIBOR on any
adjustment  date or during  the life of any  mortgage  loan  based on  Six-Month
LIBOR.]

                                        20

<PAGE>
<TABLE>
<CAPTION>


<S>                                 <C>              <C>             <C>              <C>
[Adjustment Date                    1997             1998            1999             2000
January 1...........................%                %                %               %
February 1..........................
March 1.............................
April 1.............................
May 1...............................
June 1..............................
July 1..............................
August 1............................
September 1.........................
October 1...........................
November 1..........................
December 1..........................
</TABLE>

     The initial  mortgage rate in effect on a mortgage loan  typically  will be
lower,  and may be significantly  lower,  than the mortgage rate that would have
been in effect based on Six-Month LIBOR and the related note margin.  Therefore,
unless  Six-Month  LIBOR  declines  after  origination  of a mortgage  loan, the
related  mortgage  rate will  typically  increase on the first  adjustment  date
following  origination of such mortgage loan,  subject to the periodic rate cap.
The  repayment  of the  mortgage  loans will be  dependent on the ability of the
mortgagors to make larger monthly payments following adjustments of the mortgage
rate.  Mortgage  loans that have the same initial  mortgage  rate may not always
bear interest at the same  mortgage  rate because such  mortgage  loans may have
different  adjustment  dates  (and the  mortgage  rates  therefore  may  reflect
different  related Index  values),  note  margins,  maximum  mortgage  rates and
minimum mortgage rates. The net mortgage rate with respect to each mortgage loan
as of the cut-off date will be set forth in the mortgage loan schedule  attached
to the Pooling and Servicing  Agreement.  The net mortgage rate on each mortgage
loan will be adjusted on each  adjustment  date to equal the servicing fee rate,
which the mortgage  rate on the mortgage  loan minus the sum of (i) the rate per
annum at which the  servicing  fee  accrues  on the  mortgage  loan and (ii) the
policy premium rate, which is the amount of the premium payable to the financial
guaranty  insurer  with  respect to the  financial  guaranty  insurance  policy,
subject to any  periodic  rate cap,  but may not exceed the maximum net mortgage
rate, or be less than the minimum net mortgage rate for such mortgage  loan. See
"Description  of the  Mortgage  Pool--Mortgage  Pool  Characteristics"  in  this
prospectus supplement.]

     Mortgage Loan  Characteristics.  The mortgage loans will have the following
characteristics as of the cut-off date:

Number of mortgage loans

Weighted Average of Net Mortgage Rates........................               %


                                        21

<PAGE>

Range of Net Mortgage Rates...................................               %

Mortgage Rates:
    Weighted Average..........................................               %
    Range.....................................................               %

Note Margins:
    Weighted Average..........................................               %
    Range.....................................................               %

Minimum Mortgage Rates:
    Weighted Average..........................................               %
    Range.....................................................               %

Minimum Net Mortgage Rates:
    Weighted Average..........................................               %
    Range.....................................................               %

Maximum Mortgage Rates:
    Weighted Average..........................................               %
    Range.....................................................               %

Maximum Net Mortgage Rates:
    Weighted Average..........................................               %
    Range.....................................................               %

Weighted Average Months to next Adjustment Date after __________,
_____.


        The mortgage  loans are  assumable  pursuant to the terms of the related
mortgage note. See "Maturity and Prepayment Considerations" in the prospectus.

        [Included   below  is  a  table  showing  the  Credit  Scores  for  some
mortgagors.  Credit Scores are obtained by many  mortgage  lenders in connection
with mortgage loan  applications to help assess a borrower's  credit-worthiness.
Credit  Scores are  obtained  from credit  reports  provided  by various  credit
reporting organizations,  each of which may employ differing computer models and
methodologies.  The  Credit  Score is  designed  to assess a  borrower's  credit
history at a single point in time, using objective information currently on file
for the  borrower at a particular  credit  reporting  organization.  Information
utilized  to create a Credit  Score may  include,  among other  things,  payment
history,  delinquencies on accounts, levels of outstanding indebtedness,  length
of credit history,  types of credit,  and bankruptcy  experience.  Credit Scores
range from approximately 350 to approximately 840, with higher scores indicating
an individual  with a more favorable  credit  history  compared to an individual
with a lower score. However, a Credit Score purports only to be a measurement of
the relative degree of risk a borrower represents to a lender,  i.e., a borrower
with a higher  score is  statistically  expected to be less likely to default in
payment than a borrower  with a lower score.  In addition,  investors  should be
aware  that  Credit  Scores  were  developed  to  indicate  a level  of  default
probability over a two-year  period,  which does not correspond to the life of a
mortgage loan.  Furthermore,  Credit Scores were not developed  specifically for
use in connection  with mortgage loans,  but for consumer loans in general,  and

                                        22

<PAGE>

assess only the borrower's past credit history.  Therefore,  a Credit Score does
not take into consideration the differences  between mortgage loans and consumer
loans generally,  or the specific  characteristics of the related mortgage loan,
for example, the loan-to-value ratio, LTV ratio, the collateral for the mortgage
loan,  or the debt to income  ratio.  There can be no assurance  that the Credit
Scores of the  mortgagors  will be an accurate  predictor of the  likelihood  of
repayment of the related  mortgage  loans or that any  mortgagor's  Credit Score
would not be lower if obtained as of the date of this prospectus supplement.]

        [The following  tables  describe  information as to the Credit Scores of
the related mortgagors as used in the origination of the mortgage loans.
<TABLE>
<CAPTION>

                            Credit Score Distribution

                            Number of Mortgage         Cut-off Date        Percent of Mortgage
   Credit Score Range              Loans             Principal Balance             Pool
   ------------------              -----             -----------------             ----
<S>                                                     <C>                             <C>
                                                        $                               %



-------------------------
Not Available (1)
------------------------
Subtotal with Credit
Score
   Total Pool

</TABLE>

____________________
(1)     Mortgage loans  indicated as having a Credit Score that is not available
        include some  mortgage  loans where the Credit Score was not provided by
        the related  seller and  mortgage  loans where no credit  history can be
        obtained from the related mortgagor.]

        Set forth below is a description of some additional  characteristics  of
the  mortgage  loans as of the cut-off  date  unless  otherwise  indicated.  All
percentages  of the  mortgage  loans are  approximate  percentages  by aggregate
principal  balance as of the cut-off  date unless  otherwise  indicated.  Unless
otherwise specified,  all principal balances of the mortgage loans are as of the
cut-off date and are rounded to the nearest dollar.
<TABLE>
<CAPTION>

                                 Mortgage Rates


                            Number of Mortgage         Cut-off Date        Percent of Mortgage
   Mortgage Rates (%)              Loans             Principal Balance             Pool


<S>                                                   <C>
                                                      $                                    %








  Total                                               $                                    %
</TABLE>
                                        23

<PAGE>

        As of the  cut-off  date,  the  weighted  average  mortgage  rate of the
mortgage loans will be approximately % per annum.

<TABLE>
<CAPTION>

                    Original Mortgage Loan Principal Balances


<S>                             <C>                     <C>                     <C>
   Original Mortgage            Number of              Cut-off Date           Percentage of
      Loan Balance            Mortgage Loans        Principal Balance         Mortgage Pool


  $                                                  $                                     %






  Total                                              $                                     %


        As of the cut-off  date,  the average  unpaid  principal  balance of the
mortgage loans will be approximately $___________ .

                                        24

<PAGE>
                    Net Mortgage Rates of the Mortgage Loans

                                                Number of       Cut-off Date       Percent of
                                              Mortgage Loans     Principal       Mortgage Loans
Net Mortgage Rates (%)                                            Balance
   6.000-6.499..........................                      $                                %
   6.500-6.999..........................
   7.000-7.499..........................
   7.500-7.999..........................
   8.000-8.499..........................
   8.500-8.999..........................
   9.000-9.499..........................
   9.500-9.999..........................
  10.000-10.499.........................
  11.000-11.499.........................
  11.500-11.999.........................
  12.000-12.499.........................
  12.500-12.999.........................
  13.000-13.499.........................
        Total...........................                      $                                %


        As of the cut-off  date,  the weighted  average net mortgage rate of the
mortgage loans will be approximately _______% per annum.

                         [Combined Loan-to-Value Ratios


     Combined Loan              Number of              Cut-off date           Percentage of
   to Value Ratio (%)         Mortgage Loans        Principal Balance         Mortgage Pool

                                                     $                                     %








  Total                                              $                                     %
</TABLE>

     The  weighted  average  combined LTV ratio at  origination  of the mortgage
loans will be approximately _____%.]

        [The method for  calculating  the combined LTV ratio is described  below
        under the caption "Underwriting Standards."]

                                        25

<PAGE>
<TABLE>
<CAPTION>
                      [Junior Ratios of the Mortgage Loans


                                              Number of
                                               Mortgage       Cut-off Date       Percent of
<S>                                             <C>         <C>                <C>
 Junior Ratio(%)                                Loans      Principal Balance   Mortgage Loans

             -                                                $                        %
             -
             -
             -
             -
             -
             -
             -
             -
             -

                 Total                                        $                        %
                                                              =======
__________________
               Excludes  mortgage  loans  secured by first  liens on the related
               mortgaged property. With respect to each mortgage loan secured by
               a second lien on the related mortgaged property, the Junior Ratio
               is the ratio of the  original  principal  balance of the mortgage
               loan to the sum of (i) the  original  principal  balance  of that
               mortgage  loan,  and (ii) the  unpaid  principal  balance  of any
               senior lien at the time of the origination of that mortgage loan.

               The  weighted  average  Junior  Ratio as of the cut-off  date was
               approximately __%.]


                Geographic Distributions of Mortgaged Properties


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

[California                                          $                                     %

Connecticut

Illinois

New Jersey

New York]

Other (1)

  Total                                              $                                     %

                                        26

<PAGE>

        (1) Other  includes  states and the  District of Columbia  with under 3%
concentrations individually.

     No more than ____% of the  mortgage  loans  will be  secured  by  mortgaged
properties  located in any one zip code area in California and no more than % of
the mortgage  loans will be secured by mortgaged  properties  located in any one
zip code area outside California.

                              Mortgage Loan Purpose


                                Number of              Cut-off Date           Percentage of
      Loan Purpose            Mortgage Loans        Principal Balance         Mortgage Pool


Purchase                                             $                                     %

Rate/Term Refinance

Equity Refinance

  Total                                              $                                     %

     The weighted  average  combined LTV ratio at  origination  of rate and term
refinance mortgage loans will be __________%.  The weighted average combined LTV
ratio at origination of equity refinance mortgage loans will be______ %.

                        Mortgage Loan Documentation Types


                                Number of              Cut-off Date           Percentage of
   Documentation Type         Mortgage Loans        Principal Balance         Mortgage Pool


Full                                                 $                                     %

Reduced

  Total                                              $                                     %


o    For  purposes  of the above  table,  Reduced  Documentation  Type  includes
     mortgage loans which were underwritten under a no stated income program.

        [The weighted  average LTV ratio at  origination  of the mortgage  loans
which were underwritten under a reduced loan documentation program will be %. No
more than % of the reduced loan documentation  mortgage loans will be secured by
mortgaged properties located in California.]

                                        27

<PAGE>
                                 Occupancy Types


                                Number of              Cut-off Date           Percentage of
       Occupancy              Mortgage Loans        Principal Balance         Mortgage Pool


Primary Residence                                    $                                     %

Second/Vacation

Non Owner-occupied

  Total                                              $                                     %

                            Mortgaged Property Types
---------------------------------------------------------------------------------------------------------------


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


Single-family detached                               $                                     %

Planned Unit
Developments (detached)

Two- to four-family
units

Condo Low-Rise (less
than 5 stories)

Condo Mid-Rise (5 to 8
stories)

Condo High-Rise (9
stories or more)

Townhouse

Planned Unit
Developments (attached)

Cooperative Units

Leasehold

  Total                                                     $                              %

                                        28

<PAGE>

                      [Lien Priority of the Mortgage Loans


                                           Number of             Cut-off Date         Percent of
           Lien Property                 Mortgage Loans       Principal Balance     Mortgage Loans



Second Lien                                                     $                         %
                                                                ---                    ---
       Total                                                    $                         %]
                                                                ===                    ===


                          Remaining Term of Scheduled Maturity of the Mortgage Loans


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

                                                                       $                  %

        Total                                                          $                %
</TABLE>

  The weighted  average  remaining  term to maturity of the mortgage loans as of
the cut-off date was approximately ___ months.

        [In  connection  with each  mortgage loan that is secured by a leasehold
interest, the related seller shall have represented to the depositor that, among
other things:

o    the use of  leasehold  estates for  residential  properties  is an accepted
     practice in the area where the related mortgaged property is located;

o    residential property in the area consisting of leasehold estates is readily
     marketable;

o    the lease is recorded and no party is in any way in breach of any provision
     of the lease;

o    the  leasehold  is in full force and effect and is not subject to any prior
     lien or encumbrance  by which the leasehold  could be terminated or subject
     to any charge or penalty; and


                                        29

<PAGE>

o              the remaining  term of the lease does not terminate less than ten
               years after the maturity date of each such mortgage loan.

        Some of the aspects of the  Cooperative  Loans  included in the mortgage
pool  differ from those of other types of mortgage  loans.  See  "Certain  Legal
Aspects  of  the  Loans--The   Mortgage  Loans   --Cooperative   Loans"  in  the
prospectus.]

        [A portion of the  mortgage  loans  provide for payment of a  prepayment
charge.  In most  cases,  the  prepayment  provisions  provide  for payment of a
prepayment  charge for partial  prepayments and full  prepayments,  other than a
prepayment:

o    occurring upon the sale of property securing a mortgage loan,

o    made within five years following the origination of the mortgage loan, and

o    In an amount  equal to six  months'  advance  interest on the amount of the
     prepayment  that,  when  added to all  other  amounts  prepaid  during  the
     twelve-month period immediately  preceding the date of prepayment,  exceeds
     twenty percent (20%) of the original principal amount of the mortgage loan.

Prepayment  charges  received on the mortgage  loans will not be  available  for
distribution   on  the   certificates.   See  "Certain   Legal  Aspects  of  the
Loans--Default Interest and Limitations on Prepayments" in the prospectus.]

Underwriting Standards

        GMACM's  underwriting  standards  with  respect  to the  mortgage  loans
generally will conform to those  published in GMACM's  underwriting  guidelines.
The underwriting  standards as set forth in GMACM's underwriting  guidelines are
continually revised based on prevailing  conditions in the residential  mortgage
market and the market for mortgage securities.

