BEAR STEARNS ASSET BACKED SECURITIES INC
S-3/A, 1998-11-13
ASSET-BACKED SECURITIES
Previous: DICTAPHONE CORP /DE, 10-Q, 1998-11-13
Next: USA DETERGENTS INC, 10-Q, 1998-11-13




    As filed with the Securities and Exchange Commission on November 13, 1998
                                            Registration Statement No. 333-9532

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                               AMENDMENT NO. 1 TO
                             REGISTRATION STATEMENT
                                   ON FORM S-3
                                      UNDER
                           THE SECURITIES ACT OF 1933
                               ------------------
                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                   (Depositor)
             (Exact name of registrant as specified in its charter)
Delaware                                                            13-3836437
(State of incorporation)                                      (I.R.S. Employer
                                                           Identification No.)
                                 245 Park Avenue
                            New York, New York 10167
                                 (212) 272-4095
               (Address, including zip code, and telephone number,
              including area code, of principal executive offices)

                                 -------------
                               Jonathan Lieberman
                                 245 Park Avenue
                            New York, New York 10167
                                 (212) 272-4094
                (Name, address, including zip code, and telephone
               number, including area code, of agent for service)
                                 ---------------
                                 With a copy to:
                              Stephen B. Esko, Esq.
                                Brown & Wood llp
                             One World Trade Center
                            New York, New York 10048

     Approximate date of commencement of proposed sale to the public: From
time to time after this Registration Statement becomes effective.

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

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

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

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

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

                        CALCULATION OF REGISTRATION FEE
<PAGE>

<TABLE>

===========================================================================================================================
                                                                         Proposed          Proposed                        
                                                        Amount           Maximum            Maximum          Amount of
                     Title of                           to be        Aggregate Price       Aggregate       Registration
           Securities to Be Registered                Registered        Per Unit*       Offering Price*         Fee
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>            <C>                <C>                 <C>

Asset Backed Securities...........................  $1,501,059,000         100%         $1,501,059,000      $221,250**
===========================================================================================================================
         *   Estimated for the purpose of calculating the registration fee.

         ** This amount relates to the additional $750,000,000 of Asset Backed Securities registered hereby, and has been previously
paid. The remaining  $751,059,000 of Asset Backed Securities relates to Registration  Statement No. 333-49015,  and the registration
fee with respect thereto has been previously paid.

          Pursuant to Rule 429 under the Securities Act of 1933, as amended, the Prospectus included in this Registration
Statement is a combined prospectus and also relates to registration statement No. 333-49015 as previously filed by the Registrant
on Form S-3. Such registration statement No. 333-49015 was declared effective in May 1998. This Registration Statement, which is a
new registration statement, also constitutes Post-Effective Amendment No. 2 to registration statement No. 333-49015 and such
Post-Effective Amendment No. 2 shall hereafter become effective concurrently with the effectiveness of this Registration Statement
and in accordance with Section 8(c) of the Securities Act of 1933, as amended.

          The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its
effective date until the Registrant shall file a further amendment that specifically states that this Registration Statement shall
thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933, as amended, or until the Registration
Statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.

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


<PAGE>

                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.*

     The following table sets forth the estimated expenses to be incurred in
connection  with  the  offering  of  the  Securities,  other  than  underwriting
discounts and commissions:


      SEC Registration Fee................. ...................    $   221,250**
      Trustee's Fees and Expenses..............................         60,000
      Printing and Engraving...................................        150,000
      Legal Fees and Expenses..................................        450,000
      Blue Sky Fees............................................         73,000
      Accounting Fees and Expenses.............................        150,000
      Rating Agency Fees.......................................        365,000
      Miscellaneous............................................         73,000
                                                                    ----------
      Total....................................................     $1,542,250
                                                                    ==========
- -----------------

*      All  amounts,  except the SEC  Registration  Fee,  are  estimates of
aggregate expenses  incurred  or to be  incurred  in  connection  with  the
issuance  and distribution  of Securities in an aggregate  principal  amount
assumed for these purposes to be equal to $1,501,059,000 of Securities
registered hereby.


**     This amount relates to the additional $750,000,000  of  Asset  Backed
Securities  registered  hereby,  and has been  previously  paid. The remaining
$751,059,000 of Asset Backed Securities relates to Registration  Statement No.
333-49015,  and the  registration fee with respect thereto has been previously
paid.


Item 15. Indemnification of Directors and Officers.

     Article TWELFTH of the Certificate of Incorporation of the Depositor
provides for the indemnification of any person who is or was an officer or
director of the Depositor with respect to actions taken or omitted by such
person in any capacity in which such person serves or served the Depositor, to
the full extent authorized or permitted by Section 145 of the Delaware General
Corporation Law.

     Under the proposed form of Underwriting Agreement, the Underwriters are
obligated under certain circumstances to indemnify certain controlling persons
of the Depositor against certain liabilities, including liabilities under the
Securities Act of 1933, as amended (the "Act").

     Section 145 of the Delaware General Corporation Law provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents in
connection with actions, suits or proceedings brought against them by a third
party or in the right of the corporation, by reason of the fact that they are
or were such directors, officers, employees or agents, against expenses
incurred in any such action, suit or proceeding.

     Under the proposed form of Pooling and Servicing Agreement, no director,
officer, employee or agent of the Depositor is liable to the Trust Fund or the
Certificateholders, except for such person's own willful misfeasance, bad
faith, gross negligence in the performance of duties or reckless disregard of
obligations and duties.

     Under the proposed form of Purchase Agreement, under certain
circumstances, the directors, officers and controlling persons of the
Depositor are entitled to be indemnified by the seller thereunder against any
loss, claim, damage or liability or action in respect thereof to which any of
them may become subject, under the Securities Act of 1933, as amended, or
otherwise.

     Under the proposed form of Sale and Servicing Agreement, the Depositor is
entitled to be indemnified by the servicer thereunder against any costs,
expenses, losses, claims, damages and liabilities to the extent arising from
the negligence, willful misfeasance or bad faith of the servicer or reckless
disregard of its obligations.

Item 16. Exhibits.

    (a)......Financial Statements:

             None.

    (b)......Exhibits:

             1.1      -- Form of Underwriting Agreement.*
             4.1      -- Form of Indenture.*
             4.2      -- Form of Pooling and Servicing Agreement.*
             4.3      -- Form of Purchase Agreement.*
             4.4      -- Form of Trust Agreement.*
             5.1      -- Opinion  of  Brown  & Wood  llp  with  respect to the
                         securities  being  registered.
             8.1      -- Opinion of Brown & Wood llp with respect to tax
                         matters.
<PAGE>
            10.1     -- Form of Sale and Servicing Agreement.*
            23.1     -- Consent of Brown & Wood llp (included as part of
                        Exhibit 5.1).
            23.2     -- Consent of Brown & Wood llp (included as part of
                        Exhibit 8.1).
            24.1     -- Powers of Attorney of Directors and Officers of Issuer
                        (included on signature page).
            25.1     -- Statement of Eligibility and Qualification of Trustee.**
- ------------------
*        Incorporated by reference to Registration Statement No. 33-93574.
**       To be filed on Form 8-K.


Item 17. Undertakings.

     The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this Registration Statement:

          (i) To include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933, as amended;

          (ii) To reflect in the Prospectus any facts or events arising after
     the effective date of the registration statement (or the most recent
     post-effective amendment thereof) which, individually or in the
     aggregate, represent a fundamental change in the information set forth in
     the registration statement; and

          (iii) To include any material information with respect to the plan
     of distribution not previously disclosed in the registration statement or
     any material change to such information in the registration statement.

     (2) That, for the purpose of determining any liability under the
Securities Act of 1933, as amended, each such post-effective amendment shall
be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment
any of the securities being registered that remain unsold at the termination
of the offering.

     The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, as amended, each
filing of the registrant's annual report pursuant to Section 13(a) or Section
15(d) of the Securities Exchange Act of 1934, as amended (and, where
applicable, each filing of an employee benefit plan's annual report pursuant
to Section 15(d) of the Securities Exchange Act of 1934, as amended), that is
incorporated by reference in the registration statement shall be deemed a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial
bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended, may be permitted to directors, officers and
controlling persons of the registrant pursuant to the foregoing provisions, or
otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public
policy as expressed in the Securities Act of 1933, as amended, and is,
therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the
registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with
the securities being registered, the registrant will, unless in the opinion of
its counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the question whether such indemnification by
it is against public policy as expressed in the Securities Act of 1933, as
amended, and will be governed by the final adjudication of such issue.


<PAGE>

                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-3 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of New York, State of New York, on the
13th day of November, 1998.

                                      BEAR STEARNS ASSET BACKED
                                          SECURITIES, INC.


                                      By: /s/ Patricia A. Jehle             
                                          --------------------------
                                              Patricia A. Jehle
                                                  President

                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of Patricia Jehle and William J.
Montgoris, or any of them, his or her true and lawful attorneys-in-fact and
agents, with full power of substitution and resubstitution, for him or her and
his or her name, place and stead, in any and all capacities, to sign any and
all amendments (including post-effective amendments) to this Registration
Statement, and to file the same, with all exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he or she might or could do in person, hereby
ratifying and confirming all that said attorneys-in-fact and agents or any of
them, or their substitutes, may lawfully do or cause to be done by virtue
hereof.

     Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement has been signed below by the following persons in
the capacities and on the dates indicated.


         Signature                   Title                           Date
         ---------                   -----                           ----
    
/s/ Patricia A. Jehle      President, Chief Executive Officer  November 13, 1998
- ------------------------    and Director (Principal
Patricia A Jehle                       

/s/ William J. Montgoris   Executive Vice President            November 13, 1998
- ------------------------    and Treasurer (Principal
William J. Montgoris        Financial and Accounting
                            Officer)

/s/ Warren J. Spector      Director                            November 13, 1998
- ------------------------    
Wirren J. Spector 


/s/ Juliana C. Johnson     Director                            November 13, 1998
- ----------------------
Juliana C. Johnson




   
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  Securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  Securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state
    

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ________, 199_)

                                 $-------------
                  BEAR STEARNS HOME EQUITY LOAN TRUST 199__-__

                              ---------------------
                                    SERVICER

                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                    DEPOSITOR

         The  Home  Equity  Loan   Asset-Backed   Certificates,   Series  199_-_
(collectively,  the  "Certificates"),  will consist of the Classes identified in
the chart  below (the  "Offered  Certificates")  as well as  certain  additional
Classes of  Certificates  which are not being  offered for sale  hereunder.  The
Certificates will evidence in the aggregate the entire beneficial  interest in a
trust (the "Trust") to be formed  pursuant to a Pooling and Servicing  Agreement
(the "Agreement") among Bear Stearns Asset Backed Securities, Inc., as depositor
(the  "Depositor"),   ________________,   as  Servicer  (the  "Servicer"),   and
__________,  as Trustee and Back-Up  Servicer  (the  "Trustee"  and the "Back-Up
Servicer," respectively). The property of the Trust will include assets composed
of Primary Assets,  which may include one or more pools of (i) closed-end and/or
revolving  home equity loans (the "Home  Equity  Loans"),  secured  generally by
subordinate  liens on one- to four-family  residential or mixed-use  properties,
(ii)  home  improvement   installment   sales  contracts  and  installment  loan
agreements  (the "Home  Improvement  Contracts")  which are either  unsecured or
secured  generally by subordinate  liens on one- to  four-family  residential or
mixed-use  properties,  or by  purchase  money  security  interests  in the home
improvements  financed  thereby,  and (iii) securities backed or secured by Home
Equity Loans and/or Home  Improvement  Contracts.  The Home Equity Loans and the
Home Improvement  Contracts are referred to herein as "Loan Group One" and "Loan
Group  Two",  respectively.  The Home  Equity  Loans  and the  Home  Improvement
Contracts  are  collectively  referred to herein as the "Loans".  The Trust also
will include  $__________  on deposit in the  Pre-Funding  Account which will be
used to purchase  additional  Home Equity Loans and Home  Improvement  Contracts
prior  to  ________,  199_ as  described  herein  and  funds on  deposit  in the
Capitalized Interest Account.

                                                  (cover continued on next page)

         SEE "RISK FACTORS" HEREIN ON PAGE S-15 AND IN THE PROSPECTUS ON
                PAGE 17 FOR CERTAIN FACTORS TO BE CONSIDERED IN
                      PURCHASING THE OFFERED CERTIFICATES.

      THE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN THE
        DEPOSITOR, THE SELLER, THE SERVICER, THE TRUSTEE OR ANY OF THEIR
             RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR THE
             UNDERLYING HOME EQUITY LOANS ARE INSURED OR GUARANTEED
              BY ANY GOVERNMENTAL ENTITY, THE SELLER, THE SERVICER
                           OR ANY OF THEIR AFFILIATES.

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

<TABLE>
<CAPTION>
================================= ------------------ --------------- ------------- --------------- ----------------
                                     Initial
                                     Certificate      Pass-Through     Price to     Underwriting     Proceeds to
                                   Principal Balance      Rate        Public(1)       Discount     Depositor(1)(2)
- --------------------------------- ------------------ --------------- ------------- --------------- ----------------
<S>                                <C>                    <C>             <C>            <C>            <C>
Per Class A-1 Certificate....      $                              %             %               %                %
- --------------------------------- ------------------ --------------- ------------- --------------- ----------------
Per Class A-2 Certificate....      $                              %             %               %                %
- --------------------------------- ------------------ --------------- ------------- --------------- ----------------
Per Class A-3 Certificate....      $                      (3)                   %               %                %
================================= ================== =============== ============= =============== ================
Total........................      $                                            %               %                %
================================= ================== =============== ============= =============== ================
</TABLE>

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

(1) Plus accrued interest, if any, from ____________.

(2) Before deducting expenses, estimated to be $_________.

(3) The Class A-3 Certificates  will bear interest at a variable rate which, for
    any  Distribution  Date, will equal the lesser of (i) __% per annum and (ii)
    the  weighted  average of the  Remittance  Rates (as defined  herein) of the
    Loans in Loan Group ___.  The  Certificate  Rate for the first  Distribution
    Date is excepted to be approximately ___% per annum. See "Description of the
    Certificates" herein.

         The Offered  Certificates are offered by Bear,  Stearns & Co. Inc. (the
"Underwriter")  when,  as and  if  issued,  delivered  to  and  accepted  by the
Underwriter  and  subject to  certain  other  conditions.  It is  expected  that
delivery  of the  Offered  Certificates  will be made in book  entry  form only,
through the Same Day Funds Settlement System of The Depository Trust Company, on
or about _________, 199_.

                            BEAR, STEARNS & CO. INC.

            THE DATE OF THIS PROSPECTUS SUPPLEMENT IS ________, 199_.

(cover page continued)

         Distributions  of principal  and  interest on the Offered  Certificates
will be made on the 25th day of each  month  or,  if such day is not a  Business
Day,  then  on the  succeeding  Business  Day  (each,  a  "Distribution  Date"),
beginning  in  ___________,  199__ On each  Distribution  Date,  holders  of the
Offered  Certificates  will be entitled  to  receive,  from and to the extent of
funds  available  in the  related  Distribution  Account  (as  defined  herein),
distributions  with respect to interest and  principal  calculated  as set forth
herein.  The Offered  Certificates  will have the benefit of an irrevocable  and
unconditional   surety  bond  (the  "Policy")  issued  by   _____________   (the
"Certificate  Insurer") pursuant to which the Certificate Insurer will guarantee
payments to the holders of the Offered  Certificates  as described  herein.  See
"Description of the Certificates" herein.

         There is currently no  secondary  market for the Offered  Certificates.
The Underwriter intends to establish a market in the Offered Certificates but is
not  obligated to do so. There can be no assurance  that a secondary  market for
any of the Offered  Certificates will develop,  or if one does develop,  that it
will continue or offer sufficient liquidity of investment.

         The yield to  investors in each Class of Offered  Certificates  will be
sensitive  in  varying  degrees  to the rate and  timing of  principal  payments
(including  prepayments) on the Loans in the related Loan Group, which generally
may be  prepaid  in full or in part at any time  without  penalty.  The yield to
maturity of a Class of Offered  Certificates  purchased at a discount or premium
will be more  sensitive to the rate and timing of payments  thereon.  Holders of
the Offered  Certificates should consider,  in the case of any such certificates
purchased  at a  discount,  the risk  that a  slower  than  anticipated  rate of
principal  payments  could  result in an  actual  yield  that is lower  than the
anticipated  yield and, in the case of any Offered  Certificates  purchased at a
premium,  the risk that a faster than  anticipated  rate of  principal  payments
could result in an actual  yield that is lower than the  anticipated  yield.  No
representation is made as to the anticipated rate of prepayments on the Loans or
as to the resulting yield to maturity of any Class of Offered Certificates.

         An election will be made to treat certain assets of the Trust as a real
estate mortgage investment conduit ("REMIC") for federal income tax purposes. As
described more fully herein and in the Prospectus, the Offered Certificates will
be designated as "regular interests" in a REMIC. See "Certain Federal Income Tax
Considerations" in the Prospectus.

         THE  ATTORNEY  GENERAL  OF THE  STATE  OF NEW YORK  HAS NOT  PASSED  ON
ORENDORSED THE MERITS OF THIS OFFERING.  ANY  REPRESENTATION  TO THE CONTRARY IS
UNLAWFUL.

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

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

         The  Certificates  offered by this Prospectus  Supplement  constitute a
separate  series of Securities  being  offered by the Depositor  pursuant to its
Prospectus  dated ________,  of which this  Prospectus  Supplement is a part and
which accompanies this Prospectus Supplement.  The Prospectus contains important
information   regarding  this  offering  which  is  not  contained   herein  and
prospective  investors  are  urged to read the  Prospectus  and this  Prospectus
Supplement in full.


                                SUMMARY OF TERMS

         The following summary of certain pertinent  information is qualified in
its entirety by reference to the  detailed  information  appearing  elsewhere in
this Prospectus Supplement and in the accompanying Prospectus. Capitalized terms
used but not defined herein or in the accompanying Prospectus are defined in the
"Glossary of Terms" in the Prospectus.

Trust.......................................Bear  Stearns Home Equity Loan Trust
                                            199_-_ (the  "Trust") will be formed
                                            pursuant to a Pooling and  Servicing
                                            Agreement (the  "Agreement"),  to be
                                            dated   as   of   ___________   (the
                                            "Cut-Off Date"),  among Bear Stearns
                                            Asset  Backed  Securities,  Inc.  as
                                            depositor     (the     "Depositor"),
                                            ___________________,   as   servicer
                                            (together with any successor in such
                                            capacity,   the   "Servicer"),   and
                                            _________________,  as trustee  (the
                                            "Trustee") and back-up servicer (the
                                            "Back-Up Servicer"). The property of
                                            the Trust will include:  one or more
                                            pools of closed-end and/or revolving
                                            home equity  loans (the "Home Equity
                                            Loans"),    secured   generally   by
                                            subordinate   liens   on   one-   to
                                            four-family residential or mixed-use
                                            properties;     home     improvement
                                            installment   sales   contracts  and
                                            installment   loan  agreements  (the
                                            "Home Improvement  Contracts") which
                                            are  either   unsecured  or  secured
                                            generally  by  subordinate  liens on
                                            one- to  four-family  residential or
                                            mixed-use properties, or by purchase
                                            money security interests in the home
                                            improvements    financed    thereby;
                                            securities backed or secured by Home
                                            Equity Loans and/or Home Improvement
                                            Contracts. The Home Equity Loans and
                                            the Home  Improvement  Contracts are
                                            individually  referred  to herein as
                                            "Loan  Group  One" and  "Loan  Group
                                            Two," respectively, and collectively
                                            as the "Loans"; securities backed or
                                            secured  by the Loans;  payments  in
                                            respect of the Loans received on and
                                            after  the  Cut-Off  Date;  property
                                            that  secured a Mortgage  Loan which
                                            has been acquired by  foreclosure or
                                            deed in lieu of foreclosure;  rights
                                            under   certain   hazard   insurance
                                            policies   covering  the   Mortgaged
                                            Properties;  funds on deposit in the
                                            Pre-Funding Account, the Capitalized
                                            Interest   Account  and  the  Spread
                                            Account (each as defined below); the
                                            Depositor's    rights    under   the
                                            Purchase   Agreement   (as   defined
                                            herein); and certain other property,
                                            as described  more fully herein.  In
                                            addition,  the  Depositor has caused
                                            the Certificate  Insurer (as defined
                                            below) to issue an  irrevocable  and
                                            unconditional   surety   bond   (the
                                            "Policy")  for  the  benefit  of the
                                            Holders of the Offered  Certificates
                                            pursuant to which it will  guarantee
                                            payments   to   such    Holders   as
                                            described herein.

Securities                                  Offered  The  Home  Equity  Loan and
                                            Home      Improvement       Contract
                                            Asset-Backed  Certificates,   Series
                                            199_-_  (the   "Certificates")  will
                                            consist of the Class A-1,  Class A-2
                                            and    Class    A-3     Certificates
                                            (collectively,      the     "Offered
                                            Certificates"),    the    Class    I
                                            Certificates   and   the   Class   R
                                            Certificates.   Only   the   Offered
                                            Certificates are offered hereby. Any
                                            information     contained     herein
                                            regarding  the  Class  I or  Class R
                                            Certificates  is included  solely to
                                            permit a better understanding of the
                                            Offered Certificates.

                                            The   Class   A-1  and   Class   A-2
                                            Certificates   (collectively,    the
                                            "Fixed Rate  Certificates")  and the
                                            Class I Certificates  are related to
                                            Loan Group One (Home  Equity  Loans)
                                            and the Class A-3  Certificates  are
                                            related  to  Loan  Group  Two  (Home
                                            Improvement  Contracts).  Each Class
                                            of Offered  Certificates  represents
                                            the  right to  receive  payments  of
                                            interest  at the per annum rate (the
                                            "Certificate  Rate") described below
                                            and payable monthly, and payments of
                                            principal  to  the  extent  provided
                                            below. The Offered Certificates will
                                            be offered  for  purchase in minimum
                                            dollar  denominations of $25,000 and
                                            integral   multiples  of  $1,000  in
                                            excess thereof,  provided,  however,
                                            that one  Certificate  of each Class
                                            of  Offered   Certificates   may  be
                                            issued in an amount representing the
                                            remainder,  if any,  of such  Class.
                                            The "Percentage  Interest" evidenced
                                            by an  Offered  Certificate  will be
                                            equal to the  percentage  derived by
                                            dividing  the  denomination  of such
                                            Certificate    by   the    aggregate
                                            denomination of all  Certificates of
                                            the same Class as such Certificate.

Registration of the
Offered Certificates....................... The Offered  Certificates  initially
                                            will be  represented  by one or more
                                            certificates  registered in the name
                                            of Cede & Co.,  the  nominee  of The
                                            Depository  Trust  Company  ("DTC"),
                                            and  will be  available  only in the
                                            form of  book-entries on the records
                                            of   DTC,    participating   members
                                            thereof  ("Participants")  and other
                                            entities,  such as  banks,  brokers,
                                            dealers  and  trust  companies  that
                                            clear through or maintain  custodial
                                            relationships  with  a  Participant,
                                            either    directly   or   indirectly
                                            ("Indirect           Participants").
                                            References   herein   to   "holders"
                                            reflect  the rights of owners of the
                                            Offered  Certificates  only  as they
                                            may indirectly  exercise such rights
                                            through DTC and Participants, except
                                            as otherwise  specified herein.  See
                                            "Risk            Factors--Book-Entry
                                            Registration  May Affect  Liquidity"
                                            and      "Description     of     the
                                            Certificates--Book-Entry
                                            Registration" herein.

Distribution and
Record Dates................................Distributions  will  be  made on the
                                            25th day of each  month  or, if such
                                            25th day is not a Business  Day,  on
                                            the succeeding Business Day (each, a
                                            "Distribution  Date"),  beginning in
                                            __________,  199__. Distributions on
                                            a Distribution  Date will be made to
                                            Holders  of  record  as of the  last
                                            Business Day of the month  preceding
                                            the month in which such Distribution
                                            Date occurs (each, a "Record Date").

Depositor ..................................Bear     Stearns     Asset    Backed
                                            Securities,  Inc. (the "Depositor"),
                                            a   wholly-owned,   special  purpose
                                            subsidiary   of  The  Bear   Stearns
                                            Companies  Inc.  None  of  The  Bear
                                            Stearns Companies Inc. nor any other
                                            affiliate  of  the  Depositor,   the
                                            Servicer,  the Trustee or the Seller
                                            has   guaranteed   or  is  otherwise
                                            obligated   with   respect   to  the
                                            Certificates. See "The Depositor" in
                                            the Prospectus.

Seller .....................................____________________________. All of
                                            the Loans  originally  delivered  to
                                            the  Trust  (the  "Initial   Loans")
                                            were, and any  Subsequent  Loans (as
                                            defined  below) will be,  originated
                                            by the Seller or by an affiliate and
                                            acquired   by  the   Seller  in  the
                                            ordinary course of its business. The
                                            Loans  will  be   acquired   by  the
                                            Depositor in a privately  negotiated
                                            transaction  concurrently  with  the
                                            delivery of such Loans to the Trust.
                                            The Seller's corporate  headquarters
                                            are located at  ______________,  and
                                            its     telephone      number     is
                                            _____________.  See "The  Seller and
                                            the Servicer" herein.

Servicer ...................................________________.  See  "The  Seller
                                            and the Servicer" herein.

Trustee and
Back-Up Servicer............................____________,    a    ______________
                                            organized    under   the   laws   of
                                            __________,  will act as trustee and
                                            back-up  servicer (the "Trustee" and
                                            the       "Back-Up        Servicer,"
                                            respectively).

Cut-Off Date ...............................____________, 199_.

Closing Date ...............................On or about ___________, 199_.

The Loans ..................................The  Loans   consist  of  promissory
                                            notes   or   other    evidences   of
                                            indebtedness  (the "Mortgage Notes")
                                            secured   generally  by   mortgages,
                                            deeds of trust or other  instruments
                                            (the      "Mortgages")      creating
                                            subordinate  liens primarily on one-
                                            to four-family  residential or mixed
                                            use   properties   (the   "Mortgaged
                                            Properties"), and in the case of the
                                            Home   Improvement   Contracts,   by
                                            purchase money security interests in
                                            the   home   improvements   financed
                                            thereby.   Certain   of   the   Home
                                            Improvement    Contracts   will   be
                                            unsecured.  The Loans  bear fixed or
                                            adjustable   rates  (each,  a  "Loan
                                            Rate").  Interest on each fixed rate
                                            Mortgage  Loan is  calculated on the
                                            "simple  interest"  method  ("Simple
                                            Interest  Loans"),  and  interest on
                                            each  adjustable  rate Mortgage Loan
                                            is  calculated  on  the  "actuarial"
                                            method ("Actuarial Loans").  Monthly
                                            payments  are due on the date of the
                                            month   specified   in  the  related
                                            Mortgage Note (each,  a "Due Date").
                                            The Due Dates  for the  Loans  occur
                                            throughout the month. Except for the
                                            Balloon  Loans  (defined  herein) in
                                            Loan  Group  _____,  the  Loans  are
                                            fully amortizing.

                                            The Loans will be  divided  into two
                                            Loan  Groups.  Loan  Group  One will
                                            consist   of   fixed   rate   and/or
                                            adjustable  rate Home  Equity  Loans
                                            ("ARMs"),  and Loan  Group  Two will
                                            consist   of   fixed   rate   and/or
                                            adjustable     rate    (ARM)    Home
                                            Improvement Contracts. The Loan Rate
                                            borne  by  each  ARM is  subject  to
                                            adjustment  annually on the date set
                                            forth in the related  Mortgage  Note
                                            (each, a "Change Date") to equal the
                                            sum of (i) the weekly  average yield
                                            on U.S. Treasury securities adjusted
                                            to a constant  maturity of one year,
                                            as  made  available  by the  Federal
                                            Reserve Board as of the date __ days
                                            before the  applicable  Change  Date
                                            (the "Index") and (ii) the number of
                                            basis   points  set  forth  in  such
                                            Mortgage Note (the "Gross  Margin"),
                                            subject  to  rounding   and  to  the
                                            effects  of the  Periodic  Cap,  the
                                            applicable   Lifetime  Cap  and  the
                                            applicable   Lifetime   Floor.   The
                                            "Periodic Cap" limits changes in the
                                            Loan  Rate  for  each  ARM  on  each
                                            Change Date to ___ basis points. The
                                            "Lifetime  Cap" is the maximum  Loan
                                            Rate  that  may be  borne  by an ARM
                                            over  its  life  and is equal to the
                                            sum of (i) the initial Loan Rate for
                                            such ARM and (ii) ___ basis  points.
                                            The "Lifetime  Floor" is the minimum
                                            Loan  Rate  that  may be borne by an
                                            ARM  over  its  life and is equal to
                                            the initial  Loan Rate for such ARM.
                                            The ARMs do not provide for negative
                                            amortization.  None of the  ARMs has
                                            reached its initial Change Date.

                                            The   "Principal   Balance"   of   a
                                            Mortgage    Loan   (other   than   a
                                            Liquidated Mortgage Loan (as defined
                                            herein))  on any day is equal to its
                                            principal  balance as of the Cut-Off
                                            Date   (or,   with   respect   to  a
                                            Subsequent    Mortgage   Loan,   its
                                            principal    balance   as   of   the
                                            applicable Subsequent Cut-Off Date),
                                            minus   all   collections   credited
                                            against  the  Principal  Balance  of
                                            such  Mortgage  Loan.  The Principal
                                            Balance  of  a  Liquidated  Mortgage
                                            Loan after final recovery of related
                                            Liquidation   Proceeds  (as  defined
                                            herein)  will be zero.  With respect
                                            to any  Distribution  Date  and Loan
                                            Group, the "Loan Group Balance" will
                                            be  equal  to the  aggregate  of the
                                            Principal  Balances  of all Loans in
                                            such Loan  Group as of the first day
                                            of  the  related  Due  Period.   See
                                            "Description  of the  Loans"  herein
                                            and Appendix A attached hereto.

Pre-Funding Account.........................On the Closing  Date,  an  aggregate
                                            cash   amount    (the    "Pre-Funded
                                            Amount") not to exceed approximately
                                            $___________  will be  deposited  in
                                            the  Pre-Funding  Account.  Of  such
                                            amount,  approximately  $___________
                                            will be used to purchase  additional
                                            home equity loans,  home improvement
                                            installment   sales   contracts  and
                                            installment loan agreements  secured
                                            by   first   or   second   liens  on
                                            Mortgaged  Properties   ("Subsequent
                                            Loans")   for   deposit   into   the
                                            applicable   Loan  Group   and,   if
                                            required,    to   make   accelerated
                                            payments of  principal  on the Fixed
                                            Rate  Certificates and approximately
                                            $_________  will be used to purchase
                                            Subsequent  Loans for  deposit  into
                                            the  applicable  Loan Group and,  if
                                            required,    to   make   accelerated
                                            payments of  principal  on the Class
                                            A-3 Certificates.  During the period
                                            (the "Pre-Funding  Period") from the
                                            Closing  Date  to  the  earliest  to
                                            occur of (i) the  date on which  the
                                            aggregate  amount on  deposit in the
                                            Pre-Funding  Account  is  less  than
                                            $_______,  (ii) an Event of  Default
                                            under   the   Agreement   and  (iii)
                                            ________,  199__, amounts on deposit
                                            in the  Pre-Funding  Account  may be
                                            withdrawn   from  time  to  time  to
                                            acquire    Subsequent    Loans    in
                                            accordance  with the Agreement.  Any
                                            net   investment   earnings  on  the
                                            Pre-Funded     Amount     will    be
                                            transferred   to   the   Capitalized
                                            Interest     Account     on     each
                                            Distribution    Date    during   the
                                            Pre-Funding  Period.  Any Pre-Funded
                                            Amount  remaining in the Pre-Funding
                                            Account    at   the   end   of   the
                                            Pre-Funding     Period    will    be
                                            distributed on the Distribution Date
                                            occurring    at    or    immediately
                                            following the end of the Pre-Funding
                                            Period as a prepayment  of principal
                                            of  the  Class  A-1  and  Class  A-2
                                            Certificates on a pro rata basis, or
                                            on the  Class A-3  Certificates,  as
                                            applicable,  based on the  remaining
                                            Pre-Funded  Amount  allocated to the
                                            related Loan Group.  Only fixed rate
                                            and/or  adjustable  Subsequent  Home
                                            Equity  Loans  may be  added to Loan
                                            Group  One,  and only  fixed  and/or
                                            adjustable   rate   Subsequent  Home
                                            Improvement  Contracts  may be added
                                            to Loan Group Two.

Capitalized Interest
Account.....................................On the Closing  Date,  funds will be
                                            deposited   in   an   account   (the
                                            "Capitalized    Interest   Account")
                                            created  and  maintained   with  the
                                            Trustee.  The  amount  so  deposited
                                            will be used by the  Trustee  on the
                                            Distribution    Dates   during   the
                                            Pre-Funding   Period   to  fund  the
                                            excess,  if  any,  of  the  Interest
                                            Remittance  Amounts  for the Offered
                                            Certificates  (as defined below) and
                                            the  premium  due on the Policy over
                                            the funds available therefor on such
                                            Distribution    Dates.   Any   funds
                                            remaining    in   the    Capitalized
                                            Interest  Account  at the end of the
                                            Pre-Funding     Period    will    be
                                            distributed  to the  Holders  of the
                                            Class R Certificates.

Final Scheduled Distribution
Date........................................The  Final  Scheduled   Distribution
                                            Dates  for  each  of the  respective
                                            classes of Offered  Certificates are
                                            as set forth  below,  although it is
                                            anticipated  that the  actual  final
                                            Payment   Date  for  each  Class  of
                                            Offered   Certificates   will  occur
                                            significantly   earlier   than   the
                                            related Final Scheduled Distribution
                                            Date.  See   "Prepayment  and  Yield
                                            Considerations" herein.

                                                    Final Scheduled
                                                    Distribution Date

                                            Class A-1 Certificates. . .____
                                            Class A-2 Certificates. . .____
                                            Class A-3 Certificates. . .____

Interest....................................The Certificate  Rate for each Class
                                            of Offered  Certificates  will be as
                                            set forth or  described on the cover
                                            page hereof.  The "Remittance  Rate"
                                            for each Mortgage Loan in Loan Group
                                            Two will be calculated monthly,  and
                                            for any Distribution Date will equal
                                            the Loan Rate for such Mortgage Loan
                                            at the  beginning of the related Due
                                            Period (defined below) minus the sum
                                            of (a) the Expense Fee Rate (defined
                                            herein) and (b) the  related  Excess
                                            Spread  Rate.   The  "Excess  Spread
                                            Rate" for any Mortgage  Loan in Loan
                                            Group Two will  equal the  excess of
                                            (x)  the  Gross   Margin   for  such
                                            Mortgage  Loan less the  Expense Fee
                                            Rate over (y) _____%. Holders of the
                                            Offered    Certificates    will   be
                                            entitled    to   receive   on   each
                                            Distribution  Date,  to  the  extent
                                            funds   are   available    therefor,
                                            interest    at    the     applicable
                                            Certificate  Rate accrued during the
                                            related   Interest   Period  on  the
                                            related  Class  Certificate  Balance
                                            (as   described   below   under  the
                                            caption "Principal"). Holders of the
                                            Class   I   Certificates   will   be
                                            entitled    to   receive   on   each
                                            Distribution  Date,  to  the  extent
                                            funds  are  available  therefor  and
                                            concurrently  with  distributions of
                                            interest    on   the   Fixed    Rate
                                            Certificates,  interest  at the rate
                                            of _____% per annum  accrued  during
                                            the related  Interest  Period on the
                                            Notional  Balance  of  the  Class  I
                                            Certificates    which,    for    any
                                            Distribution  Date,  will  equal the
                                            Loan Group Balance of Loan Group One
                                            as of the first  day of the  related
                                            Due  Period.  The amount of interest
                                            (as  described  above)  payable with
                                            respect   to  a  Class  of   Offered
                                            Certificates    or   the   Class   I
                                            Certificates     constitutes     the
                                            "Interest   Remittance  Amount"  for
                                            such Class.