        The underwriting standards set forth in GMACM's underwriting  guidelines
with respect to mortgage loans originated or acquired under the GMAC Mortgage 30
Year  Non-Conforming  Fixed Rate Loan  Program  provide  for  varying  levels of
documentation.  For the  "Standard"  documentation  loan program,  a prospective
borrower  is required to  complete a detailed  application  providing  pertinent
credit information.  The application contains a description of borrower's 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  merchants  and lenders and any record of  bankruptcy.  In
addition,  employment  verification  is obtained  which  reports the  borrower's
current  salary and may contain the length of employment and an indication as to
whether it is expected that the borrower  will  continue such  employment in the
future. If a prospective borrower is self-employed or if income is received from
dividends and interest,  rental properties or other income which can be verified
from tax returns,  the borrower may also be required to submit  copies of signed
tax returns. In addition, the borrower may be required to authorize verification
of deposits at financial institutions where the borrower has accounts.

                                        30

<PAGE>

        In determining the adequacy of the mortgaged property as collateral,  an
appraisal  may be required  of each  property  considered  for  financing.  Such
appraisals may be performed by appraisers  independent  from or affiliated  with
GMACM or its affiliates.  Such appraisals,  however, will not establish that the
mortgaged  properties  provide assurance of repayment of the mortgage loans. The
appraiser  is  required to verify that  property is in good  condition  and that
construction,  if new,  has been  completed.  The  appraisal is based on various
factors,  including  the  market  value  of  comparable  homes  and the  cost of
replacing the improvements.  For existing  properties,  if the appraisal is more
than 120 days old but less  than 180  days  old,  the  original  appraiser  must
certify that the value has not declined.  If the appraisal is more than 180 days
old,   a   new    appraisal   is    required.    For   new    construction    or
construction-to-permanent  loans, if the appraisal is more than 120 days old but
less than 360 days old, the original  appraiser  must certify that the value has
not  declined.  The  re-certification  must  be  dated  within  120  days of the
settlement  or  closing.  If the  appraisal  is more  than 360 days  old,  a new
appraisal is  required.  To the extent that the  appraised  value of a mortgaged
property declines over time, the actual loan-to-value ratio with respect to such
mortgage loan will be higher than the loan-to-value ratio derived at the time of
origination of such mortgage loan.

        Once all  applicable  employment,  credit and  property  information  is
received,  a determination  is made as to whether the  prospective  borrower has
sufficient monthly income available to meet the borrower's  monthly  obligations
on the proposed  mortgage loan and other  expenses  related to the home (such as
property taxes and hazard insurance) and other financial obligations and monthly
living expenses.

        Under  GMACM's  underwriting  guidelines,  loans may also be  originated
under the "Relocation" or "Relocation-VIP"  documentation programs.  Under these
programs,  certain items described above are verified using alternative sources.
In  the  case  of  "Relocation"  documentation,  a  signed  employer  relocation
verification  form is  acceptable  in lieu of a  paystub.  The  "Relocation-VIP"
program does not require income verification,  however,  eligible borrowers must
have a minimum annual base salary of $75,000.

        Loans may also be originated under GMACM's underwriting guidelines under
the "Stated Income," a no income verification for self-employed  borrowers.  For
these loans, a credit check, an appraisal, and verification of sufficient assets
is required.  These loans generally will not exceed a 75% loan-to-value ratio on
primary residences and a 70% loan-to-value ratio on second homes.

        GMACM's  underwriting  guidelines  also  provide  for  loans  under  its
"Select" program to employees and retirees of General Motors Corporation, or GM.
Such loans are made to executives  of GM or affiliates of GM, dealer  principals
and general managers with a minimum annual base salary of $75,000 or to GM or GM
affiliate  retirees with a minimum base retirement annual income of $60,000.  In
addition,  "Super  Select"  processed  loans  are  made to  executives  of GM or
affiliates of GM, dealer  principals and general  managers with a minimum annual
base salary of $200,000.  For both "Select" and "Super Select" loan programs, no
income, no asset and, at times, no appraisal is required.  Underwriting for both
"Select" and "Super Select" is subject to a maximum  loan-to-value  ratio of 80%
for primary residences.  For the "Select" program, a maximum loan-to-value ratio
of 70% is  permitted  for second  homes and for the "Super  Select"  program the
maximum  loan-to-value  ratio allowed is 80% for second homes. The loan-to-value

                                        31

<PAGE>


ratio for the "Super Select" program is based on the borrower's stated value and
generally no appraisal is required for  loan-to-value  ratios of 80% or less. On
the "Select"  program,  the borrower must supply  evidence of value only in some
instances.  For example,  if the combined loan amount exceeds $650,000 or if the
loan is an equity  refinance loan, an appraisal of the property is required.  In
addition  to  the  loan-to-value  and  salary   requirements   described  above,
generally,   borrower   eligibility   under  the  "Select"  or  "Super   Select"
documentation program may be determined by use of a credit scoring model.

        The underwriting standards set forth in GMACM's underwriting  guidelines
with respect to mortgage loans originated under the GMACM 30 Year Non-Conforming
Fixed Rate Loan  Program  may be varied in  appropriate  cases.  There can be no
assurance  that  every  mortgage  loan was  originated  in  conformity  with the
applicable  underwriting standards in all material respects, or that the quality
or performance of the mortgage loans will be equivalent under all circumstances.

        GMACM's  underwriting  standards  include  a set  of  specific  criteria
pursuant to which the underwriting  evaluation is made. However, the application
of GMACM's  underwriting  standards does not imply that each specific  criterion
was  satisfied  individually.  Rather,  a mortgage loan will be considered to be
originated in accordance with a given set of underwriting standards if, based on
an overall qualitative  evaluation,  the loan is in substantial  compliance with
those underwriting standards.  For example, a mortgage loan may be considered to
comply  with a set of  underwriting  standards,  even  if one or  more  specific
criteria included in those underwriting  standards were not satisfied,  if other
factors  compensated for the criteria that were not satisfied or if the mortgage
loan  is  considered  to be in  substantial  compliance  with  the  underwriting
standards.

 [Primary Mortgage Insurance and Primary Hazard Insurance

     Each mortgage loan is required to be covered by a standard hazard insurance
policy,  which is referred to as a primary hazard insurance policy. In addition,
to the best of the depositor's  knowledge,  each mortgage loan with an LTV ratio
at  origination  in excess of % will be insured by a primary  mortgage  guaranty
insurance policy,  which is referred to as a primary insurance policy,  covering
at least ___% of the principal  balance of the mortgage loan at  origination  if
the LTV ratio is  between  ___% and  ___%,  and at least  ___% of the  principal
balance of the mortgage loan at origination if the LTV ratio is between ___% and
___%. An  additional  ___% of the mortgage  loans are mortgage  loans with a LTV
ratio,  or combined LTV ratio in the case of the junior loans, at origination in
excess of 80% that are not insured by a primary insurance policy.

        Substantially  all of the  primary  insurance  policies  were  issued by
General Electric Mortgage  Insurance  Corporation,  Mortgage Guaranty  Insurance
Corporation,   United  Guaranty  Residential  Insurance  Company,  PMI  Mortgage
Insurance Company,  Commonwealth  Mortgage Assurance Company,  Republic Mortgage
Insurance  Company or Amerin Guaranty  Corporation,  which  collectively are the
primary  insurers.  Each primary  insurer has a claims paying ability  currently
acceptable  to the  rating  agencies  that  have  been  requested  to  rate  the
certificates;  however,  there is no assurance  as to the actual  ability of any
primary  insurer  to pay  claims.  See  "Insurance  Policies  on  Loans"  in the
prospectus.]

                                        32

<PAGE>


Additional Information

        The description in this  prospectus  supplement of the mortgage pool and
the mortgaged  properties is based upon the mortgage pool as  constituted at the
close of business on the cut-off date,  as adjusted for the scheduled  principal
payments due on or before the cut-off date. Prior to the issuance of the offered
certificates,  mortgage  loans may be removed from the mortgage pool as a result
of incomplete  documentation  or otherwise,  if the depositor deems that removal
necessary or appropriate.  A limited number of other mortgage loans may be added
to the  mortgage  pool prior to the  issuance of the offered  certificates.  The
depositor  believes that the information in this  prospectus  supplement will be
substantially  representative of the  characteristics of the mortgage pool as it
will be constituted at the time the offered certificates are issued although the
range of mortgage  rates and maturities  and some other  characteristics  of the
mortgage loans in the mortgage pool may vary.

        A current  report on Form 8-K will be  available  to  purchasers  of the
offered certificates and will be filed,  together with the pooling and servicing
agreement, with the commission within fifteen days after the initial issuance of
the offered certificates.  In the event mortgage loans are removed from or added
to the mortgage  pool as described in the preceding  paragraph,  that removal or
addition will be noted in the current report.

                             THE SELLER AND SERVICER

General

        [GMAC  Mortgage  Corporation]  is the Seller and Servicer for all of the
mortgage  loans in the  mortgage  pool.  The Seller is an indirect  wholly-owned
subsidiary of [General Motors Acceptance Corporation].  The Seller is engaged in
the mortgage banking  business,  including the origination,  purchase,  sale and
servicing of residential mortgage loans.

        The certificates do not represent an interest in or an obligation of the
Seller or the  Servicer.  The  Seller's  only  obligations  with  respect to the
certificates will be pursuant to certain limited  representations and warranties
made by the Seller or as otherwise provided herein.

        The Seller  maintains its executive and principal  offices at 100 Witmer
Road, Horsham, Pennsylvania 19044. Its telephone number is (215) 682-1000.

        The Servicer will be  responsible  for  servicing the Mortgage  Loans in
accordance with the its program guide and the terms of the Servicing  Agreement.
The Custodian will be [________].

Delinquency and Loss Experience of the Servicer's Portfolio


        The following  tables summarize the delinquency and loss experience [for
all closed-end home equity loans] originated by the Servicer. The data presented
in the following  tables are for  illustrative  purposes  only,  and there is no
assurance that the  delinquency and loss experience of the mortgage loans in the
mortgage pool will be similar to that described below.

                                        33
<PAGE>

        As used in this prospectus supplement, a loan is considered to be "30 to
59 days" or "30 or more  days"  delinquent  when a  payment  due on any due date
remains  unpaid as of the close of  business on the next  following  monthly due
date.  However,  since the  determination  as to  whether a loan falls into this
category is made as of the close of business  on the last  business  day of each
month, a loan with a payment due on July 1 that remained  unpaid as of the close
of business on July 31 would still be considered  current as of July 31. If that
payment remained unpaid as of the close of business on August 31, the loan would
then be  considered  to be 30 to 59  days  delinquent.  Delinquency  information
presented in this prospectus supplement as of the cut-off date is determined and
prepared as of the close of business on the last business day immediately  prior
to the cut-off date.

        There can be no  assurance  that the  delinquency  experience  described
below will be representative of the results that may be experienced with respect
to the mortgage loans in the mortgage pool.
<TABLE>
<CAPTION>

                         Delinquency and Loss Experience

               Mortgage Loan Portfolio Delinquency Experience (1)
=========================================================================================================
                        At _____, 2000       At December 31,      At December 31,      At December 31,
                                                  1999                 1998                 1997
                       $ Loans    % by $    $ Loans    % by $    $ Loans    % by $    $ Loans    % by $
                       -------    ------    -------    ------    -------    ------    -------    ------
<S>                     <C>             <C>             <C>             <C>             <C>     <C>
Number of Loans
Total Portfolio

Period of
Delinquency
   30-59 Days
   60-89 Days
   90+ Days
Total Loans

Foreclosure
Foreclosed
Total Loans in
Foreclosure

Total Delinquent
Loans
                      =========== ======== =========== ======== =========== ======== =========== ========

---------------------------------------------------------------------------------------------------------
                      Mortgage Loan Portfolio Loss and Foreclosure Experience (1)
=========================================================================================================
                       At _______, 2000      At December 31,      At December 31,      At December 31,
                                                  1999                 1998                 1997
                       $ Loans    % by $    $ Loans    % by $    $ Loans    % by $    $ Loans    % by $
                       -------    ------    -------    ------    -------    ------    -------    ------
Number of Loans
Total Portfolio

Total Loans in
Foreclosure


Net Chargeoffs for
Period
                      =========== ======== =========== ======== =========== ======== =========== ========

(1) Performing loans in bankruptcy are not included in delinquency statistics.

</TABLE>

                         DESCRIPTION OF THE CERTIFICATES

General

        The Series 200_ - __  Mortgage  Asset-Backed  Pass-Through  Certificates
will include the following  three classes of Class A  Certificates:

                                        34

<PAGE>


o    Class A-1 Certificates, or the Adjustable Rate Certificates

o    Class A-2 Certificates; and

o    Class A-3 Certificates, or the Lockout Certificates;  and together with the
     Class A-2 Certificates, the Fixed Rate Certificates

        In  addition  to the  Class A  Certificates,  the  Series  -__  Mortgage
Asset-Backed   Pass-Through  Certificates  will  also  include  two  classes  of
certificates  which  are  designated  as the Class SB  Certificates  and Class R
Certificates.  Only the Class A  Certificates  are  offered  by this  prospectus
supplement.  See  "Glossary" in the  prospectus  for the meanings of capitalized
terms and acronyms not otherwise defined in this prospectus supplement.

        The certificates will evidence the entire beneficial  ownership interest
in the trust fund.  The trust fund will consist of:

o    the mortgage loans

o    the assets as from time to time that are identified as deposited in respect
     of the mortgage loans in the Custodial  Account and in the Payment  Account
     and belonging to the trust fund

o    property  acquired by  foreclosure of the mortgage loans or deed in lieu of
     foreclosure

o    any applicable  primary  insurance  policies and primary  hazard  insurance
     policies

o    the financial guaranty insurance policy; and

o    all proceeds of any of the foregoing.

        The Class A  Certificates  will be  available  only in  book-entry  form
through  facilities of The Depository  Trust  Company.  The Class A Certificates
will be issued,  maintained and transferred on the book-entry records of DTC and
its   participants.   The  Class  A  Certificates  will  be  issued  in  minimum
denominations of $25,000 and integral multiples of $1 in excess thereof.