                                            The   "Interest   Period"  for  each
                                            Distribution   Date   will   be  the
                                            calendar  month  preceding the month
                                            in  which  such   Distribution  Date
                                            occurs. Interest on the Certificates
                                            will be calculated on the basis of a
                                            360-day  year  consisting  of twelve
                                            30-day months.  See  "Description of
                                            the Certificates" herein.

Principal...................................As   to   any   Loan    Group    and
                                            Distribution    Date,   the   "Basic
                                            Principal Amount" will equal the sum
                                            of (i) each  payment of principal on
                                            a  Mortgage  Loan  received  by  the
                                            Servicer   (exclusive   of   amounts
                                            described  in clauses (ii) and (iii)
                                            below)  during  the  calendar  month
                                            preceding  the  calendar   month  in
                                            which such  Distribution Date occurs
                                            (with  respect  to any  Distribution
                                            Date,   the  "Due   Period");   (ii)
                                            curtailments     (i.e.,      partial
                                            prepayments) and prepayments in full
                                            received   during  the  related  Due
                                            Period; (iii) all Insurance Proceeds
                                            and   Net    Liquidation    Proceeds
                                            allocable to recoveries of principal
                                            of  Home   Equity   Loans  and  Home
                                            Improvement    Contracts    received
                                            during the related Due Period;  (iv)
                                            an amount  equal to the  excess,  if
                                            any,   of  the   Principal   Balance
                                            (immediately  prior to  liquidation)
                                            of  each  Mortgage  Loan  liquidated
                                            during the  related  Due Period over
                                            the   principal   portion   of   Net
                                            Liquidation Proceeds received during
                                            such Due  Period  (the  "Unrecovered
                                            Class A  Portion");  and (v) (a) the
                                            outstanding Principal Balance of any
                                            Mortgage   Loan   purchased  by  the
                                            Seller or the  Servicer  as required
                                            or permitted by the  Agreement as of
                                            the related  Determination  Date and
                                            (b) with  respect  to any  Defective
                                            Mortgage  Loan for which the  Seller
                                            substitutes  an Eligible  Substitute
                                            Mortgage  Loan  as  of  the  related
                                            Determination  Date,  any  excess of
                                            the   Principal   Balance   of  such
                                            Defective  Mortgage  Loan  over  the
                                            Principal  Balance of such  Eligible
                                            Substitute  Mortgage Loan,  plus the
                                            amount of any unreimbursed Servicing
                                            Advances  (defined  herein)  made by
                                            the  Servicer  with  respect  to the
                                            Mortgage    Loan   to   the   extent
                                            received.

                                            Distributions   of  principal  of  a
                                            Class of Offered  Certificates  will
                                            be measured  by the Basic  Principal
                                            Amount for the  related  Loan Group.
                                            As  to  any  Distribution  Date  and
                                            Class of Offered  Certificates,  the
                                            "Principal  Remittance  Amount" will
                                            equal  the sum of (i) the  lesser of
                                            (x) the Basic  Principal  Amount for
                                            the  related  Loan Group and (y) the
                                            portion  of  such  Basic   Principal
                                            Amount required to be distributed to
                                            increase  the  Overcollateralization
                                            Amount   (defined   below)  for  the
                                            related  Loan Group to the  Required
                                            Overcollateralization         Amount
                                            (defined below) for such Loan Group,
                                            (ii)   the   related   Carry-Forward
                                            Amount (defined below), and (iii) on
                                            the   Distribution    Date   at   or
                                            immediately following the end of the
                                            Pre-Funding  Period,  the amount, if
                                            any,  allocable  to the related Loan
                                            Group  remaining in the  Pre-Funding
                                            Account (exclusive of any investment
                                            earnings     included      therein).
                                            Distributions  of principal  will be
                                            allocated   among  the   Classes  of
                                            Offered  Certificates  as  described
                                            herein  under  "Description  of  the
                                            Certificates--Priority            of
                                            Distributions."  As described below,
                                            Holders   of  a  Class  of   Offered
                                            Certificates    also   may   receive
                                            distributions      of     Additional
                                            Principal   (defined   below)  on  a
                                            Distribution Date.

                                            The Interest  Remittance Amount, the
                                            Principal  Remittance Amount and the
                                            Additional Principal,  if any, for a
                                            Class   of   Offered    Certificates
                                            together   constitute   the   "Class
                                            Remittance  Amount"  for such  Class
                                            and each Distribution Date.

                                            An  amount  to  cover  any loss on a
                                            liquidated  Mortgage Loan (i.e., the
                                            Unrecovered  Class A Portion) may or
                                            may  not  be   distributed   to  the
                                            Holders  of  the  related  Class  of
                                            Offered    Certificates    on    the
                                            Distribution  Date which immediately
                                            follows the event of loss.  However,
                                            the Holders of such Certificates are
                                            entitled    to   receive    ultimate
                                            recovery  of  100%  of the  original
                                            Class  Certificate  Balance  of  the
                                            applicable Class of Certificates.

                                            The "Class Certificate Balance" of a
                                            Class of Offered Certificates on any
                                            date   is   equal   to   the   Class
                                            Certificate Balance of such Class on
                                            the  Closing  Date  (the   "Original
                                            Class  Certificate  Balance")  minus
                                            the  aggregate  of amounts  actually
                                            distributed   as  principal  to  the
                                            Holders  of such  Class  of  Offered
                                            Certificates.

                                            The  "Carry-Forward   Amount"  of  a
                                            Class of Offered Certificates on any
                                            Distribution Date will equal the sum
                                            of (a) the  excess of the  aggregate
                                            of the Class  Remittance  Amounts as
                                            of each preceding  Distribution Date
                                            over  the   amount  of  the   actual
                                            distributions to the Holders of such
                                            Class of Offered  Certificates  made
                                            on any  such  Distribution  Date and
                                            not  subsequently  distributed,  and
                                            (b) interest on the amount,  if any,
                                            of  the  interest  component  of the
                                            amount  described  in clause  (a) at
                                            one-twelfth    of   the   applicable
                                            Certificate  Rate. See  "Description
                                            of the Certificates" herein.

Overcollateralization
and Crosscollateralization..................On any  Distribution  Date on  which
                                            the Overcollateralization Amount for
                                            a  Loan   Group  is  less  than  the
                                            Required       Overcollateralization
                                            Amount  for  such  Loan  Group,  the
                                            Remaining Net Excess Spread for such
                                            Loan   Group   plus  the   Available
                                            Transfer Cashflow and the Net Excess
                                            Principal,  if any,  will be used to
                                            make  additional   distributions  of
                                            principal  of the  related  Class or
                                            Classes  of   Offered   Certificates
                                            ("Additional  Principal") until such
                                            Overcollateralization  Amount equals
                                            the         related         Required
                                            Overcollateralization Amount.

                                            As   to   any   Loan    Group    and
                                            Distribution        Date,        the
                                            "Overcollateralization  Amount" will
                                            equal the sum of (a) the excess,  if
                                            any,  of (i)  the  sum  of the  Loan
                                            Group  Balance  and  the  amount  on
                                            deposit in the  Pre-Funding  Account
                                            allocated   to   such   Loan   Group
                                            (exclusive    of   any    investment
                                            earnings included therein) as of the
                                            close of business on the last day of
                                            the related  Due  Period,  over (ii)
                                            the Class Certificate Balance of the
                                            related  Class or Classes of Offered
                                            Certificates, after giving effect to
                                            the  distributions  of  the  related
                                            Principal  Remittance Amount on such
                                            Distribution   Date,   and  (b)  the
                                            amount,  if any,  on  deposit in the
                                            Spread  Account   allocated  to  the
                                            related  Class or Classes of Offered
                                            Certificates.

                                            The Agreement provides that, subject
                                            to   certain   floors,    caps   and
                                            triggers,   the  required  level  of
                                            overcollateralization (the "Required
                                            Overcollateralization  Amount")  may
                                            (i)  increase or decrease  over time
                                            based on the delinquency and default
                                            experience   on  the  Loans  in  the
                                            Trust,  (ii)  be  increased  by  the
                                            Certificate  Insurer  at the  end of
                                            the Pre-Funding  Period,  (iii) step
                                            down  based on the  passage  of time
                                            and the amortization of the Loans in
                                            the  Trust  or  (iv) be  reduced  or
                                            eliminated   by   the    Certificate
                                            Insurer  so  long  as a  Certificate
                                            Insurer  Default (as defined herein)
                                            has not occurred.

                                            As to any Distribution Date and Loan
                                            Group:  (a) the "Excess Spread" will
                                            equal interest collected or advanced
                                            on the  Loans  in  such  Loan  Group
                                            (including  amounts allocated to the
                                            related  Class or Classes of Offered
                                            Certificates   in  the   Capitalized
                                            Interest  Account)  minus the sum of
                                            (i) the Interest  Remittance  Amount
                                            for the related  Class or Classes of
                                            Offered  Certificates  and,  in  the
                                            case of Loan Group One, the Interest
                                            Remittance  Amount  for the  Class I
                                            Certificates,   (ii)  the  Servicing
                                            Fee,  (iii)  the  Back-Up  Servicing
                                            Fee,  (iv) the  Trustee  Fee and (v)
                                            the  Premium Fee (the sum of clauses
                                            (ii)   through   (v),  the  "Expense
                                            Fees");  (b) the "Net Excess Spread"
                                            will   equal   the   Excess   Spread
                                            remaining   after  the   application
                                            thereof to cover an Available  Funds
                                            Shortfall   with   respect   to  the
                                            related Loan Group;  (c)  "Remaining
                                            Net  Excess  Spread"  will equal the
                                            Net Excess  Spread  remaining  after
                                            the application  thereof to cover an
                                            Available   Funds   Shortfall   with
                                            respect  to the other Loan Group and
                                            will be used  to  make  payments  of
                                            Additional Principal to the Class or
                                            Classes  of   Offered   Certificates
                                            related to such original Loan Group;
                                            (d)    the    "Available    Transfer
                                            Cashflow"  will equal the  Remaining
                                            Net Excess Spread for the other Loan
                                            Group after the application  thereof
                                            to   the   payment   of   Additional
                                            Principal to the Class or Classes of
                                            Offered Certificates related to such
                                            other Loan  Group;  (e) the  "Excess
                                            Principal"  will equal the lesser of
                                            (i)  the   portion   of  the   Basic
                                            Principal Amount for such Loan Group
                                            which is not required to be included
                                            in the Principal  Remittance  Amount
                                            for the related  Class or Classes of
                                            Offered    Certificates    on   such
                                            Distribution   Date   and  (ii)  the
                                            amount  of  such  portion  remaining
                                            after the application of the related
                                            Available  Remittance  Amount to the
                                            Required   Payments  for  such  Loan
                                            Group;    (f)   the   "Net    Excess
                                            Principal"  will  equal  the  Excess
                                            Principal    remaining   after   the
                                            application   thereof  to  cover  an
                                            Available  Funds  Shortfall  in  the
                                            other Loan Group;  (g) an "Available
                                            Funds  Shortfall"  is the  amount by
                                            which   the   Available   Remittance
                                            Amount for a Loan Group is less than
                                            the related Required  Payments,  and
                                            (h) the  "Required  Payments"  equal
                                            the sum of the related  Expense Fees
                                            (other than the Servicing  Fee), the
                                            Interest Remittance  Amount(s),  the
                                            Principal   Remittance   Amount  and
                                            reimbursement  of  amounts  due  the
                                            Certificate  Insurer with respect to
                                            such Loan Group.

Spread Account..............................On the Closing Date the Trustee will
                                            establish and thereafter maintain an
                                            account (the "Spread  Account").  If
                                            required by the Certificate Insurer,
                                            the    holder   of   the   Class   R
                                            Certificates  will  deliver  to  the
                                            Trustee  for  deposit  in the Spread
                                            Account  the amount  required by the
                                            Certificate   Insurer.    Funds   on
                                            deposit  in the Spread  Account,  if
                                            any,    will   be   available    for
                                            withdrawal  to fund  any  shortfalls
                                            between  the  available   funds  for
                                            distribution   to   Holders  of  the
                                            Offered Certificates and the related
                                            Interest   Remittance   Amounts   or
                                            Principal Remittance Amounts.

                                            The       Certificate        Insurer
                                            _____________    (the   "Certificate
                                            Insurer")   is   a    ______________
                                            engaged  only  in  the  business  of
                                            writing   financial   guaranty   and
                                            surety  insurance.  The  Certificate
                                            Insurer      insures      structured
                                            asset-backed,  corporate,  municipal
                                            and other  financial  obligations in
                                            the  domestic  and  foreign  capital
                                            markets.  The Certificate  Insurer's
                                            claims-paying  ability  is rated AAA
                                            by Standard & Poor's,  a division of
                                            The McGraw-Hill Companies, Inc., and
                                            Aaa by  Moody's  Investors  Service,
                                            Inc.  ("Moody's").  See "The  Policy
                                            and the Certificate Insurer" herein.

                                            Pursuant   to  the   Insurance   and
                                            Reimbursement Agreement, dated as of
                                            the  Cut-Off  Date  (the  "Insurance
                                            Agreement"),  among the  Certificate
                                            Insurer,  the Depositor,  the Seller
                                            and the  Servicer,  the  Certificate
                                            Insurer   will  issue  a   financial
                                            guaranty   insurance   policy   (the
                                            "Policy")  pursuant to which it will
                                            irrevocably   and    unconditionally
                                            guaranty,    among   other   things,
                                            payment on each Distribution Date to
                                            the  Trustee  for the benefit of the
                                            Holders  of each  Class  of  Offered
                                            Certificates   of   the   Guaranteed
                                            Interest   Payment  Amount  and  the
                                            Guaranteed Principal Payment Amount.
                                            The    terms    of    the    Offered
                                            Certificates  and the  Agreement may
                                            not   be    amended    unless    the
                                            Certificate  Insurer  has  given its
                                            prior written consent.

                                            So long as there  does  not  exist a
                                            failure by the  Certificate  Insurer
                                            to make a required payment under the
                                            Policy (such event,  a  "Certificate
                                            Insurer  Default"),  the Certificate
                                            Insurer   will  have  the  right  to
                                            exercise  all rights of the  Holders
                                            of the  Offered  Certificates  under
                                            the Agreement without any consent of
                                            such  Holders,  and such Holders may
                                            exercise  such  rights only with the
                                            prior   written   consent   of   the
                                            Certificate    Insurer   except   as
                                            provided in the Agreement.

Servicing...................................The Servicer will be responsible for
                                            servicing,   managing   and   making
                                            collections   on  the   Loans.   The
                                            Servicer     will     deposit    all
                                            collections  in  respect of the Home
                                            Equity Loans and/or Home Improvement
                                            Contracts  in a Loan  Group into the
                                            related    Collection   Account   as
                                            described herein. Not later than the
                                            18th  day of the  month  (or if such
                                            18th day is not a Business  Day, the
                                            preceding   Business  Day)  of  each
                                            Distribution        Date        (the
                                            "Determination  Date"),  the Trustee
                                            will  calculate  the  amounts  to be
                                            paid,  as described  herein,  to the
                                            Certificateholders      on      such
                                            Distribution  Date. See "Description
                                            of  the   Certificates--Priority  of
                                            Distributions"  herein. With respect
                                            to each  Due  Period,  the  Servicer
                                            will   receive   from   payments  in
                                            respect  of  interest  on the  Loans
                                            actually received, a portion of such
                                            payments as a monthly  servicing fee
                                            (the "Servicing  Fee") in the amount
                                            of ___% per  annum  (the  "Servicing
                                            Fee Rate") on the Principal  Balance
                                            of  each  Mortgage  Loan  as of  the
                                            first day of each  such Due  Period.
                                            See      "Description     of     the
                                            Certificates--Servicing Compensation
                                            and Payment of Expenses"  herein. In
                                            certain limited  circumstances,  the
                                            Servicer  may resign or be  removed,
                                            in which  event  either the  Back-Up
                                            Servicer or a  third-party  servicer
                                            will  be  appointed  as a  successor
                                            Servicer.  See  "Description  of the
                                            Certificates--Certain        Matters
                                            Regarding the Servicer" herein.

Monthly Advances ...........................The Servicer is required to remit to
                                            the  Trustee no later than the close
                                            of business  on the second  Business
                                            Day  preceding a  Distribution  Date
                                            for   deposit   in  the   applicable
                                            Collection  Account an amount  equal
                                            to the sum of (a)  interest  accrued
                                            on each  Mortgage  Loan  through the
                                            date on which  the  related  monthly
                                            payment was due (the "Due Date") but
                                            not  received by the  Servicer as of
                                            the close of business on the related
                                            Determination   Date,   net  of  the
                                            Servicing  Fee and (b) with  respect
                                            to  each  REO  Property   which  was
                                            acquired  during  or  prior  to  the
                                            related Due Period and as to which a
                                            final  disposition  thereof  did not
                                            occur during the related Due Period,
                                            an amount  equal to the  excess,  if
                                            any,  of   interest   for  the  most
                                            recently  ended  Due  Period  on the
                                            Principal  Balance  of the  Mortgage
                                            Loan related to such REO Property at
                                            the  related  Loan Rate,  net of the
                                            Servicing  Fee,  over the net income
                                            from the REO Property transferred to
                                            such  Collection  Account  for  such
                                            Distribution  Date  pursuant  to the
                                            Agreement  (the "Monthly  Advance").
                                            The Servicer is not required to make
                                            any   Monthly   Advances   which  it
                                            determines would be  nonrecoverable.
                                            Such   Monthly   Advances   by   the
                                            Servicer  are  reimbursable  to  the
                                            Servicer    subject    to    certain
                                            conditions  and  restrictions.   See
                                            "Description          of         the
                                            Certificates--Advances" herein.

Prepayment Interest
Shortfalls..................................Not later than the  second  Business
                                            Day    prior    to    the    related
                                            Distribution  Date,  the Servicer is
                                            required to remit to the Trustee, up
                                            to the amount  otherwise  payable to
                                            the   Servicer   as  its   aggregate
                                            Servicing  Fee for the  related  Due
                                            Period,   without   any   right   of
                                            reimbursement,  an amount  equal to,
                                            with respect to each  Mortgage  Loan
                                            as to which a  principal  prepayment
                                            in  full  was   received   from  the
                                            Mortgagor  during  the  related  Due
                                            Period,  the  excess,  if any, of 30
                                            days'   interest  on  the  Principal
                                            Balance of such Mortgage Loan at the
                                            Loan Rate (or at such  lower rate as
                                            may be in effect  for such  Mortgage
                                            Loan because of  application  of the
                                            Soldiers' and Sailors'  Civil Relief
                                            Act of 1940,  as amended (the "Civil
                                            Relief Act"),  or as a result of any
                                            reduction of the monthly payment due
                                            on such Mortgage Loan as a result of
                                            a  bankruptcy  proceeding  (a  "Debt
                                            Service   Reduction"))   minus   the
                                            Servicing Fee for such Mortgage Loan
                                            over the amount of interest actually
                                            paid  by the  related  Mortgagor  in
                                            connection   with   such   principal
                                            prepayment (with respect to all such
                                            Home    Equity    Loans   and   Home
                                            Improvement      Contracts,      the
                                            "Prepayment Interest Shortfall").

Optional Termination by
the Servicer................................On any  Distribution  Date on  which
                                            the  aggregate  of  the  Loan  Group
                                            Balances  (the  "Pool  Balance")  is
                                            less  than ___ of the sum of (i) the
                                            Pool  Balance as of the Cut-Off Date
                                            and (ii) the  Principal  Balance  of
                                            the  Subsequent  Loans  as of  their
                                            respective Subsequent Cut-Off Dates,
                                            the Servicer will have the option to
                                            purchase,  in whole, the Home Equity
                                            Loans,    the    Home    Improvement
                                            Contracts   and  the   related   REO
                                            Property,  if any,  remaining in the
                                            Trust.   See   "Description  of  the
                                            Certificates--Termination;
                                            Retirement   of  the   Certificates"
                                            herein.

Optional Purchase of
Defaulted Loans.............................The Servicer has the option,  but is
                                            not obligated,  to purchase from the
                                            Trust  any  Loan  ___  days  or more
                                            delinquent at a purchase price equal
                                            to the outstanding Principal Balance
                                            as of the date of purchase, plus the
                                            greater  of  (i)  all   accrued  and
                                            unpaid  interest  on such  Principal
                                            Balance  and (ii) 30 days'  interest
                                            on such Principal Balance,  computed
                                            at   the   Loan   Rate,   plus   all
                                            unreimbursed  amounts  owing  to the
                                            Certificate  Insurer  with  interest
                                            thereon at the rate  referred  to in
                                            the   Insurance    Agreement.    See
                                            "Description          of         the
                                            Certificates--Optional  Purchase  of
                                            Defaulted Loans" herein.

Certain Federal
Income Tax Considerations...................For federal income tax purposes,  an
                                            election   will  be  made  to  treat
                                            certain  assets  of the  Trust  as a
                                            "real  estate  mortgage   investment
                                            conduit" (the "REMIC").  The Offered
                                            Certificates     will     constitute
                                            "regular  interests"  in a REMIC and
                                            will be treated as debt  instruments
                                            of the REMIC and as interests of the
                                            Trust   for   federal   income   tax
                                            purposes    with    payment    terms
                                            equivalent  to  the  terms  of  such
                                            Certificates.

                                            The    Holders   of   the    Offered
                                            Certificates  will  be  required  to
                                            include in income  interest  on such
                                            Certificates  in accordance with the
                                            accrual  method of  accounting,  and
                                            the   Offered    Certificates   may,
                                            depending on their issue  price,  be
                                            treated as having  been  issued with
                                            original  issue discount for federal
                                            income  tax  purposes.  For  further
                                            information  regarding  the  federal
                                            income tax consequences of investing
                                            in  the  Offered  Certificates,  see
                                            "Certain    Federal    Income    Tax
                                            Considerations" in the Prospectus.

ERISA Considerations........................Fiduciaries   of  employee   benefit
                                            plans  subject  to  Title  I of  the
                                            Employee  Retirement Income Security
                                            Act of 1974,  as amended  ("ERISA"),
                                            should  consider the ERISA fiduciary
                                            investment      standards     before
                                            authorizing  an investment by a plan
                                            in  the  Offered  Certificates.   In
                                            addition,    fiduciaries   of:   (i)
                                            employee  benefit  plans  subject to
                                            Title  I  of  ERISA,  (ii)  employee
                                            benefit  plans or  other  retirement
                                            arrangements  (including  individual
                                            retirement   accounts   and  certain
                                            Keogh  plans)  which are not subject
                                            to ERISA,  but which are  subject to
                                            Section 4975 of the Internal Revenue
                                            Code  of  1986,   as  amended   (the
                                            "Code"),  or (iii) any entity  whose
                                            underlying   assets  are  deemed  to
                                            include  plan  assets by reason of a
                                            plan or  account  investing  in such
                                            entity  (collectively,   "Plan(s)"),
                                            should   consult  with  their  legal
                                            counsel  to  determine   whether  an
                                            investment     in    the     Offered
                                            Certificates  will  cause the assets
                                            of the Trust ("Trust  Assets") to be
                                            considered  plan assets  pursuant to
                                            the plan asset regulations set forth
                                            in 29 C.F.R. ss. 2510.3-101, thereby
                                            subjecting    the    Plan   to   the
                                            prohibited  transaction  rules  with
                                            respect to the Trust  Assets and the
                                            Trustee   and    Servicer   to   the
                                            fiduciary  investment  standards  of
                                            ERISA,   or  cause  the  excise  tax
                                            provisions  of  Section  4975 of the
                                            Code to apply to the  Trust  Assets,
                                            unless some exemption granted by the
                                            Department  of Labor  applies to the
                                            purchase,  sale, transfer or holding
                                            of  the  Offered  Certificates.  One
                                            such    exemption   is    Prohibited
                                            Transaction Exemption 90-30, subject
                                            to   the    satisfaction    of   the
                                            requirements   thereof.  See  "Erisa
                                            Considerations" in the Prospectus.

Legal Investment
Considerations..............................The  Offered  Certificates  will not
                                            constitute     "mortgage     related
                                            securities"   for  purposes  of  the
                                            Secondary       Mortgage      Market
                                            Enhancement  Act of 1984, as amended
                                            ("SMMEA").     Accordingly,     many
                                            institutions with legal authority to
                                            invest    in    comparably     rated
                                            securities   may   not  be   legally
                                            authorized  to invest in the Offered
                                            Certificates. See "Legal Investment"
                                            in the Prospectus.

Certificate Rating .........................It is a condition to the issuance of
                                            each Class of  Offered  Certificates
                                            that they be rated  not  lower  than
                                            _____  by   Standard  &  Poor's,   a
                                            division    of    The    McGraw-Hill
                                            Companies, Inc. ("S&P"), and _______
                                            by Moody's Investors  Service,  Inc.
                                            (each,   a   "Rating   Agency").   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 agency.  In
                                            addition, a security rating does not
                                            address or assess the  frequency  or
                                            likelihood  of  prepayments  on  the
                                            Loans or the  degree  to which  such
                                            prepayments  might differ from those
                                            originally  anticipated.   A  rating
                                            also    does   not    address    the
                                            possibility   that  holders  of  the
                                            Offered  Certificates might suffer a
                                            lower than  anticipated  yield.  See
                                            "Ratings"          and         "Risk
                                            Factors--Certificate Rating Is Not a
                                            Recommendation" herein.


                                  RISK FACTORS

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

         Trust Is Only  Source  of  Payment.  The  Offered  Certificates  do not
represent an interest in, or the obligation of, the Depositor,  the Seller,  the
Servicer,  the  Trustee  or any of  their  respective  affiliates.  The  Offered
Certificates will be payable solely from the Trust. There will be no recourse to
the Depositor, the Seller, the Servicer, the Trustee or any other person for any
failure to receive  distributions  on the  Offered  Certificates.  Consequently,
Holders of the Offered  Certificates must rely solely upon payments with respect
to the Loans and the other assets constituting the Trust,  including any amounts
available  pursuant to the Policy,  for the payment of principal of and interest
on such Certificates. Neither the Offered Certificates nor the Loans are insured
or guaranteed by any government agency or instrumentality.

         Second Mortgages  Include  Additional  Risks.  Approximately __% of the
Home Equity Loans and  approximately  __% of the Home  Improvement  Contracts by
aggregate  principal  balance  are  secured  by  second  mortgages,   which  are
subordinate  to the  rights  of the  mortgagee  under  the  senior  mortgage  or
mortgages  encumbering  the related  Mortgaged  Property  ("First  Liens"),  the
proceeds  from  any   foreclosure,   liquidation,   insurance  or   condemnation
proceedings will be available to satisfy the outstanding  balance of such junior
mortgage only to the extent that the claims of the  mortgagees  under such First
Liens have been satisfied in full,  including any related  foreclosure costs. In
addition,  a  junior  mortgagee  may not  foreclose  on the  Mortgaged  Property
securing a junior mortgage  unless it forecloses  subject to the First Liens, in
which case it must  either pay the entire  amount due on the First  Liens to the
mortgagees  thereof  at or  prior  to the  foreclosure  sale  or  undertake  the
obligation  to make payments on the First Liens in the event the mortgagor is in
default  thereunder.  The Trust will not have any source of funds to satisfy the
First  Liens  or make  payments  due to the  mortgagees  thereof.  In  addition,
approximately  __% of the Home  Improvement  Contracts  are  secured by purchase
money security interests and approximately __% of the Home Improvement Contracts
are unsecured.

         Liquidation  expenses with respect to defaulted  mortgage  loans do not
vary directly with the outstanding  principal balance of the loan at the time of
default.  Therefore,  assuming  that a servicer took the same steps in realizing
upon a defaulted home equity loan or home  improvement  contract  having a small
remaining principal balance as it would in the case of a defaulted mortgage loan
having a larger  principal  balance,  the  amount  realized  after  expenses  of
liquidation  would be  smaller  as a  percentage  of the  outstanding  principal
balance of the smaller  mortgage loan than would be the case with a larger loan.
Because  the  average  outstanding  principal  balances  of the  Loans are small
relative  to the  size of the  loans in a  typical  pool of  conventional  first
mortgages,  realizations net of liquidation expenses on defaulted Loans may also
be smaller as a percentage  of the  principal  amount of the Loans than would be
the case with respect to a typical pool of conventional first mortgage loans.

         There are  several  factors  that could  adversely  affect the value of
Mortgaged  Properties such that the outstanding  balance of the related Mortgage
Loan,  together  with any senior  financing on the Mortgaged  Properties,  would
equal or exceed the value of the  Mortgaged  Properties.  Among the factors that
could  adversely  affect the value of the  Mortgaged  Properties  are an overall
decline  in the  residential  real  estate  market  in the  areas in  which  the
Mortgaged  Properties  are located or a decline in the general  condition of the
Mortgaged  Properties as a result of failure of borrowers to maintain adequately
the  Mortgaged  Properties  or of  natural  disasters  that are not  necessarily
covered by insurance,  such as  earthquakes  and floods.  Any such decline could
extinguish the value of a junior  interest in Mortgaged  Property  before having
any effect on the related senior interest therein. If such a decline occurs, the
actual rates of delinquencies,  foreclosure and losses on the junior Loans could
be higher than those currently  experienced in the mortgage  lending industry in
general.

         Prepayments May Fluctuate.  All of the Loans may be prepaid in whole or
in part at any time  without  penalty.  Home equity  loans and home  improvement
contracts, such as the Home Equity Loans and the Home Improvement Contracts have
been  originated  in  significant  volume only during the past few years and the
Depositor is not aware of any publicly  available  studies or  statistics on the
rate of  prepayment  of such  loans.  Generally,  home  equity  loans  and  home
improvement  contracts  are not  viewed by  borrowers  as  permanent  financing.
Accordingly,  the Home  Equity  Loans  and the Home  Improvement  Contracts  may
experience a higher rate of prepayment than  traditional  loans.  The prepayment
experience of the Trust may be affected by a wide variety of factors,  including
general  economic  conditions,  interest rates,  the availability of alternative
financing  and  homeowner  mobility.  In  addition,  all  of the  Loans  contain
due-on-sale  provisions and the Servicer is obligated to enforce such provisions
unless such enforcement is not permitted by applicable law.

         The  rate of  prepayments  of  conventional  housing  loans  and  other
receivables has fluctuated  significantly in recent years. In general,  however,
if prevailing  interest rates fall significantly below the interest rates on the
Loans,  such  loans are  likely to prepay  at rates  higher  than if  prevailing
interest rates remain at or above the interest rates borne by such loans.

         Payments on the Loans May Vary. When a principal  prepayment in full is
made on a Mortgage Loan,  the Mortgagor is charged  interest only up to the date
of such prepayment,  instead of for a full month. In addition,  all of the fixed
rate Loans are Simple  Interest Loans pursuant to which interest is computed and
charged to the  Mortgagor on the  outstanding  principal  balance of the related
Mortgage Loan based on the number of days elapsed between the date through which
interest was last paid on the Mortgage Loan to receipt of the  Mortgagor's  most
current payment,  and the portions of each monthly payment that are allocated to
interest  and  principal  are  adjusted  based on the actual  amount of interest
charged  on such  basis.  Consequently,  if less than a full  month has  elapsed
between  the  interest  paid to date and the next  payment on a Simple  Interest
Loan, the amount of interest  actually paid by the Mortgagor will be less than a
full  month's  interest  on  the  principal   balance  of  such  Mortgage  Loan.
Conversely,  if more than a full month has elapsed between  payments on a Simple
Interest  Loan,  the amount of interest  actually paid by the Mortgagor  will be
greater than a full month's  interest on the principal  balance of such Mortgage
Loan.

         Each ARM will be serviced as an Actuarial Loan. Actuarial Loans provide
that  interest  is charged  to each  related  Mortgagor,  and  payments  are due
therefrom,  as of a  scheduled  day in each  month  that is fixed at the time of
origination.  Scheduled  monthly  payments by a Mortgagor on an  Actuarial  Loan
either earlier or later than the scheduled due date therefor will not affect the
amortization  schedule or the relative  application of such payment to principal
and interest.

         Balloon Loans May Adversely Affect Distributions.  Approximately _____%
by aggregate  Principal Balance as of the Cutoff Date of the Initial Home Equity
Loans in Loan Group One and  approximately  __% of the Initial Home  Improvement
Contracts in Loan Group Two have original terms to stated  maturity of up to ___
years and amortization schedules of up to ___ years ("Balloon Loans"), leaving a
substantial payment due at the stated maturity (each, a "Balloon Payment").  The
ability of a  Mortgagor/Borrower  to repay a Balloon Loan at maturity frequently
will depend on such  Mortgagor's/Borrower's  ability to  refinance  the Mortgage
Loan. The ability of a Mortgagor/Borrower to refinance such a Mortgage Loan will
be affected by a number of factors,  including  the level of available  mortgage
rates  at  the  time,  the  value  of  the  related  Mortgaged   Property,   the
Mortgagor's/Borrower's  equity in the related Mortgaged Property,  the financial
condition  of  the  Mortgagor/Borrower,   the  tax  laws  and  general  economic
conditions at the time.

         Although a low interest rate environment may facilitate the refinancing
of a Balloon Payment, the receipt and reinvestment by  Certificateholders of the
proceeds in such an environment  may produce a lower return than that previously
received in respect of the related  Mortgage Loan.  Conversely,  a high interest
rate  environment  may  make it more  difficult  for the  Mortgagor/Borrower  to
accomplish a refinancing and may result in  delinquencies  or defaults.  None of
the  Depositor,  the Seller,  the  Servicer or the Trustee  will be obligated to
provide funds to refinance any Mortgage Loan.

         The  Pre-Funding  May  Adversely  Affect  Investment.  If the principal
amount of eligible Loans available  during the  Pre-Funding  Period is less than
_____% of the original  Pre-Funded  Amount, the Depositor will have insufficient
Loans to sell to the Trust on the Subsequent  Transfer Dates,  thereby resulting
in  prepayments  of  principal  to  Holders  of one or more  Classes  of Offered
Certificates as described herein.

         Each Subsequent Mortgage Loan must satisfy the eligibility criteria set
forth in the Agreement. However, Subsequent Loans may be originated or purchased
by the Seller using credit  criteria  different from those which were applied to
the Initial Loans and may be of a different credit quality. Therefore, following
the transfer of Subsequent Loans to a Loan Group, the aggregate  characteristics
of the Loans  then  held by the  Trust as part of such Loan  Group may vary from
those of the Initial Loans in such Loan Group.

         The  ability  of the  Trust to invest in  Subsequent  Loans is  largely
dependent  upon whether the Seller is able to originate or purchase  home equity
loans,  home  improvement   installment  sales  contracts  or  installment  loan
agreements  which meet the  requirements  for  transfer  to the Trust  under the
Agreement.  The ability of the Seller to  originate  or purchase  such  mortgage
loans is affected by a variety of social and economic factors.  Economic factors
include interest rates,  unemployment levels, the rate of inflation and consumer
perception of economic conditions generally.

         Underwriting  Standards May Affect  Performance.  As described  herein,
_____________'s  underwriting  standards generally are less stringent than those
of FNMA or FHLMC with  respect to a  borrower's  credit  history  and in certain
other  respects.  A borrower's  past credit history may not preclude  __________
from  making a loan;  however,  it will  reduce the size (and  consequently  the
Combined  Loan-to-Value  Ratio) of the loan that ___________ is willing to make.
As a result  of this  approach  to  underwriting,  the  Loans in the  Trust  may
experience  higher  rates  of  delinquencies,  defaults  and  foreclosures  than
mortgage loans underwritten in a more traditional manner.

         Geographic    Concentration    May   Adversely   Affect    Performance.
Approximately  _____% and _____% (by Principal Balance as of the Cutoff Date) of
the Initial Home Equity Loans in Loan Group One and the Initial Home Improvement
Contracts in Loan Group Two,  respectively,  are secured by Mortgaged Properties
located in _________.  To the extent that the ________ region has experienced or
may  experience  in the future  weaker  economic  conditions or greater rates of
decline  in  real  estate  values  than  the  United  States  generally,  such a
concentration  of the Loans may be expected to exacerbate  the foregoing  risks.
The  Depositor  can neither  quantify  the impact of any recent  property  value
declines on the Loans nor predict  whether,  to what extent or for how long such
declines may continue.

         Book-Entry  Registration May Affect Liquidity.  Issuance of the Offered
Certificates in book-entry form may reduce the liquidity of such Certificates in
the  secondary  trading  market  since  investors  may be  unwilling to purchase
Offered Certificates for which they cannot obtain physical certificates.

         Since transactions in the Offered  Certificates will, in most cases, be
able to be effected only through Participants, Indirect Participants and certain
banks,  the ability of a Certificate  Owner to pledge an Offered  Certificate to
persons or entities that do not  participate in the DTC system,  or otherwise to
take  actions in respect of such  certificate,  may be limited  due to lack of a
physical certificate representing the Certificates.

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

         Certificate  Rating Is Not A Recommendation.  The rating of the Offered
Certificates  will depend  primarily on an assessment by the Rating  Agencies of
the Home Equity Loans and Home Improvement  Contracts and upon the claims-paying
ability of the  Certificate  Insurer.  Any reduction in a rating assigned to the
claims-paying  ability of the  Certificate  Insurer  below the rating  initially
given to the Offered  Certificates  may result in a  reduction  in the rating of
such Certificates. The rating by the Rating Agencies of the Offered Certificates
is not a  recommendation  to  purchase,  hold or sell the Offered  Certificates,
inasmuch as such rating does not comment as to the market  price or  suitability
for a particular investor. There is no assurance that the ratings will remain in
place for any given  period of time or that the  ratings  will not be lowered or
withdrawn by the Rating Agencies.

                            DESCRIPTION OF THE LOANS

GENERAL

         The Initial Loans were, and any Subsequent Loans will be, originated by
the Seller or an affiliate in accordance with the policies set forth under "Home
Equity and Home Improvement Loan Program." All of the Initial Loans are, and all
Subsequent Loans will be, home equity loans bearing fixed or adjustable interest
rates (the "Loan  Rates")  and  evidenced  by  promissory  notes (the  "Mortgage
Notes")  secured by deeds of trust,  security  deeds or  mortgages  on Mortgaged
Properties.

         The Loans are secured by either  first or second  mortgages or deeds of
trust on Mortgaged  Properties located in _____ states. The Mortgaged Properties
securing the Loans  consist  primarily  of one- to  four-family  residential  or
mixed-use  properties  including townhouses and individual units in condominiums
and planned unit  developments.  The Mortgaged  Properties may be owner-occupied
(which  includes second and vacation  homes) and non-owner  occupied  investment
properties.  Certain of the Home Improvement  Contracts are unsecured or secured
by purchase money security interests in the home improvements financed thereby.

         Certain Mortgage Loans (including  Subsequent  Loans, if any) will be a
Simple Interest Loan bearing interest at a fixed rate. Certain of the Loans will
have  original  terms to  stated  maturity  of up to __ years  and  amortization
schedules of up to __ years ("Balloon Loans"), leaving a substantial payment due
at the stated maturity (each, a "Balloon Payment").

         Certain other Mortgage Loans (including  Subsequent Loans, if any) will
bear interest at an adjustable  rate and will be serviced as an Actuarial  Loan.
The Loan Rate borne by each ARM is subject to  adjustment  on the date set forth
in the related Mortgage Note (each, a "Change Date") to equal the sum of (i) the
weekly average yield on U.S. Treasury securities adjusted to a constant maturity
of one year,  as made  available by the Federal  Reserve Board as of the date __
days  before the  applicable  Change Date (the  "Index")  and (ii) the number of
basis points set forth in such  Mortgage Note (the "Gross  Margin"),  subject to
rounding and to the effects of the Periodic Cap, the applicable Lifetime Cap and
the  applicable  Lifetime  Floor.  The "Periodic Cap" limits changes in the Loan
Rate for each ARM on each Change Date to ___ basis points. The "Lifetime Cap" is
the maximum  Loan Rate that may be borne by an ARM over its life and is equal to
the sum of (i) the initial Loan Rate for such ARM and (ii) ___ basis points. The
"Lifetime  Floor" is the minimum  Loan Rate that may be borne by an ARM over its
life and is equal to the initial Loan Rate for such ARM. The ARMs do not provide
for negative amortization.

STATISTICAL INFORMATION

         Set forth below is certain summary  statistical  information  regarding
the Initial Loans expected to be included in their  respective Loan Groups as of
the Closing Date. All such  information  is  approximate  and is given as of the
Cutoff Date. More detailed  statistical  information is set forth in Appendix A.
Prior to the  Closing  Date,  Loans may be removed  from their  respective  Loan
Groups and other  Loans may be  substituted  therefor.  In  addition,  regularly
scheduled  payments on the Loans will affect the  balances and  percentages  set
forth  below  and in  Appendix  A, and Loans may be  prepaid  at any time.  As a
result, certain characteristics of the Loans in one or both Loan Groups may vary
from the  characteristics  set forth  below and in  Appendix  A as of the Cutoff
Date.

         Home Equity Loans -- Loan Group One.  With respect to the Initial Group
One Home Equity Loans as of the Cutoff Date: the Principal  Balances ranged from
$________ to $____________;  the average Principal Balance was $__________;  the
Loan  Rates  ranged  from ____% to ____%;  the  weighted  average  Loan Rate was
______%;  the original Combined  Loan-to-Value  Ratios ranged from ___% to ___%;
the weighted  average original  Combined  Loan-to-Value  Ratio was ______%;  the
remaining  terms to stated  maturity of the Balloon Loans ranged from ___ months
to ____ months;  the weighted  average  remaining term to stated maturity of the
Balloon Loans was _______ months;  the remaining terms to stated maturity of the
non-Balloon  Loans ranged from ___ months to ___ months;  the  weighted  average
remaining  term to stated  maturity of the  non-Balloon  Loans was ____  months;
approximately  _____% of the Group One Home Equity Loans are Balloon Loans;  the
number of months since funding ranged from __ months to ___ months; the weighted
average  number of months since funding was ____ months;  and no more than ____%
of the  Initial  Group  One Home  Equity  Loans  will be  secured  by  Mortgaged
Properties located in any one postal zip code area.

         Home  Improvement  Contracts  -- Loan  Group TwO.  With  respect to the
Initial  Group  Two  Home  Improvement  Contracts  as of the  Cutoff  Date:  the
Principal  Balances ranged from $_________ to $________;  the average  Principal
Balance was  $________;  the current Loan Rates ranged from ______% to _______%;
the  weighted  average  current Loan Rate was  ______%;  the  original  Combined
Loan-to-Value  Ratios ranged from ____% to ____%;  the weighted average original
Combined  Loan-to-Value  Ratio was ___%; the remaining  terms to stated maturity
ranged from ___ months to ___ months;  the weighted  average  remaining  term to
stated maturity was _____ months; the number of months since funding ranged from
__ months to __ months;  the weighted average number of months since funding was
___ months; the Gross Margins ranged from ____% to ______%; the weighted average
Gross Margin was ______%;  the Lifetime Floors ranged from ____% to ______%; the
weighted  average  Lifetime  Floor was ______%;  the  Lifetime  Caps ranged from
______% to ________%; the weighted average Lifetime Cap was _____%; the weighted
average number of months to the next Change Date was ______ months;  and no more
than ____% of the Initial  Group Two Home  Improvement  Contracts are secured by
Mortgaged Properties located in any one postal zip code area.

SUBSEQUEnT LOANS

         The Depositor  expects to sell Subsequent Loans to the Trust during the
Pre-Funding  Period for  inclusion in the  applicable  Loan Group.  The purchase
price for each  Subsequent  Mortgage Loan will equal the  outstanding  principal
balance  thereof as of the  opening of business on the first day of the month in
which  such  Subsequent  Mortgage  Loan is  transferred  to the Trust  (each,  a
"Subsequent Cut-Off Date") and will be paid by withdrawal of funds on deposit in
the Pre-Funding  Account  allocated to the applicable Loan Group. The Subsequent
Loans  will  have  been  originated  more  recently  than,  and may  have  other
characteristics   which  differ  from,  the  Loans  initially  included  in  the
respective Loan Groups.  As a result,  following any sale of Subsequent Loans to
the Trust,  the description of the Loan Groups set forth above and in Appendix A
may  not  accurately  reflect  the  characteristics  of  all of  the  Loans  and
Subsequent Loans in such Loan Groups. However, the Subsequent Loans must conform
to the representations and warranties set forth in the Agreement.  Following the
end of the Pre-Funding  Period,  the Depositor expects that the Loans (including
Subsequent  Loans) in Loan Group One and Loan Group Two will have the  following
approximate characteristics.

<TABLE>
<CAPTION>
LOAN GROUP ONE
<S>                                                                                    <C>    
         Average Unpaid Principal Balance..........................................     at least $______
         Weighted Average Loan Rate ...............................................     _____% - _____%
         Weighted Average Remaining Term to Stated Maturity ......................      __ months - __ months
         Weighted Average Original Combined Loan-to-Value Ratio ...................     not more than __%
         Weighted Average Loan Age ................................................     0 month - __ month
         Loans Secured by Primary Residences ......................................     at least __%
         Single Family Detached ...................................................     at least __%
         State Distribution
           ________ ...............................................................     not more than __%
           ________ ...............................................................     not more than __%
           ________ ...............................................................     not more than __%
           Any other individual state .............................................     not more than __%
</TABLE>

<TABLE>
<CAPTION>
LOAN GROUP TWO

<S>                                                                                     <C>
         Average Unpaid Principal Balance..........................................     at least $______
         Weighted Average Initial Loan Rate .......................................     _____% - _____%
         Weighted Average Remaining Term to Stated Maturity ......................      __ months - __ months
         Weighted Average Original Combined Loan-to-Value Ratio ...................     not more than __%
         Weighted Average Loan Age ................................................     0 month - __ months
         Weighted Average Gross Martin ............................................     at least __%
         Loans Secured by Primary Residences ......................................     at least __%
         Single Family Detached ...................................................     at least __%
         State Distribution
           ________ ...............................................................     not more than __%
           ________ ...............................................................     not more than __%
           Any other individual state .............................................     not more than __%
</TABLE>


                          THE SELLER AND THE SERVICER

         _____________  (the "Seller") is a ____________  which  originates home
equity loans, home improvement  installment sales contracts and installment loan
agreements  secured  by  subordinate  liens  primarily  on one-  to  four-family
residential and mixed use properties,  including townhouses and individual units
in condominiums and planned unit developments.  The Seller conducts its business
directly and through ____ affiliated companies.

         For the three  fiscal  years ended  ______________,  the Seller  funded
$____ million, $___ million and $____ million,  respectively, of mortgage loans.
For the three months ended ___________,  the Seller funded  approximately  $____
million of mortgage loans.

         As of  _________,  the  Seller had  approximately  ___  employees.  The
principal offices of the Seller are located at  __________________________.  Its
telephone number is ____________.

                  HOME EQUITY AND HOME IMPROVEMENT LOAN PROGRAM

GENERAL

         One of the  Seller's  products  is a  closed  end,  fixed  rate,  fully
amortizing  mortgage  loan with an original  term to maturity of ___ years.  The
Seller also offers  fixed-rate  fully-amortizing  mortgage  loans with  original
terms to maturity of ___________ and __ years and fixed rate mortgage loans with
original terms to maturity of __ or __ years and an amortization  schedule of up
to __  years  or an  original  term  to  maturity  of up  to  __  years  and  an
amortization  schedule of up to __ years.  The Seller  also  offers  closed end,
adjustable rate, fully-amortizing mortgage loans with original terms to maturity
of either __ or __ years. Each adjustable rate mortgage loan provides for annual
adjustments based on changes in the level of the Index, subject to rounding, the
Periodic Cap and the applicable Lifetime Cap and the applicable Lifetime Floor.

         In most instances,  the Seller's mortgage loans are non-purchase  money
mortgages secured by first or second liens on owner-occupied one- to four-family
residential and mixed-use properties,  including townhouses and individual units
in  condominiums  and  planned  unit  developments.  In the  fiscal  year  ended
____________ and the three months ended  _____________,  approximately ____% and
_____%,  respectively,  of the  mortgage  loans  originated  by the Seller  were
secured by owner  occupied  residences.  The Seller  also makes  mortgage  loans
secured by first or second liens on  residential  rental  properties or vacation
properties.

         [All of the  Seller's  fixed rate  mortgage  loans are Simple  Interest
Loans.] A Simple  Interest  Loan  provides for a series of  substantially  equal
monthly  payments  which,  if paid when due,  will  fully  amortize  the  amount
financed by the  scheduled  maturity  date.  Each  monthly  payment  includes an
installment  of interest  which is  calculated  on the basis of the  outstanding
principal  balance of the mortgage  loan  multiplied by the stated Loan Rate and
further  multiplied by a fraction,  the numerator of which is the number of days
in the period  elapsed since the preceding  payment of interest was made and the
denominator  of which is the  number  of days in the  annual  period  for  which
interest  accrues on such loan. As payments are received under a Simple Interest
Loan,  the amount  received is applied first to interest  accrued to the date of
payment  and the  balance is applied  to reduce  the unpaid  principal  balance.
Accordingly, if a borrower pays a fixed monthly installment on a Simple Interest
Loan before its  scheduled  due date,  the portion of the payment  allocable  to
interest for the period since the  preceding  payment was made will be less than
it would have been had the payment  been made as  scheduled,  and the portion of
the  payment   applied  to  reduce  the  unpaid   principal   balance   will  be
correspondingly  greater.  Conversely,  if a  borrower  pays the  fixed  monthly
installment  after the scheduled due date, the portion of the payment  allocable
to  interest  will be  greater,  and the  amortization  of the unpaid  principal
balance will be correspondingly less.

         All of the Seller's  mortgage  loans may be prepaid by the borrowers in
whole or in part at any time without penalty. Late charges are assessed on loans
for which  payments  are made after  applicable  grace  periods  established  by
federal  and state  laws.  None of the  Seller's  mortgage  loans are insured or
guaranteed by any governmental agency or  instrumentality,  and none are covered
by primary mortgage guaranty insurance policies.

UNDERWRITING PROCEDURES

         The  following  is  a  description  of  the   underwriting   procedures
customarily  employed  by the Seller with  respect to fixed rate and  adjustable
rate  mortgage  loans,   home  improvement   installment   sales  contracts  and
installment  loan  agreements  secured by first or second liens on one- to four-
family  residential  properties,  including  townhouses and individual  units in
condominiums and planned unit developments.  The Seller's  underwriting process,
which is  centralized at its corporate  headquarters,  is intended to assess the
applicant's  credit standing and repayment ability and the value and adequacy of
the real  property  security as  collateral  for the proposed  loan.  The Seller
considers itself to be a credit lender as opposed to an equity lender,  focusing
primarily  on  the  borrower's  ability  and  willingness  to  repay,  and  only
secondarily  on the  potential  value of the  collateral  upon  foreclosure,  in
determining  whether or not to make a mortgage or home  improvement  loan. As of
___________,  the  Seller  employed  ____ loan  officers  and ___  underwriters.
Underwriters are primarily  promoted from within the Seller on a selective basis
in  order to  maintain  the  quality  and  integrity  of the  Seller's  business
philosophy.  All underwriters  receive fixed annual salaries which are not based
on underwriting volume.

         The  application  process  generally is conducted  by  telephone.  Each
applicant  for a mortgage  or home  improvement  loan is  required to supply the
information  necessary to complete an  application  which lists the  applicant's
liabilities,  income,  credit and employment  history and other  demographic and
personal  information.  If the information in the loan application  demonstrates
that the applicant has sufficient  income and that there is sufficient equity in
the real  property to justify  making a mortgage  loan,  the loan  officer  will
conduct a further  credit  investigation  of the applicant.  This  investigation
includes  obtaining  and  reviewing an  independent  credit bureau report on the
credit history of the applicant in order to evaluate the applicant's  ability to
repay. The credit report typically contains information relating to such matters
as credit history with local  merchants and lenders,  installment  debt payments
and any  record of  defaults,  bankruptcy,  collateral  repossessions,  suits or
judgments.  Any  adverse  information  contained  in the credit  report  must be
acceptable (and if requested, explained) to the loan officer.

         Based on the information obtained from the applicant,  the loan officer
advises the  applicant  of the loan program for which the  applicant  qualifies.
Upon  gaining the  agreement  of the  applicant,  the loan  officer  submits the
application to the  underwriting  department for further review.  An underwriter
will then  evaluate  the  submission  in  accordance  with  certain  established
guidelines.  The  underwriter  will either  approve,  reject,  or amend the loan
request based on the information submitted in the application.  If the applicant
accepts  the  amendment,   the   underwriter   will  approve  the  amended  loan
application.

         The application is then further processed to verify the accuracy of the
information  therein.  Verification  may  take  the form of  written  or  verbal
communication with the applicant's  employer or recent pay stubs and current W-2
forms  supplied by the  applicant.  Income tax returns  also may be obtained and
reviewed.  Self-employed  borrowers  generally  are  required  to  have  been in
business  for at least two years and must  provide  signed  federal  income  tax
returns, including all schedules thereto, for the past two tax years, and may be
required  to  furnish  personal  and  business  financial  statements  if deemed
necessary by the underwriter.

         In  certain  circumstances,  the  Seller  may not be able to verify the
income claimed on the application but is able to document  adequate  cashflow to
support the loan for which the application was made. In such circumstances,  the
permitted combined  loan-to-value ratio will be less than otherwise would be the
case.   Approximately   ____%  (by  Principal  Balance  as  of  the  Statistical
Calculation  Date)  of the  Initial  Home  Equity  Loans in Loan  Group  One and
approximately __% (by Principal Balance as of the Statistical  Calculation Date)
of the Initial Home  Improvement  Contracts in Loan Group Two were  underwritten
using such alternative approach to income verification.

         If there is a senior  mortgage  on the  property to be used as security
for the mortgage or home  improvement  loan, the loan officer also evaluates the
type and  outstanding  balance  of the  senior  mortgage  loan  and its  payment
history.  The Seller obtains a credit  reference on the senior mortgage by using
either credit bureau information,  telephone  verification,  the year-end senior
mortgage  statement,  canceled  checks or written  verification  from the senior
mortgagee.

         In every instance,  the property  securing a loan made by the Seller is
appraised and title  insurance  acquired  before the loan is closed.  The Seller
requires  appraisals  on all  properties  that will secure its mortgage and home
improvement  loans.  Such  appraisals  are  conducted by  approved,  independent
third-party  appraisers  who  are  paid a fee by the  applicant,  regardless  of
whether the application  for a loan is approved.  All appraisals are required to
be on forms  approved  by FNMA or FHLMC.  The Seller  obtains a  lender's  title
insurance  policy  or  binder,  or other  assurance  of title  customary  in the
relevant  jurisdiction.  Homeowners'  insurance  coverage  is  required on every
property  securing a home equity loan or home improvement loan originated by the
Seller.  Necessary  coverage and mortgagee clause  endorsements are acquired and
monitored by the loan servicing department.  Forced-placed policies are acquired
for properties in which the borrower has allowed coverage to lapse.

         After  obtaining  all  applicable   employment,   credit  and  property
information, the Seller determines whether sufficient unencumbered equity in the
property  exists and whether the  prospective  borrower has  sufficient  monthly
income  available  to support the  payments  of  principal  and  interest on the
mortgage loan and/or home  improvement  loan in addition to any senior  mortgage
loan payments  (including  any escrows for property  taxes and hazard  insurance
premiums)  and  other  monthly  credit  obligations.   The  Seller  applies  the
"debt-to-gross  income ratio" which is the ratio of the borrower's total monthly
payments on all  outstanding  debt  (including  the new loan) to the  borrower's
gross verifiable  monthly income.  The debt-to-gross  income ratio generally may
not exceed __%. For ARMs, such ratios  generally are calculated using the "fully
indexed"  rate (i.e.,  the sum of the  applicable  Index and the  related  Gross
Margin). In addition,  the maximum Combined  Loan-to-Value Ratio of any mortgage
loan may not  exceed __% and may be reduced  depending  on a number of  factors,
including the applicant's credit history and employment status.

         Any  exceptions  to the  underwriting  policies  may be approved by the
manager of the underwriting department.  The factors considered when determining
if an exception to the general  underwriting  standards  should be made include:
the quality of the property,  how long the borrower has owned the property,  the
amount of  disposable  income,  the type and  length of  employment,  the credit
history,  the current and pending debt  obligations,  the payment habits and the
status of past and currently existing mortgages.

         When an application  is approved,  a mortgage  and/or home  improvement
loan is  completed  by  signing  the  applicable  loan  documents,  including  a
promissory  note and  mortgage.  All loans are  closed  by  approved  attorneys.
Following  the three  business  day  rescission  period  required by the federal
Truth-in-Lending  Act, a loan is fully funded.  Scheduled repayment of principal
and  interest  on such loan  generally  begins one month from the date  interest
starts to accrue.  After a mortgage or home  improvement  loan is  underwritten,
approved and funded, the loan package is reviewed by an employee.

REFINANCInG POLICY

         Where the Seller believes that borrowers having existing loans with the
Seller are likely to refinance  such loans due to interest rate changes or other
reasons,   the  Seller  actively  attempts  to  retain  such  borrowers  through
solicitations of such borrowers to refinance with the Seller.  Such refinancings
generate fee and servicing income for the Seller.  Since the solicited borrowers
may refinance  their existing  loans in any case, the Seller  believes that this
practice  will be unlikely to affect the  prepayment  experience of the mortgage
loans in a material respect. The Seller also has solicited its borrowers who are
in good standing to apply for additional loans,  consistent with its origination
standards where deemed appropriate.

SERVICING OF HOME EQUITY AND HOME IMPROVEMENT LOANS

         The Servicer has  established  standard  policies for the servicing and
collection of the mortgage and home improvement loans.  Servicing includes,  but
is  not  limited  to,   post-origination  loan  processing,   customer  service,
collections, remittance processing and liquidations.

         The  Servicer  sends a  monthly  statement  to  each of its  borrowers.
Collection  procedures vary somewhat  depending on whether a late payment is the
first  payment due under the loan.  If the first  payment is not  received on or
prior to the due date, an initial  phone call is made on the first  business day
after the due date. Phone calls continue on a daily basis until contact is made.
A "Friendly  Reminder  Letter" is sent on the second  business day after the due
date.  If no  contact is made with the  borrower  by the _____ day after the due
date, a "Pre-foreclosure Letter" is sent, and a qualified outside agency is used
to inspect the property. On the _____ day after a first payment default a Notice
of  Default  is sent  to the  borrower.  This  letter  indicates  an  intent  to
accelerate the loan if satisfactory arrangements are not made within ten days.

         If the delinquency relates to a due date other than the first due date,
a  Friendly  Reminder  Letter is sent on the second  business  day after the due
date. On the _____ day after the due date, telephone calls to the borrower begin
and  telephone  calls  continue on a daily  basis  until  payment is received or
contact is made.  In  addition,  a series of mailings is made  depending  on the
customer's payment history.  On the _____ day of delinquency a Notice of Default
is sent. A qualified  outside  agency is used to conduct an  interview  with the
borrower and the property is inspected.

         Accounts which are __ days past due without a specific  arrangement for
repayment  will be sent a Notice  of  Intent  to  Foreclosure  which  gives  the
customer  _____ days in which to  respond.  On the _____ day of  delinquency,  a
determination  whether  to  foreclose  is  made.  If  the  Servicer  decides  to
foreclose,  the necessary documentation is sent to an approved attorney who then
sends the  borrower an  acceleration  letter  allowing  the  borrower __ days to
reinstate the mortgage.  When  foreclosure  proceedings  are initiated,  a third
party  appraiser  completes a drive-by  evaluation  of the  property and obtains
comparable  sales  prices and  listings in the area.  In  addition,  homeowner's
insurance is verified and the status of senior  mortgages and property  taxes is
checked. Subject to applicable state law, all legal expenses are assessed to the
account and become the responsibility of the borrower.

         Regulations  and  practices  regarding  the  liquidation  of properties
(e.g.,  foreclosure) and the rights of the borrower in default vary greatly from
state to state.  The Servicer will decide that  liquidation  is the  appropriate
course  of action  only if a  delinquency  cannot  otherwise  be  cured.  If the
Servicer  determines  that  purchasing  a property  securing a mortgage  or home
improvement loan will minimize the loss associated with such defaulted loan, the
Servicer may bid at the  foreclosure  sale for such property or accept a deed in
lieu of foreclosure.

         Servicing and  collection  practices may change over time in accordance
with,  among other things,  the  Servicer's  business  judgment,  changes in the
portfolio and applicable laws and regulations.  Any realization from the sale of
foreclosed property is taken as recovery. After the Servicer acquires title to a
mortgaged  property by foreclosure or deed in lieu of  foreclosure,  an approved
realtor is selected to list and advertise the property.

         The  Servicer  may not  foreclose  on the  property  securing  a junior
mortgage or home  improvement  loan unless it  forecloses  subject to all senior
mortgages.  If any senior  mortgage  loan is in default  after the  Servicer has
initiated its foreclosure  actions,  the Servicer may advance funds to keep such
senior  mortgage  loan current  until such time as the Servicer  satisfies  such
senior  mortgage loan.  Such amounts are added to the balance of the mortgage or
home  improvement  loan.  In the event that  foreclosure  proceedings  have been
instituted on any senior  mortgage  prior to the  initiation  of the  Servicer's
foreclosure action, the Servicer will either satisfy the senior mortgage loan at
the time of the foreclosure sale or take other action to protect its interest in
the related property.

DELINQUENCY AND LOSS EXPERIENCE

         The following  tables set forth the delinquency and loss experience for
each of the periods shown for the  Servicer's  portfolio of home equity and home
improvement  lines of  credit.  The  Servicer  believes  that there have been no
material  trends or anomalies in the historical  delinquency and loss experience
as represented in the following tables.  The information in the tables below has
not been  adjusted  to  eliminate  the  effect of the  growth in the size of the
Servicer's portfolio during the periods shown. Accordingly, loss and delinquency
as percentages of aggregate  principal balance of such loans for each period may
be higher than those shown if a group of such loans were  artificially  isolated
at a point in time and the information showed the activity only in that isolated
group. 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
Loans will be similar to that set forth below.

                 DELINQUENCY EXPERIENCE (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                            As of               As of December 31,
                    ___________,_____(1)
                                            -----------------------------------------------------------------------
                    ---------------------   ---------------------   --------------------   ------------------------
                    Number       Amount     Number       Amount     Number       Amount    Number         Amount
                    of Loans                of Loans                of Loans               of
                                                                                           Loans
                    ---------   ---------   ---------   ---------   ---------   ---------  --------      ----------

<S>                <C>         <C>          <C>        <C>         <C>         <C>        <C>         <C>
Portfolio Principal             $                       $                       $                        $
  Outstanding at
  Period End.......

Delinquency(1)                  $                       $                       $                        $
  30-59 Days.......

  60-89 Days.......

  90 or More        _____       _____       _____       _____       _____       _____      _____         _____
Days(2)............

Total Delinquencies             $                       $                       $                        $

Total Delinquencies        %           %           %           %           %           %         %               %
  as a Percentage
  of the Portfolio
  at Period End....
</TABLE>

- --------------------
(1)        The period of delinquency is based on the number of days payments are
           contractually  past  due for all  loans  other  than  mortgage  loans
           previously  charged off.
(2)        Includes mortgage loans in foreclosure and not charged off.

                                      LOSS EXPERIENCE (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>

                              As of                  Year Ended December 31,
                    ___________,_____ (1)
                                                    ---------------------------------------------------------------
                    ----------------------------    -------------------   --------------------  -------------------
                      Number of         Amount      Number     Amount     Number      Amount    Number     Amount
                        Loans                       of Loans              of Loans              of Loans
                    ---------------    ---------    --------   --------   ---------   --------  ---------  --------

<S>                 <C>                <C>                     <C>                    <C>                  <C>
Portfolio Principal                    $                       $                      $                    $
  Outstanding at
  Period End.......

Gross Losses.......                    $                       $                      $                    $

Recoveries.........                    $                       $                      $                    $

Net Losses.........                    $                       $                      $                    $

Net Losses as a                        $                       $                      $                    $
  Percentage of
  Portfolio at
  Period End.......
</TABLE>

- --------------------
(1)        Net Losses equal total  principal  charged off less  recoveries.  The
           customary policy is to charge off mortgage and home improvement loans
           in full that are 120 days past due unless foreclosure proceedings are
           planned or there are  indications  that the  account  will be brought
           current.  An  account  that is not  charged  off  because  there  are
           indications  that payment is imminent  generally  will be charged off
           after an additional 60 to 90 days if such payment is not forthcoming.
(2)        This percentage  represents the ___-month  period ended  ___________,
           1995  annualized  and is not  necessarily  indicative  of the results
           which may occur for the full year.


                       PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

         The rate of principal payments on a Class of Offered Certificates,  the
aggregate amount of distributions on such Certificates and the yield to maturity
of such  Certificates  will be  related to the rate and  timing of  payments  of
principal  on the Loans and in the  related  Loan Group.  The rate of  principal
payments on the Loans will in turn be affected by the amortization  schedules of
the  Loans  (including,  in the case of ARMs,  changes  thereto  to  accommodate
changes in the Loan Rate) and by the rate of  principal  prepayments  (including
for this purpose  prepayments  resulting from  refinancing,  liquidations of the
Loans due to defaults,  casualties,  condemnations and repurchases by the Seller
or purchases by the Servicer). The Loans may be prepaid by the Mortgagors at any
time without a prepayment penalty.

         Prepayments,  liquidations  and purchases of the Loans  (including  any
optional purchase by the Servicer of a defaulted  Mortgage Loan and any optional
purchase of the remaining Loans in connection with the termination of the Trust,
in each case as described  herein) will result in  distributions  on the related
Class or  Classes of Offered  Certificates  of  principal  amounts  which  would
otherwise be distributed over the remaining terms of the Loans. In addition, any
Pre-Funded  Amount  allocated  to a  Loan  Group  remaining  at  the  end of the
Pre-Funding  Period will be  distributed as a prepayment of the related Class or
Classes of Offered  Certificates.  Since the rate of payment of principal of the
Loans will depend on future events and a variety of factors, no assurance can be
given as to such rate or the rate of principal prepayments.  The extent to which
the yield to maturity of an Offered  Certificate  may vary from the  anticipated
yield will depend upon the degree to which such  Certificate  is  purchased at a
discount or premium.

         The  prepayment  experience on  non-conventional  home equity loans and
home  improvement  loans may differ  from that on  conventional  first  mortgage
loans, primarily due to the credit quality of the typical borrower.  Because the
credit histories of many home equity and home improvement borrowers may preclude
them from other  traditional  sources of financing,  such  borrowers may be less
likely to refinance due to a decline in market interest rates.  Non-conventional
home equity loans and home improvement  loans may experience more prepayments in
a rising  interest rate  environment as the borrowers'  finances are stressed to
the point of default.

         The rate of prepayment  on the Loans cannot be  predicted.  Home equity
loans and home  improvement  loans  such as the Home  Equity  Loans and the Home
Improvement Contracts,  respectively, have been originated in significant volume
only  during  the past few  years and the  Seller  is not aware of any  publicly
available  studies  or  statistics  on the  rate of  prepayment  of such  Loans.
Generally,  home  equity  loans and home  improvement  loans  are not  viewed by
borrowers as permanent financing. Accordingly, the Loans may experience a higher
rate of  prepayment  than  traditional  first  mortgage  loans.  The  prepayment
experience  of the Trust  with  respect to the Loans may be  affected  by a wide
variety of factors,  including  economic  conditions,  prevailing  interest rate
levels,  the  availability of alternative  financing and homeowner  mobility and
changes  affecting the deductibility for Federal income tax purposes of interest
payments on home equity loans and/or home improvement contracts. All of the Home
Equity Loans [and Home Improvement Contracts] contain "due-on-sale"  provisions,
and the Servicer is required by the Agreement to enforce such provisions, unless
such  enforcement  is not  permitted by  applicable  law. The  enforcement  of a
"due-on-sale" provision will have the same effect as a prepayment of the related
Mortgage  Loan.  See "Certain  Legal  Aspects of  Loans--Due-on-Sale  Clauses in
Loans"  in the  Prospectus.  No  assurance  can be  given  as to  the  level  of
prepayments  that will be experienced by the Trust and it can be expected that a
portion of borrowers will not prepay their Loans to any significant degree.

OVERCOLLATERALIZATION

         The   overcollateralization   and  cross   collateralization   features
described  herein will affect the rate and timing of principal  distributions on
the  Offered  Certificates,  and  consequently  the  average  life and  yield to
maturity. On any Distribution Date on which the Overcollateralization Amount for
a Loan Group is less than the related Required Overcollateralization Amount, the
Remaining Net Excess Spread for such Loan Group, the Available Transfer Cashflow
and the Net  Excess  Principal  will be used to  reduce  the  Class  Certificate
Balance of the  related  Class or Classes of Offered  Certificates  through  the
distribution  of  Additional  Principal.  Until  such  time,  if any,  that  the
Overcollateralization  Amount  for a Loan  Group  equals  the  related  Required
Overcollateralization  Amount,  there will be no Available  Transfer Cashflow or
Net Excess  Principal  to  accelerate  the  amortization  of the other  Class or
Classes of Offered  Certificates.  Loans with higher Loan Rates  contribute more
interest to the Excess Spread than do Loans with relatively lower Loan Rates. If
Loans with  higher  Loan Rates were to prepay,  the amount of Net Excess  Spread
could be reduced  thereby  slowing  the  amortization  of the Class  Certificate
Balance  of the  related  Class or  Classes  of  Offered  Certificates  from the
distribution of Additional Principal.

         Because  the Excess  Spread for a Loan Group is  available  to cover an
Available  Funds  Shortfall  with respect to both the related Loan Group and the
other Loan Group, there may be no Remaining Net Excess Spread with which to make
payments of Additional  Principal.  Similarly,  any Excess  Principal for a Loan
Group will be applied to cover an  Available  Funds  Shortfall in the other Loan
Group prior to being  applied to the  payment of  Additional  Principal  for the
Class or Classes of Offered Certificates related to such other Loan Group. Thus,
the amount and timing of any distributions in respect of Additional Principal on
a Class of Offered Certificates will depend, in part, on the prepayment and loss
experience  of the Loans in the Loan Group related to the other Class or Classes
of Offered Certificates.

         The  application  of Remaining Net Excess  Spread,  Available  Transfer
Cashflow  and Net Excess  Principal  to  payments  of  Additional  Principal  is
intended  to create  overcollateralization  to  provide  a source of  additional
cashflow  to cover  losses  on the Loans in each Loan  Group.  If the  amount of
losses in a particular  Due Period  exceeds the amount of Excess  Spread for the
related Loan Group and the Net Excess Spread and Excess  Principal for the other
Loan Group for the related Distribution Date, the amount in respect of principal
distributed  to the  related  Class or Classes of Offered  Certificates  will be
reduced. A draw on the Policy in respect of principal will not be made until the
Loan Group Balance is less than the aggregate Class  Certificate  Balance of the
related  Class or Classes of Offered  Certificates,  i.e.,  the related Class or
Classes of Offered Certificates are undercollateralized.

         If a Required Overcollateralization Amount is allowed to step down, the
amount of Remaining Net Excess Spread and Net Excess Principal  available to the
other Loan Group may be increased,  and the amount of principal  distributed  to
the Class or Classes of Offered  Certificates  for which the step down  occurred
will be decreased.