        The Class A Certificates will be represented by one or more certificates
registered in the name of the nominee of DTC. The depositor has been informed by
DTC that DTC's nominee will be Cede & Co. No  beneficial  owner will be entitled
to receive a  certificate  of any class in fully  registered  form, a definitive
certificate,   except  as  described  in  this   prospectus   supplement   under
"--Book-Entry  Registration  of Certain of the Offered  Certificates--Definitive
Certificates." Unless and until definitive certificates are issued for the Class
A  Certificates  under the limited  circumstances  described in this  prospectus
supplement:

o              all references to actions by  certificateholders  with respect to
               the Class A Certificates shall refer to actions taken by DTC upon
               instructions from its participants, and
o              all references in this  prospectus  supplement to  distributions,
               notices,   reports  and  statements  to  certificateholders  with
               respect to the Class A Certificates shall refer to distributions,
               notices, reports and statements to DTC or Cede, as the registered
               holder  of  the  Class  A  Certificates,   for   distribution  to
               beneficial owners by DTC in accordance with DTC procedures.

                                        35

<PAGE>


Book-Entry Registration of Certain of the Offered Certificates

        General.  Beneficial  owners  that  are  not  participants  or  indirect
participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, the Class A Certificates may do so only through participants
and  indirect  participants.  In  addition,  beneficial  owners will receive all
distributions of principal of and interest on the Class A Certificates  from the
paying agent through DTC and  participants.  Accordingly,  beneficial owners may
experience  delays in their  receipt of  payments.  Unless and until  definitive
certificates are issued for the Class A Certificates, it is anticipated that the
only registered  certificateholder  of the Class A Certificates will be Cede, as
nominee of DTC.  Beneficial  owners will not be recognized by the trustee or the
servicer as certificateholders, as the term is used in the pooling and servicing
agreement,  and  beneficial  owners  will be  permitted  to receive  information
furnished to certificateholders and to exercise the rights of certificateholders
only indirectly through DTC, its participants and indirect participants.

        Under the rules,  regulations and procedures  creating and affecting DTC
and its operations,  DTC is required to make book-entry transfers of the Class A
Certificates  among  participants  and to receive and transmit  distributions of
principal  of, and  interest  on,  the Class A  Certificates.  Participants  and
indirect participants with which beneficial owners have accounts with respect to
the Class A Certificates similarly are required to make book-entry transfers and
receive and  transmit  distributions  on behalf of their  respective  beneficial
owners.  Accordingly,  although  beneficial  owners  will not  possess  physical
certificates evidencing their interests in the Class A Certificates, DTC's rules
provide a mechanism by which beneficial  owners,  through their participants and
indirect  participants,  will receive distributions and will be able to transfer
their interests in the Class A Certificates.

        None of the  depositor,  the  servicer  or the  trustee  will  have  any
liability  for any  actions  taken  by DTC or its  nominee,  including,  without
limitation,  actions for any aspect of the records  relating to or payments made
on account of beneficial ownership interests in the Class A Certificates held by
Cede,  as nominee for DTC, or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

        Definitive  Certificates.  Definitive  certificates  will be  issued  to
beneficial  owners or their  nominees,  respectively,  rather than to DTC or its
nominee,  only under the limited  conditions  described in the prospectus  under
"Description of the Securities--Form of Securities."

        Upon the occurrence of an event described in the prospectus in the third
paragraph under "Description of the Securities--Form of Securities," the trustee
is required to notify,  through DTC,  participants who have ownership of Class A
Certificates  as  indicated  on  the  records  of DTC  of  the  availability  of
definitive certificates for their Class A Certificates. Upon surrender by DTC of
the  definitive  certificates  representing  the Class A  Certificates  and upon
receipt of instructions from DTC for  re-registration,  the trustee will reissue
the Class A  Certificates  as definitive  certificates  issued in the respective
principal  amounts owned by individual  beneficial  owners,  and  thereafter the
trustee  and  the  servicer  will   recognize  the  holders  of  the  definitive
certificates as certificateholders under the pooling and servicing agreement.

                                        36

<PAGE>

        For  additional   information  regarding  DTC  and  the  DTC  registered
certificates,  see  "Description of the  Securities--Form  of Securities" in the
prospectus.

Glossary of Terms

        The following  terms are given the meanings shown below to help describe
the cash flows on the certificates:

        Accrued  Certificate  Interest - For any distribution  date and class of
Class A  Certificates,  an amount equal to interest  accrued  during the related
Interest Accrual Period on the Certificate Principal Balance of the certificates
of that  class  immediately  prior  to  that  distribution  date at the  related
pass-through rate less interest  shortfalls,  if any, allocated thereto for that
distribution  date,  to the  extent  not  covered  with  respect  to the Class A
Certificates  by  the  subordination  provided  by  the  Class  SB  Certificates
including:

               (i) any Prepayment  Interest  Shortfall to the extent not covered
        by the  servicer  as  described  in  this  prospectus  supplement  under
        "Description of the Certificates--Interest Distributions";

               (ii) the interest  portions of Realized Losses,  including Excess
          Special Hazard Losses,  Excess Fraud Losses, Excess Bankruptcy Losses,
          and Extraordinary Losses not allocated through subordination;

               (iii) the interest  portion of any  Advances  that were made with
        respect to  delinquencies  that were ultimately  determined to be Excess
        Special Hazard Losses,  Excess Fraud Losses, Excess Bankruptcy Losses or
        Extraordinary Losses; and

               (iv) any other interest  shortfalls not covered by subordination,
        including  interest  shortfalls  relating to the  Soldiers' and Sailors'
        Civil  Relief Act of 1940,  or Relief  Act,  or similar  legislation  or
        regulations, all allocated as described below.

Any  reductions   will  be  allocated  among  the  holders  of  all  classes  of
certificates  in proportion  to the  respective  amounts of Accrued  Certificate
Interest  that would have been  payable on that  distribution  date absent these
reductions.  In the  event  that  any  shortfall  described  in the  immediately
preceding  four clauses above is allocated to the offered  certificates,  or the
Available Distribution Amount on any distribution date is less than the Interest
Distribution  Amount due on any  distribution  date, the amount of any shortfall
will be drawn under the financial  guaranty  insurance policy and distributed to
the  holders of the Class A  Certificates.  Notwithstanding  the  foregoing,  if
payments are not made as required under the financial guaranty insurance policy,
any  interest  shortfalls  may be  allocated  to the  Class  A  Certificates  as
described above.  See "--Financial  Guaranty  Insurance  Policy" below.  Accrued
Certificate  Interest on each class of Class A Certificates  will be distributed
on a pro rata basis. Accrued Certificate Interest on the Class A-2 and Class A-3
Certificates  is calculated on the basis of a 360-day year  consisting of twelve

                                        37

<PAGE>


30-day months.  Accrued Certificate  Interest on the Class A-1 Certificates will
be calculated on the basis of the actual number of days in the Interest  Accrual
Period and a 360-day year.

        Available  Distribution  Amount - For any  distribution  date, an amount
equal to:

o              the aggregate amount of scheduled  payments on the mortgage loans
               due on the  related  due  date  and  received  on or prior to the
               related  determination  date,  after  deduction  of  the  related
               servicing fees and any subservicing  fees, which are collectively
               referred to as the servicing fees, and the premium payable on the
               financial guaranty insurance policy;

o              all unscheduled payments,  including mortgagor prepayments on the
               mortgage  loans,  Insurance  Proceeds,  Liquidation  Proceeds and
               proceeds from repurchases of and  substitutions  for the mortgage
               loans occurring during the preceding calendar month; and

o              all Advances made for that distribution date, in each case net of
               amounts   reimbursable   therefrom   to  the   servicer  and  any
               subservicer.

        In  addition  to the  foregoing  amounts,  with  respect to  unscheduled
collections,  not  including  mortgagor  prepayments,  the servicer may elect to
treat such  amounts as included  in the  Available  Distribution  Amount for the
distribution  date in the month of receipt,  but is not  obligated  to do so. As
described in this prospectus supplement under "--Principal  Distributions on the
Class A Certificates," any amount with respect to which such election is so made
shall be  treated  as  having  been  received  on the last day of the  preceding
calendar  month for the  purposes of  calculating  the amount of  principal  and
interest  distributions  to any  class  of  certificates.  With  respect  to any
distribution  date,  the due date is the first  day of the  month in which  that
distribution date occurs and the determination date is the 20th day of the month
in which that  distribution  date occurs or, if that day is not a business  day,
the immediately succeeding business day.

        On  any  distribution   date,  the  policy  premium  rate  is  equal  to
one-twelfth  of the product of the  percentage  specified in the  Insurance  and
Indemnity  Agreement,  dated as of  ______,  ____ among the  financial  guaranty
insurer,  the  depositor,  the  trustee,  the seller and the  servicer,  and the
aggregate Certificate Principal Balance of the Class A Certificates  immediately
prior to such distribution date.

        Certificate  Principal  Balance - For any Class A Certificate  as of any
date of  determination,  an amount  equal to the initial  Certificate  Principal
Balance  of that  certificate,  reduced  by the  aggregate  of (a)  all  amounts
allocable to principal previously  distributed with respect to that certificate,
including amounts paid pursuant to the financial  guaranty insurance policy, and
(b) any  reductions in the  Certificate  Principal  Balance of that  certificate
deemed to have occurred in connection with allocations of Realized Losses in the
manner described in this prospectus supplement, other than any amounts that have
been paid pursuant to the financial guaranty insurance policy.

                                        38

<PAGE>


        Cumulative  Insurance Payments - The aggregate of any payments made with
respect to the Class A Certificates by the financial  guaranty insurer under the
financial guaranty insurance policy.

     Excess  Bankruptcy  Losses - Bankruptcy  Losses in excess of the Bankruptcy
Amount.

        Excess Cash Flow-On any  distribution  date, the excess of the Available
Distribution Amount over the sum of (a) the Interest Distribution Amount and (b)
the sum of the amounts  described in clauses [ ] of the  definition of Principal
Distribution Amount.

        Excess Fraud Losses - Fraud Losses in excess of the Fraud Loss Amount.

        Excess  Special  Hazard Losses - Special  Hazard Losses in excess of the
Special Hazard Amount.

        Excess  Subordinated  Amount - On any distribution  date, the excess, if
any,  of (a) the  Subordinated  Amount  on such  distribution  date over (b) the
Targeted Subordinated Amount.

        Final  Disposition - A Final Disposition is deemed to have occurred upon
a  determination  by the servicer that it has received all  Insurance  Proceeds,
Liquidation  Proceeds and other payments or cash  recoveries  which the servicer
reasonably and in good faith expects to be finally recoverable with respect to a
defaulted mortgage loan.

        Interest Accrual Period - For the Class A-2 and Class A-3  Certificates,
the calendar month  preceding the month in which the  distribution  date occurs.
For the Class A-1  Certificates,  (a) for the  distribution  date in __________,
___, the period  commencing  on the closing date and ending on the day preceding
the distribution  date in ________ ___, and (b) with respect to any distribution
date after the distribution  date in _________ ___, the period commencing on the
distribution  date in the  month  immediately  preceding  the month in which the
distribution date occurs and ending on the day preceding the distribution date.

        Interest   Distribution   Amount  -  The  aggregate  amount  of  Accrued
Certificate   Interest  to  be  distributed  to  the  holders  of  the  Class  A
Certificates for that distribution date.

        Lockout  Prepayment  Percentage - For any  distribution  date  occurring
prior to the  distribution  date in , 0%. For any  distribution  date  occurring
after the first five years  following the closing date, a percentage  determined
as follows:

o for any distribution date during the sixth year after the closing date, 30%;

o for any distribution date during the seventh year after the closing date, 40%;

o for any distribution date during the eighth year after the closing date, 60%;

o    for any  distribution  date during the ninth year after the  closing  date,
     80%; and

o for any distribution date thereafter, 100%.

                                        39

<PAGE>



     Lockout Scheduled Percentage - For any distribution date occurring prior to
the distribution date in _________, 0% and for any distribution date thereafter,
100%.

        Principal  Distribution  Amount -On any distribution date, the lesser of
(a) the  balance  of the  Available  Distribution  Amount  remaining  after  the
Interest Distribution Amount has been distributed and (b) the sum of:

               (1) the principal  portion of all scheduled  monthly  payments on
        the mortgage  loans received or advanced with respect to the related due
        period;

               (2) the  principal  portion of all proceeds of the  repurchase of
        mortgage loans or, in the case of a substitution, amounts representing a
        principal  adjustment as required by the pooling and servicing agreement
        during the preceding calendar month;

               (3) the principal  portion of all other  unscheduled  collections
        received on the mortgage  loans during the preceding  calendar  month or
        deemed to be received  during the preceding  calendar  month  including,
        without limitation,  full and partial prepayments made by the respective
        mortgagors, to the extent not distributed in the preceding month;

               (4) the principal  portion of any Realized Losses incurred on the
        mortgage  loans for the preceding  calendar  month to the extent payable
        from Excess Cash Flow on such distribution date; and

     (5) the Subordination Increase Amount for such distribution date.

        Subordinated  Amount - On any distribution  date, the excess, if any, of
(a) the aggregate Stated  Principal  Balances of the mortgage loans after giving
effect to distributions of principal to be made on such  distribution  date over
(b) the  Certificate  Principal  Balance of the Class A Certificates  as of such
date,  after taking into account the payment to the Class A Certificates  of the
amounts  described in clauses [ ] of the  definition  of Principal  Distribution
Amount on such distribution date.

        Subordination  Increase Amount - On any distribution date, any amount of
Excess Cash Flow actually applied as an accelerated  payment of principal on the
Class A Certificates.

        Subordination Reduction Amount - On any distribution date, the lesser of
(a) the Excess Subordinated Amount and (b) the amount available for distribution
specified in clauses [ ] of the definition of Principal Distribution Amount.

        Targeted  Subordinated  Amount - On any distribution  date, the required
level of the  Subordinated  Amount,  as set forth in the Pooling  and  Servicing
Agreement.

Distributions

  Distributions  on the Class A Certificates  will be made by the trustee on the
25th day of each  month or,  if that day is not a  business  day,  then the next
succeeding  business  day,  commencing  in _______  2000.  Distributions  on the
certificates  will be made to the  persons in whose names the  certificates  are
registered at the close of business on the day prior to each  distribution  date

                                        40

<PAGE>


or, if the certificates are no longer DTC registered certificates, on the record
date.  See  "Description  of  the  Securities--Distributions  of  Principal  and
Interest on the  Securities" in the  prospectus.  Distributions  will be made by
check or money order mailed, or upon the request of a  certificateholder  owning
Class A Certificates having denominations,  aggregating at least $1,000,000,  by
wire  transfer  or  otherwise,  to the  address  of the person  entitled  to the
distribution,  which, in the case of DTC registered certificates, will be DTC or
its nominee,  as it appears on the trustee's  register in amounts  calculated as
described in this prospectus  supplement on the determination date. However, the
final  distribution  relating  to  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 the final  distribution.  A
business  day is any day  other  than:  a  Saturday  or Sunday or a day on which
banking  institutions  in  the  State  of  California,   Minnesota,   New  York,
Pennsylvania,  Illinois or Delaware  are  required  or  authorized  by law to be
closed.