         As a result of the interaction of the foregoing features,  there may be
Distribution Dates on which Holders of the Offered  Certificates  receive little
or no distributions in respect of principal. Either Overcollateralization Amount
may or may not equal the related  Required  Overcollateralization  Amount on any
Distribution  Date.  There can be no  assurance  as to  whether  or when  either
Overcollateralization     Amount    may    equal    the     related     Required
Overcollateralization Amount.

ARMS

         As is the case with fixed rate Home Equity  Loans and Home  Improvement
Contracts, the ARMs may be subject to a greater rate of principal prepayments in
a low interest rate environment.  For example, if prevailing interest rates were
to fall,  Mortgagors  with ARMs may be inclined to  refinance  their ARMs with a
fixed  rate  loan to "lock  in" a lower  interest  rate.  The  existence  of the
Periodic Cap,  Lifetime Cap and Lifetime Floor also may affect the likelihood of
prepayments resulting from refinancings.  In addition,  the delinquency and loss
experience  on the ARMs may differ from that on the fixed rate Loans because the
amount of the  monthly  payments  on the ARMs is subject to  adjustment  on each
Change  Date.  If such  different  experience  were  to  occur,  the  prepayment
experience on the Class A-3  Certificates may differ from that on the Fixed Rate
Certificates.

         Certain of the ARMs were  originated  with initial Loan Rates that were
based on  competitive  conditions  and did not equal  the sum of the  applicable
Index and the related  Gross Margin.  In addition,  none of the ARMs has reached
its  initial  Change  Date.  As a result,  the Loan  Rates on such ARMs are more
likely to adjust on their first, and possibly  subsequent Change Dates,  subject
to the effects of the  applicable  Periodic  Cap and Lifetime  Cap.  Because the
Certificate  Rate for the Class A-3  Certificates  is a function of the weighted
average  Remittance Rate of the ARMs, limits on changes in the Loan Rates of the
ARMs may limit changes in the Certificate Rate for the Class A-3 Certificates.

         Disproportionate  principal  payments on ARMs having Loan Rates  higher
than the  current  Certificate  Rate will also affect the yield on the Class A-3
Certificates.  The yield to maturity of the Class A-3 Certificates will be lower
than  otherwise  would  be  the  case  if  disproportionate  principal  payments
(including  prepayments)  are made on ARMs  having  Loan Rates  that  exceed the
related Certificate Rate.

FINAL SCHEDULED DISTRIBUTION DATE

         The  Final  Scheduled  Distribution  Date  for each  Class  of  Offered
Certificates  is set forth in "Summary of  Terms--Final  Scheduled  Distribution
Date  herein".  The  Final  Scheduled   Distribution  Date  for  the  Class  A-1
Certificates was determined based on the Structuring Assumptions (defined below)
and  the  assumption  that  there  are  no  prepayments.   The  Final  Scheduled
Distribution  Dates for the Class  A-2 and  Class A-3  Certificates  were set to
equal the Distribution  Date in the 25th month following the month of the latest
possible scheduled maturity date for any of the Loans in the related Loan Group.
Since the rate of distributions in reduction of the Class Certificate Balance of
each Class of Offered Certificates will depend on the rate of payment (including
prepayments) of the Loans, the Class Certificate Balance of any such Class could
be reduced to zero  significantly  earlier  or later than the  applicable  Final
Scheduled  Distribution  Date.  The rate of payments on the Loans will depend on
their particular  characteristics,  as well as on prevailing interest rates from
time to time and other economic factors, and no assurance can be given as to the
actual payment experience of the Loans.

STRUCTURING ASSUMPTIONS

         The information in the decrement  tables has been prepared on the basis
of the  following  assumed  characteristics  of the Home  Equity  Loans and Home
Improvement  Contracts and the following additional  assumptions  (collectively,
the  "Structuring   Assumptions"):   (i)  the  Loans  prepay  at  the  specified
percentages  of the  Prepayment  Ramp or CPR (each as  defined  below),  (ii) no
defaults or  delinquencies  in the payment by  Mortgagors  of  principal  of and
interest  on the Loans are  experienced,  (iii) the  initial  Class  Certificate
Balance of each Class of Offered  Certificates is as set forth on the cover page
hereof,  (iv)  interest  accrues on each Class of Offered  Certificates  in each
period at the applicable  Certificate Rate or initial Certificate Rate described
herein, (v) distributions in respect of the Offered Certificates are received in
cash on the 25th day of each month commencing in ___________,  (vi) the Servicer
does not  exercise  its option to  purchase  the Loans  described  herein  under
"Description of the  Certificates--Termination;  Retirement of Certificates" and
"--Optional  Purchase of Defaulted Loans" herein, (vii) the Offered Certificates
are purchased on ________,  (viii) scheduled  payments on the Loans are received
on the first day of each month  commencing in the calendar  month  following the
Closing Date and are computed prior to giving effect to prepayments  received on
the last day of the prior month, (ix) prepayments  represent prepayments in full
of  individual  Loans and are received on the last day of each month and include
30 days' interest thereon, commencing in the calendar month of the Closing Date,
(x) the scheduled  monthly  payment for each [Mortgage Loan] has been calculated
based on the assumed [Mortgage Loan]  characteristics set forth in the following
table such that each Mortgage Loan will amortize in amounts  sufficient to repay
the balance of such Mortgage Loan by its indicated  remaining  term to maturity,
(xi)  all of the  indicated  Subsequent  Loans  purchased  with  funds  from the
Pre-Funding Account are purchased during ______,  (xii) the Trust consists of __
Loans with the  characteristics  set forth in the  following  table,  (xiii) the
level of the Index remains  constant at ______% and (xiv) [the Mortgage Rate for
each  Mortgage  Loan in Loan Group Two] is adjusted on its next Change Date (and
on subsequent  Change  Dates,  if necessary) to equal the sum of (a) the assumed
level of the Index  and (b) the Gross  Margin  (such  sum being  subject  to the
Periodic  Rate Cap).  While it is assumed that each of the Loans  prepays at the
specified percentages of the Prepayment Ramp or CPR, as applicable,  this is not
likely  to  be  the  case.  Moreover,   discrepancies  will  exist  between  the
characteristics  of the actual  Loans  which will be  delivered  to the  Trustee
(including  Subsequent  Loans)  and  characteristics  of the  Loans  assumed  in
preparing the tables herein.

         Prepayments of home equity loans,  home improvement  installment  sales
contracts and installment  loan agreements are commonly  measured  relative to a
prepayment  standard  or model.  The model  used with  respect to the Fixed Rate
Certificates (the "Prepayment  Ramp") assumes that the Home Equity Loans in Loan
Group One prepay at a rate of ___% CPR in the first month after origination, and
an additional ___% each month thereafter until the __ month. Beginning in the __
month and each month  thereafter,  the Prepayment Ramp assumes a prepayment rate
of __%  CPR.  For the  Class  A-3  Certificates,  it was  assumed  that the Home
Improvement  Contracts  in Loan  Group Two  prepay  at a rate of ___%  CPR.  The
Constant  Prepayment  Rate  ("CPR")  represents  an  assumed  constant  rate  of
prepayment  each  month,  expressed  as an  annual  rate,  relative  to the then
outstanding  principal  balance of a pool of home improvement  contracts for the
life  of  such  loans.  Neither  model  purports  to  be  either  an  historical
description of the prepayment experience of any pool of loans or a prediction of
the anticipated  rate of prepayment of any home equity loans or home improvement
agreements,  including the Home Equity Loans and the Home Improvement  Contracts
to be included in the Loan Groups.

<TABLE>
<CAPTION>
                                                         Original      Remaining
                             Principal   Current Loan     Term to       Term to         Gross        Months to
                            Balance($)     Rate (%)      Maturity       Maturity      Margin(%)     Next Change
                                                        (months)(6)   (months)(7)                     Date(8)

<S>                        <C>          <C>            <C>           <C>             <C>           <C>
Loan Group One..........
</TABLE>

DECREMENT TABLES

         The following  tables indicate,  based on the Structuring  Assumptions,
the  percentages  of the initial  Class  Certificate  Balances of the Classes of
Offered  Certificates that would be outstanding after each of the dates shown at
various percentages of the Prepayment Ramp or CPR and the corresponding weighted
average lives of such  Classes.  It is not likely that (i) all of the Loans will
have the  characteristics  assumed,  (ii) the Loans will prepay at the specified
percentages of the Prepayment Ramp or CPR or at any other constant percentage or
(iii) the level of the Index will remain constant at the level assumed or at any
other  level.  Moreover,  the diverse  remaining  terms to maturity of the Loans
could produce  slower or faster  principal  distributions  than indicated in the
tables at the specified  percentages of the Prepayment  Ramp or CPR, even if the
weighted average  remaining term to maturity of the Loans is consistent with the
remaining   terms  to  maturity  of  the  Loans  specified  in  the  Structuring
Assumptions.

<TABLE>
<CAPTION>

                      PERCENT OF INITIAL CLASS CERTIFICATE
                              BALANCES OUTSTANDING*

      DISTRIBUTION DATE               CLASS A-1 PERCENTAGE OF CPR                 CLASS A-2 PERCENTAGE OF CPR
- ----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                                         <C>
Initial Percent.............
February 1998...............
February 1999...............
February 2000...............
February 2001...............
February 2002...............
February 2003...............
February 2004...............
February 2005...............
February 2006...............
February 2007...............
February 2008...............
February 2009...............
February 2010...............
February 2011...............
February 2012...............
February 2013...............
February 2014...............
February 2015...............
February 2016...............
February 2017...............
February 2018...............
February 2019...............
February 2020...............
February 2021...............
February 2022...............
February 2023...............
February 2024...............
February 2025...............
February 2026...............
Weighted Average

  Life (years)**............
</TABLE>

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

*    Rounded to the nearest whole percentage.

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





                      PERCENT OF INITIAL CLASS CERTIFICATE

                              BALANCES OUTSTANDING*

      DISTRIBUTION DATE               CLASS A-3 PERCENTAGE OF CPR

- --------------------------------------------------------------------------
Initial Percent.............
February 1998...............
February 1999...............
February 2000...............
February 2001...............
February 2002...............
February 2003...............
February 2004...............
February 2005...............
February 2006...............
February 2007...............
February 2008...............
February 2009...............
February 2010...............
February 2011...............
February 2012...............
February 2013...............
February 2014...............
February 2015...............
February 2016...............
February 2017...............
February 2018...............
February 2019...............
February 2020...............
February 2021...............
February 2022...............
February 2023...............
February 2024...............
February 2025...............
February 2026...............
Weighted Average Life

  (years)**.................

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

*    Rounded to the nearest whole percentage.

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

                         DESCRIPTION OF THE CERTIFICATES

         The  Certificates  will  be  issued  pursuant  to  the  Agreement.  The
following summaries describe certain provisions of the Agreement.  The summaries
do not purport to be complete  and are  subject to, and are  qualified  in their
entirety by  reference  to, all of the  provisions  of the  Agreement.  Wherever
particular  sections or defined  terms of the  Agreement  are  referred to, such
sections or defined terms are hereby incorporated herein by reference.

GENERAL

         Each Class of Offered  Certificates will evidence  specified  undivided
interests in the Trust. The property of the Trust will consist of, to the extent
provided in the  Agreement:  (i) the Home Equity  Loans in Loan Group One;  (ii)
payments on the Home Equity Loans received on and after the Cut-Off Date;  (iii)
the Home  Improvement  Contracts  in Loan Group Two;  (iv)  payments on the Home
Improvement  Contracts  received on or after the  Cut-Off  Date;  (v)  Mortgaged
Properties relating to the Home Equity Loans and Home Improvement Contracts that
are acquired by foreclosure or deed in lieu of foreclosure; (vi) each Collection
Account and Distribution Account; (vii) the Capitalized Interest Account; (viii)
the Pre-Funding Account;  (ix) the Policy; (x) certain hazard insurance policies
maintained  by the borrowers of the Loans,  or the Servicer in respect  thereof;
and (xi) the Depositor's rights under the Purchase Agreement (defined below).

BOOK-ENTRY REGISTRATION

         The Offered  Certificates  initially  will be registered in the name of
Cede & Co. ("Cede"),  the nominee of the Depository  Trust Company ("DTC").  DTC
has advised the  Depositor as follows:  DTC is a limited  purpose  trust company
organized  under  the laws of the State of New  York,  a member  of the  Federal
Reserve  System,  a  "clearing  corporation"  within the  meaning of the Uniform
Commercial  Code  ("UCC") and a  "clearing  agency"  registered  pursuant to the
provisions  of  Section  17A of the  Exchange  Act.  DTC  was  created  to  hold
securities for its participating  organizations  ("Participants") and facilitate
the clearance and  settlement of securities  transactions  between  Participants
through electronic book-entry changes in their accounts, thereby eliminating the
need for physical  movement of  certificates.  Participants  include  securities
brokers and dealers,  banks,  trust companies and clearing  corporations and may
include certain other  organizations.  Indirect access to the DTC system also is
available to others such as brokers,  dealers,  banks and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participant").

         Under  a   book-entry   format,   beneficial   owners  of  the  Offered
Certificates  ("Certificates  Owners")  that are not  Participants  or  Indirect
Participants  but desire to purchase,  sell or otherwise  transfer  ownership of
Offered  Certificates  registered in the name of Cede, as nominee of DTC, may do
so only through  Participants  and  Indirect  Participants.  In  addition,  such
Certificate  Owners will receive all  distributions of principal of and interest
on the Offered  Certificates  from the Trustee through DTC and its Participants.
Under a book-entry  format,  Certificate  Owners will receive payments after the
related  Distribution Date because,  while payments are required to be forwarded
to Cede,  as nominee for DTC, on each such date,  DTC will forward such payments
to its  Participants  which  thereafter  will be  required  to  forward  them to
Indirect  Participants or Certificate  Owners.  Under a book entry format, it is
anticipated that the only Certificateholder will be Cede, as nominee of DTC, and
that  the  Certificate   Owners  will  not  be  recognized  by  the  Trustee  as
Certificateholders  under the  Agreement.  The  Certificate  Owners will only be
permitted  to  exercise  the rights of  Certificateholders  under the  Agreement
indirectly  through DTC and its  Participants  who in turn will  exercise  their
rights through DTC.

         Under the rules,  regulations and procedures creating and affecting DTC
and  its  operations,  DTC  is  required  to  make  book-entry  transfers  among
Participants  on whose behalf it acts with  respect to the Offered  Certificates
and is required to receive and transmit payments of principal of and interest on
the Offered  Certificates.  Participants  and Indirect  Participants  with which
Certificate  Owners  have  accounts  with  respect to the  Offered  Certificates
similarly  are required to make  book-entry  transfers  and receive and transmit
such payments on behalf of their  respective  Certificate  Owners.  Accordingly,
although Certificate Owners will not possess  certificates,  the rules provide a
mechanism by which  Certificate  Owners will receive  distributions  and will be
able to transfer their interests.

         Certificate  Owners who are not Participants may transfer  ownership of
the  Offered   Certificates  only  through   Participants  by  instructing  such
Participants  to transfer  the Offered  Certificates,  by  book-entry  transfer,
through  DTC for the  account  of the  purchasers  of such  Certificates,  which
account is maintained with their respective Participants. Under the rules and in
accordance  with DTC's  normal  procedures,  transfers  of  ownership of Offered
Certificates  will be executed  through DTC and the  accounts of the  respective
Participants  at DTC will be debited and  credited.  Similarly,  the  respective
Participants  will make debits or credits,  as the case may be, on their records
on behalf of the selling and purchasing Certificate Owners.

         Because DTC can only act on behalf of Participants,  who in turn act on
behalf of Indirect  Participants  and certain banks,  the ability of Certificate
Owners to pledge the Offered  Certificates  to persons or  entities  that do not
participant  in the DTC system,  or  otherwise  take  actions in respect of such
Certificates  may be limited due to the lack of a physical  certificate for such
Certificates.

         DTC in general  advises  that it will take any action  permitted  to be
taken by a Certificate Owner under the Agreement only at the direction of one or
more  Participants  to whose  account  with  DTC the  Offered  Certificates  are
credited.  Additionally,  DTC in general  advises that it will take such actions
with  respect to specified  percentages  of the  Certificate  Owners only at the
direction  of and on behalf  of  Participants  whose  holdings  include  current
principal  amounts  of  outstanding  Offered   Certificates  that  satisfy  such
specified  percentages.  DTC may take conflicting  actions with respect to other
current principal amounts of outstanding Offered Certificates to the extent that
such actions are taken on behalf of  Participants  whose  holdings  include such
current principal amounts of outstanding Offered Certificates.

         Any Offered  Certificates  initially registered in the name of Cede, as
nominee  of DTC,  will be  issued  in  fully  registered,  certificated  form to
Certificate Owners or their nominees ("Definitive Certificates"), rather than to
DTC or its nominee only under the  following  circumstances:  (i) the  Depositor
advises the Trustee in writing that DTC is no longer willing or able to properly
discharge  its  responsibilities  as  Depository  with  respect  to the  Offered
Certificates,  and the Trustee or the  Depositor is unable to locate a qualified
successor, (ii) the Depositor, at its option, elects to terminate the book-entry
system  through  DTC,  or (iii)  after  the  occurrence  of an Event of  Default
(defined  herein),  Certificate  Owners  representing  not less  than 50% of the
aggregate  Certificate  Principal Balance of the Offered Certificates advise the
Trustee and DTC  through  Participants  in writing  that the  continuation  of a
book-entry system through DTC (or a successor  thereto) is no longer in the best
interest of the Certificate  Owners.  Upon the occurrence of any of such events,
DTC will be required to notify all Participants of the availability  through DTC
of  Definitive   Certificates.   Upon  surrender  by  DTC  of  the  certificates
representing the Offered Certificates and instruction for  re-registration,  the
Trustee  will  issue  the  Offered   Certificates  in  the  form  of  Definitive
Certificates,  and  thereafter  the Trustee will  recognize  the holders of such
Definitive Certificates as Certificateholders. Thereafter, payments of principal
of and interest on the Offered Certificates will be made by the Trustee directly
to  Certificateholders  in  accordance  with  the  procedures  set  forth in the
Agreement. The final distribution of any Offered Certificate (whether Definitive
Certificates or Offered Certificates  registered in the name of Cede),  however,
will be made only upon  presentation  and surrender of such  Certificates on the
final  Distribution  Date at such office or agency as is specified in the notice
of final payment to Certificateholders.

         Although  DTC has  agreed  to the  foregoing  procedures  in  order  to
facilitate   transfers   of  interests   in  the  Offered   Certificates   among
Participants,  it is under no  obligation to perform or continue to perform such
procedures,  and such  procedures may be  discontinued  at any time. None of the
Depositor,  the Seller, the Servicer or the Trustee will have any responsibility
for the performance by DTC or its Participants or Indirect Participants of their
respective   obligations   under  the  rules  and  procedures   governing  their
operations.

ASSIGNMENT OF LOANS

         The Loans will be acquired by the Depositor from the Seller pursuant to
the Mortgage  Loan  Purchase  Agreement,  dated the Closing Date (the  "Purchase
Agreement"),  between the Seller and the  Depositor.  At the time of issuance of
the  Certificates,  the  Depositor  will transfer to the Trust all of its right,
title and interest in and to each  Mortgage  Loan,  the related  mortgage  note,
mortgage and other related documents  (collectively,  the "Related  Documents"),
including all payments received on or with respect to each such Mortgage Loan on
or after the Cut-Off Date (exclusive of payments in respect of accrued  interest
on the Loans  through the related Due Date in the month  preceding  the month of
the  Cut-Off  Date).  The  Depositor  also will assign to the Trustee all of the
Depositor's rights under the Purchase Agreement. The Trustee,  concurrently with
such transfer,  will deliver the Certificates to the Seller.  Each Mortgage Loan
transferred  to the Trust will be identified on a schedule (the  "Mortgage  Loan
Schedule")  delivered to the Trustee  pursuant to the  Agreement.  Such schedule
will include information as to the Principal Balance of each Mortgage Loan as of
the Cut-Off Date, as well as information with respect to the current Loan Rate.

         The  Agreement  will  require  that,  within the time period  specified
therein,  the Depositor will deliver or cause to be delivered to the Trustee (or
a custodian,  as the Trustee's agent for such purpose) the Home Equity Loans and
Home Improvement Contracts endorsed to the Trustee and the Related Documents. In
lieu of delivery of original mortgages, the Depositor may deliver or cause to be
delivered  true and  correct  copies  thereof  which have been  certified  as to
authenticity by the appropriate  county  recording office where such mortgage is
recorded.

         Under the terms of the Purchase Agreement, the Seller will have 30 days
after the Closing Date to prepare and submit for  recording  assignments  of the
mortgages related to each Mortgage Loan in favor of the Trustee (unless opinions
of counsel  satisfactory to the Rating Agencies and the Certificate  Insurer are
delivered  to the  Trustee  and  the  Certificate  Insurer  to the  effect  that
recordation of such assignments is not required in the relevant jurisdictions to
protect the interests of the Trustee in the Loans). If the recording information
with respect to any assignment of Mortgage is unavailable  within 30 days of the
Closing  Date,  such  assignment  will be prepared and recorded  promptly  after
receipt  of such  information,  but in no event  later  than one year  after the
Closing Date.

         Within 90 days of the Closing  Date,  the Trustee will review the Loans
and the Related Documents  pursuant to the Agreement and if any Mortgage Loan or
Related  Document  is found to be  defective  in any  material  respect and such
defect is not cured within 90 days following  notification thereof to the Seller
and the  Depositor  by the  Trustee,  the Seller will be obligated to either (i)
substitute for such Mortgage Loan an Eligible Substitute Mortgage Loan; however,
such  substitution  is permitted  only within two years of the Closing Date, and
may not be made unless an opinion of counsel is provided to the effect that such
substitution  will not  disqualify  the Trust as a REMIC for federal  income tax
purposes  or  result  in a  prohibited  transaction  tax  under the Code or (ii)
purchase  such  Mortgage  Loan at a price (the  "Purchase  Price")  equal to the
outstanding  Principal Balance of such Mortgage Loan as of the date of purchase,
plus the  greater of (i) all  accrued  and unpaid  interest  thereon and (ii) 30
days' interest thereon, computed at the Loan Rate, net of the Servicing Fee with
respect to such  Mortgage  Loan if the Seller or an affiliate  is the  Servicer,
plus the amount of any unreimbursed Servicing Advances made by the Servicer with
respect to such  Mortgage  Loan.  The  Purchase  Price will be  deposited in the
applicable  Collection Account on or prior to the next succeeding  Determination
Date after such obligation arises. The obligation of the Seller to repurchase or
substitute  for a  Defective  Mortgage  Loan is the sole  remedy  regarding  any
defects  in the Loans and  Related  Documents  available  to the  Trustee or the
Certificateholders.

         In connection with the substitution of an Eligible  Substitute Mortgage
Loan,  the Seller  will be  required  to deposit  in the  applicable  Collection
Account  on or  prior to the  next  succeeding  Determination  Date  after  such
obligation arises an amount (the "Substitution  Adjustment") equal to the sum of
(i) the excess of the Principal Balance of the related  Defective  Mortgage Loan
over the Principal  Balance of such Eligible  Substitute  Mortgage Loan, (ii) 30
days'  interest on such excess  computed at the Loan Rate,  net of the Servicing
Fee if the Seller or an affiliate is the  Servicer,  and (iii) the amount of any
unreimbursed  Servicing  Advances and Monthly Advances made by the Servicer with
respect to such  Defective  Mortgage Loan if the Servicer is not an affiliate of
the  Seller.  The  Servicer  will be  deemed  to have  been  reimbursed  for any
Servicing  Advances and Monthly  Advances  that are not paid  pursuant to clause
(iii).

         An "Eligible  Substitute  Mortgage Loan" is a mortgage loan substituted
by the Seller for a  Defective  Mortgage  Loan which  must,  on the date of such
substitution,  (i) have an  outstanding  Principal  Balance (or in the case of a
substitution  of more than one Mortgage Loan for a Defective  Mortgage  Loan, an
aggregate Principal Balance),  not in excess of, and not more than 5% less than,
the Principal Balance of the Defective  Mortgage Loan; (ii) have a Loan Rate not
less than the Loan Rate of the  Defective  Mortgage Loan and not more than 1% in
excess of the Loan Rate of such Defective  Mortgage Loan;  (iii) have a mortgage
of the same or higher  level of lien  priority as the  mortgage  relating to the
Defective  Mortgage  Loan;  (iv) have a remaining term to maturity not more than
six months  earlier  and not later than the  remaining  term to  maturity of the
Defective Mortgage Loan; (v) comply with each  representation and warranty as to
the Loans set forth in the Purchase  Agreement (deemed to be made as of the date
of substitution); (vi) have a Combined Loan-to-Value Ratio not greater than that
of the Defective  Mortgage Loan.;  (vii) bear a fixed or adjustable Loan Rate if
the Deleted Mortgage Loan was in Loan Group One or Loan Group Two, respectively;
and (viii) if the Mortgage  Loan is an ARM, have a Gross Margin and Lifetime Cap
no less than,  the same  interval  between the Change  Dates as, and a Loan Rate
based on the same Index as, that of the Defective Mortgage Loan.

         In the Purchase Agreement, the Seller will make certain representations
and  warranties  with  respect  to the Home  Equity  Loans and Home  Improvement
Contracts  including,  among others:  (i) The  information  with respect to each
Mortgage Loan set forth in the Mortgage Loan Schedule is true and correct in all
material  respects as of the  Cut-Off  Date;  (ii) Each  Mortgage is a valid and
subsisting first or second lien of record on the Mortgaged Property subject,  in
the case of any second  Mortgage  Loan,  only to a First Lien on such  Mortgaged
Property  and subject in all cases to the  exceptions  to title set forth in the
title  insurance  policy  with  respect  to the  related  Mortgage  Loan,  which
exceptions  are generally  acceptable to mortgage  lending  companies,  and such
other  exceptions to which similar  properties are commonly subject and which do
not  individually,  or in the  aggregate,  materially  and adversely  affect the
benefits of the security intended to be provided by such Mortgage;  (iii) Except
with respect to liens released immediately prior to the transfer contemplated in
the Purchase  Agreement,  each Mortgage  Note and the related  Mortgage have not
been assigned or pledged and  immediately  prior to the transfer and  assignment
herein contemplated, the Seller held good, marketable and indefeasible title to,
and was the sole owner and holder of, each  Mortgage  Loan  subject to no liens,
charges,  mortgages,  claims,  participation  interests,  equities,  pledges  or
security   interests   of  any   nature,   encumbrances   or  rights  of  others
(collectively,  a "Lien");  and immediately upon the completion of the transfers
and  assignments  contemplated  in the  Agreement,  the Trustee  will hold good,
marketable and  indefeasible  title, to, and be the sole owner of, each Mortgage
Loan subject to no Liens;  (iv) No Mortgage Loan was 30 or more days  delinquent
as of the  Cut-Off  Date,  as  measured  at the end of the  month;  and (v) Each
Mortgage  Loan at the time it was made  complied in all material  respects  with
applicable   state  and  federal  laws  and  regulations,   including,   without
limitation, usury, equal credit opportunity,  consumer credit, truth-in-lending,
real estate settlement procedures and disclosure laws.

         Upon  discovery  of a breach of any such  representation  and  warranty
which materially and adversely  affects the interests of the  Certificateholders
or the Certificate  Insurer in the related Mortgage Loan, the Seller will have a
period of 60 days after  discovery or notice of the breach to effect a cure.  If
the  breach  cannot be cured  within  the  60-day  period,  the  Seller  will be
obligated  to (i)  substitute  for  such  Defective  Mortgage  Loan an  Eligible
Substitute  Mortgage Loan or (ii) purchase such Defective Mortgage Loan from the
Trust.  The same  procedure  and  limitations  that are set forth  above for the
substitution   or  purchase  of  Defective   Loans  as  a  result  of  deficient
documentation  relating  thereto will apply to the substitution or purchase of a
Defective  Mortgage Loan as a result of a breach of a representation or warranty
that materially and adversely affects the interests of the Certificateholders or
the  Certificate  Insurer.  The  obligation  of  the  Seller  to  repurchase  or
substitute for a Defective Mortgage Loan is the sole remedy regarding any breach
of a representation or warranty with respect thereto available to the Trustee or
the Certificateholders.

         The Depositor will make no  representations  or warranties with respect
to the Loans and will have no  obligation  (other  than to assign to the Trustee
the Depositor's  rights under the Purchase  Agreement) or liability with respect
to breaches of the Seller's  representations or warranties or its obligations to
cure, purchase or substitute for any Defective Loan.

PAYMENTS ON LOANS; DEPOSITS TO COLLECTION ACCOUNTS AND DISTRIBUTION ACCOUNT

         The Trustee will  establish and maintain a separate  account  (each,  a
"Collection  Account") for each Loan Group.  Each Collection  Account will be an
Eligible  Account  (as  defined  herein).  Subject to the  investment  provision
described in the following  paragraphs,  upon receipt by the Servicer of amounts
in respect of the Loans  (excluding  amounts  representing  the  Servicing  Fee,
reimbursement  for previous  related  Monthly  Advances or  Servicing  Advances,
administrative charges, taxes, assessments,  credit insurance charges, insurance
proceeds to be applied to the  restoration or repair of a Mortgaged  Property or
similar items), the Servicer will deposit such amounts in the Collection Account
for the applicable Loan Group.  Amounts so deposited may be invested in Eligible
Investments (as described in the Agreement)  maturing no later than one Business
Day prior to the date on which the amount on deposit  therein is  required to be
deposited in the Distribution  Account or on such  Distribution Date if approved
by the Rating Agencies and the Certificate Insurer.

         The Trustee will establish a separate  account  (each, a  "Distribution
Account")  for each Loan Group into which will be  deposited  amounts  withdrawn
from the related Collection Account for distribution to  Certificateholders on a
Distribution  Date.  Each  Distribution  Account  will be an  Eligible  Account.
Amounts on deposit therein may be invested in Eligible  Investments  maturing on
or before the Business Day prior to the related Distribution Date.

         An  "Eligible  Account"  is an account  that is (i)  maintained  with a
depository  institution  the  deposits  in which are  insured by the FDIC to the
limits  established by the FDIC and the short-term debt obligations of which (or
in the case of a depository  institution  that is the principal  subsidiary of a
holding  company,  the  short-term  debt  obligations of which) are rated in the
highest  short-term rating category by each Rating Agency and the long-term debt
obligations of which are rated at least Aa3 by Moody's,  (ii) a trust account or
accounts  maintained with the trust department of a federal or a state chartered
depository  institution or trust company the long-term debt obligations of which
are rated at least Baa3 by Moody's,  acting in a fiduciary  capacity or (iii) an
account  or  accounts  otherwise  acceptable  to  each  Rating  Agency  and  the
Certificate Insurer.

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

PRE-FUNDING ACCOUNT

         On the Closing Date, an aggregate cash amount (the "Pre-Funded Amount")
not to exceed  approximately  $_________  will be deposited  in the  Pre-Funding
Account.  Of such  amount,  approximately  $__________  will be used to purchase
Subsequent  Home Equity  Loans for deposit into Loan Group One and, if required,
to make  accelerated  payments of principal on the Fixed Rate  Certificates  and
approximately  $__________ will be used to purchase  Subsequent Home Improvement
Contracts for deposit into Loan Group Two and, if required,  to make accelerated
payments  of  principal  on the Class A-3  Certificates.  During the period (the
"Pre-Funding  Period") from the Closing Date to the earliest to occur of (a) the
date on which the  amount on  deposit  in the  Pre-Funding  Account is less than
$_____, (b) an Event of Default under the Agreement and (c) __________,  amounts
on deposit in the  Pre-Funding  Account  may be  withdrawn  from time to time to
acquire  Subsequent  Loans in accordance with the Agreement.  Any net investment
earnings  on the  Pre-Funded  Amount  will  be  transferred  to the  Capitalized
Interest Account on each  Distribution Date during the Pre-Funding  Period.  Any
Pre-Funded  Amount  remaining  in the  Pre-Funding  Account  at  the  end of the
Pre-Funding  Period will be distributed on the Distribution Date occurring at or
immediately  following  the end of the  Pre-Funding  Period as a  prepayment  of
principal of the Class A-1 and Class A-2  Certificates,  on a pro rata basis, or
the Class A-3  Certificates,  as applicable,  based on the remaining  Pre-Funded
Amount  allocated to the related Loan Group.  [Only  fixed-rate  Subsequent Home
Equity Loans may be added to Loan Group One, and only adjustable-rate Subsequent
Home Improvement Contracts may be added to Loan Group Two.]

CAPITALIZED INtEREST ACCOUNT

         On the  Closing  Date,  funds  will be  deposited  in an  account  (the
"Capitalized  Interest  Account")  created and maintained with the Trustee.  The
amount so deposited will be used by the Trustee on the Distribution Dates in the
Pre-Funding  Period  to fund the  excess,  if any,  of the  Interest  Remittance
Amounts for the Offered Certificates and the premium due for the Policy over the
funds available therefor on such Distribution  Dates. Any funds remaining in the
Capitalized  Interest  Account  at the  end of the  Pre-Funding  Period  will be
distributed to the Holders of the Class R Certificates.

ADVAnCES

         Not later than the close of business on the second  Business  Day prior
to the related  Distribution Date, the Servicer will be required to remit to the
Trustee  for  deposit in the  applicable  Collection  Account  an amount,  to be
distributed on the related  Distribution  Date, equal to the sum of the interest
accrued on each  Mortgage  Loan through the related Due Date but not received by
the Servicer as of the close of business on the related  Determination Date (net
of the Servicing Fee with respect to such Mortgage Loan),  plus, with respect to
each REO Property  which was acquired  during or prior to the related Due Period
and as to which a final  disposition  thereof  did not occur in the  related Due
Period, an amount equal to the excess, if any, of interest for the most recently
ended Due Period on the Principal  Balance of the Mortgage Loan relating to such
REO Property at the related Loan Rate (net of the  Servicing Fee with respect to
such Mortgage Loan) over the net income from the REO Property transferred to the
related  Collection Account for such Distribution Date pursuant to the Agreement
(the "Monthly  Advance").  The Servicer may fund all or a portion of any Monthly
Advance from funds on deposit in the applicable  Collection Account that are not
required to be distributed on the related  Distribution  Date. Any funds so used
must be replaced on or before the Distribution  Date on which such funds will be
required to be distributed.

         In the course of  performing  its servicing  obligations,  the Servicer
will  pay all  reasonable  and  customary  "out-of-pocket"  costs  and  expenses
incurred in the  performance of its servicing  obligations,  including,  but not
limited to, the cost of (i) the preservation,  restoration and protection of the
Mortgaged Properties;  (ii) any enforcement or judicial  proceedings,  including
foreclosures,  and (iii) the management and liquidation of Mortgaged  Properties
acquired in satisfaction of the related  Mortgage.  Each such  expenditure  will
constitute a "Servicing Advance."

         The  Servicer's  right  to  reimbursement  for  unreimbursed  Servicing
Advances is limited to late collections on the related Mortgage Loan,  including
Liquidation Proceeds,  released Mortgaged Property proceeds,  Insurance Proceeds
and such other  amounts as may be  collected  by the  Servicer  from the related
Mortgagor  or otherwise  relating to the Mortgage  Loan in respect of which such
unreimbursed  amounts are owed. The Servicer's  right to such  reimbursement  is
prior to the rights of Certificateholders. The Servicer's right to reimbursement
for unreimbursed  Monthly Advances is limited to late collections of interest on
any Mortgage  Loan and to  Liquidation  Proceeds and  Insurance  Proceeds on the
related   Mortgage   Loan   (as  to   which   it   will   have   priority   over
Certificateholders)  unless  such  amounts  are  insufficient.  In such event (a
"Nonrecoverable   Advance"),   the  Servicer   will  be   reimbursed   for  such
Nonrecoverable  Advance  from funds on deposit  in the  applicable  Distribution
Account.

         The Servicer is not  required to make any Monthly  Advance or Servicing
Advance which it determines  would be  nonrecoverable  from amounts  received in
respect of the related Mortgage Loan.

COMPENSATING INTEREST

         The Agreement provides that not later than the close of business on the
second  Business Day prior to the related  Distribution  Date, the Servicer will
remit to the Trustee for deposit to the applicable  Collection Account an amount
equal to the lesser of (i) the aggregate of the Prepayment  Interest  Shortfalls
for the related  Distribution  Date  resulting  from  principal  prepayments  by
Mortgagors  during the related Due Period and (ii) the amount otherwise  payable
to the Servicer as its aggregate Servicing Fee for such Due Period. The Servicer
will not have the  right to  reimbursement  for any such  amounts  deposited  to
either Collection Account.

SPREAD ACCOUNT

         The Trustee will  establish on the Closing Date the Spread Account into
which it will deposit upon receipt from the holder of the Class R Certificate an
amount  specified  by the  Certificate  Insurer  (the  "Initial  Spread  Account
Deposit").  Amounts  on  deposit in the Spread  Account  will be  available  for
withdrawal to fund any shortfall between the available funds for distribution to
Holders of a Class of Offered  Certificates and the related Interest  Remittance
Amount and Principal Remittance Amount. If the Initial Spread Account Deposit is
available to fund any such shortfall on each Distribution Date, funds on deposit
in the Spread Account equal to the amount of such shortfall will be withdrawn by
the  Trustee  and  deposited  into  the  applicable   Distribution  Account  for
distribution   to  Holders  of  the   affected   Class  or  Classes  of  Offered
Certificates.

PRIORITY OF DISTRIBUTIONS

         On or before each  Distribution  Date,  the Trustee will  determine the
Overcollateralization  Amount for each Loan  Group  after  giving  effect to the
distribution of the Principal  Remittance Amount to the related Class or Classes
of Offered  Certificates on such Distribution Date and the amount of the related
Net Excess  Spread.  The "Amount  Available"  for a Loan Group on a Distribution
Date will  equal the sum of (i) the  Available  Remittance  Amount for such Loan
Group,  (ii) if an  Available  Funds  Shortfall  exists in such Loan Group,  (a)
first,  the Net Excess  Spread from the other Loan Group,  to the extent of such
Available Funds Shortfall,  (b) second, the Excess Principal from the other Loan
Group, to the extent of any remaining Available Funds Shortfall,  and (c) third,
any amounts in respect of any remaining Available Funds Shortfall withdrawn from
the Spread Account and deposited in the applicable  Distribution Account,  (iii)
(a) first, the Available Transfer Cashflow, to the extent necessary to reach the
Required  Overcollateralization  Amount for such Loan Group and (b) second,  the
Net  Excess   Principal,   to  the  extent   necessary  to  reach  the  Required
Overcollateralization  Amount for such Loan Group, and (iv) any Insured Payments
with  respect  to  the  related  Class  or  Classes  of  Certificates.  On  each
Distribution Date the Trustee will withdraw from each  Distribution  Account the
Amount  Available,  and make  distributions  thereof in the  following  order of
priority and to the extent of such Amount Available:

         (A)      From the Distribution Account for Loan Group One:

                  (i) to the  Certificate  Insurer the monthly  premium then due
         with respect to Loan Group One;

                  (ii) to the Trustee,  the Trustee Fee then due with respect to
         Loan Group One;

                  (iii) to the Back-Up Servicer,  the Back-Up Servicing Fee then
         due with respect to Loan Group One;

                  (iv)  concurrently,  to the Class  A-1,  Class A-2 and Class I
         Certificates,  an amount  allocable to interest equal to the applicable
         Interest Remittance Amount;

                  (v) sequentially, to the Class A-1 and Class A-2 Certificates,
         in that order,  an amount  allocable to principal  equal to the related
         Principal  Remittance Amount,  until their respective Class Certificate
         Balances have been reduced to zero;

                  (vi) to the Certificate  Insurer an amount equal to previously
         unreimbursed  Insured Payments with respect to the Class A-1, Class A-2
         or Class I  Certificates,  together with  interest  thereon at the rate
         referred to in the Insurance Agreement;

                  (vii)   sequentially,   to  the   Class   A-1  and  Class  A-2
         Certificates,  in that order, an amount allocable to principal equal to
         the Additional  Principal,  until their  respective  Class  Certificate
         Balances have been reduced to zero;

                  (viii) to the Certificate  Insurer, all other amounts owing to
         the Certificate Insurer under the Insurance Agreement;

                  (ix) to the Servicer certain reimbursable expenses pursuant to
         the Agreement;

                  (x) to the Servicer,  Nonrecoverable  Advances not  previously
         reimbursed with respect to Loan Group One; and

                  (xi) to the Class R Certificates, the balance, if any.

         (B) From the Distribution Account for Loan Group Two:

                  (i) to the  Certificate  Insurer the monthly  premium then due
         with respect to Loan Group Two;

                  (ii) to the Trustee,  the Trustee Fee then due with respect to
         Loan Group Two;

                  (iii) to the Back-Up Servicer,  the Back-Up Servicing Fee then
         due with respect to Loan Group Two;

                  (iv) to the Class A-3  Certificates,  an amount  allocable  to
         interest equal to the related Interest Remittance Amount;

                  (v) to the Class A-3  Certificates,  an  amount  allocable  to
         principal equal to the related Principal Remittance Amount;

                  (vi) to the Certificate  Insurer an amount equal to previously
         unreimbursed   Insured   Payments   with   respect  to  the  Class  A-3
         Certificates, together with interest thereon at the rate referred to in
         the Insurance Agreement;

                  (vii) to the Class A-3  Certificates,  an amount  allocable to
         principal equal to the Additional Principal;

                  (viii) to the Certificate  Insurer, all other amounts owing to
         the Certificate Insurer under the Insurance Agreement;

                  (ix) to the Servicer certain reimbursable expenses pursuant to
         the Agreement;

                  (x) to the Servicer,  Nonrecoverable  Advances not  previously
         reimbursed with respect to Loan Group Two; and

                  (xi) to the Class R Certificates, the balance, if any.

         Distributions allocable to principal of a Class of Offered Certificates
will not exceed the Class Certificate Balance of such Class immediately prior to
the applicable Distribution Date.

         The  "Additional  Principal"  for  any  Class  or  Classes  of  Offered
Certificates and any  Distribution  Date will equal the lesser of (i) the amount
required to be distributed as principal so that the Overcollateralization Amount
for the related  Loan Group  equals the related  Required  Overcollateralization
Amount and (ii) the sum of (x) the  Remaining  Net  Excess  Spread for such Loan
Group, (y) the Available Transfer Cashflow and (z) the Net Excess Principal.

         The "Adjusted Net Loan Rate" for any Mortgage Loan and any Distribution
Date will equal the related Loan Rate minus the Expense Fee Rate.

         An "Available Funds Shortfall" means with respect to any Loan Group and
Distribution Date, the amount by which the Available  Remittance Amount for such
Loan Group is less than the Required Payments for such Loan Group.

         The  "Available  Remittance  Amount" with respect to any Loan Group and
Distribution  Date is equal to the sum of all amounts received or required to be
paid by the Servicer or the Seller during the related Due Period with respect to
the Loans in such Loan Group  (exclusive  of the  Servicing  Fee with respect to
each Mortgage  Loan,  other  servicing  compensation  payable to the Servicer as
permitted by the Agreement and certain amounts  available for  reimbursement  of
Monthly Advances and Servicing Advances,  as described above under "--Advances")
and deposited into the applicable  Collection  Account pursuant to the Agreement
as  of  the  related   Determination  Date,   including  any  Monthly  Advances,
Compensating  Interest and, through the end of the Pre-Funding  Period,  amounts
withdrawn  from the  Capitalized  Interest  Account  with respect to the related
Class or Classes of Offered  Certificates and any remaining amount on deposit in
the Pre-Funding  Account at the end of the  Pre-Funding  Period and allocable to
the related Loan Group, in each case with respect to such Distribution Date.

         The "Available  Transfer  Cashflow" for any Loan Group and Distribution
Date will  equal the  Remaining  Net  Excess  Spread  for the other  Loan  Group
remaining  after the payment,  if any, of  Additional  Principal on the Class or
Classes of Offered Certificates related to such other Loan Group.

         The  "Basic  Principal  Amount"  with  respect  to any Loan  Group  and
Distribution  Date will  equal the sum of (i) each  payment  of  principal  on a
Mortgage  Loan  received by the  Servicer  (exclusive  of amounts  described  in
clauses (ii) and (iii) below during the calendar  month  preceding  the calendar
month in which such  Distribution  Date occurs (with respect to any Distribution
Date, the "Due Period");  (ii)  curtailments  (i.e.,  partial  prepayments)  and
prepayments in full received during the related Due Period;  (iii) all Insurance
Proceeds and Net  Liquidation  Proceeds  allocable to recoveries of principal of
Loans  received  during the  related  Due  Period;  (iv) an amount  equal to the
excess, if any, of the Principal Balance  (immediately  prior to liquidation) of
each Mortgage Loan  liquidated  during the related Due Period over the principal
portion  of Net  Liquidation  Proceeds  received  during  such Due  Period  (the
"Unrecovered Class A Portion"); and (v) (a) the outstanding Principal Balance of
any  Mortgage  Loan  purchased  by the Seller or the  Servicer  as  required  or
permitted  by the  Agreement as of the related  Determination  Date and (b) with
respect  to any  Defective  Mortgage  Loan for which the Seller  substitutes  an
Eligible  Substitute  Mortgage Loan as of the related  Determination  Date,  any
excess  of the  Principal  Balance  of such  Defective  Mortgage  Loan  over the
Principal Balance of such Eligible  Substitute Mortgage Loan, plus the amount of
any unreimbursed  Servicing  Advances (defined herein) made by the Servicer with
respect to the Mortgage Loan to the extent received.

         The "Carry-Forward Amount" for any Class of Offered Certificates on any
Distribution  Date will equal the sum of (a) the excess of the  aggregate  Class
Remittance Amounts as of each preceding Distribution Date over the amount of the
actual  distributions to the Holders of such Class of Offered  Certificates made
on any such Distribution Date and not subsequently distributed, and (b) interest
on the amount,  if any, of the  interest  component  of the amount  described in
clause (a) at one-twelfth of the applicable Certificate Rate.

         The "Excess  Principal" for any Loan Group and  Distribution  Date will
equal the lesser of (i) the portion,  if any, of the Basic Principal  Amount for
such Loan Group that is not required to be included in the Principal  Remittance
Amount  for the  related  Class or  Classes  of  Offered  Certificates  for such
Distribution  Date and (ii) the  amount  of such  portion  remaining  after  the
application of the related Available  Remittance Amount to the Required Payments
for such Loan Group.

         The "Excess Spread" for any Loan Group and Distribution Date will equal
interest  collected  or  advanced  on the  Loans in such Loan  Group  (including
amounts  allocated  to  the  related  Class  of  Offered   Certificates  in  the
Capitalized  Interest  Account)  minus  the sum of (i) the  Interest  Remittance
Amount for the related  Class or Classes of Offered  Certificates  and,  [in the
case  of Loan  Group  One,  the  Interest  Remittance  Amount  for  the  Class I
Certificates] and (ii) the Expense Fees for such Loan Group.

         The  "Expense  Fee Rate" will  equal the sum of the per annum  rates at
which the  Servicing  Fee,  the Back-up  Servicing  Fee, the Trustee Fee and the
Premium are calculated which, will be ____%.

         The "Interest  Remittance  Amount" for any Distribution Date will equal
interest  accrued during the related  Interest Period (a) in the case of a Class
of  Offered  Certificates,  at the  applicable  Certificate  Rate  on the  Class
Certificate Balance of such Class of Offered  Certificates  immediately prior to
the related  Distribution Date, and (b) in the case of the Class I Certificates,
at the rate of _____% per annum on the Notional Balance thereof which,  [for any
Distribution Date, will equal the Loan Group Balance of Loan Group One as of the
first day of the related Due Period.]

         The "Principal Remittance Amount" for any Class of Offered Certificates
and any Distribution Date will be equal to the sum of:

                  (i) the  lesser  of (x) the  Basic  Principal  Amount  for the
         related Loan Group and (y) the portion of such Basic  Principal  Amount
         required to be distributed to increase the Overcollateralization Amount
         for the related Loan Group to the Required Overcollateralization Amount
         for such Loan Group on such Distribution Date;

                  (ii)     the Carry-Forward Amount; and

                  (iii) on the  Distribution  Date at the end of the Pre-Funding
         Period,  amounts deposited in the related Distribution Account from the
         Pre-Funding  Account  pursuant to the  Agreement  and  allocable to the
         related Loan Group.

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

         The "Net Excess  Principal"  for any Loan Group and  Distribution  Date
will  equal  the  Excess  Principal  for such  Loan  Group  remaining  after the
application  thereof to cover an Available  Funds  Shortfall with respect to the
other Loan Group.

         The "Net Excess Spread" for any Loan Group and  Distribution  Date will
equal the  Excess  Spread for such Loan Group  remaining  after the  application
thereof to cover an Available Funds Shortfall with respect to such Loan Group.

         "Net Liquidation Proceeds" with respect to a Mortgage Loan are equal to
the  Liquidation  Proceeds,  reduced  by  related  expenses,  up to  the  unpaid
Principal Balance of the Mortgage Loan plus accrued and unpaid interest thereon.
"Liquidation  Proceeds"  are  the  proceeds  received  in  connection  with  the
liquidation of any Mortgage Loan,  whether through  trustee's sale,  foreclosure
sale or otherwise.

         The "Overcollateralization  Amount" for any Loan Group and Distribution
Date will equal the sum of (a) the  excess,  if any,  of (i) the sum of the Loan
Group Balance and the amount on deposit in the Pre-Funding  Account allocated to
such Loan Group (exclusive of any investment  earnings  included  therein) as of
the close of business  on the last day of the related Due Period,  over (ii) the
Class   Certificate   Balance  of  the  related  Class  or  Classes  of  Offered
Certificates,  after giving effect to the distributions of the related Principal
Remittance  Amount on such  Distribution  Date,  and (b) the  amount,  if any on
deposit in the  Spread  Account  allocated  to the  related  Class or Classes of
Offered Certificates.

         The "Remaining  Net Excess Spread" for any Loan Group and  Distribution
Date will equal the Net Excess  Spread for such Loan Group  remaining  after the
application  thereof to cover an Available  Funds  Shortfall with respect to the
other Loan Group.

         The "Required  Payments" for any Loan Group and Distribution  Date will
equal the amount required to pay the Expense Fees, other than the Servicing Fee,
the related Interest Remittance  Amount(s) and the related Principal  Remittance
Amount and to reimburse  the  Certificate  Insurer for  previously  unreimbursed
Insured  Payments with respect to the related Class or Classes of  Certificates,
together  with  interest  thereon  at the  rate  referred  to in  the  Insurance
Agreement.

REPORTS TO CERTIFICATEHOLDERS

         Concurrently  with each  distribution  to the  Certificateholders,  the
Trustee will forward to each  Certificateholder a statement setting forth, among
other items,  the  following  information  with respect to each Class of Offered
Certificates:

                  (i)  the   Available   Remittance   Amount  for  the   related
         Distribution Date;

                  (ii) the related  Interest  Remittance  Amount and Certificate
         Rate;

                  (iii)  the  related  Principal   Remittance  Amount,   stating
         separately the components thereof;

                  (iv) the  amount  of the  Monthly  Advances  and  Compensating
         Interest Payments;

                  (v) the Servicing Fee for such Distribution Date;

                  (vi) the Additional Principal;

                  (vii) the Class  Certificate  Balance,  after giving effect to
         such distribution;

                  (viii) the related Loan Group Balance;

                  (ix) the number and aggregate  Principal Balances of the Loans
         in the related  Loan Group as to which the minimum  monthly  payment is
         delinquent   for  30-59   days,   60-89  days  and  90  or  more  days,
         respectively, as of the end of the preceding Due Period;

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

                  (xi) the amount of any Insured Payments for such  Distribution
         Date; and

                  (xii) the amount of the Unrecovered  Class A Portions for each
         Loan Group  realized  during the  related Due  Period;  the  cumulative
         amount of losses  realized  since the Cut-Off  Date for each Loan Group
         with  separate  items  indicating  gross  losses,   principal   losses,
         recoveries, net losses and a breakout for recovery expenses.

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

         Within 60 days after the end of each  calendar  year,  the Trustee will
forward to each  Person who was a  Certificateholder  during the prior  calendar
year a statement  containing the information set forth in clauses (ii) and (iii)
above aggregated for such calendar year.

COLLECTION AND OTHER SERViCING PROCEDURES ON LOANS

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

         With  respect to the Loans,  the Servicer may arrange with a borrower a
schedule for the payment of interest due and unpaid for a period,  provided that
any such arrangement is consistent with the Servicer's  policies with respect to
the home equity mortgage loans and home  improvement  loans it owns or services.
With respect to Loans that are junior in priority to a First Lien on a Mortgaged
Property, the Servicer has the power under certain circumstances to consent to a
new mortgage lien on such Mortgaged  Property having priority over such Mortgage
Loan in connection with the refinancing of such First Lien.

HAZARD INSURANCE

         The Servicer will cause to be maintained fire and hazard insurance with
extended coverage customary in the area where the Mortgaged Property is located,
in an  amount  which is at  least  equal  to the  least  of (i) the  outstanding
Principal Balance on the Mortgage Loan and any related First Lien, (ii) the full
insurable value of the premises securing the Mortgage Loan and (iii) the minimum
amount required to compensate for damage or loss on a replacement  cost basis in
each case in an amount not less than such  amount as is  necessary  to avoid the
application of any co-insurance clause contained in the related hazard insurance
policy.  Generally,  if the Mortgaged  Property is in an area  identified in the
Federal Register by the Federal  Emergency  Management Agency as Flood Zone "A",
such flood  insurance has been made available and the Servicer  determines  that
such  insurance is necessary in  accordance  with  accepted  mortgage  servicing
practices of prudent lending institutions  servicing similar mortgage loans, the
Servicer  will cause to be purchased a flood  insurance  policy with a generally
acceptable  insurance carrier, in an amount representing  coverage not less than
the least of (a) the outstanding  Principal Balance of the Mortgage Loan and any
related First Lien, (b) the full insurable value of the Mortgaged  Property,  or
(c) the maximum amount of insurance available under the National Flood Insurance
Act of 1968, as amended. The Servicer will also maintain on REO Property, to the
extent such insurance is available,  fire and hazard insurance in the applicable
amounts  described  above,  liability  insurance and, to the extent required and
available  under the National Flood  Insurance Act of 1968, as amended,  and the
Servicer determines that such insurance is necessary in accordance with accepted
mortgage servicing practices of prudent lending  institutions  servicing similar
mortgage loans,  flood insurance in an amount equal to that required above.  Any
amounts collected by the Servicer under any such policies (other than amounts to
be applied to the  restoration  or repair of the  Mortgaged  Property,  or to be
released to the  Mortgagor in accordance  with the  Servicer's  normal  mortgage
servicing  procedures) will be deposited in the applicable  Collection  Account,
subject to  retention  by the  Servicer  to the extent such  amounts  constitute
servicing compensation or to withdrawal pursuant to the Agreement.

         In the event that the Servicer  obtains and maintains a blanket  policy
as  provided  in the  Agreement  insuring  against  fire and hazards of extended
coverage on all of the Loans, then, to the extent such policy names the Servicer
as loss payee and provides  coverage in an amount equal to the aggregate  unpaid
principal balance of the Loans without  coinsurance and otherwise  complies with
the  requirements  of the  preceding  paragraph,  the  Servicer  will be  deemed
conclusively to have satisfied its  obligations  with respect to fire and hazard
insurance coverage.

REALIZATION UPON DEFAULTED LOANS

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

ENFORCEMENT OF DUE-ON-SALE CLAUSES

         When any Mortgaged Property is about to be conveyed by the obligor, the
Servicer will, to the extent it has knowledge of such prospective conveyance and
prior to the time of the consummation of such conveyance, exercise its rights to
accelerate  the  maturity  of the  related  Mortgage  Loan under the  applicable
"due-on-sale"  clause, if any, unless it reasonably believes that such clause is
not enforceable  under applicable law. In such event, the Servicer is authorized
to accept  from or enter into an  assumption  agreement  with the person to whom
such property has been or is about to be conveyed, pursuant to which such person
becomes  liable  under the  Mortgage  Loan and  pursuant  to which the  original
obligor is released from liability and such person is substituted as the obligor
and becomes liable under the Mortgage Loan. Any fee collected in connection with
an  assumption  will  be  retained  by  the  Servicer  as  additional  servicing
compensation. The terms of a Mortgage Loan may not be changed in connection with
an assumption.

SERVICING COMPENSATION aND PAYMENT OF EXPENSES

         With  respect  to each Due  Period,  the  Servicer  will  receive  from
interest  payments  actually  received in respect of the Loans a portion of such
interest  payments as a monthly  Servicing  Fee in the amount equal to ____% per
annum (the "Servicing Fee Rate") on the Principal  Balance of each Mortgage Loan
as of the first day of each such Due Period.  All assumption  fees, late payment
charges and other fees and charges, to the extent collected from borrowers, will
be retained by the Servicer as additional servicing  compensation.  The Servicer
will pay certain ongoing  expenses  associated with the Trust and incurred by it
in connection with its responsibilities under the Agreement.

EVIDENCE AS TO COMPLIANCE

         The  Agreement  provides for  delivery on or before  January 31 in each
year, beginning in January ____, to the Depositor,  the Trustee, the Certificate
Insurer and the Rating Agencies of an annual  statement  signed by an officer of
the  Servicer  to the  effect  that the  Servicer  has  fulfilled  its  material
obligations under the Agreement  throughout the preceding fiscal year, except as
specified in such statement.

         On or before  January 31 in each year,  beginning in January ____,  the
Servicer  will  furnish a report  prepared  by a firm of  nationally  recognized
independent  public  accountants  (who may also  render  other  services  to the
Servicer or the Seller) to the Depositor,  the Trustee,  the Certificate Insurer
and the  Rating  Agencies  to the  effect  that such firm has  examined  certain
documents  and the records  relating to servicing of the Loans under the Uniform
Single  Audit  Program for  Mortgage  Bankers and such  firm's  conclusion  with
respect thereto.

CERTAIN MATTERS REGARDING THE SERVICER

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

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

         The Agreement  provides that none of the  Depositor,  the Seller or the
Servicer or any of their  respective  directors,  officers,  employees or agents
will  be  under  any  other   liability   to  the  Trust,   the   Trustee,   the
Certificateholders  or any other person for any action  taken or for  refraining
from taking any action pursuant to the Agreement. However, the Servicer will not
be protected against any liability which would otherwise be imposed by reason of
its willful misconduct, bad faith or negligence in the performance of its duties
under the  Agreement  or by  reason of  reckless  disregard  of its  obligations
thereunder.  In addition,  the Agreement  provides that the Servicer will not be
under any obligation to appear in, prosecute or defend any legal action which is
not incidental to the Servicer's servicing responsibilities under the Agreement.
The Servicer may, in its sole discretion,  undertake any such legal action which
it may deem  necessary or desirable with respect to the Agreement and the rights
and duties of the  parties  thereto and the  interest of the  Certificateholders
thereunder.

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

THE BACK-Up SERVICER

         ____________  will be  appointed  as the  Back-Up  Servicer  under  the
Agreement.  Prior to the  occurrence  of an Event of Servicer  Termination,  the
Agreement  requires  the Back-Up  Servicer to maintain  current  records of each
Mortgagor's  account and the activity therein.  The Servicer will be required to
furnish  electronically such records to the Back-Up Servicer on a monthly basis,
and the  Back-Up  Servicer  will  be  required  to  recalculate  the  Servicer's
application of all funds received from or on behalf of the Mortgagors.  Upon the
occurrence  of an Event of Servicer  Termination,  the Back-Up  Servicer will be
obligated  to assume the  obligations  of the Servicer as  described  below.  In
performing its  obligations  under the Agreement,  the Back-Up  Servicer will be
entitled to the same protections afforded to the Servicer under the Agreement.

EVENTS OF SERVICER TERMINATION

         The  Servicer's  rights under the Agreement may be terminated  upon the
occurrence of an Event of Default or a Trigger  Event.  "Events of Default" will
consist  of: (i) any  failure of the  Servicer  to deposit in either  Collection
Account  any  deposit  required to be made under the  Agreement,  which  failure
continues  unremedied for three Business Days after the giving of written notice
of such  failure to the  Servicer by the  Trustee,  or to the  Servicer  and the
Trustee by the Certificate Insurer or Certificateholders of any Class evidencing
Percentage  Interests  aggregating  not less  than 25% of such  Class;  (ii) any
failure by the Servicer  duly to observe or perform in any material  respect any
other of its covenants or agreements in the Agreement which continues unremedied
for 30 days after the giving of written  notice of such  failure to the Servicer
by the Trustee, or to the Servicer and the Trustee by the Certificate Insurer or
Certificateholders  of any Class evidencing Percentage Interests aggregating not
less than 25% of such  Class;  (iii) any  failure  by the  Servicer  to make any
required Servicing Advance,  which failure continues  unremedied for a period of
30 days after the giving of written  notice of such  failure to the  Servicer by
the Trustee,  or to the Servicer and the Trustee by the  Certificate  Insurer or
Certificateholders  of any Class evidencing Percentage Interests aggregating not
less than 25% of such Class; (iv) certain events of insolvency,  readjustment of
debt,  marshalling of assets and liabilities or similar proceedings  relating to
the  Servicer  and  certain  actions  by  the  Servicer  indicating  insolvency,
reorganization or inability to pay its obligations (an "Insolvency  Event"); (v)
so long as the Seller is an affiliate of the Servicer, any failure of the Seller
to repurchase or substitute  Eligible  Substitute  Loans for Defective  Loans as
required by the Purchase Agreement;  (vi) any failure to pay any Monthly Advance
or any Compensating Interest Payments which continues unremedied for a period of
one  Business  Day;  or (vii)  any  insufficiency  in  either  Amount  Available
excluding  Insured Payments occurs on a Distribution  Date resulting in the need
for an Insured Payment.

         A "Trigger Event" will consist of: (i) the failure by the Seller or the
Servicer to pay any amount due the Certificate Insurer pursuant to the Insurance
Agreement  among the  Depositor,  the Seller,  the Servicer and the  Certificate
Insurer, which continues unremedied for three Business Days after written notice
of such  failure  by the  Certificate  Insurer;  (ii)  the  Certificate  Insurer
determines  that the performance of the Servicer is not  satisfactory;  or (iii)
the  Servicer  is  a  party  to  a  merger,  consolidation  or  other  corporate
transaction in which the Servicer is not the surviving entity,  the debt of such
surviving entity is not investment grade or the Certificate  Insurer  determines
that the servicing  capabilities  of the surviving  entity could  materially and
adversely affect the servicing of the Loans.

RIGHTS UPON AN EVENT Of SERVICER TERMINATION

         So long as an Event of Default remains unremedied,  either the Trustee,
or  Certificateholders  of any Class evidencing Percentage Interests of at least
51% of  such  Class,  with  the  consent  of  the  Certificate  Insurer,  or the
Certificate  Insurer,  may  terminate all of the rights and  obligations  of the
Servicer  under the  Agreement  and in and to the Loans,  whereupon  the Back-Up
Servicer will succeed to all the responsibilities, duties and liabilities of the
Servicer under the Agreement (the "Successor  Servicer") and will be entitled to
similar compensation  arrangements.  Upon the occurrence and continuation beyond
the applicable  grace period of the event described in clause (vi) in the second
preceding paragraph,  the Back-Up Servicer will immediately assume the duties of
the Servicer. The Back-Up Servicer, as Successor Servicer,  will be obligated to
make Monthly  Advances and Servicing  Advances and certain other advances unless
it  determines  reasonably  and in good  faith that such  advances  would not be
recoverable.  In the event  that the  Back-Up  Servicer  would be  obligated  to
succeed the Servicer  but is  unwilling or unable so to act, it may appoint,  or
petition a court of competent jurisdiction for the appointment of, a housing and
home finance  institution  or other  mortgage  loan or home equity loan servicer
with all  licenses  and permits  required to perform its  obligations  under the
Agreement and having a net worth of at least  $_________  and  acceptable to the
Certificate  Insurer to act as Successor  Servicer under the Agreement.  Pending
such appointment, the Back-Up Servicer will be obligated to act in such capacity
unless  prohibited by law. Such  successor  will be entitled to receive the same
compensation  that the Servicer  would  otherwise  have received (or such lesser
compensation  as the  Trustee  and such  successor  may  agree).  A  trustee  in
bankruptcy  for the Servicer may be  empowered  to prevent the  termination  and
replacement  of the  Servicer  if the only Event of Default  has  occurred is an
Insolvency Event.

         Upon the occurrence of a Trigger Event, the Certificate Insurer, in its
sole discretion,  may direct the Trustee to remove the Servicer and to appoint a
Successor Servicer.

AMENDMENT

         The  Agreement may be amended from time to time by the  Depositor,  the
Servicer  and the  Trustee,  with the consent of the  Certificate  Insurer,  but
without the consent of the Certificateholders, to cure any ambiguity, to correct
or supplement any provisions therein which may be defective or inconsistent with
any other provisions of the Agreement,  to add to the duties of the Depositor or
the  Servicer,  to  comply  with  any  requirements  imposed  by the Code or any
regulation  thereunder,  or to add or amend any  provisions  of the Agreement as
required  by the Rating  Agencies  in order to maintain or improve any rating of
the Offered  Certificates (it being understood that, after obtaining the ratings
in effect on the Closing Date, none of the Depositor,  the Seller,  the Servicer
or the Trustee is obligated to obtain,  maintain, or improve any such rating) or
to add any other  provisions with respect to matters or questions  arising under
the  Agreement  which  shall  not be  inconsistent  with the  provisions  of the
Agreement,  provided  that such action will not, as  evidenced  by an opinion of
counsel,  materially and adversely affect the interests of any Certificateholder
or the Certificate Insurer; provided, that any such amendment will not be deemed
to materially and adversely  affect the  Certificateholders  and no such opinion
will be required to be delivered if the person requesting such amendment obtains
a letter from the Rating  Agencies  stating that such amendment would not result
in a downgrading  of the then current  rating of the Offered  Certificates.  The
Agreement may also be amended from time to time by the  Depositor,  the Servicer
and the  Trustee,  with  the  consent  of  Holders  of  Certificates  evidencing
Percentage  Interests  aggregating  not  less  than 51% of each  Class  affected
thereby and the Certificate  Insurer for the purpose of adding any provisions to
or changing in any manner or eliminating  any of the provisions of the Agreement
or of  modifying  in any manner the rights of the  Certificateholders,  provided
that no such amendment will (i) reduce in any manner the amount of, or delay the
timing of,  collections  of payments on the  Certificates  or  distributions  or
payments  under the  Policy  which are  required  to be made on any  Certificate
without  the  consent of the  Certificateholder  or (ii)  reduce  the  aforesaid
percentage required to consent to any such amendment, without the consent of the
holders of all Certificates then outstanding. Notwithstanding the foregoing, the
provisions of the Agreement relating to overcollateralization  may be reduced or
eliminated   by  the   Certificate   Insurer   without   the   consent   of  any
Certificateholder so long as a Certificate Insurer Default has not occurred.

TERMINATION; RETIREMENT OF THE CERTIFICATES

         The Trust will terminate on the  Distribution  Date following the later
of (A) termination of the Policy and payment in full of all amounts owing to the
Certificate  Insurer and (B) the earliest of (i) the Distribution  Date on which
the Class  Certificate  Balance of each Class of Offered  Certificates  has been
reduced  to zero,  (ii) the  final  payment  or  other  liquidation  of the last
Mortgage Loan in the Trust,  and (iii) the optional  transfer to the Servicer of
the Loans, as described below.

         The Servicer will have the right to purchase all remaining  Loans,  and
related REO Properties in the Trust and thereby  effect early  retirement of the
Certificates,  subject to the Pool Balance of such Loans and REO  Properties  at
the  time of  purchase  being  less  than or equal to __% of the sum of the Pool
Balance as of the  Cut-Off  Date and the  Principal  Balance of each  Subsequent
Mortgage  Loan as of the  applicable  Subsequent  Cut-Off Date. In the event the
Servicer exercises such option, the purchase price will be at least equal to (x)
100% of its then outstanding  principal  balance plus (y) the greater of (i) the
aggregate amount of accrued and unpaid interest on the Loans through the related
Due Period and (ii) 30 days' accrued  interest thereon at the Loan Rate, in each
case  net of the  Servicing  Fee  plus (z) any  amounts  due to the  Certificate
Insurer.

         The  termination  of the Trust will be effected in a manner  consistent
with applicable  federal income tax regulations and the status of the Trust as a
REMIC.

OPTIONAL PURCHASE oF DEFAULTED LOANS

         The Servicer has the option to purchase from the Trust any Loan __ days
or more  delinquent  at a  purchase  price  equal to the  outstanding  Principal
Balance  of such Loan as of the date of  purchase,  plus the  greater of (i) all
accrued and unpaid interest on such principal balance and (ii) 30 days' interest
on such  principal  balance,  computed at the Loan Rate,  plus all  unreimbursed
amounts  owing to the  Certificate  Insurer  with  interest  thereon at the rate
referred to in the Insurance Agreement.

THE TRUSTEE

         ________________,  a  ____________  organized  under  the  laws  of the
___________, has been named Trustee pursuant to the Agreement.

         The Trustee may have normal banking  relationships  with the Depositor,
the Seller and the Servicer.

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

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

                     THE POLICY AND THE CERTIFICATE INSURER

THE PoLICY

         Simultaneously  with the issuance of the Certificates,  the Certificate
Insurer  will  issue  the  Policy  pursuant  to  which it will  irrevocably  and
unconditionally  guaranty payment on each  Distribution  Date to the Trustee for
the  benefit of the Holders of each Class of Offered  Certificates  of a maximum
amount  equal to the  applicable  Guaranteed  Interest  Payment  Amount  and the
applicable  Guaranteed  Principal Payment Amount for such Distribution Date. The
Offered Certificates and the Agreement may not be amended unless the Certificate
Insurer has given its prior written  consent.  The amount of the actual  payment
(the  "Insured  Payment"),  if any,  made by the  Certificate  Insurer under the
Policy on each Distribution Date allocated to such Class of Offered Certificates
or the Class I Certificates,  as the case may be, is equal to the sum of (A) the
excess, if any, of (1) the Interest Remittance Amount with respect to such Class
and Distribution  Date over (2) the Amount  Available (net of Insured  Payments)
for the  related  Loan Group and (B) the  amount by which the Class  Certificate
Balance of such Class of Offered  Certificates (or in the case of the Fixed Rate
Certificates,  the aggregate  Class  Certificate  Balance of such  Certificates)
after giving effect to all  allocations and  distributions  to principal on such
Class or Classes of Offered  Certificates on such  Distribution Date exceeds the
related  Loan  Group  Balance  as of such  Distribution  Date.  The  Certificate
Insurer's  obligations  under  the  Policy  to  make  Insured  Payments  will be
discharged to the extent funds are transferred to the Trustee as provided in the
Policy, whether or not such funds are properly applied by the Trustee.

         Payment  of claims  under the  Policy  will be made by the  Certificate
Insurer following Receipt by the Certificate  Insurer of the appropriate  notice
for payment on the later to occur of (a) 11:00 a.m.,  New York City time, on the
second Business Day following Receipt of such notice for payment,  and (b) 11:00
a.m., New York City time, on the Business Day immediately preceding the relevant
Distribution Date.