Interest Distributions

        Holders  of each  class  of Class A  Certificates  will be  entitled  to
receive  interest  distributions  in an amount equal to the Accrued  Certificate
Interest on that class on each distribution date, to the extent of the Available
Distribution  Amount  for  that  distribution  date,  commencing  on  the  first
distribution date in the case of all classes of Class A Certificates entitled to
interest distributions.

        Prepayment   Interest   Shortfalls  will  result  because   interest  on
prepayments in full is distributed  only to the date of prepayment,  and because
no interest is distributed on prepayments in part, as these  prepayments in part
are applied to reduce the outstanding  principal balance of the related mortgage
loans as of the due date in the month of prepayment.

        However,  on any distribution date, any Prepayment  Interest  Shortfalls
resulting from  prepayments in full during the preceding  calendar month will be
offset  by the  servicer,  but  only to the  extent  those  Prepayment  Interest
Shortfalls  do  not  exceed  the  amount  of  the  servicing  fee  due  on  such
distribution  date.   Prepayment  Interest  Shortfalls  resulting  from  partial
prepayments  will not be offset by the servicer from servicing  compensation  or
otherwise.  No assurance can be given that the servicing  compensation available
to  cover  Prepayment  Interest  Shortfalls  will be  sufficient  therefor.  See
"Pooling and Servicing  Agreement--Servicing  and Other Compensation and Payment
of Expenses" in this prospectus supplement.

        [If on any distribution date the Available  Distribution  Amount is less
than  Accrued  Certificate  Interest  on  the  Class  A  Certificates  for  that
distribution  date,  the  shortfall  will be allocated  among the holders of all
classes of Class A  Certificates  in  proportion  to the  respective  amounts of
Accrued Certificate Interest for that distribution date. In addition, the amount
of any such interest shortfalls that are covered by subordination, specifically,
interest  shortfalls not described in the  definition of Available  Distribution
Amount preceding paragraph, will be unpaid Accrued Certificate Interest and will
be  distributable  to holders of the  certificates of those classes  entitled to
those amounts on subsequent  distribution  dates,  in each case to the extent of
available  funds after  interest  distributions  as required in this  prospectus
supplement.

                                        41

<PAGE>


        These  shortfalls  could occur,  for example,  if  delinquencies  on the
mortgage loans were  exceptionally  high and were  concentrated  in a particular
month and Advances by the servicer did not cover the  shortfall.  Any amounts so
carried  forward will not bear  interest.  Any interest  shortfalls  will not be
offset  by a  reduction  in  the  servicing  compensation  of  the  servicer  or
otherwise,  except to the limited  extent  described in the preceding  paragraph
with respect to Prepayment  Interest  Shortfalls  resulting from  prepayments in
full.

        The  pass-through  rates on all classes of Class A  Certificates,  other
than the Class  A-1  Certificates,  are fixed and are  listed on page S- of this
prospectus supplement.

        The  pass-through  rates on the Class A-1 Certificates are calculated as
follows:

     The  pass-through  rate on the Class A-1  Certificates  with respect to the
initial  Interest  Accrual  Period  is____%  per annum,  and as to any  Interest
Accrual  Period  thereafter,  will be a per annum rate equal to _____%  plus the
arithmetic  mean of the London  interbank  offered rate quotations for one-month
Eurodollar  deposits,   determined  monthly  as  described  in  this  prospectus
supplement,  with a maximum rate of ____% per annum and a minimum rate of _____%
per annum.

        The pass-through rates on the Class A-1 Certificates for the current and
immediately preceding Interest Accrual Period may be obtained by telephoning the
trustee at __________.]

        [The pass-through  rates on all classes of the Class A Certificates will
increase  by  __%  per  annum  for  each   distribution  date  after  the  first
distribution  date on which the  servicer  and the  depositor  are  permitted to
exercise their option to purchase the mortgage loans from the trust as described
under  "Pooling  and  Servicing   Agreement--Termination,"  in  this  prospectus
supplement. Notwithstanding the foregoing, the pass-through rates on the Class A
Certificates  will not  increase as  described  above if proceeds  for  optional
termination are available for payment to the  certificateholders  on or prior to
any distribution date.]

        As  described in this  prospectus  supplement,  the Accrued  Certificate
Interest  allocable to each class of  certificates  is based on the  Certificate
Principal Balance of that class.

Determination of LIBOR

        LIBOR for any Interest Accrual Period after the initial Interest Accrual
Period will be determined as described in the three succeeding paragraphs.

        On each distribution date, LIBOR shall be established by the trustee and
as to any Interest  Accrual Period,  LIBOR will equal the rate for United States
dollar  deposits for one month which  appears on the Dow Jones  Telerate  Screen
Page 3750 as of 11:00 A.M.,  London time, on the second LIBOR Business Day prior
to the first day of that  Interest  Accrual  Period--the  LIBOR rate  adjustment
date. Telerate Screen Page 3750 means the display designated as page 3750 on the
Telerate  Service or any other page as may replace page 3750 on that service for
the purpose of displaying  London interbank offered rates of major banks. If the
rate does not appear on that page or any other page as may replace  that page on
that  service,  or if the service is no longer  offered,  any other  service for
displaying  LIBOR or  comparable  rates as may be selected by the trustee  after
consultation with the servicer, the rate will be the reference bank rate.

                                        42

<PAGE>

        The reference  bank rate will be determined on the basis of the rates at
which  deposits in the 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 trustee after consultation with the servicer.
The reference bank rate will be determined as of 11:00 A.M., London time, on the
day  that  is  one  LIBOR  business  day  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 aggregate Certificate Principal
Balance of the Class A-1 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 quotations are provided, the rate will be
the arithmetic mean of the quotations. If on that 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  trustee
after  consultation with the servicer,  as of 11:00 A.M., New York City time, on
that date for loans in U.S.  Dollars to leading  European  banks for a period of
one month in amounts  approximately equal to the aggregate Certificate Principal
Balance of the Class A-1 Certificates then outstanding.  If no quotations can be
obtained, the rate will be LIBOR for the prior distribution date, or in the case
of the  first  LIBOR  rate  adjustment  date,  % with  respect  to the Class A-1
Certificates;  provided  however,  if, under the priorities listed previously in
this  paragraph,  LIBOR for a distribution  date would be based on LIBOR for the
previous  distribution  date for the third  consecutive  distribution  date, the
trustee shall select an alternative  comparable index over which the trustee has
no control,  used for  determining  one-month  Eurodollar  lending rates that is
calculated and published or otherwise  made  available by an independent  party.
LIBOR business day means any day other than (i) a Saturday or a Sunday or (ii) a
day on which banking institutions in the city of London, England are required or
authorized by law to be closed.

        The  establishment of LIBOR by the trustee and the trustee's  subsequent
calculation of the  pass-through  rates applicable to the Class A-1 Certificates
for the relevant Interest Accrual Period, in the absence of manifest error, will
be final and binding.

Principal Distributions on the Class A Certificates

        Except as provided  below,  holders of the Class A Certificates  will be
entitled to receive on each distribution date, in the priority described in this
prospectus  supplement  and  to  the  extent  of the  portion  of the  Available
Distribution   Amount   remaining   after  the   distribution  of  the  Interest
Distribution Amount is distributed,  a distribution allocable to principal equal
to the Principal Distribution Amount.

        Distributions   of  principal  on  the  Class  A  Certificates  on  each
distribution date will be made, after distribution of the Interest  Distribution
Amount, as follows:

               (i)  the   Principal   Distribution   Amount  to  the  Class  A-3
        Certificates in reduction of its Certificate  Principal  Balance,  until
        its  Certificate  Principal  Balance has been reduced to zero, an amount
        equal to the sum of the following:

                      (A) the  Lockout  Scheduled  Percentage  of the  Class A-3
               Certificates' pro rata share, based on its Certificate  Principal
               Balance relative to the aggregate  Certificate  Principal Balance
               of all classes of  Certificates,  of the aggregate of the amounts
               described  in  clauses  [  ]  of  the   definition  of  Principal
               Distribution Amount; and

                                        43

<PAGE>


                      (B) the  Lockout  Prepayment  Percentage  of the Class A-3
               Certificates' pro rata share, based on its Certificate  Principal
               Balance relative to the aggregate  Certificate  Principal Balance
               of all classes of Class A  Certificates,  of the aggregate of the
               amounts  described in clause [ ] of the  definition  of Principal
               Distribution Amount;

provided  that if the  aggregate of the amounts set forth in the  definition  of
Principal  Distribution  Amount  is  more  than  the  balance  of the  Available
Distribution  Amount remaining after the Interest  Distribution  Amount has been
distributed, the amount paid to the Class A-3 Certificates under this clause (i)
shall be  reduced  by an amount  equal to the Class A-3  Certificates'  pro rata
share,  based on its aggregate  Certificate  Principal  Balance  relative to the
aggregate  Certificate  Principal  Balance of the Class A  Certificates  of that
difference; and

               (ii) the balance of the Principal  Distribution  Amount remaining
        after the distributions,  if any, described in clause (i) above shall be
        distributed in the following order of priority:

                      (A)   first,   concurrently,   Class  A-1  and  Class  A-2
               Certificates,  on a  pro  rata  basis,  until  their  Certificate
               Principal Balances have been reduced to zero; and

                      (B)  second,  to the  Class  A-3  Certificates  until  its
               Certificate Principal Balance has been reduced to zero.]

        On each  distribution  date,  the  financial  guaranty  insurer shall be
entitled  to receive,  after  payment to the Class A  Certificateholders  of the
Interest  Distribution  Amount and the  Principal  Distribution  Amount for such
distribution date, but before application of any Subordination  Increase Amount,
from the Excess Cash Flow to the extent available therefor, the aggregate of any
payments made with respect to the Class A Certificates by the financial guaranty
insurer  under  the  financial  guaranty  insurance  policy  to the  extent  not
previously reimbursed, plus interest thereon.

Overcollateralization Provisions


        The Pooling and Servicing  Agreement requires that, on each distribution
date,  Excess  Cash Flow,  if any,  be applied on such  distribution  date as an
accelerated  payment  of  principal  on the  Class A  Certificates,  but only as
follows:  The Excess Cash Flow for any  distribution  date will derive primarily
from the amount of interest  accrued on the mortgage  loans in excess of the sum
of (a) interest at the related  pass-through rates on the Certificate  Principal
Balances of the Class A  Certificates,  (b) the premium payable on the financial
guaranty  insurance  policy in respect  of the  mortgage  loans and (c)  accrued
servicing fees in respect of the mortgage loans, in each case in respect of such
distribution  date. Excess Cash Flow will be applied on any distribution date as
follows:

                                        44

<PAGE>


o           first,  to pay to  the  holders  of the  Class  A  Certificates  the
            principal  portion of Realized Losses incurred on the mortgage loans
            for the preceding calendar month;

o    second, to pay to the financial  guaranty insurer any Cumulative  Insurance
     Payments;

o    third, to pay any Subordination Increase Amount;

o           fourth, to pay the holders of the Class A Certificates the amount of
            any Prepayment Interest Shortfalls  allocated thereto, to the extent
            not covered by the Servicing Fee payable on such distribution date;

o           fifth, to pay the holders of the Class A Certificates any Prepayment
            Interest  Shortfalls  remaining unpaid from prior distribution dates
            together with interest thereon; and

o           sixth, to pay to the holders of the Class SB Certificates  and Class
            R Certificates any balance  remaining,  in accordance with the terms
            of the Pooling and Servicing Agreement.


The  application  of Excess Cash Flow to the payment of principal on the Class A
Certificates  has the effect of  accelerating  the  amortization  of the Class A
Certificates relative to the amortization of the mortgage loans.


        The Pooling and Servicing  Agreement requires that the Excess Cash Flow,
to the extent  available as described  above,  will be applied as an accelerated
payment of principal on the Class A Certificates to the extent that the Targeted
Subordinated  Amount  exceeds the  Subordinated  Amount as of such  distribution
date.

        Subordination   Reduction   Amount:  In  the  event  that  the  Targeted
Subordinated  Amount is permitted  to decrease or "step down" on a  distribution
date  in the  future,  a  portion  of the  principal  that  would  otherwise  be
distributed to the holders of the Class A Certificates on such distribution date
shall not be  distributed  to the  holders of the Class A  Certificates  on such
distribution date. This has the effect of decelerating  principal  distributions
to the Class A Certificates  relative to the amortization of the mortgage loans,
and of reducing the  Subordinated  Amount.  If, on any  distribution  date,  the
Excess  Subordinated  Amount  is,  or,  after  taking  into  account  all  other
distributions to be made on such  distribution  date would be, greater than zero
(i.e.,  the  Subordinated  Amount  is or would  be  greater  than  the  Targeted
Subordinated  Amount),  then any  amounts  relating  to  principal  which  would
otherwise  be  distributed  to the holders of the Class A  Certificates  on such
distribution  date shall instead be  distributed  to the holders of the Class SB
Certificates in an amount equal to the  Subordination  Reduction Amount for such
distribution date.

Financial Guaranty Insurance Policy

        The following summary of the terms of the financial  guaranty  insurance
policy does not  purport to be  complete  and is  qualified  in its  entirety by
reference to the financial guaranty insurance policy. The following  information

                                        45

<PAGE>


regarding  the  financial  guaranty  insurance  policy has been  supplied by the
financial guaranty insurer for inclusion in this prospectus supplement.


        Glossary of Terms: As used in this section and in the financial guaranty
insurance policy, the following terms shall have the following meanings:

o          Agreement  -  The  Pooling  and  Servicing  Agreement,  dated  as  of
           _________,  _____, among the depositor,  the Seller, the Servicer and
           the trustee,  without  regard to any amendment or supplement  thereto
           unless such  amendment or supplement  has been approved in writing by
           the financial guaranty insurer.

o          Business  Day - Any day other than a  Saturday,  a Sunday or a day on
           which banking  institutions  in New York City or in the city in which
           the corporate  trust office of the trustee under the Agreement or the
           financial  guaranty insurer is located are authorized or obligated by
           law or executive order to close.

o          Deficiency  Amount - For the related Class A  Certificates  as of any
           distribution  date,  (i) any  shortfall  in amounts  available in the
           Payment Account to pay interest  accrued during the Interest  Accrual
           Period  on  the  Certificate   Principal   Balance  of  the  Class  A
           Certificates at the applicable Pass-Through Rate, net of any interest
           shortfalls  relating  to the Relief Act and any  Prepayment  Interest
           Shortfalls allocated to the Class A Certificates,  (ii) the principal
           portion of any Realized  Loss  allocated to the Class A  Certificates
           and  (iii)  the  Certificate   Principal   Balance  of  the  Class  A
           Certificates to the extent unpaid on the final  distribution  date or
           earlier  termination  of the trust fund  pursuant to the terms of the
           Agreement.  For purposes of determining  the Deficiency  Amount,  the
           final   distribution   date   will  be  the   distribution   date  in
           ____________.

o          Holder - Any person who is the registered or beneficial  owner of any
           Class A Certificate and who, on the applicable  distribution date, is
           entitled  under  the  terms of the Class A  Certificates  to  payment
           thereunder.

o    Insured Amount - As of any distribution date, any Deficiency Amount.

o          Notice - The telephonic or telegraphic notice,  promptly confirmed in
           writing by telecopy  substantially  in the form of Exhibit A attached
           to the financial  guaranty insurance policy, the original of which is
           subsequently  delivered  by  registered  or  certified  mail from the
           trustee specifying the Insured Amount which shall be due and owing on
           the applicable distribution date.

        Capitalized  terms used in the financial  guaranty  insurance policy and
not otherwise defined in the financial  guaranty insurance policy shall have the
meanings set forth in the Agreement as of the date of execution of the financial
guaranty insurance policy,  without giving effect to any subsequent amendment to
or modification of the Agreement  unless the amendment or modification  has been
approved in writing by the financial guaranty insurer.


                                        46

<PAGE>


        The financial  guaranty insurer,  in consideration of the payment of the
premium  and subject to the terms of the related  financial  guaranty  insurance
policy, thereby unconditionally and irrevocably guarantees to any Holder that an
amount  equal  to each  full and  complete  Insured  Amount  will be paid to the
trustee or its  successor,  as trustee for the Holders.  The financial  guaranty
insurer's  obligations  under each  financial  guaranty  insurance  policy for a
particular  Insured  Amount shall be discharged to the extent funds equal to the
applicable Insured Amount are received by the trustee, whether or not such funds
are properly  applied by the trustee.  Insured Amounts shall be paid only at the
time set forth in each financial  guaranty  insurance policy, and no accelerated
Insured  Amounts  shall be paid  regardless of any  acceleration  of the Class A
Certificates,  unless such  acceleration  is at the sole option of the financial
guaranty  insurer.  The financial  guaranty  insurance policy does not cover any
interest   shortfalls   relating  to  the  Relief  Act  or  Prepayment  Interest
Shortfalls.

        Notwithstanding   the  foregoing   paragraph,   the  financial  guaranty
insurance  policy  does  not  cover  shortfalls,  if  any,  attributable  to the
liability of the trust fund, any REMIC or the trustee for withholding  taxes, if
any, including interest and penalties in respect of any such liability.

        The financial  guaranty  insurer will pay any amounts  payable under the
financial  guaranty  insurance  policy no later than 12:00  noon,  New York City
time,  on the later of the  distribution  date on which the  related  Deficiency
Amount,  as defined below,  is due or the Business Day following  receipt in New
York,  New York on a Business Day of a Notice;  provided  that if such Notice is
received  after 12:00 noon, New York City time, on such Business Day, it will be
deemed to be received on the following Business Day. If any such Notice received
is not in proper form or is otherwise  insufficient  for the purpose of making a
claim under the financial  guaranty  insurance  policy it shall be deemed not to
have been received for purposes of this  paragraph,  and the financial  guaranty
insurer  shall  promptly  so advise the  trustee  and the  trustee may submit an
amended Notice.

        Insured  Amounts  due under the  financial  guaranty  insurance  policy,
unless otherwise stated in the financial  guaranty  insurance policy,  are to be
disbursed  by the  financial  guaranty  insurer to the  trustee on behalf of the
Holders by wire  transfer of  immediately  available  funds in the amount of the
Insured Amount.

        The  financial  guaranty  insurance  policy  is being  issued  under and
pursuant  to and shall be  construed  under,  the laws of the State of New York,
without giving effect to the conflict of laws principles thereof.

        The  financial  guaranty  insurance  policy  is not  cancelable  for any
reason. The premium on the financial guaranty insurance policy is not refundable
for any reason including payment, or provision being made for payment,  prior to
maturity of the related Class A Certificates.

Allocation of Losses; Subordination

        Subject to the terms thereof,  the financial  guaranty  insurance policy
will  cover  all  Realized  Losses  allocated  to the Class A  Certificates.  If
payments are not made as required under the financial guaranty insurance policy,
Realized  Losses  will be  allocable  to the Class A  Certificates  based on the
following priorities.

                                        47

<PAGE>


        The  subordination  provided to the Class A Certificates by the Class SB
Certificates will cover Realized Losses on the mortgage loans that are Defaulted
Mortgage Losses, Fraud Losses,  Bankruptcy Losses and Special Hazard Losses. Any
Realized Losses which are not Excess Special Hazard Losses, Excess Fraud Losses,
Excess Bankruptcy Losses or Extraordinary Losses will be allocated as follows:

o    first, to the Excess Cash Flow for the related distribution date; and

o    second, to the Class SB Certificates

and the  remainder of the Realized  Losses  among all the  remaining  classes of
Class A Certificates on a pro rata basis.

        Any allocation of a Realized Loss, other than a Debt Service  Reduction,
to a certificate will be made by reducing:

o              its Certificate  Principal Balance,  in the case of the principal
               portion of the Realized Loss, in each case until the  Certificate
               Principal Balance of that class has been reduced to zero, and
o              the  Accrued  Certificate  Interest  thereon,  in the case of the
               interest portion of the Realized Loss, by the amount so allocated
               as of the distribution  date occurring in the month following the
               calendar month in which the Realized Loss was incurred.

In addition, any allocation of a Realized Loss to a Class A Certificate may also
be made  by  operation  of the  payment  priority  to the  Class A  Certificates
described under "--Principal  Distributions on the Class A Certificates" in this
prospectus supplement.

        As used in  this  prospectus  supplement,  subordination  refers  to the
provisions  discussed  above for the  sequential  allocation of Realized  Losses
among the various classes, as well as all provisions effecting those allocations
including the priorities for distribution of cash flows in the amounts described
in this prospectus supplement.

        As described in the prospectus,  in some  circumstances the servicer may
permit a servicing  modification--the  modification of a defaulted mortgage loan
to reduce the applicable  mortgage rate or to reduce its  outstanding  principal
amount. Any principal reduction of this type shall constitute a Realized Loss at
the time of the  reduction,  and the  amount by which  each  monthly  payment is
reduced by any mortgage rate reduction  shall  constitute a Realized Loss in the
month in which each such reduced monthly payment is due.

        Servicing  modification  reductions shall be allocated when incurred, as
provided above, in the same manner as other Realized Losses as described in this
prospectus supplement. Any Advances made on any mortgage loan will be reduced to
reflect any related servicing  modifications  previously made. The mortgage rate
and Net Loan Rate as to any  mortgage  loan will be deemed  not  reduced  by any
servicing modification,  so that the calculation of Accrued Certificate Interest
payable  on the  Class A  Certificates  will not be  affected  by the  servicing
modification.

                                        48

<PAGE>


        Any Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
Losses,  Extraordinary  Losses  or  other  losses  of  a  type  not  covered  by
subordination  will  be  allocated  on a  pro  rata  basis  among  the  Class  A
Certificates  and in an aggregate  amount equal to the  percentage  of that loss
equal  to the  then  aggregate  Certificate  Principal  Balance  of the  Class A
Certificates  divided  by the then  aggregate  Stated  Principal  Balance of the
mortgage loans, in each case subject to the limitations set forth in the Pooling
and  Servicing  Agreement,  and the  remainder  of the  Realized  Losses will be
allocated to the Class SB Certificates.

        An allocation of a Realized Loss on a "pro rata basis" among two or more
classes  of  certificates  means  an  allocation  to each of  those  classes  of
certificates on the basis of its then outstanding  Certificate Principal Balance
prior to giving effect to distributions to be made on that  distribution date in
the case of an allocation of the principal  portion of a Realized Loss, or based
on the Accrued Certificate Interest thereon in respect of that distribution date
in the case of an allocation of the interest portion of a Realized Loss.

        In order to  maximize  the  likelihood  of  distribution  in full of the
Interest  Distribution  Amount  and  Principal   Distribution  Amount,  on  each
distribution date, holders of Class A Certificates have a right to distributions
of the Available  Distribution Amount that is prior to the rights of the holders
of the Class SB Certificates  and Class R Certificates,  to the extent necessary
to satisfy the Interest Distribution Amount and Principal Distribution Amount.

     The Special  Hazard Amount shall  initially be equal to $______.  As of any
date of  determination  following  the cut-off date,  the Special  Hazard Amount
shall  equal  $_____  less  the  sum  of  (A)  any  amounts   allocated  through
subordination  relating to Special Hazard Losses and (B) the Adjustment  Amount.
The Adjustment  Amount will be equal to an amount  calculated under the terms of
the pooling and servicing agreement.

     The Fraud Loss Amount shall  initially be equal to  $__________.  As of any
date of determination  after the cut-off date, the Fraud Loss Amount shall equal
(X) prior to the third  anniversary of the cut-off date an amount equal to ____%
of the  aggregate  principal  balance  of all of the  mortgage  loans  as of the
cut-off date minus the aggregate  amounts  allocated  through  Subordination for
Fraud  Losses  up to that  date of  determination  and (Y) from the third to the
fifth  anniversary of the cut-off date, an amount equal to (1) the lesser of (a)
the Fraud Loss Amount as of the most recent  anniversary of the cut-off date and
(b) ____% of the aggregate  principal balance of all of the mortgage loans as of
the most recent  anniversary of the cut-off date minus (2) the aggregate amounts
allocated  through   subordination  for  Fraud  Losses  since  the  most  recent
anniversary of the cut-off date up to that date of  determination.  On and after
the fifth  anniversary  of the cut-off date, the Fraud Loss Amount shall be zero
and Fraud Losses shall not be allocated through subordination.

     The Bankruptcy Amount will initially be equal to $________ . As of any date
of  determination  on or after the first  anniversary  of the cut-off date,  the
Bankruptcy  Amount will equal the  excess,  if any, of (1) the lesser of (a) the
Bankruptcy  Amount  as of the  business  day  next  preceding  the  most  recent
anniversary of the cut-off date and (b) an amount  calculated under the terms of
the pooling and servicing agreement, which amount as calculated will provide for
a  reduction  in the  Bankruptcy  Amount,  over  (2)  the  aggregate  amount  of
Bankruptcy  Losses  allocated  solely  to  the  Class  SB  Certificates  through
subordination since that anniversary.

                                        49

<PAGE>


        Realized Losses allocated to the Class A Certificates will be covered by
the financial  guaranty  insurance policy. In the event payments are not made as
required  under such  policy,  these  losses will be borne by the holders of the
Class A Certificates.

        With respect to any defaulted mortgage loan that is finally  liquidated,
through  foreclosure  sale,  disposition  of the related  mortgaged  property if
acquired on behalf of the certificateholders by deed in lieu of foreclosure,  or
otherwise,  the amount of loss  realized,  if any, will equal the portion of the
Stated Principal Balance  remaining,  if any, plus its interest through the last
day of the month in which  that  mortgage  loan was  finally  liquidated,  after
application  of all  amounts  recovered,  net  of  amounts  reimbursable  to the
servicer or the subservicer for expenses,  including  attorneys'  fees,  towards
interest and principal owing on the mortgage loan.

        Notwithstanding the foregoing,  the provisions relating to subordination
will not be  applicable  in  connection  with a  Bankruptcy  Loss so long as the
servicer has notified the trustee in writing that:

o              the servicer is  diligently  pursuing any remedies that may exist
               in  connection  with  the  representations  and  warranties  made
               regarding the related mortgage loan and

o either:

          o    the  related  mortgage  loan is not in  default  with  regard  to
               payments due thereunder or

          o    delinquent  payments of principal and interest  under the related
               mortgage loan and any premiums on any  applicable  primary hazard
               insurance policy and any related escrow payments relating to that
               mortgage  loan  are  being  advanced  on a  current  basis by the
               servicer or a subservicer.

        The Special Hazard Amount,  Fraud Loss Amount and Bankruptcy  Amount may
be further reduced as described in the prospectus  under  "Description of Credit
Enhancement--Subordination."

Advances

        Prior to each  distribution  date,  the  servicer  is  required  to make
Advances which were due on the mortgage loans on the  immediately  preceding due
date and delinquent on the business day next preceding the related determination
date.

        These  Advances  are  required  to be made only to the  extent  they are
deemed  by  the  servicer  to be  recoverable  from  related  late  collections,
Insurance Proceeds or Liquidation Proceeds. The purpose of making these Advances
is to  maintain a regular  cash flow to the  certificateholders,  rather than to
guarantee or insure  against  losses.  The servicer will not be required to make
any  Advances  for  reductions  in the  amount of the  monthly  payments  on the
mortgage loans due to Debt Service  Reductions or the  application of the Relief
Act or similar  legislation or regulations.  Any failure by the servicer to make
an Advance as required under the pooling and servicing agreement will constitute

                                        50

<PAGE>


an  event of  default  thereunder,  in which  case  the  trustee,  as  successor
servicer, will be obligated to make any Advance, in accordance with the terms of
the pooling and servicing agreement.

        All Advances will be  reimbursable  to the servicer on a first  priority
basis from  either (a) late  collections,  Insurance  Proceeds  and  Liquidation
Proceeds from the mortgage loan as to which such  unreimbursed  Advance was made
or (b) as to any Advance that remains unreimbursed in whole or in part following
the final  liquidation of the related mortgage loan, from any amounts  otherwise
distributable on any of the Class A Certificates.


                         THE FINANCIAL GUARANTY INSURER

        The following  information  has been supplied by the financial  guaranty
insurer for inclusion in this Prospectus  Supplement.  No representation is made
by the depositor, the underwriters or any of their affiliates as to the accuracy
or completeness of such information.