         The terms "Receipt" and "Received,"  with respect to the Policy,  means
actual  delivery to the  Certificate  Insurer,  prior to 2:00 pm., New York City
time, on a Business Day;  delivery either on a day that is not a Business Day or
after 2:00 pm.,  New York City  time,  shall be deemed to be Receipt on the next
succeeding Business Day.

         If the  payment  of  the  Guaranteed  Interest  Payment  Amount  or the
Guaranteed   Principal  Payment  Amount  is  voided  pursuant  to  a  final  and
non-appealable  order (a "Preference  Event") under any  applicable  bankruptcy,
insolvency,  receivership or similar law in an Insolvency Proceeding,  and, as a
result of such a Preference Event, the Trustee is required to return such voided
payment,  or any  portion  of  such  voided  payment,  made  in  respect  of the
Certificates (an "Avoided Payment"),  the Certificate Insurer will pay an amount
equal to such Avoided Payment,  upon receipt by the Certificate Insurer from the
Trustee  of  (x) a  certified  copy  of a  final  order  of a  court  exercising
jurisdiction  in such  Insolvency  Proceeding  to the effect that the Trustee is
required to return any such  payment or portion  thereof  during the term of the
Policy  because such payment was voided under  applicable  law,  with respect to
which order the appeal  period has expired  without an appeal  having been filed
(the "Final Order"), (y) an assignment,  in form reasonably  satisfactory to the
Certificate Insurer, irrevocably assigning to the Certificate Insurer all rights
and claims of the Trustee  relating to or arising under such Avoided Payment and
(z) a notice for payment  appropriately  completed  and executed by the Trustee.
Such   payment    shall   be   disbursed   to   the    receiver,    conservator,
debtor-in-possession  or trustee in bankruptcy  named in the Final Order and not
to the Trustee directly.

         Notwithstanding  the  foregoing,  in no  event  shall  the  Certificate
Insurer be  obligated  to make any  payment in respect of any  Avoided  Payment,
which payment represents a payment of the principal amount of a Class of Offered
Certificates, prior to the time the Certificate Insurer would have been required
to make a payment in respect of such principal in the absence of such Preference
Event.

         The  Certificate  Insurer shall make payments due in respect of Avoided
Payments  prior to 1:00 p.m.,  New York City time,  on the second  Business  Day
following the  Certificate  Insurer's  receipt of the documents  required  under
clauses (x) through (z) of the second  preceding  paragraph.  Any such documents
received by the Certificate  Insurer after 3:00 p.m., New York City time, on any
Business  Day or on any day that is not a  Business  Day shall be deemed to have
been  received  by the  Certificate  Insurer  prior  to 3:00  p.m.  on the  next
succeeding Business Day.

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

         "Insolvency Proceeding" means the commencement, after the Closing Date,
of any bankruptcy, insolvency, readjustment of debt, reorganization, marshalling
of assets and  liabilities or similar  proceedings by or against any Person,  or
the  commencement,  after the Closing Date, of any proceedings by or against any
Person for the winding up or  liquidation  of its affairs,  or the consent after
the date  hereof to the  appointment  of a  trustee,  conservator,  receiver  or
liquidator in any bankruptcy, insolvency,  readjustment of debt, reorganization,
marshalling of assets and  liabilities or similar  proceedings of or relating to
any Person.

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

         Pursuant to the terms of the  Agreement,  unless a Certificate  Insurer
Default exists, the Certificate  Insurer will be entitled to exercise all rights
of the  Holders  of the  Offered  Certificates,  without  the  consent  of  such
Certificateholders,  and the Holders of the Offered  Certificates  may  exercise
such rights only with the prior written consent of the Certificate  Insurer.  In
addition,  the  Certificate  Insurer will, as a third party  beneficiary  to the
Agreement,  have,  among  others,  the following  rights:  (i) the right to give
notices of breach or to  terminate  the rights and  obligations  of the Servicer
under the  Agreement  in the event of an Event of Default by the Servicer and to
institute  proceedings  against  the  Servicer;  (ii) the right to consent to or
direct any waivers of defaults  by the  Servicer;  (iii) the right to remove the
Trustee  pursuant to the Agreement;  (iv) the right to direct the actions of the
Trustee during the continuation of a Servicer default;  (v) the right to require
the Seller to  repurchase  Loans for breach of  representation  and  warranty or
defect in documentation;  (vi) the right to direct foreclosures upon the failure
of the Servicer to do so in accordance  with the Agreement;  and (vii) the right
to direct the Trustee to investigate certain matters. The Certificate  Insurer's
consent will be required  prior to, among other  things,  (i) the removal of the
Trustee,  (ii) the appointment of any successor Trustee or Servicer or (iii) any
amendment to the Agreement  (which consent will not be withheld if an opinion of
counsel is delivered and addressed to the Certificate Insurer and the Trustee to
the  effect  that  failure to amend the  Agreement  would  adversely  affect the
interests of the Certificateholders).

THE CERTIFICATE INSURER

         The  information  set  forth  in this  section  and in  Appendix  B and
Appendix C hereto has been supplied by  ____________.  Accordingly,  none of the
Depositor,  the Seller,  the Servicer,  the Trustee or the Underwriter makes any
representation as to the accuracy and completeness of such information.

         ________  is a  ___________  which  engages  only  in the  business  of
financial  guarantee and surety insurance.  _______ is licensed in ___ states in
addition to _________.  ________  insures  structured  asset-backed,  corporate,
municipal and other financial  obligations in the U.S. and international capital
markets.   ____________  also  provides  financial  guarantee   reinsurance  for
structured  asset-backed,  corporate,  municipal and other financial obligations
written by other major insurance companies.

         _________'s  claims-paying  ability is rated "Aaa" by Moody's Investors
Service,  Inc.  ("Moody's"),  "AAA" by  Standard  & Poor's,  a  division  of The
McGraw-Hill Companies, Inc. ("Standard & Poor's"), "AAA" by Duff & Phelps Credit
Rating Co. ("Duff & Phelps") and "AAA" by Fitch IBCA,  Inc. Such ratings reflect
only the views of the respective  rating agencies,  are not  recommendations  to
buy,  sell or hold  securities  and are subject to revision or withdrawal at any
time by such rating agencies.

         ________ is regulated by ___________. In addition, _________ is subject
to regulation by the insurance laws and  regulations of the other  jurisdictions
in which it is licensed.  Such insurance laws regulate,  among other things, the
amount of net exposure per risk that  ________  may retain,  capital  transfers,
dividends,   investment  of  assets,  changes  in  control,   transactions  with
affiliates  and  consolidations  and  acquisitions.  __________  is  subject  to
periodic regulatory examinations by the same regulatory authorities.

         ________'s  obligations  under  the  Policy  may  be  reinsured.   Such
reinsurance  does not  relieve  _________  of any of its  obligations  under the
Policy.

         THE POLICY IS NOT COVERED BY THE  PROPERTY/CASUALTY  INSURANCE SECURITY
FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.

         As at December 31, and , _____________ had qualified  statutory capital
(which  consists  of   policyholders'   surplus  and  contingency   reserve)  of
approximately  $____  million  and  $____  million,  respectively,  and  had not
incurred any debt obligations. ______________ requires ________ to establish and
maintain  the  contingency  reserve,  which is  available  to cover claims under
surety bonds issued by ____________.

         The  audited  financial   statements  of  ______________   prepared  in
accordance with generally  accepted  accounting  principles for the period ended
December 31, are attached as Appendix B to this Prospectus  Supplement,  and the
unaudited financial statements of _________ for the period ended ______________,
are attached as Appendix C to this Prospectus Supplement.  Copies of _________'s
financial statements prepared in accordance with statutory accounting standards,
which  differ from  generally  accepted  accounting  principles,  and filed with
_____________________ are available upon request.

         __________ is located at ____________________  and its telephone number
is _______________.

                                 USE OF PROCEEDS

         The  net  proceeds  to  be  received  from  the  sale  of  the  Offered
Certificates will be used by the Depositor to purchase the Loans. The Loans will
have been acquired by the Depositor from _____________ in a privately negotiated
transaction.

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement (the "Underwriting Agreement") between the Depositor and Bear, Stearns
& Co.  Inc.  (the  "Underwriter"),  the  Depositor  has  agreed  to  sell to the
Underwriter and the Underwriter has agreed to purchase from the Depositor,  each
Class of Offered Certificates.

         In the Underwriting  Agreement,  the Underwriter has agreed, subject to
the terms and conditions set forth therein,  to purchase all of the Certificates
offered  hereby,  if any are  purchased.  The  Depositor has been advised by the
Underwriter  that it proposes  initially to offer the Certificates to the public
at the  respective  offering  prices set forth on the cover  page  hereof and to
certain  dealers at such price less a concession not in excess of the respective
amounts set forth in the table below  (expressed as a percentage of the relative
Certificate  Principal Balance).  The Underwriter may allow and such dealers may
reallow a  discount  not in excess of the  respective  amounts  set forth in the
table below to certain other dealers.

<TABLE>
<CAPTION>
                                                   Selling                      Reallowance
Class                                            Concession                      Discount
- -----                                            ----------                      --------
<S>                                          <C>                                            <C>
A-1.......................................
                                             %
A-2.......................................                                                   %
                                             %
A-3.......................................                                                   %
                                             %
</TABLE>

         The Depositor is an affiliate of the Underwriter.

         In connection with the offering of the  Certificates,  the Underwriters
may engage in  transactions  that  stabilize,  maintain or otherwise  affect the
price of any Class of Certificates. Specifically, the Underwriters may overallot
the offering,  creating a syndicate short position. The Underwriters may bid for
and  purchase  the  Certificates  in the open  market to cover  syndicate  short
positions.   In  addition,  the  Underwriters  may  bid  for  and  purchase  the
Certificates in the open market to stabilize the price of the Certificates.  The
activities may stabilize or maintain the market price of the Certificates  above
independent  market levels. The Underwriters are not required to engage in these
activities, and may end these activities at any time.

         The Underwriting  Agreement  provides that the Depositor will indemnify
the Underwriter  against certain  liabilities,  including  liabilities under the
Securities Act of 1933, as amended.

                                     EXPERTS

         The  financial  statements  of  __________________   included  in  this
Prospectus  Supplement in Appendix B, as of December 31, and and for each of the
years in the two year period then ended, have been included in reliance upon the
report of ______________, independent certified public accountants, appearing in
Appendix  B,  upon the  authority  of such  firm as  expert  in  accounting  and
auditing.

                                     RATINGS

         It is a condition to issuance  that each Class of Offered  Certificates
be rated not lower than ____________ by _________________ and _____________ by
- ------------------.

         A securities  rating addresses the likelihood of the receipt by Holders
of distributions on the Loans to which they are entitled.  The rating takes into
consideration the characteristics of the Loans and the structural, legal and tax
aspects  associated  with the Offered  Certificates.  The ratings on the Offered
Certificates do not, however,  constitute statements regarding the likelihood or
frequency of  prepayments  on the Loans or the  possibility  that Holders  might
realize a lower than  anticipated  yield.  The  ratings  assigned to the Offered
Certificates will depend primarily upon the  creditworthiness of the Certificate
Insurer. Any reduction in a rating assigned to the claims-paying  ability of the
Certificate  Insurer  below  the  ratings  initially  assigned  to  the  Offered
Certificates may result in a reduction of one or more of the ratings assigned to
the Offered Certificates.

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

                                  LEGAL MATTERS

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


                                   APPENDIX A
                         CERTAIN STATISTICAL INFORMATION
                 REGARDING THE INITIAL LOANS IN THE LOAN GROUPS
                             AS OF THE CUT-OFF DATE

LOAN GROUP ONE

LOAN GROUP TWO




   
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  Securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  Securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state
    

PROSPECTUS SUPPLEMENT
         (TO PROSPECTUS DATED ________, 199__)

                                 $-------------
                  BEAR STEARNS HOME EQUITY LOAN TRUST 199__-__
                 $__________ ASSET-BACKED NOTES, SERIES 199__-__
             $__________ ASSET-BACKED CERTIFICATES, SERIES 199__-__

     The Home Equity Loan Trust  199__-__ (the "Trust") will be formed  pursuant
to a trust agreement to be dated as of ______, 199__ (the "Trust Agreement") and
entered into by Bear Stearns Asset Backed  Securities,  Inc. (the  "Depositor"),
__________,  as servicer (the "Servicer"),  and ________,  as owner trustee (the
"Owner Trustee").  The Trust will issue $_________ aggregate principal amount of
Asset  Backed  Notes  (the  "Notes").  The Notes will be issued  pursuant  to an
indenture to be dated as of ______ 1, 199__ (the "Indenture"), between the Trust
and _________,  as indenture trustee (the "Indenture  Trustee").  The Trust will
also issue $________  aggregate  principal amount of Asset Backed  Certificates,
Series  199__-__  (the   "Certificates"   and,  together  with  the  Notes,  the
"Securities").  The Trust will consist of certain [adjustable rate] [fixed rate]
home  equity  revolving  credit line loans made or to be made in the future (the
"Revolving Credit Line Loans") secured [primarily] by [second] deeds of trust or
Mortgages on  residential  properties  that are  primarily  one- to  four-family
properties, the Collections in respect of such
                                                  (cover continued on next page)

   SEE "RISK FACTORS" HEREIN ON PAGE S-10 AND IN THE PROSPECTUS ON PAGE 15 FOR
         CERTAIN FACTORS TO BE CONSIDERED IN PURCHASING THE SECURITIES.

         THE SECURITIES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN
          THE DEPOSITOR, THE SELLER, THE SERVICER, THE TRUSTEES OR ANY
             OF THEIR RESPECTIVE AFFILIATES. NEITHER THE SECURITIES
                NOR THE UNDERLYING HOME EQUITY LOANS ARE INSURED
                  OR GUARANTEED BY ANY GOVERNMENTAL AGENCY, THE
                      SELLER, THE SERVICER OR ANY OF THEIR
                                   AFFILIATES.

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

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

                          -----------------------------
<TABLE>
<CAPTION>
=================================------------------------------------------------------------------------------------------
                                 Initial Security    Pass-Through/        Price to        Underwriting      Proceeds to
                                      Balance        Interest Rate        Public(1)         Discount      Depositor(1)(2)
- ---------------------------------------------------------------------------------------------------------------------------
<S>                               <C>                    <C>                     <C>             <C>             <C>
Per Note                          $                     [(3)]%                    %                %                %
- --------------------------------------------------------------------------------------------------------------------------
Per Certificate.................  $                     [(3)]%                    %                %                %
===========================================================================================================================
Total...........................  $                                               %                %                %
===========================================================================================================================
</TABLE>
- ---------------
(1)  Plus  accrued  interest,  if any,  from  _________.
(2)  Before  deducting expenses, estimated to be $________.
(3) [The [Notes]  [Certificates] will bear interest at a variable rate that, for
    any Distribution Date, will equal the lesser of
     (i) ____% per annum and (ii) the  weighted  average  of the Loan  Rates (as
     defined  herein)  of  the  Loans.  The  Pass-Through  Rate  for  the  first
     Distribution  Date is  expected to be  approximately  ____% per annum.] See
     "Description of the Securities" herein.

         The Securities are offered by Bear,  Stearns & Co. Inc. [and _________]
(the  "Underwriters")  when, as and if issued,  delivered to and accepted by the
Underwriters  and  subject to certain  other  conditions.  It is  expected  that
delivery of the  Securities  will be made in book-entry  form only,  through the
Same Day Funds Settlement  System of The Depository  Trust Company,  on or about
_________, 199__.

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

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

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

         Each Series of Securities offered hereby constitutes part of a separate
Series of Asset Backed Securities being offered by Bear, Stearns & Co. Inc. from
time to time pursuant to the Prospectus dated _________,  199__. This Prospectus
Supplement  does not  contain  complete  information  about the  offering of the
Securities.  Additional information is contained in the Prospectus and investors
are urged to read both this  Prospectus  Supplement  and the Prospectus in full.
Sales of the Securities may not be consummated unless the purchaser has received
both this Prospectus Supplement and the Prospectus.

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

                            BEAR, STEARNS & CO. INC.
            The date of this Prospectus Supplement is _______, 199__

                                                          (cover page continued)

Revolving  Credit  Line  Loans,  and  certain  other  property  relating to such
Revolving Credit Line Loans. [In addition,  the Securities will have the benefit
of an irrevocable and unconditional  limited financial guaranty insurance policy
(the "Policy") issued by __________ (the "Insurer") covering [describe].]

     Distributions of principal of and interest on the Notes will be made on the
_____ day of each  month or, if such  date is not a  Business  Day,  then on the
succeeding Business Day (each, a "Distribution  Date"),  commencing on ________,
199__, to the extent  described  herein.  Interest will accrue on the Notes at a
rate (the "Note  Rate")  equal to ____% per annum from the  Closing  Date to the
first  Distribution  Date and at [a floating  rate equal to LIBOR plus ____% per
annum] [____% per annum] thereafter.  The Certificates will represent fractional
undivided interests in the Trust.  Distributions of principal of and interest on
the Securities will be made on each  Distribution  Date to the extent  described
herein.  Interest will accrue on the  Certificates at a rate (the  "Pass-Through
Rate") equal to ____% per annum from the Closing Date to the first  Distribution
Date and at [a  floating  rate equal to LIBOR  plus ____% per annum]  [____% per
annum] thereafter.  Payments of interest on and principal of the Notes will have
equal  priority  (and will be made pro rata) with  payments of  principal of and
interest on the Certificates.

         There  is  currently  no  secondary  market  for  the  Securities.  The
Underwriters  intend  to  establish  a  market  in the  Securities  but  are not
obligated to do so. There can be no assurance that a secondary market for any of
the Securities  will develop,  or if one does develop,  that it will continue or
offer sufficient liquidity of investment.

         The yield to investors on each Class of Securities will be sensitive in
varying  degrees  to the  rate  and  timing  of  principal  payments  (including
prepayments) on the Loans,  which generally may be prepaid in full or in part at
any time  without  penalty.  The  yield  to  maturity  of a Class of  Securities
purchased at a discount or premium will be more sensitive to the rate and timing
of payments thereon.  Holders of the Securities should consider,  in the case of
any  such  Securities  purchased  at a  discount,  the risk  that a slower  than
anticipated  rate of principal  payments could result in an actual yield that is
lower than the anticipated yield and, in the case of any Securities purchased at
a premium,  the risk that a faster than anticipated  rate of principal  payments
could result in an actual  yield that is lower than the  anticipated  yield.  No
representation is made as to the anticipated rate of prepayments on the Loans or
as to the resulting yield to maturity of any Class of Securities.

         An election will be made to treat certain assets of the Trust as a real
estate mortgage investment conduit ("REMIC") for federal income tax purposes. As
described  more fully herein and in the  Prospectus,  the  Certificates  will be
designated as "regular  interests" in a REMIC.  See "Certain  Federal Income Tax
Considerations" herein and in the Prospectus.

         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.

         CERTAIN   PERSONS   PARTICIPATING   IN  THIS  OFFERING  MAY  ENGAGE  IN
TRANSACTIONS THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF ANY CLASS
OF SECURITIES.  SPECIFICALLY,  THE UNDERWRITERS MAY OVERALLOT IN CONNECTION WITH
THE OFFERING AND MAY BID FOR AND PURCHASE THE SECURITIES IN THE OPEN MARKET.

FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

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

                                     SUMMARY

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

Trust......................Bear  Stearns  Home Equity Loan Trust  199__-__  (the
                           "Trust" or the "Issuer"),  a Delaware  business trust
                           established pursuant to the Trust Agreement, dated as
                           of  _______,  199__.  The  property of the Trust will
                           include:  a pool of  [adjustable]  [fixed]  rate home
                           equity loan revolving credit line loans made or to be
                           made  in  the  future  (the  "Revolving  Credit  Line
                           Loans")  under certain home equity  revolving  credit
                           line loan agreements (the "Revolving Credit Line Loan
                           Agreements")  and  secured  [primarily]  by  [second]
                           [deeds   of   trust]   [Mortgages]   on   residential
                           properties  that are  primarily  one- to  four-family
                           properties   (the   "Mortgaged   Properties");    the
                           Collections  in respect of the Revolving  Credit Line
                           Loans received on or after the Cut-off Date; property
                           that secured the Revolving Credit Line Loans that has
                           been  acquired  by  foreclosure  or  deed  in lieu of
                           foreclosure;  [a surety bond or letter of credit]; an
                           assignment  of  the  Depositor's   rights  under  the
                           Purchase  Agreement;   rights  under  certain  hazard
                           insurance policies covering the Mortgaged Properties;
                           and certain other  property,  as described more fully
                           herein.

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

Securities Offered.........The  Securities  offered  hereby are (i) Asset Backed
                           Notes   (the   "Notes")   and   (ii)   Asset   Backed
                           Certificates (the  "Certificates"  and, together with
                           the   Notes,   the   "Securities").   Each   Security
                           represents the right to receive  payments of interest
                           at the rate described  below,  payable  monthly,  and
                           payments of  principal at such time and to the extent
                           provided below.

Depositor .................Bear  Stearns  Asset  Backed  Securities,  Inc.  (the
                           "Depositor")   was   incorporated  in  the  State  of
                           Delaware in June 1995, and is a wholly-owned, special
                           purpose subsidiary of The Bear Stearns Companies Inc.
                           None  of  The  Bear  Stearns   Companies   Inc.,  the
                           Depositor,  the Servicer, the Trustees, the Seller or
                           any affiliate of the  foregoing has  guaranteed or is
                           otherwise obligated with respect to the Securities of
                           any Series. See "The Depositor" in the Prospectus.

Servicer ..................__________  (the   "Servicer").   The  Servicer  will
                           service the Revolving Credit Line Loans pursuant to a
                           Servicing Agreement dated _________,  199__,  between
                           the Issuer and the Servicer.

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

Trust Agreement ...........Pursuant to a trust  agreement  dated as of ________,
                           199__ (the "Trust  Agreement"),  among the Depositor,
                           the  Servicer  and  ___________,  in its  capacity as
                           owner trustee (the "Owner  Trustee"),  the Trust will
                           issue the Certificates in an initial aggregate amount
                           of  $__________.   The  Certificates  will  represent
                           fractional undivided interests in the Trust.

The Revolving Credit Line..Loans The Revolving Credit Line Loans are [primarily]
                           secured by [second]  deeds of trust or  Mortgages  on
                           Mortgaged Properties. The Revolving Credit Line Loans
                           were  originated  by  ______  and on or  prior to the
                           Closing Date,  _______ will sell the Revolving Credit
                           Line Loans to the  Depositor  pursuant  to a purchase
                           agreement (the "Purchase  Agreement").  The aggregate
                           Cut-off  Date  Principal  Balance  of  the  Revolving
                           Credit Line Loans is $___________  (the "Cut-off Date
                           Pool Balance").

                           The combined  loan-to-value  ratio of each  Revolving
                           Credit Line Loan,  computed  using the maximum amount
                           the  borrower  was  permitted  to draw down under the
                           related  Revolving  Credit Line Loan  Agreement  (the
                           "Credit  Limit") and taking into  account the amounts
                           of any related  senior  mortgage loans (the "Combined
                           Loan-to-Value  Ratio"), did not exceed ___% as of the
                           Cut-off   Date.   The   weighted   average   Combined
                           Loan-to-Value  Ratio  of the  Revolving  Credit  Line
                           Loans was ____% as of the Cut-off Date. See "The Home
                           Equity   Lending   Program--Underwriting   Procedures
                           Relating to the Revolving Credit Line Loans" herein.

                           Interest  on  each  Revolving  Credit  Line  Loan  is
                           payable  monthly and computed on the related  average
                           daily  Principal  Balance for each billing cycle at a
                           variable  rate per annum (the "Loan  Rate")  equal at
                           any time  (subject to minimum and maximum  rates,  as
                           described  herein  under  "The  Home  Equity  Lending
                           Program--Revolving   Credit  Line  Loan  Terms,"  and
                           further subject to applicable  usury  limitations) to
                           the  sum of (i)  [the  prime  rate  published  in the
                           "Money  Rates"  section  of The Wall  Street  Journal
                           generally  on the  Monday  of the week in which  such
                           Loan Rate  adjusts  (or, if no rate is  published  on
                           such day, then on the next succeeding calendar day on
                           which a  prime  rate is  published),  rounded  to the
                           nearest 1/8 of 1 percent] and (ii) a margin generally
                           within  the  range of ___% to ___%.  The Loan Rate is
                           subject to adjustment ________.  With respect to each
                           Revolving  Credit Line Loan, a "billing cycle" is the
                           calendar month preceding a Due Date. Interest accrued
                           at such rate will be due on the Due Date in the month
                           following the close of the billing cycle. [As to each
                           Revolving  Credit Line Loan, the Due Date is the ____
                           day  of  the  month.]  The  Cut-off  Date   Principal
                           Balances of the  Revolving  Credit Line Loans  ranged
                           from  $______  to  $_______  and  averaged  $_______.
                           Credit Limits under the  Revolving  Credit Line Loans
                           as of the  Cut-off  Date  ranged  from  approximately
                           $_____  to  $______  and   averaged   $______.   Each
                           Revolving  Credit  Line  Loan was  originated  in the
                           period  from  _______  to  ________,  and,  as of the
                           Cut-off  Date,  the  weighted  average  Credit  Limit
                           Utilization    Rate   (as    defined    herein)   was
                           approximately  ___%.  See "The  Home  Equity  Lending
                           Program" and  "Description  of the  Revolving  Credit
                           Line Loans" herein.

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

Description of the Securities

    A.  Distributions......On  each  Distribution   Date,   Collections  on  the
                           Revolving  Credit  Line  Loans will be applied in the
                           following order of priority:

                                    (i) to the Servicer, the Servicing Fee;

                                    (ii) as payment for the accrued interest due
                           and  any  overdue  accrued  interest  (with  interest
                           thereon  to the  extent  lawful)  on  the  respective
                           outstanding  principal  balances  of the  Notes  (the
                           "Note   Balance")   and   the    Certificates    (the
                           "Certificate  Balance"  and,  together  with the Note
                           Balance, the "Security Balance");

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

                                    (iv)  as  principal  of the  Securities,  as
                           payment  for  any  Liquidation  Loss  Amounts  on the
                           Revolving Credit Line Loans;

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

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

                                    (vii)   any   remaining   amounts,   to  the
                           Depositor.

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

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

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

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

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

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

     F. Final Schedule
        Distribution Dates.To  the  extent   not   previously   paid,   (i)  the
                           Certificate  Balance of the Certificates  will be due
                           on the  ______  Distribution  Date  and (ii) the Note
                           Balance  of the  Notes  will  be  due  on  the  _____
                           Distribution  Date.  Failure  to pay  the  full  Note
                           Balance of Notes or the full  Certificate  Balance on
                           the  Certificates  on or  before  the  related  Final
                           Scheduled  Distribution Date will constitute an Event
                           of  Default   under  the   Indenture   or  the  Trust
                           Agreement, as the case may be.

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

     H.  Denominations ....The Notes will be issued in minimum  denominations of
                           $_______ and integral  multiples of $______ in excess
                           thereof.  The Certificates  will be issued in minimum
                           denominations  of $_______ and integral  multiples of
                           $______ in excess thereof.

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

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

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

Servicing..................The  Servicer  will  be  responsible  for  servicing,
                           managing  and  making  Collections  on the  Revolving
                           Credit Line Loans. On the ________  business day, but
                           no later than the _______ calendar day, of each month
                           (each,  a  "Determination  Date"),  the Servicer will
                           calculate,  and will  instruct  the  related  Trustee
                           regarding,  the  amounts  to be  paid,  as  described
                           herein,   with  respect  to  the  related  Collection
                           Period,  to the related Holders.  See "Description of
                           the  Securities--Distributions"  herein. The Servicer
                           will receive a monthly servicing fee in the amount of
                           ____% per annum  (the  "Servicing  Fee  Rate") of the
                           related Pool Balance,  and certain other amounts,  as
                           servicing compensation from the Trust. See "Servicing
                           of  the   Revolving   Credit  Line   Loans--Servicing
                           Compensation  and  Payment of  Expenses"  herein.  In
                           certain  limited  circumstances,   the  Servicer  may
                           resign or be removed, in which event either the Owner
                           Trustee or a  third-party  servicer will be appointed
                           as  successor   Servicer.   See   "Servicing  of  the
                           Loans--Certain  Matters  Regarding  the Servicer" and
                           "The   Agreements--Events  of  Default;  Rights  Upon
                           Events of Default" in the Prospectus.

[Final Payment of
Principal; Termination.....The Trust will  terminate  on the  Distribution  Date
                           following the earlier of (i)  ______________ and (ii)
                           the final  payment or other  liquidation  of the last
                           Revolving  Credit Line Loan and  Private  Security in
                           the Trust.  The  Revolving  Credit Line Loans will be
                           subject to optional repurchase by the Servicer on any
                           Distribution  Date  after  the  aggregate   Principal
                           Balance  thereof is reduced to an amount less than or
                           equal  to  $_____  ([5]%  of  the  initial  Principal
                           Balance).  The Repurchase  Price will be equal to the
                           sum  of  the  aggregate   Principal  Balance  of  the
                           Revolving  Credit  Line Loans and  accrued and unpaid
                           interest  thereon at the weighted average of the Loan
                           Rates through the day  preceding the Final  Scheduled
                           Distribution    Date.   See   "Description   of   the
                           Securities--Optional  Termination"  herein  and  "The
                           Agreements--Termination" in the Prospectus.]

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

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

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

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

                                  RISK FACTORS

[CASH FLOW CONSIDERATIONS

         During the first ____-year draw down period under the related Revolving
Credit Line Loan Agreements for the Revolving Credit Line Loans,  Collections on
such Revolving Credit Line Loans may vary because, among other things, borrowers
are not required to make monthly payments of principal.  With respect to some of
the Revolving  Credit Line Loans,  during the second ____-year draw down period,
no monthly  payments of principal  are  required.  Collections  on the Revolving
Credit Line Loans may also vary due to seasonal purchasing and payment habits of
borrowers.

         General  credit risk may also be greater to Holders  than to holders of
instruments  representing interests in level payment first mortgage loans, since
no payment of  principal  generally  is required  until after  either a five- or
ten-year  interest-only  period  under the  related  Revolving  Credit Line Loan
Agreements.  Minimum monthly payments will at least equal and may exceed accrued
interest.  Even assuming that the Mortgaged Properties provide adequate security
for the Revolving Credit Line Loans,  substantial  delay could be encountered in
connection  with  the  liquidation  of  Revolving  Credit  Line  Loans  that are
delinquent  and  corresponding  delays in the  receipt  of related  proceeds  by
Holders could occur if the [Letter of Credit] [Surety Bond] provider were unable
to perform on its  obligations  under the  [Letter  of  Credit]  [Surety  Bond].
Further,  liquidation  expenses  (such as legal  fees,  real estate  taxes,  and
maintenance  and  preservation  expenses) will reduce the  Liquidation  Proceeds
payable to Holders and thereby reduce the security for the Revolving Credit Line
Loans.  In the event any of the Mortgaged  Properties  fail to provide  adequate
security for the related Revolving Credit Line Loans, Holders could experience a
loss if the [Letter of Credit] [Surety Bond] provider were unable to perform its
obligations under the [Letter of Credit] [Surety Bond].]

PREPAYMENT CONSIDERATIONS

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

LEGAL CONSiDERATIONS

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

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

         If a conservator, receiver or trustee were appointed for the Seller, or
if certain other events  relating to the  bankruptcy or insolvency of the Seller
were to occur, Additional Balances would not be transferred by the Seller to the
Trust  pursuant to the Purchase  Agreement  (as assigned by the Depositor to the
Trust).  In such an event,  an Event of Default  under the Trust  Agreement  and
Indenture  would occur and the Owner Trustee would attempt to sell the Revolving
Credit Line Loans (unless Holders of Securities  evidencing  undivided interests
aggregating at least 51% of each of the Note Balance and the Certificate Balance
instruct  otherwise),  thereby causing early payment of the respective  Security
Balances of the Notes and the Certificates.

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

SERVICER'S ABILITY TO CHANGE THE TERMS OF THE REVOLVING CREDIT LINE LOANS

         The  Servicer  may agree to changes in the terms of a Revolving  Credit
Line Loan Agreement,  provided that such changes (i) do not adversely affect the
interests of the Holders and (ii) are consistent with prudent business practice.
There can be no assurance that changes in applicable law or the  marketplace for
home equity loans or prudent business practice will not result in changes in the
terms of the Revolving Credit Line Loans.

[DELINQUENT REVOLVING CREDIT LINE LOANS

         The Trust will include Revolving Credit Line Loans that are 59 or fewer
days delinquent. The Cut-off Date Principal Balance of such delinquent Revolving
Credit Line Loans was $____________.]

                                    THE TRUST

GENERAL

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

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

         The Trust's principal offices are in __________,  Delaware,  in care of
_______________, as Owner Trustee, at ____________.

                   THE [LETTER OF CREDIT] [SURETY BOND] ISSUER

         The following  information with respect to _________ has been furnished
by __________.

         [Description of Letter of Credit/Surety Bond Issuer]

                         THE HOME EQUITY LENDING PROGRAM

         The   information   set  forth  below   concerning   ________  and  its
underwriting  policies has been  provided by _________.  The Depositor  does not
make any representation as to the accuracy or completeness of such information.

GENERAL

         The Revolving  Credit Line Loans were originated by  _____________  (in
such capacity,  the "Seller") under its home equity lending program.  The Seller
first offered [fixed]  [adjustable] rate home equity revolving credit line loans
("home equity  loans") in 19___.  As of  __________,  _______ owned and serviced
approximately  $__________ aggregate principal amount of outstanding home equity
loans  secured by  properties  located in  __________  under home equity  credit
lines.

UNDERWRITING PROCEDURES RELATING TO THE REVOLVING CREDIT LINE LOANS

         Each Revolving  Credit Line Loan was  originated  after a review by the
Seller in accordance with its established  underwriting  procedures,  which were
intended to assess the  applicant's  ability to assume and repay such  Revolving
Credit  Line Loan and the  adequacy  of the real  property  that was to serve as
collateral for such  Revolving  Credit Line Loan. The maximum Credit Limit for a
Revolving Credit Line Loan provided by the Seller was $__________.

         Each  applicant  for a home  equity  loan was  required  to complete an
application that listed the applicant's assets, liabilities,  income, credit and
employment   history  and  other  demographic  and  personal   information.   If
information  in the loan  application  demonstrated  that  there was  sufficient
income  and  equity to  justify  making a home  equity  loan and the  Seller (i)
received a satisfactory  independent  credit bureau report on the credit history
of the  borrower  and  (ii)  obtained,  in the  case of all  home  equity  loans
originated  prior to  ________,  19___,  a  drive-by  appraisal  of the  related
Mortgaged  Property  or, for all home  equity  loans  originated  as of _______,
19___, a satisfactory appraisal completed on forms approved by FNMA, and if such
information  met the  Seller's  underwriting  standards,  the  Seller  issued  a
commitment subject to satisfaction of certain other conditions. These conditions
included:  (i)  obtaining  and  reviewing  pay stubs,  income  tax  returns or a
verification  of employment from the  applicant's  employer;  (ii) obtaining and
reviewing a verification of deposit;  and (iii) when the home equity loan was to
be in a junior lien position, obtaining and reviewing a verification of the loan
or loans in a senior lien position.

         Appraisals of the Mortgaged  Properties  were  performed by a qualified
appraiser  or an  independent  third-party,  fee-based  appraiser  who had  been
previously approved for such assignment by the Seller.

         It is the  Seller's  policy to require a title  policy  insuring  title
mortgage in accordance with the intended lien position.

         Generally,  a home equity loan needed a Combined Loan-to-Value Ratio of
___% for loans for which the Seller obtained full  documentary  support and ___%
for loans for which limited documentary support was obtained.

         After  obtaining  all  applicable   employment,   credit  and  property
information, the Seller determined whether sufficient unencumbered equity in the
property  existed and whether the  prospective  borrower had sufficient  monthly
income  available to support the payments of interest at the current  prime rate
plus the  applicable  margin based on the Credit Limit in addition to any senior
mortgage  loan  payments  (including  any escrows for property  taxes and hazard
insurance   premiums)  and  other  monthly  credit   obligations  based  on  the
prospective  borrower's  debt-to-gross  income ratio. The "debt-to-gross  income
ratio" is the ratio of (a) certain of the  borrower's  debt  obligations,  which
include:  (i) the  monthly  first  mortgage  payment  plus taxes;  (ii)  monthly
installment  debt  payments  with a term of more  than ten  months;  (iii)  five
percent of the total  revolving  obligations;  (iv)  monthly  alimony  and child
support  obligations;  and (v) the payment on the home equity loan calculated at
the Credit Limit and current prime rate plus margin for such home equity loan to
(b) the borrower's gross verifiable  monthly income.  The  debt-to-gross  income
ratio generally did not exceed ______%.

         When the commitment conditions had been satisfied, the Revolving Credit
Line Loan was  completed  by signing a  Revolving  Credit  Line Loan  Agreement,
rescission  statement,  and Mortgage  that secured the repayment of principal of
and interest on the Revolving  Credit Line Loan. The original  Mortgage was then
recorded in the appropriate county government office.

REVOLVING CREDIT LINE LOAN TERMS

         A borrower  may access a home  equity  loan by writing a check.  On all
home  equity  loans,  there is [a  ten-year]  draw  down  period  as long as the
borrower is not in default  under the loan  agreement.  Home  equity  loans bear
interest at a variable rate, which may change biweekly. Home equity loans may be
subject to a maximum per annum interest rate (the "Maximum Rate") of ______% per
annum and in all cases are subject to applicable usury limitations. See "Certain
Legal Aspects of the Loans--Applicability of Usury Laws" in the Prospectus.  The
daily periodic rate on the Revolving  Credit Line Loans (the "Loan Rate") is the
sum of the Index  Rate plus a spread  (the  "Margin"),  which  generally  ranges
between ____% and ____%, divided by 365 days or 366 days, as applicable.

         The "Index  Rate" is based on [the prime rate  published  in the "Money
Rates" section of The Wall Street Journal generally on the Monday of the week in
which such Loan Rate adjusts  (or, if no rate is published on such day,  then on
the next succeeding calendar day on which a prime rate is published), rounded to
the nearest  1/8 of 1  percent.]  The annual  percentage  rate for any  biweekly
period will be based on the prime rate in effect on the Monday on which the rate
may change. [If a prime rate range is published in The Wall Street Journal, then
the midpoint  (average) of such range will be used.] There are no limitations on
increases or decreases  (except for those Revolving  Credit Line Loans that have
Maximum Rates).  Only the Revolving Credit Line Loans that have Maximum Rates of
____% also have annual adjustment caps of __% as to both increases and decreases
in their Loan Rates.

         Billing statements are mailed monthly. The statement details all debits
and credits and specifies the minimum payment due and the available credit line.
Notice of changes in the applicable  Loan Rate are provided by the Seller to the
borrower with such  statements.  All payments are due by the tenth day after the
date the billing statement is issued.

         The  Revolving  Credit Line Loan  Agreements  further  provide  that if
publication  of the Index Rate is  discontinued,  the Index Rate will be changed
upon notification in accordance with such Revolving Credit Line Loan Agreements.

         The borrower's  right to obtain  additional  credit may be suspended or
terminated,  or the borrower may be required to pay the entire  balance due plus
all other accrued but unpaid charges  immediately,  if (i) the borrower fails to
make any required payment by the due date, (ii) the total outstanding  principal
balance  including  all  charges  payable  exceeds the Credit  Limit,  (iii) the
borrower  made any  statement or signature on any document that is fraudulent or
contained  a  material  misrepresentation,  (iv) the  borrower  dies or  becomes
incompetent,  (v) the borrower becomes bankrupt or insolvent,  (vi) the borrower
becomes  subject to any judgment,  lien or attachment or any execution is issued
against the Mortgaged Property,  (vii) the borrower fails to obtain and maintain
required  property  insurance  or (viii) the  borrower  sells or  transfers  the
Mortgaged Property or does not maintain the Mortgaged Property. In addition, the
right to obtain  additional credit may be suspended or a borrower's Credit Limit
may be reduced,  if (i) the value of the  Mortgaged  Property  decreases for any
reason to less than 80% of the original appraised value, (ii) the borrower is in
default under the Revolving Credit Line Loan Agreement,  (iii) government action
impairs the Seller's lien priority or (iv) a regulatory  agency has notified the
Seller that continued advances would constitute an unsafe and unsound practice.

DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

         The following  tables set forth the delinquency and loss experience for
each of the periods shown for the home equity loans indicated on the table.  The
Servicer  believes  that there have been no material  trends or anomalies in the
historical  delinquency  and loss  experience  as  represented  in the following
tables. 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
Revolving Credit Line Loans will be similar to that set forth below.

                             DELINQUENCY EXPERIENCE

                             (DOLLARS IN THOUSANDS)

                                                           AS OF _________

<TABLE>
<CAPTION>
                                               -----------------------------------------
                                                NUMBER OF LOANS             AMOUNT
                                                     LOANS
                                               -------------------     -----------------

<S>                                                                     <C>
Amount Outstanding at
  Period End..............................

Delinquency
  30-59 Days..............................                                            $
  60-89 Days..............................
  90 or More Days.........................

  Foreclosures and Bankruptcies...........                                    _________
                                                                             $---------
Total Delinquencies.......................

                                                                                      %
30-59 Days Percentage.....................

60-89 Days Percentage.....................                                            %
90 or More Days Percentage................                                            %
Foreclosures and Bankruptcies.............
</TABLE>

                                 LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS)

                                                        FOR THE YEAR
                                                      ENDING ________
                                                    ---------------------

Average Amount
  Outstanding................................         $
Gross Charge-Offs............................         $
Recoveries...................................         $
Net Losses as a Percentage
  of Average Amount Outstanding..............                        %

                  SERVICING OF THE REVOLVING CREDIT LINE LOANS

         The  information  set  forth  below  concerning  the  Servicer  and its
servicing  policies has been  provided by the Servicer.  The Depositor  does not
make any representation as to the accuracy or completeness of such information.

GENERAL

         The Servicer will be  responsible  for  servicing the Revolving  Credit
Line Loans as agent for the Trust in accordance with the Servicer's policies and
procedures for servicing  home equity loans and in accordance  with the terms of
the Servicing Agreement.

         With respect to real estate  secured  loans,  the general policy of the
Servicer is to initiate  foreclosure on the  underlying  property (i) after such
loan is 90 days or more delinquent; (ii) if a notice of default on a senior lien
is received by the Servicer;  or (iii) if  circumstances  are  discovered by the
Servicer  that would  indicate  that a potential  for loss  exists.  Foreclosure
proceedings  may be  terminated  if the  delinquency  is cured.  However,  under
certain  circumstances,  the Servicer may elect not to commence  foreclosure  or
stay the  foreclosure  proceeding  if the  borrower's  default is due to special
circumstances that are temporary and are not expected to last beyond a specified
period. The loans to borrowers in bankruptcy proceedings will be restructured in
accordance  with law and with a view to maximizing  recovery of such home equity
loans, including any deficiencies. Additionally, at any time during foreclosure,
a  forbearance,  short sale,  deed in lieu of foreclosure or payment plan can be
authorized.

         After  foreclosure,  if the  home  equity  loan is  secured  by a first
mortgage  lien,  title  to the  related  Mortgaged  Property  will  pass  to the
Servicer, or a wholly-owned subsidiary of the Servicer, which will liquidate the
Mortgaged  Property  and charge off the balance of the home equity loan that was
not recovered by the Liquidation Proceeds. If the Mortgaged Property was subject
to a senior lien  position,  the Servicer  will either  satisfy such lien at the
time of  foreclosure  or take other  action as deemed  necessary  to protect the
Servicer's  interest  in the  Mortgaged  Property.  If, in the  judgment  of the
Servicer, the cost of maintaining or purchasing the senior lien position exceeds
the economic benefit of such action,  the Servicer will generally charge off the
entire home equity loan, will seek a money judgment against the borrower or will
not pursue any recovery.

         Servicing and charge-off  policies and collection  practices may change
over time in accordance with the Servicer's  business  judgment,  changes in the
Servicer's real estate secured  revolving  credit line loans and applicable laws
and regulations, and other considerations.

SERVICING COMPENSATION aND PAYMENT OF EXPENSES

         With respect to each Collection  Period other than the first Collection
Period, the servicing  compensation to be paid to the Servicer in respect of its
servicing activities relating to the Revolving Credit Line Loans will be paid to
it from Interest  Collections in respect of the Revolving  Credit Line Loans and
will be equal to ____% per annum (the  "Servicing Fee Rate") on the Pool Balance
as of the first day of each such Collection  Period (the "Servicing  Fee"). With
respect to the first  Collection  Period,  the  Servicer  will receive from such
Collections  ____% of the  amount  calculated  in the  preceding  sentence.  All
assumption fees, late payment charges and other fees and charges,  to the extent
collected  from  borrowers,  will be  retained  by the  Servicer  as  additional
servicing compensation.

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

                 DESCRIPTION OF THE REVOLVING CREDIT LINE LOANS

REVOLVING CREDIT LINE LOANS

         The  Revolving  Credit  Line Loans  were  originated  pursuant  to loan
agreements  and  disclosure   statements  (the   "Revolving   Credit  Line  Loan
Agreements")  and are  secured  by  Mortgages  or deeds  of  trust on  Mortgaged
Properties.  The Mortgaged  Properties  securing the Revolving Credit Line Loans
consist  primarily  of  residential  properties  that  are  one  to  four-family
properties.   ____%  of  the  Mortgaged   Properties  are  owner-occupied.   See
"--Revolving Credit Line Loan Pool Statistics."

         The Cut-off  Date Pool Balance is  $___________,  which is equal to the
aggregate  Principal  Balance of the  Revolving  Credit Line Loans as of ______,
199__ (the "Cut-off  Date").  As of the Cut-off Date, the Revolving  Credit Line
Loans  were not more  than 59 days  delinquent  and had a Loan  Rate of at least
____% per annum.  The average Cut-off Date Principal  Balance was $_______,  the
minimum  Cut-off  Date  Principal  Balance was zero,  the maximum  Cut-off  Date
Principal Balance was $_______,  the minimum Loan Rate and the maximum Loan Rate
on the  Cut-off  Date were  ____% and ____%  per  annum,  respectively,  and the
weighted  average Loan Rate on the Cut-off  Date was ____% per annum.  As of the
Cut-off Date, the weighted average Credit Limit  Utilization Rate was ____%, the
minimum  Credit  Limit  Utilization  Rate was zero and the maximum  Credit Limit
Utilization Rate was ____%. The "Credit Limit Utilization Rate" is determined by
dividing the Cut-off Date Principal  Balance of a Revolving  Credit Line Loan by
the Credit  Limit of the  related  Revolving  Credit  Line Loan  Agreement.  The
weighted average Combined Loan-to-Value Ratio of the Revolving Credit Line Loans
was ____% as of the Cut-off Date.

REVOLVING CREDIT LINE LOAN POOL STATISTICS

         The Depositor has compiled the following  additional  information as of
the Cut-off Date with respect to the Revolving  Credit Line Loans to be included
in the Trust.

                              [TABULAR INFORMATION]

ASSIGNMENT OF REVOLVING CREDIT LINE LOANS

         At the time of issuance of the Securities,  the Depositor will transfer
to the  Trust all of its  right,  title and  interest  in and to each  Revolving
Credit  Line Loan  (including  its right to  purchase  any  Additional  Balances
arising in the  future),  the related  Revolving  Credit  Line Loan  Agreements,
Mortgages and other related documents  (collectively,  the "Related  Documents")
and all  Collections  received on or with respect to each such Revolving  Credit
Line  Loan on or  after  the  Cut-off  Date  pursuant  to an  assignment  of the
Depositor's  rights and obligations  under the Purchase  Agreement.  The related
Trustee,  concurrently  with such transfer,  will deliver the  Securities.  Each
Revolving  Credit Line Loan transferred to the Owner Trust will be identified on
a schedule (the "Revolving  Credit Line Loan  Schedule")  delivered to the Owner
Trustee  pursuant  to  the  Purchase  Agreement.   Such  schedule  will  include
information  as to the Cut-off Date Principal  Balance of each Revolving  Credit
Line Loan, as well as information with respect to the Loan Rate.

         The Purchase  Agreement will require,  within the time period specified
therein,  the Seller to deliver to the Owner  Trustee  (or a  custodian,  as the
Owner Trustee's agent for such purpose) the Revolving Credit Line Loans endorsed
in blank and the Related Documents.  In lieu of delivery of original  Mortgages,
the Seller may deliver true and correct  copies thereof that have been certified
as to  authenticity  by the  appropriate  county  recording  office  where  such
Mortgage is recorded.

         Under the terms of the Purchase  Agreement,  the Seller,  acting at the
Depositor's request,  will have [___ days after the Closing Date] to prepare and
record  assignments of the Mortgages  related to each Revolving Credit Line Loan
in favor of the Owner Trustee,  unless  opinions of counsel  satisfactory to the
Rating  Agencies  and the Insurer  are  delivered  to the Owner  Trustee and the
Insurer to the effect that  recordation  of such  assignments is not required in
the relevant  jurisdictions to protect the interests of the Owner Trustee in the
Revolving Credit Line Loans.

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

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

         An  "Eligible  Substitute  Revolving  Credit  Line Loan" is a Revolving
Credit Line Loan substituted by the Seller for a Defective Revolving Credit Line
Loan that must, on the date of such  substitution,  (i) have a Principal Balance
(or in the case of a  substitution  of more than one Revolving  Credit Line Loan
for a Defective Revolving Credit Line Loan, an aggregate Principal Balance), not
5% more or less than the Principal Balance relating to such Defective  Revolving
Credit  Line  Loan;  (ii)  have a Loan  Rate not less  than the Loan Rate of the
Defective  Revolving Credit Line Loan and not more than 1% in excess of the Loan
Rate of such Defective  Revolving Credit Line Loan; (iii) have a Loan Rate based
on the same  index with  adjustments  to such Loan Rate made on the same date of
adjustment of the Loan Rate as that of the Defective Revolving Credit Line Loan;
(iv) have a Margin that is not less than the Margin of the  Defective  Revolving
Credit Line Loan and not more than 100 basis  points  higher than the Margin for
the  Defective  Revolving  Credit Line Loan;  (v) have a mortgage of the same or
higher level of priority as the  Mortgage  relating to the  Defective  Revolving
Credit  Line Loan;  (vi) have a  remaining  term to  maturity  not more than six
months  earlier  and not  later  than  the  remaining  term to  maturity  of the
Defective  Revolving Credit Line Loan; (vii) comply with each representation and
warranty  as to the  Revolving  Credit  Line  Loans  set  forth in the  Purchase
Agreement (deemed to be made as of the date of substitution); and (viii) satisfy
certain other conditions specified in the Purchase Agreement.  To the extent the
Principal Balance of an Eligible  Substitute  Revolving Credit Line Loan is less
than the Principal Balance of the related Defective  Revolving Credit Line Loan,
the Seller will be required to make a deposit to the Collection Account equal to
such difference ("Substitution Adjustment Amounts").

         The Seller will make certain  representations  and warranties as to the
accuracy in all material respects of certain information  furnished to the Owner
Trustee  with  respect to each  Revolving  Credit Line Loan (e.g.,  Cut-off Date
Principal  Balance and Loan Rate).  In addition,  the Seller will  represent and
warrant  on the  Closing  Date  that,  among  other  things:  (i) at the time of
transfer to the  Depositor,  the Seller has  transferred  or assigned all of its
right,  title and  interest  in and to each  Revolving  Credit Line Loan and the
Related Documents,  free of any lien (subject to certain  exceptions);  and (ii)
each Revolving Credit Line Loan was generated under a Revolving Credit Line Loan
Agreement that complied,  at the time of origination,  in all material  respects
with  applicable  state and federal laws. Upon discovery of a breach of any such
representation  and warranty that materially and adversely affects the interests
of the Holders in the related Revolving Credit Line Loan and Related  Documents,
the  Seller  will have a period  of 60 days  after  discovery  or notice of such
breach to  effect a cure.  If the  breach  cannot be cured  within  such  60-day
period,  the Seller will be obligated to  substitute  such  Defective  Revolving
Credit Line Loan or repurchase  such Defective  Revolving  Credit Line Loan from
the Trust.  The same procedure and limitations  that are set forth above for the
repurchase or substitution of Defective  Revolving  Credit Line Loans will apply
to the  transfer  of a  Revolving  Credit  Line  Loan  that  is  required  to be
repurchased or substituted  because of a breach of a representation  or warranty
in the Purchase Agreement that materially and adversely affects the interests of
the Holders.

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

                     DESCRIPTION OF THE SERVICING AGREEMENT

         The Servicer will establish and maintain on behalf of the Owner Trustee
an account  (the  "Collection  Account")  for the  benefit of the  Holders.  The
Collection  Account  will be an  Eligible  Account.  Subject  to the  investment
provision described in the following paragraphs, upon receipt by the Servicer of
amounts  in respect  of the  Revolving  Credit  Line  Loans  (excluding  amounts
representing  administrative  charges, annual fees, taxes,  assessments,  credit
insurance charges, insurance proceeds to be applied to the restoration or repair
of a Mortgaged  Property or similar  items),  the  Servicer  will  deposit  such
amounts into the  Collection  Account.  Amounts so deposited  may be invested in
Eligible Investments (as described in the Servicing Agreement) maturing no later
than one Business  Day prior to the date on which the amount on deposit  therein
is required to be  deposited  into the related  Distribution  Account or on such
Distribution  Date if approved by the Rating  Agencies.  No later than the fifth
Business Day prior to each Distribution Date (each, a "Determination Date"), the
Servicer will notify the Owner  Trustee and the Indenture  Trustee of the amount
of such deposit to be included in funds  available for the related  Distribution
Date.

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

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

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

ALLOCATIONS AND COLLECTIONS

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

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

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

HAZARD InSURANCE

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

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

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

REALIZATION UPON DEFAULTED REVOLVING CREDIT LINE LOANS

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

SERVICING COMPENSATION aND PAYMENT OF EXPENSES

         With respect to each Collection Period, other than the first Collection
Period,  the Servicer will receive from Interest  Collections  in respect of the
Revolving Credit Line Loans a portion of such Interest  Collections as a monthly
Servicing  Fee in the amount equal to the Servicing Fee Rate on the Pool Balance
as of the first day of each such Collection  Period.  All assumption  fees, late
payment  charges  and other  fees and  charges,  to the  extent  collected  from
borrowers,   will  be  retained  by  the   Servicer  as   additional   servicing
compensation.

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

                          DESCRIPTION OF THE SECURITIES

GENERAL

         The  Notes  will  be  issued   pursuant  to  the  Indenture,   and  the
Certificates  will be issued  pursuant  to the Trust  Agreement.  The  following
summaries describe certain  provisions of the Securities,  the Indenture and the
Trust  Agreement.  Such  summaries do not purport to be complete and are subject
to, and  qualified in their  entirety by  reference  to, the  provisions  of the
applicable  Agreement.  As used herein,  "Agreement" shall mean either the Trust
Agreement or the Indenture, as the context requires.

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

BOOK-ENTRY SECURITIES

         The  Securities  will  be  Book-Entry  Securities.   Persons  acquiring
beneficial  ownership interests in the Securities  ("Security Owners") will hold
their  Securities  through DTC in the United States[,  or Cedel or Euroclear (in
Europe)]  if they  are  participants  of such  systems,  or  indirectly  through
organizations that are participants in such systems.  The Book-Entry  Securities
will be  issued  in one or more  certificates  that  will  equal  the  aggregate
Security  Balance of the Securities and will initially be registered in the name
of Cede, the nominee of DTC. [Cedel and Euroclear will hold omnibus positions on
behalf of their participants  through customers'  securities accounts in Cedel's
and Euroclear's  names on the books of their respective  depositaries,  which in
turn  will  hold  such  positions  in  customers'  securities  accounts  in  the
depositaries'  names on the books of DTC.  Citibank will act as  depositary  for
Cedel and the  Brussels,  Belgium  Branch of Morgan will act as  depositary  for
Euroclear.]  Investors  may hold such  beneficial  interests  in the  Book-Entry
Securities in minimum  denominations of $_______ and integral multiples of $____
in excess thereof.  Except as described  below, no Person acquiring a Book-Entry
Security will be entitled to receive a physical  certificate  representing  such
Security (each, a "Definitive Security"). Unless and until Definitive Securities
are issued,  it is anticipated  that the only "Holder" of the Securities will be
Cede,  as nominee of DTC.  Security  Owners  will not be Holders as such term is
used in the  Trust  Agreement  and  the  Indenture.  Security  Owners  are  only
permitted to exercise their rights indirectly through Participants and DTC.

DISTRIBUTIONS

         On each  Distribution  Date,  Collections on the Revolving  Credit Line
Loans will be applied in the following order of priority:

                  (i) to the Servicer, the Servicing Fee;

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

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

                  (iv)  as  principal  of the  Securities,  as  payment  for any
         Liquidation Loss Amounts on the Revolving Credit Line Loans;

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

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

                  (vii) any remaining amounts, to the Depositor.

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

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

INTEREST

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

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

OPTIONAL TERMINATION

         The Trust will terminate on the Distribution Date following the earlier
of (i) ____________ and (ii) the final payment or other  liquidation of the last
Revolving Credit Line Loan in the Trust. The Revolving Credit Line Loans will be
subject to optional  repurchase by the Servicer on any  Distribution  Date after
the  aggregate  Principal  Balance  thereof is reduced to an amount less than or
equal to $_________ ([5]% of the initial  aggregate  Principal Balance thereof).
The  Repurchase  Price will be equal to the sum of the Pool  Balance and accrued
and unpaid  interest  thereon at the weighted  average of the Loan Rates through
the day preceding the Final Scheduled Distribution Date.

                                  THE INDENTURE

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

REPORTS TO NOTEHOLDERS

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

CERTAIN COVENANTS

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

ANNUAL COMPLIANCE STATEMENT

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

INDENTURE TRUSTEE'S ANNUAL REPORT

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

SATISFACTION AND DISCHARGE OF INDENTURE

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

MODIFICATION OF INDENTURE

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

VOTING RIGHTS

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

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

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

                               THE TRUST AGREEMENT

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

REPORTS To HOLDERS

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

                  (i) the amount of interest  included in such  distribution and
         the related Pass-Through Rate;

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

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

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

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

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

                  (vii) the Servicing Fee for such Distribution Date;

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

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

                  (x) the book value of any real  estate  acquired  by the Trust
         through foreclosure or deed in lieu of foreclosure.

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

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

AMENDMENT

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

INSOLVENcY EVENT

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

LIABILITY OF tHE DEPOSITOR

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

VOTING InTERESTS

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

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

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

                            ADMINISTRATION AGREEMENT

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

                              THE INDENTURE TRUSTEE

         ________________________  is the Indenture Trustee under the Indenture.
The   mailing   address   of  the   Indenture   Trustee   is   ________________,
Attention:_____________________.

                                THE OWNER TRUSTEE

         __________________________   is  the  Owner  Trustee  under  the  Trust
Agreement.  The  mailing  address  of the Owner  Trustee  is  _________________,
Attention: ____________________.

                                 USE OF PROCEEDS

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

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

         In the opinion of Tax Counsel,  for federal  income tax  purposes,  the
Notes  will  be  characterized  as  indebtedness,  and  the  Trust  will  not be
characterized as an association (or a publicly-traded  partnership) taxable as a
corporation.  Each Holder of a Note, by its acceptance of a Note,  will agree to
treat  such  Note as  indebtedness  for  federal,  state and  local  income  and
franchise tax purposes.

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

                            STATE TAX CONSIDERATIONS

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

                              ERISA CONSIDERATIONS

PROHIBITED TRANSACTIONS

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

PLAN ASSET REGULATION

         The United  States  Department  of Labor  ("Labor")  has  issued  final
regulations  concerning the definition of what  constitutes the assets of a Plan
for purposes of ERISA and the prohibited transaction provisions of the Code (the
"Plan Asset Regulation").  The Plan Asset Regulation describes the circumstances
under which the assets of an entity in which a Plan invests  will be  considered
to be "plan assets" such that any Person who exercises  control over such assets
would  be  subject  to  ERISA's  fiduciary  standards.   Under  the  Plan  Asset
Regulation,  generally when a Plan invests in another entity,  the Plan's assets
do not  include,  solely  by reason of such  investment,  any of the  underlying
assets of the entity.  However,  the Plan Asset  Regulation  provides that, if a
Plan   acquires   an  "equity   interest"   in  an  entity  that  is  neither  a
"publicly-offered  security"  (as defined  therein) nor a security  issued by an
investment  company  registered  under the  Investment  Company Act of 1940, the
assets of the  entity  will be  treated  as assets of the Plan  investor  unless
certain exceptions apply. If the  [Notes/Certificates]  were deemed to be equity
interests  and no  statutory,  regulatory or  administrative  exemption  were to
apply,  the Trust could be  considered to hold plan assets by reason of a Plan's
investment  in the [Notes]  [Certificates].  Such plan assets  would  include an
undivided  interest in any assets held by the Trust. In such an event, the Owner
Trustee and other  Persons,  in providing  services  with respect to the Trust's
assets,  may be parties in interest  with respect to such Plans,  subject to the
fiduciary  responsibility   provisions  of  Title  I  of  ERISA,  including  the
prohibited  transaction  provisions  of Section 406 of ERISA and Section 4975 of
the Code with respect to transactions  involving the Trust's assets.  [Under the
Plan Asset Regulation,  the term "equity interest" is defined as any interest in
an entity  other  than an  instrument  that is  treated  as  indebtedness  under
"applicable  local law" and that has no  "substantial  equity  features." If the
Notes  constitute debt without  substantial  equity features for purposes of the
Plan Assets  Regulation,  then a Plan's  acquisition of Notes will not cause the
assets of the Issuer to be deemed  assets of such Plan for  purposes of sections
404 and 406 of ERISA or section 4975 of the Code,  and the Plan's  interest will
be deemed solely to include an interest in such Notes. Conversely,  if the Notes
do not constitute debt without  substantial  equity features for purposes of the
Plan Assets Regulation,  then a Plan's acquisition of Notes may cause the assets
of the Issuer to be deemed to be assets of such Plan for  purposes  of  sections
404 and 406 of ERISA  and  section  4975 of the  Code.  In such  event,  ERISA's
fiduciary  provisions  (including the  prohibited  transaction  restrictions  of
section 406 of ERISA) and section  4975 of the Code might apply to  transactions
involving the assets of the Issuer. Although the Notes generally will be treated
as debt for federal  income tax  purposes,  no assurance  can be given that such
Notes will or will not constitute debt without  substantial  equity features for
purposes of the Plan Assets  Regulations.  If the Notes were deemed to be equity
interests in the Trust and no statutory,  regulatory or administrative exemption
were to apply,  the Trust could be considered to hold plan assets by reason of a
Plan's investment in the Notes.]

THE UNDERWRITERS' EXEMPTION

         The Representative  believes that the Underwriter  Exemption will apply
to the acquisition and holding of the [Notes/Certificates] by Plans and that all
conditions of the  Underwriter  Exemption other than those within the control of
the investors will be met. See "ERISA Considerations" in the Prospectus.

REVIEW BY PLAN FIDUCIARIES

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

                         LEGAL INVESTMENT CONSIDERATIONS

         The Securities will not constitute  "mortgage  related  securities" for
purposes  of SMMEA,  because not all of the  Mortgages  securing  the  Revolving
Credit Line Loans are first mortgages. Accordingly, many institutions with legal
authority  to  invest  in  comparably  rated  securities  based  solely on first
mortgages  may not be  legally  authorized  to  invest  in the  Securities.  The
appropriate  characterization  of the Securities  under various legal investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase Securities,  may be subject to significant interpretive  uncertainties.
All investors whose investment authority is subject to legal restrictions should
consult their own legal advisors to determine  whether,  and to what extent, the
Securities  will constitute  legal  investments for them. The Depositor makes no
representation  as to the proper  characterization  of the  Securities for legal
investment or financial institution  regulatory purposes or as to the ability of
particular  investors to purchase  Securities  under applicable legal investment
restrictions.  The  uncertainties  described  above and any  unfavorable  future
determinations  concerning legal investment or financial institution  regulatory
characteristics  of the  Securities  may  adversely  affect the liquidity of the
Securities.

                                  UNDERWRITING

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

         In connection with the offering of the Securities, the Underwriters may
engage in transactions that stabilize, maintain or otherwise affect the price of
any Class of  Securities.  Specifically,  the  Underwriters  may  overallot  the
offering,  creating a syndicate short position.  The Underwriters may bid for an
purchase the Securities in the open market to cover syndicate  short  positions.
In addition,  the  Underwriters  may bid for and purchase the  Securities in the
open market to  stabilize  the price of the  Securities.  These  activities  may
stabilize  of maintain  the market  price of the  Securities  above  independent
market levels.  The Underwriters are not required to engage in these activities,
and may end these activities at any time.

         The Underwriting  Agreement  provides that the Depositor will indemnify
the Underwriters  against certain liabilities,  including  liabilities under the
Securities Act, or contribute  payments the Underwriters may be required to make
in respect thereof.  [Insofar as indemnification  for liabilities  arising under
the  Securities  Act  may  be  permitted  to  directors,   officers  or  persons
controlling the registrant pursuant to the foregoing provisions,  the registrant
has been informed that in the opinion of the Securities and Exchange Commission,
such indemnification is against public policy as expressed in the Securities Act
and  is  therefore   unenforceable.]  The  Depositor  is  an  affiliate  of  the
Representative.

                                  LEGAL MATTERS

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

                                     RATINGS

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

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

         The ratings  assigned  by Fitch  IBCA,  Inc.  ("Fitch")  to  securities
address the likelihood of the receipt of all  distributions on the assets by the
related  holders  of  securities  under the  agreements  pursuant  to which such
securities  are  issued.  Fitch's  ratings  take into  consideration  the credit
quality of the  related  pool,  including  any  credit  support  providers,  the
structural and legal aspects associated with such securities,  and the extent to
which the payment  stream on the pool is adequate to make the payments  required
by such  securities.  Fitch's  ratings  on  such  securities  do  not,  however,
constitute a statement regarding frequency of prepayments of the assets.

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

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

<TABLE>
<CAPTION>
===================================================================  ==============================================================

<S>                                                                                      <C>
NO DEALER,  SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION
OR TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS SUPPLEMENT OR THE
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE
RELIED UPON AS HAVING BEEN AUTHORIZED BY THE DEPOSITOR OR THE UNDERWRITERS. THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE

AN OFFER OF ANY  SECURITIES  OTHER THAN THOSE TO WHICH THEY RELATE                                   $__,___,___,___
OR AN OFFER TO SELL, OR A SOLICITATION  OF AN OFFER TO BUY, TO ANY
PERSON  IN ANY  JURISDICTION  WHERE  SUCH AN  OFFER  OR  SOLICITATION  WOULD  BE
UNLAWFUL.  NEITHER THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS
NOR  ANY  SALE  MADE  HEREUNDER  SHALL,  UNDER  ANY  CIRCUMSTANCES,  CREATE  ANY
IMPLICATION  THAT THE  INFORMATION  CONTAINED  HEREIN IS  CORRECT AS OF ANY TIME
SUBSEQUENT TO THEIR RESPECTIVE DATES.

                                                                                             BEAR STEARNS HOME EQUITY LOAN
                                                                                                     TRUST 199__-__

                         TABLE OF CONTENTS                                                   $______ [FIXED] [FLOATING] RATE
                                                                                                    ASSET-BACKED NOTES

                                                              Page

                                                                                              $______ [FIXED] [FLOATING] RATE
                       PROSPECTUS SUPPLEMENT                                                     ASSET-BACKED CERTIFICATES

Summary......................................................  S-3
Risk Factors..................................................S-10
The Trust.....................................................S-11
The [Letter of Credit] [Surety Bond] Issuer...................S-12
The Home Equity Lending Program...............................S-12
Servicing of the Revolving Credit Line Loans..................S-14
Description of the Revolving Credit Line Loans................S-16
Description of the Servicing Agreement........................S-18
Description of the Securities.................................S-20
The Indenture.................................................S-21

The Trust Agreement...........................................S-24                      BEAR STEARNS ASSET BACKED SECURITIES, INC.
Administration Agreement......................................S-25                                      (DEPOSITOR)
The Indenture Trustee.........................................S-26
The Owner Trustee.............................................S-26
Use of Proceeds...............................................S-26
Certain Federal Income Tax Considerations.....................S-26
State Tax Considerations......................................S-27

ERISA Considerations..........................................S-27                                PROSPECTUS SUPPLEMENT
Legal Investment Considerations...............................S-28                                   _______, 199__
Underwriting..................................................S-29
Legal Matters.................................................S-29
Ratings.......................................................S-29

                            PROSPECTUS

Prospectus Supplement..........................................  3
Reports to Holders.............................................  3
Available Information..........................................  3
Incorporation of Certain Documents
  by Reference.................................................  4
Summary of Terms...............................................  5
Risk Factors....................................................15
Description of the Securities...................................20
The Trust Funds.................................................24
Enhancement.....................................................31
Servicing of Loans..............................................33
The Agreements..................................................39
Certain Legal Aspects of the Loans..............................47
The Depositor...................................................57
Use of Proceeds.................................................57
Certain Federal Income Tax Considerations.......................57
State Tax Considerations........................................77
FASIT Securities................................................77
ERISA Considerations............................................80
Legal Matters...................................................84
Financial Information...........................................84
Rating..........................................................84
Legal Investment................................................85
Plan of Distribution............................................85
Glossary of Terms...............................................86

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



PROSPECTUS

                            ASSET-BACKED CERTIFICATES
                               ASSET-BACKED NOTES
                              (Issuable in Series)

                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                   (DEPOSITOR)

     Bear Stearns Asset Backed Securities, Inc. (the "Depositor") may offer from
time to time  under this  Prospectus  and  related  Prospectus  Supplements  the
Asset-Backed  Certificates (the  "Certificates") and the Asset-Backed Notes (the
"Notes" and, together with the  Certificates,  the  "Securities"),  which may be
sold from time to time in one or more series (each, a "Series").