                    [                                  ]

                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

General

        The yields to maturity and the aggregate  amount of distributions on the
Class A  Certificates  will be  affected  by the rate and  timing  of  principal
payments on the  mortgage  loans,  the amount and timing of  mortgagor  defaults
resulting in Realized Losses and by adjustments to the mortgage rates.  The rate
of default of mortgage loans secured by second liens may be greater than that of
mortgage loans secured by first liens. The yields may be adversely affected by a
higher or lower than  anticipated  rate of  principal  payments on the  mortgage
loans in the trust fund.  The rate of principal  payments on the mortgage  loans
will in turn be affected by the  amortization  schedules of the mortgage  loans,
the rate and  timing  of  mortgagor  prepayments  on the  mortgage  loans by the
mortgagors, liquidations of defaulted mortgage loans and repurchases of mortgage
loans due to breaches of some representations and warranties.

        The  timing of  changes  in the rate of  prepayments,  liquidations  and
repurchases of the mortgage  loans may, and the timing of Realized  Losses will,
significantly  affect  the yield to an  investor,  even if the  average  rate of
principal  payments  experienced  over  time is  consistent  with an  investor's
expectation.  In addition, the rate of prepayments of the mortgage loans and the
yield to investors on the certificates may be affected by refinancing  programs,
which  may  include  general  or  targeted  solicitations,  as  described  under
"Maturity and Prepayment  Considerations" in the prospectus.  Since the rate and
timing of principal  payments on the mortgage loans will depend on future events
and on a variety of factors,  as described in this prospectus  supplement and in
the  prospectus  under  "Yield  Considerations"  and  "Maturity  and  Prepayment
Considerations,"  no  assurance  can be given as to the  rate or the  timing  of
principal payments on the Class A Certificates.

        The  amount  of  Excess  Cash  Flow  may be  adversely  affected  by the
prepayment of mortgage loans with higher mortgage  rates.  Any reduction of this
type will  reduce  the  amount of Excess  Cash Flow that is  available  to cover
Realized Losses, increase  overcollateralization on the related classes of Class
A Certificates and cover Prepayment  Interest  Shortfalls,  to the extent and in
the manner  described in this  prospectus  supplement.  See  "Description of the

                                        51

<PAGE>

Mortgage Pool--General," "Description of the Certificates--Overcollateralization
Provisions"  and  "--Allocation  of Losses;  Subordination"  in this  prospectus
supplement.

        The Class A Certificates  are subject to various  priorities for payment
of  principal  as  described in this  prospectus  supplement.  Distributions  of
principal  on classes of Class A  Certificates  having an  earlier  priority  of
payment will be affected by the rates of prepayment of the mortgage  loans early
in the life of the  mortgage  pool.  The  timing of  commencement  of  principal
distributions  and the weighted average lives of classes of Class A Certificates
with a later  priority of payment will be affected by the rates of prepayment of
the  mortgage  loans  both  before  and  after  the  commencement  of  principal
distributions on those classes. In addition,  the yield to maturity of the Class
A  Certificates  will depend on  whether,  to what  extent,  and the timing with
respect to which,  Excess Cash Flow is used to accelerate  payments of principal
on the Class A Certificates or any  Subordination  Reduction Amount is released.
See "Description of the Certificates--Overcollateralization  Provisions" in this
prospectus supplement.

        [A subservicer may allow the refinancing of a mortgage loan by accepting
prepayments on the mortgage loan and permitting a new loan secured by a mortgage
on the same property, which may be originated by the subservicer or the Servicer
or any of their respective affiliates or by an unrelated entity. In the event of
such a  refinancing,  the new loan  would  not be  included  in the  trust  and,
therefore, the refinancing would have the same effect as a prepayment in full of
the related mortgage loan. A subservicer or the Servicer may, from time to time,
implement   refinancing   or   modification   programs   designed  to  encourage
refinancing.  The programs may include,  without  limitation,  modifications  of
existing loans, general or targeted solicitations,  the offering of pre-approved
applications,  reduced  origination  fees or closing costs,  or other  financial
incentives.  Targeted  solicitations  may be  based  on a  variety  of  factors,
including the credit of the borrower or the location of the mortgaged  property.
In addition,  subservicers or the Servicer may encourage assumptions of mortgage
loans,  including  defaulted mortgage loans, under which creditworthy  borrowers
assume the outstanding indebtedness of those mortgage loans which may be removed
from the trust. As a result of these programs, the rate of principal prepayments
of the mortgage  loans may be higher than would  otherwise be the case,  and, in
some cases,  the average  credit or  collateral  quality of the  mortgage  loans
remaining in the trust may decline.]

        The mortgage loans in most cases may be prepaid by the mortgagors at any
time. However, in some circumstances, some of the mortgage loans will be subject
to a  prepayment  charge.  See  "Description  of  the  Mortgage  Pool"  in  this
prospectus supplement.

        Most of the mortgage  loans contain  due-on-sale  clauses.  As described
under "Description of the  Certificates--Principal  Distributions on the Class A
Certificates" in this prospectus  supplement,  during specified periods all or a
disproportionately  large  percentage of principal  prepayments  on the mortgage
loans will be allocated among the Class A  Certificates,  other than the Lockout
Certificates,  and during  specified  periods no  principal  prepayments  on the
mortgage loans will be distributed to the Lockout Certificates.  Furthermore, if
the Certificate  Principal Balances of the Class A Certificates,  other than the
Lockout  Certificates,  have been reduced to zero, the Lockout Certificates may,
under some  circumstances,  receive all  mortgagor  prepayments  made during the
preceding calendar month.

                                        52

<PAGE>

        Prepayments,  liquidations  and  purchases  of the  mortgage  loans will
result in  distributions  to holders of the Class A  Certificates  of  principal
amounts which would  otherwise be  distributed  over the remaining  terms of the
mortgage  loans.   Factors   affecting   prepayment,   including   defaults  and
liquidations,  of mortgage loans include  changes in mortgagors'  housing needs,
job transfers, unemployment, mortgagors' net equity in the mortgaged properties,
changes  in the value of the  mortgaged  properties,  mortgage  market  interest
rates,  solicitations  and  servicing  decisions.  In  addition,  if  prevailing
mortgage  rates fell  significantly  below the  mortgage  rates on the  mortgage
loans,  the rate of prepayments,  including  refinancings,  would be expected to
increase.  Conversely, if prevailing mortgage rates rose significantly above the
mortgage  rates on the mortgage  loans,  the rate of prepayments on the mortgage
loans would be expected to decrease.  Furthermore,  since mortgage loans secured
by second liens are not generally viewed by borrowers as permanent financing and
generally  carry a high rate of interest,  the mortgage  loans secured by second
liens may  experience a higher rate of prepayment  than  traditional  first lien
mortgage loans. Prepayment of the related first lien may also affect the rate of
prepayments in the mortgage loans.

        The rate of defaults on the mortgage loans will also affect the rate and
timing of principal  payments on the  mortgage  loans.  In general,  defaults on
mortgage  loans are  expected  to occur with  greater  frequency  in their early
years.  The rate of default of mortgage  loans secured by second liens is likely
to be greater  than that of mortgage  loans  secured by  traditional  first lien
mortgage  loans,  particularly  in the case of mortgage loans with high combined
LTV ratios or low junior ratios. The rate of default on mortgage loans which are
refinance or reduced  documentation  mortgage loans,  and on mortgage loans with
high  LTV  ratios,  may be  higher  than for  other  types  of  mortgage  loans.
Furthermore,  the rate and timing of prepayments,  defaults and  liquidations on
the  mortgage  loans will be affected by the general  economic  condition of the
region of the country in which the related mortgaged properties are located. The
risk of  delinquencies  and loss is greater and  prepayments  are less likely in
regions where a weak or  deteriorating  economy exists,  as may be evidenced by,
among other factors,  increasing  unemployment or falling property  values.  See
"Maturity and Prepayment Considerations" in the prospectus. In addition, because
borrowers  of Balloon  Loans are  required  to make a  relatively  large  single
payment upon  maturity,  it is possible  that the default risk  associated  with
Balloon Loans is greater than that  associated  with  fully-amortizing  mortgage
loans. See "Risk Factors" in this prospectus supplement.

        To the extent that any losses are incurred on any of the mortgage  loans
that are not covered by the Excess Cash Flow,  a reduction  in the  Subordinated
Amount  or the  financial  guaranty  insurance  policy,  holders  of the Class A
Certificates  will bear the risk of losses resulting from default by mortgagors.
See "Risk  Factors--The  return on your  certificates  will be reduced if losses
exceed the credit enhancement available to your certificates" in this prospectus
supplement. Even where the financial guaranty insurance policy covers all losses
incurred on the mortgage loans, this coverage may accelerate  principal payments
on the Class A  Certificates,  thus  reducing the  weighted  average life of the
Class A Certificates.

        The periodic  increase in interest  paid by the  mortgagor of a Buy-Down
Loan may increase the risk of default with respect to the related mortgage loan.
See "Yield Considerations" in the prospectus.

                                        53

<PAGE>

        The  amount of  interest  otherwise  payable  to  holders of the Class A
Certificates  will be  reduced  by any  interest  shortfalls  to the  extent not
covered  by  subordination  or  the  servicer,   including  Prepayment  Interest
Shortfalls.  These shortfalls will not be offset by a reduction in the servicing
fees  payable  to the  servicer  or  otherwise,  except  as  described  in  this
prospectus  supplement with respect to some Prepayment Interest Shortfalls.  See
"Yield   Considerations"   in   the   prospectus   and   "Description   of   the
Certificates--Interest  Distributions"  in  this  prospectus  supplement  for  a
discussion of the effect of principal  prepayments  on the mortgage loans on the
yield to maturity of the Class A  Certificates  and possible  shortfalls  in the
collection of interest.

        In  addition,  the  yield  to  maturity  on each  class  of the  Class A
Certificates  will depend on, among other things,  the price paid by the holders
of the Class A  Certificates  and the related  pass-through  rate. The extent to
which  the  yield  to  maturity  of any  Class A  Certificate  is  sensitive  to
prepayments will depend,  in part, upon the degree to which it is purchased at a
discount or premium. In general, if a class of Class A Certificates is purchased
at a premium and  principal  distributions  thereon  occur at a rate faster than
assumed at the time of purchase, the investor's actual yield to maturity will be
lower than anticipated at the time of purchase.  Conversely, if a class of Class
A Certificates  is purchased at a discount and principal  distributions  thereon
occur at a rate  slower than  assumed at the time of  purchase,  the  investor's
actual yield to maturity will be lower than anticipated at the time of purchase.
For additional  considerations  relating to the yield on the  certificates,  see
"Yield  Considerations"  and "Maturity  and  Prepayment  Considerations"  in the
prospectus.

        Because the mortgage  rates on the mortgage  loans and the  pass-through
rates on the Class A Certificates  (other than the Class A-1  Certificates)  are
fixed,  the rates will not  change in  response  to  changes in market  interest
rates.  Accordingly,  if market  interest  rates or market yields for securities
similar  to the  offered  certificates  were to rise,  the  market  value of the
offered certificates may decline.

        The yield to investors on the Class A-1  Certificates  will be sensitive
to fluctuations in the level of LIBOR and the pass-through  rate will be capped.
See  "Risk  Factors--The  yield on your  certificates  will be  affected  by the
specific  characteristics that apply to that class,  discussed below - Class A-1
Certificates".  A number of factors affect the performance of any index, such as
LIBOR,  and may  cause  such  index to move in a  manner  different  from  other
indices.  To the extent that any index may reflect  changes in the general level
of  interest  rates  less  quickly  than  other  indices,  in a period of rising
interest rates,  increases in the yield to the Class A-1  Certificateholders due
to such rising  interest rates may occur later than that which would be produced
by other indices.  Moreover, an increase in the level of LIBOR will increase the
likelihood  that the  pass-through  rate on the Class A-1  Certificates  will be
limited  by the  weighted  average  Net  Loan  Rate  on the  mortgage  loans  in
accordance  with such index,  than of mortgage  loans which adjust in accordance
with other indices.

        Class A Certificates:  The rate and timing of principal  payments on and
the  weighted  average  lives  of the  Class A  Certificates  will  be  affected
primarily by the rate and timing of principal payments,  including  prepayments,
defaults, liquidations and purchases, on the mortgage loans.

                                        54

<PAGE>


        Lockout  Certificates:  Investors in the Lockout  Certificates should be
aware that because the Lockout  Certificates do not receive any distributions of
payments of  principal  prior to the  distribution  date  occurring in , and may
receive a disproportionately small percentage of principal prepayments until the
distribution date occurring in ______, unless the Certificate Principal Balances
of the Class A  Certificates,  other than the  Lockout  Certificates,  have been
reduced to zero, the weighted average life of the Lockout  Certificates  will be
longer than would  otherwise be the case.  The effect on the market value of the
Lockout  Certificates  of changes in market  interest rates or market yields for
similar   securities  will  be  greater  than  for  other  classes  of  Class  A
Certificates entitled to principal distributions.

     Assumed Final  Distribution  Date: The assumed final distribution date with
respect to each class of the Class A Certificates  is _________  25,____ , which
is the  distribution  date immediately  following the latest scheduled  maturity
date for any mortgage  loan. No event of default,  change in the  priorities for
distribution among the various classes or other provisions under the pooling and
servicing  agreement  will  arise or become  applicable  solely by reason of the
failure  to retire  the  entire  Certificate  Principal  Balance of any class of
certificates on or before its assumed final distribution date.

     The actual  final  distribution  date with respect to each class of Class A
Certificates   could  occur   significantly   earlier  than  the  assumed  final
distribution date for that class because:

o    Excess Cash Flow will be used to make  accelerated  payments of  principal,
     i.e.  Subordination  Increase  Amounts,  to  the  holders  of the  Class  A
     Certificates,  which  payments  will  have the  effect  of  shortening  the
     weighted  average  lives  of the  Class A  Certificates  of each  class , o
     prepayments  are  likely to  occur,  which  will  also  have the  effect of
     shortening the weighted average lives of the Class A Certificates, and

o    the servicer may cause a termination of the trust when the aggregate Stated
     Principal  Balance of the  mortgage  loans in the trust is less than 10% of
     the aggregate cut-off date balance.

        Weighted  Average  Life:  Weighted  average  life  refers to the average
amount of time that will  elapse  from the date of issuance of a security to the
date of distribution to the investor of each dollar  distributed in reduction of
principal of the security  assuming no losses.  The weighted average life of the
Class A  Certificates  will be influenced  by, among other  things,  the rate at
which  principal  of the  mortgage  loans is paid,  which  may be in the form of
scheduled amortization, prepayments or liquidations.

        Prepayments  on  mortgage  loans are  commonly  measured  relative  to a
prepayment standard or model. The model used in this prospectus supplement,  the
prepayment speed assumption, represents an assumed rate of prepayment each month
relative to the then  outstanding  principal  balance of a pool of new  mortgage
loans. A prepayment  assumption of 100% PSA assumes constant prepayment rates of
0.20% per annum of the then outstanding  principal balance of the mortgage loans
in the first month of the life of the mortgage loans and an additional 0.20% per
annum in each month thereafter until the 30th month. Beginning in the 30th month
and in each month  thereafter  during the life of the mortgage  loans , 100% PSA

                                        55

<PAGE>


assumes a constant  prepayment  rate of 6% per annum each month.  As used in the
table  below,  "0%  PSA"  assumes  prepayment  rates  equal  to  0%  of  PSA--no
prepayments.  Correspondingly,  "100% PSA" and " % PSA" assumes prepayment rates
equal  to 100% of PSA and % of PSA,  respectively,  and so  forth.  PSA does not
purport to be a historical  description of prepayment experience or a prediction
of the anticipated  rate of prepayment of any pool of mortgage loans , including
the mortgage loans .

        The table captioned  "Percent of Initial  Certificate  Principal Balance
Outstanding at the Following  Percentages of PSA" has been prepared on the basis
of  assumptions  as listed in this  paragraph  regarding  the  weighted  average
characteristics  of the  Mortgage  loans that are expected to be included in the
trust  fund as  described  under  "Description  of the  Mortgage  Pool"  in this
prospectus  supplement and their  performance.  The table  assumes,  among other
things,  that: (i) as of the date of issuance of the Class A  Certificates,  the
mortgage loans have the following characteristics:


Aggregate principal balance                $                  $

Weighted average mortgage rate                    %                      %

Weighted average servicing fee                    %                      %
    rate

Weighted average original term
    to maturity (months)

Weighted average remaining term
    to maturity (months)


         (ii) except with  respect to the Balloon  Loans the  scheduled  monthly
payment  for  each  mortgage  loan has been  based on its  outstanding  balance,
mortgage  rate and  remaining  term to maturity,  so that the mortgage loan will
amortize in amounts  sufficient  for its repayment  over its  remaining  term to
maturity;  (iii) none of the unaffiliated sellers, the servicer or the depositor
will    repurchase    any   mortgage    loan,    as    described    under   "The
Trusts--Characteristics of Loans" and "Description of the Securities--Assignment
of  Loans"  in the  prospectus,  and  neither  the  servicer  nor the  depositor
exercises  any  option  to  purchase  the  mortgage  loans and  thereby  cause a
termination  of the trust  fund;  (iv) there are no  delinquencies  or  Realized
Losses on the mortgage loans , and principal payments on the mortgage loans will
be timely received together with prepayments, if any, at the respective constant
percentages of PSA set forth in the table;  (v) there is no Prepayment  Interest
Shortfall or any other  interest  shortfall in any month;  (vi)  payments on the
certificates  will be  received  on the 25th day of each  month,  commencing  in
_________;  (vii)  payments on the mortgage loans earn no  reinvestment  return;
(viii) there are no additional  ongoing  trust fund expenses  payable out of the
trust fund;  and (ix) the  certificates  will be purchased  on  _______________,
_______.  Clauses (i)  through  (ix) above are  collectively  referred to as the
structuring assumptions.

        The actual  characteristics  and  performance of the mortgage loans will
differ from the  assumptions  used in  constructing  the table  below,  which is
hypothetical  in nature and is provided  only to give a general sense of how the
principal  cash flows might  behave  under  varying  prepayment  scenarios.  For
example,  it is very unlikely that the mortgage  loans will prepay at a constant
level of PSA until maturity or that all of the mortgage loans will prepay at the

                                        56

<PAGE>


same  level of PSA.  Moreover,  the  diverse  remaining  terms to  maturity  and
mortgage rates of the mortgage  loans could produce  slower or faster  principal
distributions than indicated in the table at the various constant percentages of
PSA  specified,  even if the  weighted  average  remaining  term to maturity and
weighted  average  mortgage  rate of the  mortgage  loans  are as  assumed.  Any
difference   between  the  assumptions  and  the  actual   characteristics   and
performance of the mortgage loans, or actual prepayment or loss experience, will
affect the percentages of initial  Certificate  Principal  Balances  outstanding
over time and the weighted average lives of the classes of Class A Certificates.

        In  accordance  with  the  foregoing  discussion  and  assumptions,  the
following  table  indicates  the weighted  average life of each class of Class A
Certificates,  and  sets  forth  the  percentages  of  the  initial  Certificate
Principal  Balance  of  each  class  of  Class  A  Certificates  that  would  be
outstanding after each of the distribution  dates at the various  percentages of
PSA shown.

<TABLE>
<CAPTION>
                         Percent of Initial Certificate Principal Balance Outstanding
                       at the Following Percentages of PSA

                                   Class A-1              Class A-2              Class A-3
<S>                             <C>             <C>     <C>             <C>    <C>       <C>
DISTRIBUTION DATE               %      %       %      %       %       %      %       %      %
Initial Percentage
Weighted Average Life in
Years (**)
</TABLE>

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

o Indicates a number that is greater than zero but less than 0.5%.

o (Table continued on next page.)

**      The weighted average life of a certificate of any class is determined by
        (i) multiplying the net reduction,  if any, of the Certificate Principal
        Balance  by the  number  of  years  from  the  date of  issuance  of the
        certificate to the related  distribution  date, (ii) adding the results,
        and (iii)  dividing the sum by the aggregate of the net reduction of the
        Certificate Principal Balance described in (i) above.

        This  table  has been  prepared  based on the  structuring  assumptions,
including the assumptions relating to the characteristics and performance of the
mortgage loans,  which differ from their actual  characteristics,  and should be
read in conjunction therewith.

                                        57

<PAGE>

                         POOLING AND SERVICING AGREEMENT

General

        The certificates will be issued under a pooling and servicing  agreement
dated as of __________, ____, among the depositor, the seller, the servicer, and
__________,  as  trustee.  Reference  is made to the  prospectus  for  important
information  in  addition  to  that  described  in  this  prospectus  supplement
regarding the terms and  conditions  of the pooling and servicing  agreement and
the Class A Certificates.  The trustee will appoint ____________________to serve
as custodian in connection with the certificates.  The Class A Certificates will
be transferable  and  exchangeable at the corporate trust office of the trustee,
which will serve as certificate  registrar and paying agent.  The depositor will
provide a prospective or actual  certificateholder  without  charge,  on written
request,  a copy,  without  exhibits,  of the pooling and  servicing  agreement.
Requests  should be  addressed  to the  President,  Residential  Asset  Mortgage
Products,  Inc.,  8400  Normandale  Lake  Boulevard,   Suite  600,  Minneapolis,
Minnesota 55437.

Servicing and Other Compensation and Payment of Expenses

     The  servicing  fees for each mortgage loan are payable out of the interest
payments on that mortgage  loan.  The  servicing  fees relating to each mortgage
loan  will be at least  ___% per annum  and not more  than___%  per annum of the
outstanding  principal  balance of that mortgage loan,  with a weighted  average
servicing fee of approximately___% per annum.

        The servicer is obligated to pay some ongoing  expenses  associated with
the  trust  fund  and   incurred  by  the  servicer  in   connection   with  its
responsibilities under the pooling and servicing agreement. See "The Agreements"
in the prospectus for information  regarding other possible  compensation to the
servicer and subservicers and for information  regarding expenses payable by the
servicer.

[Refinancing of Senior Lien

        The servicer may permit the refinancing of any existing lien senior to a
mortgage  loan,  provided  that some  conditions  described  in the  pooling and
servicing  agreement are satisfied and the resulting combined LTV ratio does not
exceed 100%.

Collection and Liquidation Practices; Loss Mitigation

        The servicer will make reasonable efforts to collect all payments called
for under the mortgage loans and will, consistent with the pooling and servicing
agreement,  follow such collection procedures which shall be normal and usual in
its  general  mortgage  servicing  activities  with  respect to  mortgage  loans
comparable to the mortgage loans. The servicer is authorized to engage in a wide
variety of loss mitigation  practices to the mortgage loans,  including waivers,
modifications,   payment  forbearances,   partial  forgiveness,   entering  into
repayment schedule arrangements,  and capitalization of arrearages;  provided in
any case that the servicer  determines that the action is not materially adverse
to the interests of the  certificateholders and is generally consistent with the
servicer's  policies with respect to similar  loans;  and provided  further that
some modifications,  including  reductions in the loan rate, partial forgiveness
or a maturity extension, may only be taken if the mortgage loan is in default or

                                        58

<PAGE>

if default is  reasonably  foreseeable.  For  mortgage  loans that come into and
continue  in  default,  the  servicer  may take a variety of  actions  including
foreclosure upon the mortgaged property, writing off the balance of the mortgage
loan as bad debt, taking a deed in lieu of foreclosure,  accepting a short sale,
permitting a short refinancing, arranging for a repayment plan, modifications as
described above, or taking an unsecured note. See "Description of the Securities
- Servicing and Administration of Loans" in the prospectus.]

Voting Rights

        There  are  actions  specified  in the  prospectus  that may be taken by
holders of  certificates  evidencing  a specified  percentage  of all  undivided
interests in the trust fund and may be taken by holders of certificates entitled
in the  aggregate to that  percentage of the voting  rights.  ___% of all voting
rights will be allocated among all holders of the Class A Certificates,  ___% of
all  voting  rights  will  be  allocated  among  all  holders  of  the  Class  R
Certificates  and ___% of all voting rights will be allocated  among all holders
of the Class SB  Certificates,  respectively,  in each case in proportion to the
percentage interests evidenced by their respective certificates. The pooling and
servicing  agreement  may be amended  without  the consent of the holders of the
Class R Certificates in specified circumstances.

Termination

        The circumstances under which the obligations created by the pooling and
servicing  agreement  will terminate  relating to the Class A  Certificates  are
described in "The  Agreements--Termination;  Retirement  of  Securities"  in the
prospectus. The servicer will have the option, on any distribution date on which
the aggregate Stated Principal Balance of the mortgage loans is less than 10% of
the aggregate  principal  balance of the mortgage  loans as of the cut-off date,
either to purchase all  remaining  mortgage  loans and other assets in the trust
fund,  except for the policy,  thereby effecting early retirement of the Class A
Certificates  or to purchase,  in whole but not in part, the  certificates.  Any
such purchase of mortgage loans and other assets of the trust fund shall be made
at a price equal to the sum of (a) 100% of the unpaid principal  balance of each
mortgage  loan or the fair  market  value of the  related  underlying  mortgaged
properties  with respect to defaulted  mortgage  loans as to which title to such
mortgaged  properties  has been  acquired if such fair market value is less than
such unpaid principal balance,  net of any unreimbursed  Advance attributable to
principal, as of the date of repurchase plus (b) accrued interest thereon at the
Net Loan  Rate to,  but not  including,  the first day of the month in which the
repurchase  price is  distributed  plus  (c) any  amounts  due to the  financial
guaranty insurer under the insurance and indemnity agreement.

        Distributions on the certificates  relating to any optional  termination
will be paid,  first,  to the Class A Certificates  and second,  to the Class SB
Certificates  in the order of their payment  priority.  The proceeds of any such
distribution  may not be sufficient to distribute  the full amount to each class
of  certificates if the purchase price is based in part on the fair market value
of the underlying mortgaged property and the fair market value is less than 100%
of the unpaid  principal  balance of the related  mortgage loan. Any purchase of
mortgage  loans  and  termination  of the  trust  requires  the  consent  of the
financial  guaranty insurer if it would result in a draw on the policy. Any such
purchase  of the  certificates  will be made at a price  equal  to 100% of their
Certificate  Principal  Balance  plus  the  sum  of  interest  thereon  for  the

                                        59

<PAGE>


immediately   preceding   Interest   Accrual   Period  at  the   then-applicable
pass-through rate and any previously unpaid Accrued Certificate  Interest.  Upon
the purchase of such  certificates or at any time  thereafter,  at the option of
the servicer,  the mortgage loans may be sold, thereby effecting a retirement of
the  certificates  and the termination of the trust fund, or the certificates so
purchased may be held or resold by the servicer or the depositor.

        Upon   presentation  and  surrender  of  the  Class  A  Certificates  in
connection  with the termination of the trust fund or a purchase of certificates
under the circumstances  described in the two preceding paragraphs,  the holders
of the Class A  Certificates  will  receive an amount  equal to the  Certificate
Principal  Balance of that  class  plus  interest  thereon  for the  immediately
preceding Interest Accrual Period at the then-applicable pass-through rate, plus
any previously unpaid Accrued Certificate  Interest.  However,  distributions to
the holders of the most  subordinate  class of certificates  outstanding will be
reduced, as described in the preceding paragraph, in the case of the termination
of the trust fund resulting from a purchase of all the assets of the trust fund.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

,  counsel  to the  depositor,  has  filed  with  the  depositor's  registration
statement an opinion to the effect that, assuming compliance with all provisions
of the pooling and servicing  agreement,  for federal  income tax purposes,  the
trust fund will qualify as a REMIC under the Internal Revenue Code.

For federal income tax purposes:

o    the  Class R  Certificates  will  constitute  the sole  class of  "residual
     interests" in the REMIC and

o    each  class of Class A  Certificates  and the  Class SB  Certificates  will
     represent ownership of "regular interests" in the REMIC and will be treated
     as debt instruments of the REMIC

        See "Material Federal Income Tax  Consequences--Classification of REMICs
and FASITs" in the prospectus.

     For federal income tax purposes,  the  Class__________  Certificates  will,
[the  Class  __________  Certificates  may]  [and all other  Classes  of Class A
Certificates  will not] be treated as having  been issued  with  original  issue
discount. The prepayment assumption that will be used in determining the rate of
accrual of original issue  discount,  market  discount and premium,  if any, for
federal income tax purposes will be based on the assumption that,  subsequent to
the date of any  determination the mortgage loans will prepay at a rate equal to
___% PSA. No  representation is made that the mortgage loans will prepay at that
rate   or   at   any   other   rate.   See   "Material    Federal   Income   Tax
Consequences--General"  and  "--Taxation  of Owners  of REMIC and FASIT  Regular
Certificates--Original Issue Discount" in the prospectus.

        If the method for computing  original  issue  discount  described in the
prospectus  results  in a  negative  amount  for any  period  with  respect to a
certificateholder,  the amount of  original  issue  discount  allocable  to that

                                        60

<PAGE>


period would be zero and the certificateholder  will be permitted to offset that
negative  amount  only  against  future   original  issue   discount,   if  any,
attributable to those certificates.

        In some  circumstances  the OID regulations  permit the holder of a debt
instrument to recognize original issue discount under a method that differs from
that  used by the  issuer.  Accordingly,  it is  possible  that the  holder of a
certificate  may be able to  select  a method  for  recognizing  original  issue
discount that differs from that used by the servicer in preparing reports to the
certificateholders and the IRS.

        Some of the classes of Class A  Certificates  may be treated for federal
income tax  purposes as having  been issued at a premium.  Whether any holder of
one of those  classes of  certificates  will be treated as holding a certificate
with  amortizable bond premium will depend on the  certificateholder's  purchase
price and the distributions  remaining to be made on the certificate at the time
of its  acquisition  by the  certificateholder.  Holders  of  those  classes  of
certificates  should  consult their tax advisors  regarding the  possibility  of
making an election to amortize such premium.  See "Material  Federal  Income Tax
Consequences--Taxation  of Owners of REMIC and FASIT Regular  Certificates"  and
"--Premium" in the prospectus.

        The Class A Certificates  will be treated as assets described in Section
7701(a)(19)(C)  of the  Internal  Revenue Code and "real  estate  assets"  under
Section  856(c)(4)(A)  of the Internal  Revenue Code in the same proportion that
the assets of the trust fund would be so treated.  In addition,  interest on the
Class A  Certificates  will be treated as  "interest on  obligations  secured by
mortgages on real property" under Section  856(c)(3)(B) of the Internal  Revenue
Code to the extent that the Class A  Certificates  are  treated as "real  estate
assets" under Section 856(c)(4)(A) of the Internal Revenue Code.  Moreover,  the
Class A Certificates will be "qualified mortgages" within the meaning of Section
860G(a)(3) of the Internal  Revenue Code if  transferred to another REMIC on its
startup day in exchange  for a regular or residual  interest  therein.  However,
prospective  investors  in Class A  Certificates  that will be treated as assets
described in Section  860G(a)(3) of the Internal  Revenue Code should note that,
notwithstanding that treatment,  any repurchase of a certificate pursuant to the
right of the servicer or the  depositor to repurchase  the Class A  Certificates
may  adversely  affect  any REMIC  that  holds the Class A  Certificates  if the
repurchase is made under circumstances  giving rise to a Prohibited  Transaction
Tax. See "The Pooling and Servicing  Agreement--Termination"  in this prospectus
supplement and "Material Federal Income Tax  Consequences--Taxation of Owners of
REMIC  Residual  Certificates--Prohibited  Transaction  and Other  Taxes" in the
prospectus.

New Withholding Regulations

        The  Treasury  Department  has  issued new  regulations  which make some
modifications to the withholding,  backup withholding and information  reporting
rules  described  above.  The new  regulations  attempt  to unify  certification
requirements and modify reliance  standards.  The new regulations will generally
be  effective  for  payments  made  after  December  31,  2000,  subject to some
transition  rules.  Prospective  investors  are urged to  consult  their own tax
advisors regarding the new regulations.

                                        61

<PAGE>


        For further  information  regarding  federal income tax  consequences of
investing  in the  Class  A  Certificates,  see  "Material  Federal  Income  Tax
Consequences--Taxation of Owners of REMIC and FASIT Regular Certificates" in the
prospectus.

                             METHOD OF DISTRIBUTION

     In accordance with the terms and conditions of an  underwriting  agreement,
dated  ______,________  will serve as underwriter and has agreed to purchase and
the  depositor  has agreed to sell the Class A  Certificates.  The  certificates
being sold to the underwriter are referred to as the underwritten  certificates.
It is expected that delivery of the underwritten  certificates will be made only
in  book-entry  form through the Same Day Funds  Settlement  System of DTC on or
about _____________, against payment therefor in immediately available funds.

        In connection with the  underwritten  certificates,  the underwriter has
agreed,  in  accordance  with  the  terms  and  conditions  of the  underwriting
agreement,  to  purchase  all of  the  underwritten  certificates  if any of its
underwritten certificates are purchased thereby.

        The  underwriting   agreement  provides  that  the  obligations  of  the
underwriter to pay for and accept delivery of the underwritten  certificates are
subject  to,  among  other  things,  the  receipt of legal  opinions  and to the
conditions, among others, that no stop order suspending the effectiveness of the
depositor's  registration  statement shall be in effect, and that no proceedings
for that purpose shall be pending before or threatened by the Commission.

     The distribution of the underwritten certificates by the underwriter may be
effected from time to time in one or more 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,  before  deducting
expenses  payable  by  the  depositor,  will  be  approximately  ______%  of the
aggregate  Certificate  Principal Balance of the underwritten  certificates plus
accrued interest thereon from the cut-off date.

        The   underwriter   may  effect  these   transactions   by  selling  the
underwritten  certificates to or through dealers,  and those dealers may receive
compensation in the form of underwriting  discounts,  concessions or commissions
from the  underwriter for whom they act as agent. In connection with the sale of
the  underwritten  certificates,  the underwriter may be deemed to have received
compensation  from the depositor in the form of underwriting  compensation.  The
underwriter  and any  dealers  that  participate  with  the  underwriter  in the
distribution of the  underwritten  certificates may be deemed to be underwriters
and any profit on the resale of the underwritten certificates positioned by them
may be deemed to be underwriting  discounts and commissions under the Securities
Act of 1933, as amended.

        The  underwriting  agreement  provides that the depositor will indemnify
the  underwriter,  and that under limited  circumstances  the  underwriter  will
indemnify the depositor,  against some liabilities  under the Securities Act, or
contribute to payments required to be made in respect thereof.

        There  can be no  assurance  that a  secondary  market  for the  Class A
Certificates  will develop or, if it does develop,  that it will  continue.  The
primary source of information available to investors concerning the certificates

                                        62

<PAGE>


will be the monthly statements discussed in the prospectus under "Description of
the  Securities--Reports to Securityholders,"  which will include information as
to the  outstanding  principal  balance  of the  certificates.  There  can be no
assurance that any additional  information  regarding the  certificates  will be
available through any other source.  In addition,  the depositor is not aware of
any source  through  which  price  information  about the  certificates  will be
generally  available  on an ongoing  basis.  The limited  nature of this type of
information regarding the certificates may adversely affect the liquidity of the
certificates, even if a secondary market for the certificates becomes available.

        The primary source of information  available to investors concerning the
Class A Certificates will be the monthly statements  discussed in the prospectus
under "Description of the  Securities--Reports  to Securityholders,"  which will
include  information  as to the  outstanding  principal  balance  of the Class A
Certificates.  There  can  be  no  assurance  that  any  additional  information
regarding the Class A Certificates  will be available  through any other source.
In  addition,  the  depositor  is not aware of any source  through  which  price
information  about the Class A  Certificates  will be  available  on an  ongoing
basis. The limited nature of this information regarding the Class A Certificates
may  adversely  affect  the  liquidity  of the Class A  Certificates,  even if a
secondary market for the Class A Certificates becomes available.

                                 LEGAL OPINIONS

     [Certain  legal matters with respect to the servicer and the seller will be
passed  upon by the  servicer  and the  seller by the  General  Counsel  to GMAC
Mortgage  Corporation.]  Certain legal matters relating to the certificates will
be passed upon for the depositor by  ______________,  and for the underwriter by
___________,_____________ .

                                     EXPERTS

        The consolidated  financial  statements of [financial  guaranty insurer]
____________  [and  subsidiaries],  as of December 31, [199_] and [199_] and for
each of the  years in the  three-year  period  ended  December  31,  [199_]  are
incorporated by reference in this prospectus  supplement and in the registration
statement in reliance upon the report of _________, independent certified public
accountants,  incorporated by reference in this prospectus supplement,  and upon
the authority of __________ as experts in accounting and auditing.

                                     RATINGS

     It is a condition of the issuance of the Class A Certificates  that they be
rated "AAA" by ______________________ and ___________________________.

     [ ________________'s  ratings on mortgage pass-through certificates address
the likelihood of the receipt by  certificateholders  of payments required under
the pooling and  servicing  agreement.  __________________'s  ratings  take into
consideration  the credit  quality of the mortgage  pool,  structural  and legal
aspects  associated with the  certificates,  and the extent to which the payment
stream in the  mortgage  pool is adequate to make  payments  required  under the
certificates. _________________ 's rating on the certificates does not, however,
constitute a statement regarding frequency of prepayments on the mortgages.  See
"Certain Yield and Prepayment  Considerations" in this prospectus supplement. In
addition,  the  ratings do not  address  the  likelihood  of the  receipt of any
amounts in respect of Prepayment Interest Shortfalls.

                                        63

<PAGE>

     The  ratings   assigned   by   ______________   to  mortgage   pass-through
certificates address the likelihood of the receipt by  certificateholders of all
distributions  to which  they are  entitled  under  the  transaction  structure.
____________________  's ratings  reflect its  analysis of the  riskiness of the
underlying  mortgage loans and the structure of the  transaction as described in
the  operative  documents.  ____________________  's ratings do not  address the
effect on the certificates'  yield  attributable to prepayments or recoveries on
the  underlying  mortgage  loans . In  addition,  the ratings do not address the
likelihood  of the  receipt of any  amounts in  respect of  Prepayment  Interest
Shortfalls.

     The depositor has not requested a rating on the Class A Certificates by any
rating agency other than ______________ and _______________.  However, there can
be no  assurance  as to whether  any other  rating  agency will rate the Class A
Certificates,  or, if it does, what rating would be assigned by any other rating
agency.  A rating on the  Certificates by another rating agency,  if assigned at
all,  may be lower than the  ratings  assigned  to the Class A  Certificates  by
____________ and _______________.

        A  security  rating  is  not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  rating  organization.   Each  security  rating  should  be  evaluated
independently  of any  other  security  rating.  In the event  that the  ratings
initially assigned to the Class A Certificates are subsequently  lowered for any
reason,  no person or entity is obligated to provide any  additional  support or
credit enhancement with respect to the Class A Certificates.

                                LEGAL INVESTMENT

        The  Class  A  Certificates   will  not  constitute   "mortgage  related
securities"  for purposes of SMMEA because the mortgage  pool includes  mortgage
loans that are secured by subordinate liens on the related mortgage properties.

        One or  more  classes  of the  Class A  Certificates  may be  viewed  as
"complex securities" under TB13a, which applies to thrift institutions regulated
by the OTS.

        The depositor makes no representations as to the proper characterization
of any class of the Class A Certificates for legal investment or other purposes,
or as to the ability of particular  investors to purchase any class of the Class
A  Certificates   under   applicable  legal   investment   restrictions.   These
uncertainties  may  adversely  affect  the  liquidity  of any  class  of Class A
Certificates. Accordingly, all investors whose investment activities are subject
to legal investment laws and  regulations,  regulatory  capital  requirements or
review by regulatory  authorities  should  consult with their legal  advisors in
determining  whether  and to what  extent any class of the Class A  Certificates
constitutes  a legal  investment or is subject to  investment,  capital or other
restrictions.

        See "Legal Investment Matters" in the prospectus.


                                        64

<PAGE>
                              ERISA CONSIDERATIONS

        A fiduciary of any ERISA plan, any insurance  company,  whether  through
its general or  separate  accounts,  or any other  person  investing  ERISA plan
assets, as defined under "ERISA  Considerations--Plan  Asset Regulations" in the
prospectus, 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 Section 4975 of the Internal Revenue
Code. The purchase or holding of the Class A Certificates  by or on behalf of an
ERISA plan or with ERISA plan assets may qualify for exemptive  relief under the
RFC  exemption,  as described  under "ERISA  Considerations--Considerations  for
ERISA  Plans  Regarding  the  Purchase of  Certificates--Prohibited  Transaction
Exemptions" in the prospectus.  However,  the RFC exemption contains a number of
conditions  which  must  be met  for  the  exemption  to  apply,  including  the
requirement  that any ERISA plan must be an "accredited  investor" as defined in
Rule 501(a)(1) of Regulation D of the Commission under the Securities Act.

        Insurance  companies  contemplating  the  investment of general  account
assets in the Class A Certificates should consult with their legal advisors with
respect to the  applicability  of Section  401(c) of ERISA,  as described  under
"ERISA Considerations-- Considerations for ERISA Plans Regarding the Purchase of
Certificates--Insurance  Company General  Accounts" in the  prospectus.  The DOL
issued final  regulations  under  Section  401(c) on January 4, 2000,  but these
final regulations are not generally applicable until July 5, 2001.

        Any  fiduciary or other  investor of ERISA plan assets that  proposes to
acquire  or hold the Class A  Certificates  on  behalf of an ERISA  plan or with
ERISA plan assets  should  consult with its counsel with respect to: (i) whether
the  specific  and  general  conditions  and the other  requirements  of the RFC
exemption  would be  satisfied,  or  whether  any other  prohibited  transaction
exemption  would  apply,  and (ii) the  potential  applicability  of the general
fiduciary  responsibility  provisions  of ERISA and the  prohibited  transaction
provisions  of  ERISA  and  Section  4975 of the  Internal  Revenue  Code to the
proposed investment. See "ERISA Considerations" in the prospectus.

        The sale of any of the Class A  Certificates  to an ERISA  plan is in no
respect  a  representation  by the  depositor  or the  underwriter  that such an
investment  meets all relevant  legal  requirements  relating to  investments by
ERISA plans  generally or any particular  ERISA plan, or that such an investment
is appropriate for ERISA plans generally or any particular ERISA plan.





<PAGE>







                    Residential Asset Mortgage Products, Inc.

                                   $__________



                 Mortgage Asset-Backed Pass-Through Certificates



                              Series 200_ - GMACM_

                              Prospectus supplement



                              [Name of Underwriter]
                                   Underwriter

You should rely only on the  information  contained or incorporated by reference
in this prospectus supplement and the prospectus.  We have not authorized anyone
to provide you with different information.

We are not offering the certificates offered hereby in any state where the offer
is not permitted.

Dealers will be required to deliver a prospectus  supplement and prospectus when
acting as  underwriters of the  certificates  offered hereby and with respect to
their unsold allotments or subscriptions.  In addition,  all dealers selling the
offered  certificates,  whether or not  participating  in this offering,  may be
required to deliver a prospectus supplement and prospectus until _______,____ .



<PAGE>




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