     As specified in the related  Prospectus  Supplement,  the Certificates of a
Series will evidence  undivided  interests in certain  assets  deposited  into a
trust  (each,  a "Trust  Fund")  by the  Depositor  pursuant  to a  Pooling  and
Servicing  Agreement or a Trust Agreement,  as described herein. As specified in
the  related  Prospectus  Supplement,  the Notes of a Series  will be issued and
secured pursuant to an Indenture and will represent  indebtedness of the related
Trust  Fund.  The Trust  Fund for a Series of  Securities  will  include  assets
purchased  from the  seller  or  sellers  specified  in the  related  Prospectus
Supplement  (collectively,  the "Seller") composed of (a) Primary Assets,  which
may include one or more pools of (i)  closed-end  and/or  revolving  home equity
loans (the "Mortgage Loans"),  secured generally by subordinate liens on one- to
four-family   residential  or  mixed-use   properties,   (ii)  home  improvement
installment   sales  contracts  and  installment   loan  agreements  (the  "Home
Improvement  Contracts"),  which are either  unsecured  or secured  generally by
subordinate liens on one- to four-family residential or mixed-use properties, or
by purchase money security  interests in the home improvements  financed thereby
(the "Home  Improvements")  and (iii)  securities  backed or secured by Mortgage
Loans and/or Home Improvement  Contracts,  (b) all monies due thereunder net, if
and as provided in the related Prospectus Supplement, of certain amounts payable
to  the  servicer  of the  Mortgage  Loans  and/or  Home  Improvement  Contracts
(collectively, the "Loans"), which servicer may also be the Seller, specified in
the related  Prospectus  Supplement  (the  "Servicer"),  (c) if specified in the
related  Prospectus  Supplement,  funds on  deposit  in one or more  pre-funding
accounts and/or capitalized  interest accounts and (d) reserve funds, letters of
credit,  surety bonds,  insurance  policies or other forms of credit  support as
described herein and in the related Prospectus  Supplement.  (COVER CONTINUED ON
NEXT PAGE)

  NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, AND CERTIFICATES OF A GIVEN
  SERIES EVIDENCE BENEFICIAL INTERESTS IN, THE RELATED TRUST FUND ONLY AND ARE
     NOT GUARANTEED BY ANY GOVERNMENTAL AGENCY OR BY THE DEPOSITOR, THE SEL-
     LER, THE TRUSTEES,THE SERVICER OR BY ANY OF THEIR RESPECTIVE AFFILIATES
      OR, UNLESS OTHERWISE SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT,
         BY ANY OTHER PERSON OR ENTITY. THE DEPOSITOR'S ONLY OBLIGATIONS
          WITH RESPECT TO ANY SERIES OF SECURITIES WILL BE PURSUANT TO
               CERTAIN REPRESENTATIONS AND WARRANTIES SET FORTH IN
                    THE RELATED AGREEMENT AS DESCRIBED HEREIN
                    OR IN THE RELATED PROSPECTUS SUPPLEMENT.
                            ------------------------

     SEE "RISK FACTORS" BEGINNING ON PAGE 9 FOR CERTAIN FACTORS TO BE CONSIDERED
IN PURCHASING THE SECURITIES.

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

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

     The Securities  offered by this  Prospectus  and by the related  Prospectus
Supplement  are offered by Bear,  Stearns & Co. Inc. and the other  underwriters
set forth in the related Prospectus  Supplement,  if any, subject to prior sale,
to withdrawal,  cancellation or  modification  of the offer without  notice,  to
delivery  to  and  acceptance  by  Bear,  Stearns  &  Co.  Inc.  and  the  other
underwriters, if any, and certain further conditions. Retain this Prospectus for
future  reference.  This  Prospectus may not be used to consummate  sales of the
Securities  offered  hereby  unless  accompanied  by  a  Prospectus  Supplement.

                            ------------------------
                            BEAR, STEARNS & CO. INC.
                                  June 4, 1998


<PAGE>


(CONTINUED FROM PREVIOUS PAGE)

     Each Series of Securities  will be issued in one or more classes  (each,  a
"Class").  Interest  on and  principal  of the  Securities  of a Series  will be
payable on each Distribution Date specified in the related Prospectus Supplement
at the times,  at the rates,  in the amounts  and in the order of  priority  set
forth in the related Prospectus Supplement.

     If a Series includes multiple  Classes,  such Classes may vary with respect
to the amount, percentage and timing of distributions of principal,  interest or
both and one or more Classes may be  subordinated  to other Classes with respect
to distributions  of principal,  interest or both as described herein and in the
related  Prospectus  Supplement.  If so  specified  in  the  related  Prospectus
Supplement, the Primary Assets and other assets comprising the Trust Fund may be
divided into one or more Asset Groups and each Class of the related  Series will
evidence beneficial ownership of the corresponding Asset Group, as applicable.

     The rate of reduction of the aggregate principal balance of each Class of a
Series may depend upon the rate of payment (including  prepayments) with respect
to the  Loans  or,  in the case of  Private  Securities,  Underlying  Loans,  as
applicable.  In  such  a  case,  a rate  of  prepayment  lower  or  higher  than
anticipated  will affect the yield on the  Securities  of a Series in the manner
described herein and in the related Prospectus Supplement. Under certain limited
circumstances  described  herein and in the  related  Prospectus  Supplement,  a
Series of  Securities  may be subject to  termination  or  redemption  under the
circumstances described herein and in the related Prospectus Supplement.

     If specified in the related Prospectus Supplement,  an election may be made
to treat certain assets comprising the Trust Fund for a Series as a "real estate
mortgage  investment  conduit" (a "REMIC") for federal income tax purposes.  See
"Certain Federal Income Tax Considerations" herein.



<PAGE>


                              PROSPECTUS SUPPLEMENT

     The Prospectus  Supplement relating to a Series of Securities to be offered
hereunder  will,  among other  things,  set forth with respect to such Series of
Securities:  (i) the aggregate  principal  amount,  interest rate and authorized
denominations  of  each  Class  of such  Securities;  (ii)  certain  information
concerning the Primary Assets,  the Seller and any Servicer;  (iii) the terms of
any  Enhancement  with respect to such Series;  (iv) the terms of any  insurance
related to the Primary Assets;  (v)  information  concerning any other assets in
the related Trust Fund,  including any Reserve  Fund;  (vi) the Final  Scheduled
Distribution Date of each Class of such Securities;  (vii) the method to be used
to calculate the amount of principal required to be applied to the Securities of
each  Class  of such  Series  on  each  Distribution  Date,  the  timing  of the
application  of principal and the order of priority of the  application  of such
principal to the  respective  Classes and the  allocation  of principal to be so
applied;  (viii) the Distribution Dates and any Assumed  Reinvestment Rate; (ix)
additional  information  with  respect  to the  plan  of  distribution  of  such
Securities;  and (x) whether a REMIC  election will be made with respect to some
or all of the assets included in the Trust Fund for such Series.

                               REPORTS TO HOLDERS

     Periodic and annual reports  concerning the related Trust Fund for a Series
of  Securities  are  required  under the related  Agreement  to be  forwarded to
Holders.  Unless otherwise specified in the related Prospectus Supplement,  such
reports  will  not  be  examined  and  reported  on  by  an  independent  public
accountant.  If so  specified  in the  Prospectus  Supplement  for a  Series  of
Securities,  such Series or one or more Classes of such Series will be issued in
book-entry  form.  In such event,  (i) owners of  beneficial  interests  in such
Securities  will not be considered  "Holders"  under the related  Agreements and
will not receive such reports  directly  with respect to the related Trust Fund;
rather,  such reports will be furnished to such owners through the  participants
and  indirect  participants  of  the  applicable  book-entry  system,  and  (ii)
references  herein to the rights of "Holders"  shall refer to the rights of such
owners as they may be exercised  indirectly through such participants.  See "The
Agreements--Reports to Holders" herein.

                              AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended (the "Securities Act"), with respect to the Securities. This Prospectus,
which forms a part of the Registration Statement,  and the Prospectus Supplement
relating to each Series of Securities contain summaries of the material terms of
the  documents  referred  to herein and  therein,  but do not contain all of the
information set forth in the  Registration  Statement  pursuant to the Rules and
Regulations of the  Commission.  For further  information,  reference is made to
such  Registration   Statement  and  the  exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected  and copied at  prescribed  rates at the
public reference facilities maintained by the Commission at its Public Reference
Section,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at its Regional
Office located as follows:  Midwest Regional Office,  Citicorp Center,  500 West
Madison Street, Suite 1400, Chicago, Illinois 60661-2511; and Northeast Regional
Office,  7 World  Trade  Center,  Suite  1300,  New York,  New York  10048.  The
Commission  also  maintains  a Web site at  http://www.sec.gov  from  which such
Registration Statement and exhibits may be obtained.

     Each  Trust  Fund  will  be  required  to file  certain  reports  with  the
Commission  pursuant to the requirements of the Securities Exchange Act of 1934,
as amended (the "Exchange Act"). The Depositor  intends to cause each Trust Fund
to suspend  filing such reports if and when such reports are no longer  required
under the Exchange Act.

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

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents subsequently filed by or on behalf of the Trust Fund referred
to in the  accompanying  Prospectus  Supplement with the Commission  pursuant to
Section  13(a),  13(c),  14 or 15(d) of the  Exchange Act after the date of this
Prospectus and prior to the termination of any offering of the Securities issued
by such Trust  Fund  shall be deemed to be  incorporated  by  reference  in this
Prospectus  and to be a part of this  Prospectus  from the date of the filing of
such documents.  Any statement contained in a document incorporated or deemed to
be incorporated by reference herein shall be deemed to be modified or superseded
for all  purposes of this  Prospectus  to the extent that a statement  contained
herein or in the accompanying Prospectus Supplement or in any other subsequently
filed  document  that  also is or is  deemed  to be  incorporated  by  reference
modifies  or  replaces  such  statement.  Any  such  statement  so  modified  or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Prospectus.

     The  Depositor on behalf of any Trust Fund will provide  without  charge to
each person to whom this Prospectus is delivered, on the written or oral request
of such  person,  a copy of any or all of the  documents  referred to above that
have been or may be  incorporated by reference in this Prospectus (not including
exhibits  to the  information  that is  incorporated  by  reference  unless such
exhibits are  specifically  incorporated by reference into the information  that
this Prospectus incorporates). Such requests should be directed to the Depositor
at 245 Park Avenue, New York, New York 10167.



<PAGE>


                                SUMMARY OF TERMS

     The  following  summary is  qualified  in its  entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the  information  with  respect to each Series of  Securities  contained  in the
Prospectus  Supplement  to be prepared  and  delivered  in  connection  with the
offering of Securities of such Series.  Capitalized terms used and not otherwise
defined herein or in the related  Prospectus  Supplement shall have the meanings
set forth in the "Glossary of Terms" herein.

SECURITIES OFFERED...............  Asset-Backed         Certificates        (the
                                   "Certificates")   and/or  Asset-Backed  Notes
                                   (the "Notes"). Certificates are issuable from
                                   time to time in Series  pursuant to a Pooling
                                   and Servicing  Agreement or Trust  Agreement,
                                   as the case  may be.  Each  Certificate  of a
                                   Series will evidence an interest in the Trust
                                   Fund for such  Series,  or in an Asset  Group
                                   specified    in   the   related    Prospectus
                                   Supplement.  Notes are issuable  from time to
                                   time in Series pursuant to an Indenture. Each
                                   Series of  Securities  will consist of one or
                                   more  Classes,  one or more of  which  may be
                                   Classes  of  Compound  Interest   Securities,
                                   Planned     Amortization     Class    ("PAC")
                                   Securities,   Variable  Interest  Securities,
                                   Zero  Coupon   Securities,   Principal   Only
                                   Securities,    Interest   Only    Securities,
                                   Participating  Securities,  Senior Securities
                                   or  Subordinated  Securities.  Each Class may
                                   differ in,  among other  things,  the amounts
                                   allocated  to and the  priority of  principal
                                   and  interest   payments,   Final   Scheduled
                                   Distribution  Dates,  Distribution  Dates and
                                   interest rates.  The Securities of each Class
                                   will be  issued in fully  registered  form in
                                   the  denominations  specified  in the related
                                   Prospectus Supplement. If so specified in the
                                   related Prospectus Supplement, the Securities
                                   or certain Classes of such Securities offered
                                   thereby may be available in  book-entry  form
                                   only.

DEPOSITOR........................  Bear Stearns  Asset Backed  Securities,  Inc.
                                   (the  "Depositor")  was  incorporated  in the
                                   State  of  Delaware  in June  1995,  and is a
                                   wholly-owned,  special purpose  subsidiary of
                                   The Bear Stearns  Companies  Inc. None of The
                                   Bear Stearns  Companies  Inc., the Depositor,
                                   the Servicer,  any Trustee, the Seller or any
                                   affiliate of the foregoing has  guaranteed or
                                   is  otherwise  obligated  with respect to the
                                   Securities   of   any   Series.    See   "The
                                   Depositor."

INTEREST PAYMENTS................  Interest  payments  on  the  Securities  of a
                                   Series  entitled  by their  terms to  receive
                                   interest  will be  made on each  Distribution
                                   Date,  to the extent set forth in, and at the
                                   applicable  rate  specified in (or determined
                                   in the  manner  set forth  in),  the  related
                                   Prospectus  Supplement.  The interest rate on
                                   Securities  of a Series  may be  variable  or
                                   change with  changes in the rates of interest
                                   on the  related  Loans  or  Underlying  Loans
                                   relating  to  the  Private   Securities,   as
                                   applicable,  and/or as prepayments occur with
                                   respect to such Loans or Underlying Loans, as
                                   applicable.  Interest Only  Securities may be
                                   assigned a  Notional  Amount set forth in the
                                   related Prospectus Supplement,  which is used
                                   solely  for  convenience  in  expressing  the
                                   calculation of interest and for certain other
                                   purposes and does not  represent the right to
                                   receive  any   distributions   allocable   to
                                   principal.  Principal Only Securities may not
                                   be entitled to receive any interest  payments
                                   or may be  entitled to receive  only  nominal
                                   interest  payments.  Interest  payable on the
                                   Securities of a Series on a Distribution Date
                                   will include all interest  accrued during the
                                   period  specified  in the related  Prospectus
                                   Supplement.    See    "Description   of   the
                                   Securities--Payments of Interest."

PRINCIPAL PAYMENTS...............  All  payments  of  principal  of a Series  of
                                   Securities  will  be  made  in  an  aggregate
                                   amount determined as set forth in the related
                                   Prospectus  Supplement,  and  will be paid at
                                   the  times,  allocated  among the  Classes of
                                   such  Series  in the order  and  amounts  and
                                   applied  either on a pro rata or a random lot
                                   basis among all Securities of any such Class,
                                   all as  specified  in the related  Prospectus
                                   Supplement.

FINAL SCHEDULED
 DISTRIBUTION DATE
 OF THE SECURITIES...............  The Final  Scheduled  Distribution  Date with
                                   respect  to (i)  each  Class  of Notes is the
                                   date not later  than which  principal  of the
                                   Notes  will be fully paid and (ii) each Class
                                   of  Certificates  is the date after  which no
                                   Certificates  of such Class are  expected  to
                                   remain  outstanding,  in each case calculated
                                   on the basis of the assumptions applicable to
                                   such   Series   described   in  the   related
                                   Prospectus  Supplement.  The Final  Scheduled
                                   Distribution  Date of a Class  may  equal the
                                   maturity  date of the  Primary  Asset  in the
                                   related Trust Fund that has the latest stated
                                   maturity,  or will be determined as described
                                   herein   and   in  the   related   Prospectus
                                   Supplement.

                                   The  actual  final  Distribution  Date of the
                                   Securities  of a Series  will,  to the extent
                                   described    in   the   related    Prospectus
                                   Supplement,  depend  upon the rate of payment
                                   (including  prepayments,  liquidations due to
                                   default,   the  receipt  of   proceeds   from
                                   casualty  Insurance Policies and repurchases)
                                   of the Loans or Underlying  Loans relating to
                                   the Private Securities, as applicable, in the
                                   related   Trust   Fund.    Unless   otherwise
                                   specified    in   the   related    Prospectus
                                   Supplement,  the  actual  final  Distribution
                                   Date  of any  Security  is  likely  to  occur
                                   earlier and may occur  substantially  earlier
                                   or may occur  later than its Final  Scheduled
                                   Distribution   Date  as  a   result   of  the
                                   application  of  prepayments to the reduction
                                   of the principal  balances of the  Securities
                                   and as a result of  defaults  on the  Primary
                                   Assets.  The rate of payments on the Loans or
                                   Underlying  Loans  relating  to  the  Private
                                   Securities,  as applicable, in the Trust Fund
                                   for a Series  will  depend  on a  variety  of
                                   factors, including certain characteristics of
                                   such   Loans   or   Underlying    Loans,   as
                                   applicable,   and  the  prevailing  level  of
                                   interest  rates from time to time, as well as
                                   on a variety of economic,  demographic,  tax,
                                   legal, social and other factors. No assurance
                                   can  be  given  as to the  actual  prepayment
                                   experience  with  respect  to a  Series.  See
                                   "Risk    Factors--Yield    May    Vary"   and
                                   "Description   of  the   Securities--Weighted
                                   Average Life of the Securities" herein.

OPTIONAL TERMINATION.............  One or  more  Classes  of  Securities  of any
                                   Series  may be  redeemed  or  repurchased  in
                                   whole or in part, at the  Depositor's  or the
                                   Servicer's option, at such time and under the
                                   circumstances   specified   in  the   related
                                   Prospectus Supplement, at the price set forth
                                   therein.  If  so  specified  in  the  related
                                   Prospectus   Supplement   for  a  Series   of
                                   Securities,  the  Depositor,  the Servicer or
                                   such other  entity that is  specified  in the
                                   related  Prospectus  Supplement  may,  at its
                                   option,  cause  an early  termination  of the
                                   related Trust Fund by repurchasing all of the
                                   Primary Assets remaining in the Trust Fund on
                                   or  after a  specified  date,  or on or after
                                   such time as the aggregate  principal balance
                                   of  the  Securities  of  the  Series  or  the
                                   Primary  Assets  relating to such Series,  as
                                   specified    in   the   related    Prospectus
                                   Supplement,   is  less  than  the  amount  or
                                   percentage    specified    in   the   related
                                   Prospectus  Supplement.  See  "Description of
                                   the Securities--Optional Redemption, Purchase
                                   or Termination."

                                   In   addition,    the   related    Prospectus
                                   Supplement  may provide  other  circumstances
                                   under which Holders of Securities of a Series
                                   could be  fully  paid  significantly  earlier
                                   than would  otherwise be the case if payments
                                   or  distributions  were  solely  based on the
                                   activity of the related Primary Assets.

THE TRUST FUND...................  The  Trust  Fund for a Series  of  Securities
                                   will  consist  of one or more  of the  assets
                                   described  below, as described in the related
                                   Prospectus Supplement.

 A.  PRIMARY ASSETS..............  The  Primary  Assets for a Series may consist
                                   of any  combination of the following  assets,
                                   to the extent and as specified in the related
                                   Prospectus  Supplement.  The  Primary  Assets
                                   will be  purchased  from the Seller or may be
                                   purchased by the Depositor in the open market
                                   or  in  privately  negotiated   transactions,
                                   including    transactions    with    entities
                                   affiliated with the Depositor.

   

   (1)  LOANS....................  Primary Assets for a Series will consist,  in
                                   whole or in part, of Loans. Some Loans may be
                                   delinquent or  non-performing as specified in
                                   the related Prospectus Supplement.  Loans may
                                   be   originated   by  or  acquired   from  an
                                   affiliate of the Depositor,  and an affiliate
                                   of  the  Depositor  may  be an  obligor  with
                                   respect to any such  Loan.  The Loans will be
                                   conventional  contracts or contracts  insured
                                   by the Federal  Housing  Administration  (the
                                   "FHA")  or   partially   guaranteed   by  the
                                   Veterans  Administration (the "VA"). See "The
                                   Trust  Funds--The  Loans" for a discussion of
                                   such  guarantees.  To the extent  provided in
                                   the related Prospectus Supplement, additional
                                   Loans may be periodically  added to the Trust
                                   Fund,  or may be removed from time to time if
                                   certain   asset   value  tests  are  met,  as
                                   described    in   the   related    Prospectus
                                   Supplement.
    

                                   The "Loans" for a Series will  consist of (i)
                                   closed-end home equity loans (the "Closed-End
                                   Loans") and/or revolving home equity loans or
                                   certain   balances  therein  (the  "Revolving
                                   Credit  Line Loans"  and,  together  with the
                                   Closed-End  Loans, the "Mortgage  Loans") and
                                   (ii)  home  improvement   installment   sales
                                   contracts  and  installment  loan  agreements
                                   (the  "Home  Improvement   Contracts").   The
                                   Mortgage  Loans  and  the  Home   Improvement
                                   Contracts are collectively referred to herein
                                   as the  "Loans."  The Loans may, as specified
                                   in the related  Prospectus  Supplement,  have
                                   various  payment  characteristics,  including
                                   balloon or other irregular  payment features,
                                   and may accrue interest at a fixed rate or an
                                   adjustable rate.

                                   As  specified   in  the  related   Prospectus
                                   Supplement,  the Mortgage Loans will, and the
                                   Home Improvement Contracts may, be secured by
                                   mortgages and deeds of trust or other similar
                                   security  instruments  creating a lien on the
                                   related  Mortgaged  Property,  which  may  be
                                   subordinated  to one or more senior  liens on
                                   the  Mortgaged  Property as  described in the
                                   related Prospectus  Supplement.  As specified
                                   in the related  Prospectus  Supplement,  Home
                                   Improvement  Contracts  may be  unsecured  or
                                   secured by purchase money security  interests
                                   in the Home  Improvements  financed  thereby.
                                   The   Mortgaged   Properties   and  the  Home
                                   Improvements  are  collectively  referred  to
                                   herein as the "Properties."

                                   The  related   Prospectus   Supplement   will
                                   describe certain characteristics of the Loans
                                   for a Series  including,  without  limitation
                                   and to the extent relevant: (i) the aggregate
                                   unpaid Principal Balance of the Loans (or the
                                   aggregate unpaid  Principal  Balance included
                                   in the Trust  Fund for the  related  Series);
                                   (ii) the range and weighted average Loan Rate
                                   on the  Loans  and in the case of  adjustable
                                   rate Loans, the range and weighted average of
                                   the Current Loan Rates and the Lifetime  Rate
                                   Caps, if any; (iii) the range and the average
                                   outstanding  Principal  Balance of the Loans;
                                   (iv)  the  weighted   average   original  and
                                   remaining   term-to-stated  maturity  of  the
                                   Loans and the range of original and remaining
                                   terms-to-stated maturity, if applicable;  (v)
                                   the range and Combined  Loan-to-Value  Ratios
                                   or Loan-to-Value  Ratios,  as applicable,  of
                                   the Loans,  computed in the manner  described
                                   in the related  Prospectus  Supplement;  (vi)
                                   the  percentage  (by Principal  Balance as of
                                   the  Cut-off   Date)  of  Loans  that  accrue
                                   interest  at  adjustable  or  fixed  interest
                                   rates; (vii) any enhancement  relating to the
                                   Loans;  (viii) the  percentage  (by Principal
                                   Balance as of the Cut-off Date) of Loans that
                                   are secured by Mortgaged  Properties  or Home
                                   Improvements, or that are unsecured; (ix) the
                                   geographic   distribution  of  any  Mortgaged
                                   Properties  securing  the Loans;  (x) the use
                                   and type of each  Property  securing  a Loan;
                                   (xi) the lien  priority  of the Loans;  (xii)
                                   the   delinquency    status   and   year   of
                                   origination of the Loans; (xiii) whether such
                                   Loans are Closed-End  Loans and/or  Revolving
                                   Credit Line  Loans;  and (xiv) in the case of
                                   Revolving  Credit  Line  Loans,  the  general
                                   payment  and  credit  line  features  of such
                                   Loans and other pertinent features thereof.

   (2)  PRIVATE SECURITIES.......  Primary  Assets for a Series may consist,  in
                                   whole  or in  part,  of  Private  Securities,
                                   which include (i)  pass-through  certificates
                                   representing beneficial interests in loans of
                                   the type that would  otherwise be eligible to
                                   be Loans  (the  "Underlying  Loans")  or (ii)
                                   collateralized    obligations    secured   by
                                   Underlying     Loans.    Such    pass-through
                                   certificates  or  collateralized  obligations
                                   will have  previously  been (i)  offered  and
                                   distributed  to  the  public  pursuant  to an
                                   effective   registration  statement  or  (ii)
                                   purchased in a transaction  not involving any
                                   public  offering  from a person who is not an
                                   affiliate of the issuer of such securities at
                                   the time of sale (nor an affiliate thereof at
                                   any time during the three preceding  months);
                                   provided,  that a period  of three  years has
                                   elapsed  since  the  later of the  date  such
                                   securities  were  acquired  from the  related
                                   issuer  or  an  affiliate  thereof.  Although
                                   individual Underlying Loans may be insured or
                                   guaranteed  by the United States or an agency
                                   or instrumentality thereof, they need not be,
                                   and the Private  Securities  themselves  will
                                   not be, so  insured or  guaranteed.  See "The
                                   Trust   Funds--Private   Securities."  Unless
                                   otherwise   specified   in   the   Prospectus
                                   Supplement    relating   to   a   Series   of
                                   Securities,    payments    on   the   Private
                                   Securities  will be  distributed  directly to
                                   the related PS Trustee as registered owner of
                                   such Private Securities.

                                   The  related  Prospectus   Supplement  for  a
                                   Series will specify (on an approximate basis,
                                   as  described  above,  and  as  of  the  date
                                   specified    in   the   related    Prospectus
                                   Supplement),  to the extent  relevant  and to
                                   the extent  such  information  is  reasonably
                                   available to the  Depositor and the Depositor
                                   reasonably  believes such  information  to be
                                   reliable:   (i)  the  aggregate   approximate
                                   principal  amount  and  type  of any  Private
                                   Securities  to be  included in the Trust Fund
                                   for such Series; (ii) certain characteristics
                                   of the  Underlying  Loans,  including (a) the
                                   payment  features  of such  Underlying  Loans
                                   (i.e.,  whether  they  are  Closed-End  Loans
                                   and/or Revolving  Credit Line Loans,  whether
                                   they are fixed  rate or  adjustable  rate and
                                   whether   they   provide   for  fixed   level
                                   payments,   negative  amortization  or  other
                                   payment   features),   (b)  the   approximate
                                   aggregate principal amount of such Underlying
                                   Loans  that are  insured or  guaranteed  by a
                                   governmental entity, (c) the servicing fee or
                                   range of servicing  fees with respect to such
                                   Underlying  Loans (d) the minimum and maximum
                                   stated maturities of such Underlying Loans at
                                   origination,  (e) the lien  priority  of such
                                   Underlying  Loans  and  (f)  the  delinquency
                                   status  and  year  of   origination  of  such
                                   Underlying Loans;  (iii) the maximum original
                                   term-to-stated   maturity   of  the   Private
                                   Securities;   (iv)   the   weighted   average
                                   term-to-stated   maturity   of  the   Private
                                   Securities;    (v)   the    pass-through   or
                                   certificate  rate or ranges  thereof  for the
                                   Private  Securities;   (vi)  the  sponsor  or
                                   depositor of the Private  Securities (the "PS
                                   Sponsor"),   the   servicer  of  the  Private
                                   Securities   (the  "PS   Servicer")  and  the
                                   trustee of the  Private  Securities  (the "PS
                                   Trustee");  (vii) certain  characteristics of
                                   enhancement,  if any, such as reserve  funds,
                                   insurance  policies,  letters  of  credit  or
                                   guarantees,  relating to the Loans underlying
                                   the Private  Securities,  or to such  Private
                                   Securities  themselves;  (viii)  the terms on
                                   which  the   Underlying   Loans  may  or  are
                                   required  to be  repurchased  prior to stated
                                   maturity;   and  (ix)  the   terms  on  which
                                   substitute  Underlying Loans may be delivered
                                   to replace those initially deposited with the
                                   PS Trustee. See "The Trust  Funds--Additional
                                   Information" herein.

   B.  COLLECTION AND
       DISTRIBUTION ACCOUNTS.....  Unless  otherwise  provided  in  the  related
                                   Prospectus Supplement,  all payments on or in
                                   respect  of the  Primary  Assets for a Series
                                   will  be  remitted  directly  to  an  account
                                   (each,   a   "Collection   Account")   to  be
                                   established  for such Series with the Trustee
                                   or the Servicer,  in the name of the Trustee.
                                   Unless  otherwise  provided  in  the  related
                                   Prospectus Supplement, the applicable Trustee
                                   shall be  required  to apply a portion of the
                                   amount in the  Collection  Account,  together
                                   with  reinvestment   earnings  from  eligible
                                   investments    specified   in   the   related
                                   Prospectus  Supplement,  to  the  payment  of
                                   certain amounts payable to the Servicer under
                                   the related  Agreement  and any other  person
                                   specified in the Prospectus  Supplement,  and
                                   to  deposit  a portion  of the  amount in the
                                   Collection  Account  into a separate  account
                                   (each,  a   "Distribution   Account")  to  be
                                   established  for  such  Series,  each  in the
                                   manner  and at  the  times  specified  in the
                                   related  Prospectus  Supplement.  All amounts
                                   deposited into such  Distribution  Account(s)
                                   will be available, unless otherwise specified
                                   in the related Prospectus Supplement, for (i)
                                   application  to the payment of  principal  of
                                   and interest on such Series of  Securities on
                                   the next  Distribution  Date, (ii) the making
                                   of adequate  provision for future payments on
                                   certain  Classes of Securities  and (iii) any
                                   other   purpose   specified  in  the  related
                                   Prospectus  Supplement.  After  applying  the
                                   funds in the Collection  Account as described
                                   above,  any funds remaining in the Collection
                                   Account may be paid over to the Servicer, the
                                   Depositor,  any provider of Enhancement  with
                                   respect to such Series (an "Enhancer") or any
                                   other person  entitled  thereto in the manner
                                   and at the  times  specified  in the  related
                                   Prospectus Supplement.

   C.  PRE-FUNDING AND
       CAPITALIZED INTEREST
       ACCOUNTS..................  If  specified   in  the  related   Prospectus
                                   Supplement,  a Trust Fund will include one or
                                   more  segregated   trust  accounts  (each,  a
                                   "Pre-Funding    Account")   established   and
                                   maintained with the Trustee of the Trust Fund
                                   for the related Series (the "Trustee"). If so
                                   specified,  on  the  Closing  Date  for  such
                                   Series, a portion of the proceeds of the sale
                                   of  the   Securities  of  such  Series  (such
                                   amount,  the  "Pre-Funded  Amount")  will  be
                                   deposited  into the  Pre-Funding  Account and
                                   may be used to  purchase  additional  Primary
                                   Assets during the period of time specified in
                                   the  related   Prospectus   Supplement   (the
                                   "Pre-Funding  Period"). The Primary Assets to
                                   be so purchased generally will be selected on
                                   the basis of the same  criteria as those used
                                   to select the initial Primary Assets, and the
                                   same  representations  and warranties will be
                                   made with respect thereto.  If any Pre-Funded
                                   Amount remains on deposit in the  Pre-Funding
                                   Account at the end of the Pre-Funding Period,
                                   such  amount  will be  applied  in the manner
                                   specified    in   the   related    Prospectus
                                   Supplement  to prepay  the Notes  and/or  the
                                   Certificates of the applicable Series.

                                   If a Pre-Funding Account is established,  one
                                   or more  segregated  trust accounts  (each, a
                                   "Capitalized   Interest   Account")   may  be
                                   established  and maintained  with the Trustee
                                   for  the  related  Series.   On  the  related
                                   Closing  Date,  a portion of the  proceeds of
                                   the  sale of the  Securities  of such  Series
                                   will  be  deposited   into  the   Capitalized
                                   Interest Account and used to fund the excess,
                                   if any,  of (i) the sum of (a) the  amount of
                                   interest  accrued on the  Securities  of such
                                   Series and (b) if  specified  in the  related
                                   Prospectus   Supplement,   certain   fees  or
                                   expenses during the  Pre-Funding  Period such
                                   as trustee fees and credit  enhancement fees,
                                   over (ii) the  amount of  interest  available
                                   therefor from the Primary Assets in the Trust
                                   Fund.   Any   amounts   on   deposit  in  the
                                   Capitalized  Interest  Account  at the end of
                                   the Pre-Funding Period that are not necessary
                                   for  such  purposes  will be  distributed  as
                                   specified    in   the   related    Prospectus
                                   Supplement.

ENHANCEMENT......................  If  stated  in  the   Prospectus   Supplement
                                   relating  to a  Series,  the  Depositor  will
                                   obtain  an  irrevocable   letter  of  credit,
                                   surety  bond,   insurance   policy  (each,  a
                                   "Security  Policy")  or other  form of credit
                                   support   (collectively,   "Enhancement")  in
                                   favor of the applicable  Trustee on behalf of
                                   the  Holders  of such  Series  and any  other
                                   person    specified   in   such    Prospectus
                                   Supplement from an institution  acceptable to
                                   the rating  agency or agencies  identified in
                                   the related  Prospectus  Supplement as rating
                                   such Series of  Securities  (each,  a "Rating
                                   Agency") for the  purposes  specified in such
                                   Prospectus  Supplement.  The Enhancement will
                                   support the  payments on the  Securities  and
                                   may be used for other purposes, to the extent
                                   and under the  conditions  specified  in such
                                   Prospectus Supplement. See "Enhancement."

                                   Enhancement  for a Series may  include one or
                                   more of the following  types of  Enhancement,
                                   or such other type of  Enhancement  specified
                                   in the related Prospectus Supplement.

   A.  SUBORDINATE
       SECURITIES................  If   stated   in   the   related   Prospectus
                                   Supplement,  Enhancement  for  a  Series  may
                                   consist   of   one   or   more   Classes   of
                                   Subordinated  Securities.  The  rights of the
                                   related   Subordinated   Securityholders   to
                                   receive  distributions  on  any  Distribution
                                   Date  will  be   subordinate   in  right  and
                                   priority  to the  rights of Holders of Senior
                                   Securities  of the  Series,  but  only to the
                                   extent  described  in the related  Prospectus
                                   Supplement.

   B.  INSURANCE.................  If   stated   in   the   related   Prospectus
                                   Supplement,  Enhancement  for  a  Series  may
                                   consist of special hazard Insurance Policies,
                                   bankruptcy bonds and other types of insurance
                                   supporting payments on the Securities.

   C.  RESERVE FUNDS.............  If stated in the Prospectus  Supplement,  the
                                   Depositor  may  deposit  cash,  a  letter  or
                                   letters of credit, short-term investments, or
                                   other  instruments  acceptable  to the Rating
                                   Agencies in one or more  reserve  funds to be
                                   established  in the  name  of the  applicable
                                   Trustee (each, a "Reserve Fund"),  which will
                                   be  used,  as  specified  in such  Prospectus
                                   Supplement,  by such Trustee to make required
                                   payments of  principal  of or interest on the
                                   Securities  of such Series,  to make adequate
                                   provision   for  future   payments   on  such
                                   Securities,   or  for   any   other   purpose
                                   specified  in the  Agreement  with respect to
                                   such Series, to the extent that funds are not
                                   otherwise available. In the alternative or in
                                   addition to such deposit,  a Reserve Fund for
                                   a Series may be funded through application of
                                   all or a portion of the excess cash flow from
                                   the Primary  Assets for such  Series,  to the
                                   extent  described  in the related  Prospectus
                                   Supplement.

   D.  MINIMUM PRINCIPAL
       PAYMENT AGREEMENT.........  If  stated  in  the   Prospectus   Supplement
                                   relating  to  a  Series  of  Securities,  the
                                   Depositor will enter into a minimum principal
                                   payment  agreement  (the  "Minimum  Principal
                                   Payment  Agreement")  with an entity  meeting
                                   the criteria of the Rating Agencies, pursuant
                                   to which such  entity will  provide  funds in
                                   the event that aggregate  principal  payments
                                   on the Primary Assets for such Series are not
                                   sufficient  to  make  certain  payments,   as
                                   provided    in   the    related    Prospectus
                                   Supplement.     See     "Enhancement--Minimum
                                   Principal Payment Agreement."

   E.  DEPOSIT AGREEMENT.........  If   stated   in   the   related   Prospectus
                                   Supplement,  the Depositor and the applicable
                                   Trustee   will   enter   into  a   guaranteed
                                   investment    contract   or   an   investment
                                   agreement (the "Deposit  Agreement") pursuant
                                   to which all or a portion of the amounts held
                                   in the Collection  Account,  the Distribution
                                   Account(s)  or in any  Reserve  Fund  will be
                                   invested  with the entity  specified  in such
                                   Prospectus  Supplement.  Such Trustee will be
                                   entitled  to  withdraw  amounts so  invested,
                                   plus  interest at a rate equal to the Assumed
                                   Reinvestment Rate, in the manner specified in
                                   such     Prospectus      Supplement.      See
                                   "Enhancement--Deposit Agreement."

SERVICING........................  The   Servicer   will  be   responsible   for
                                   servicing, managing and making collections on
                                   the  Loans  for a Series.  In  addition,  the
                                   Servicer,  if so  specified  in  the  related
                                   Prospectus Supplement,  will act as custodian
                                   and  will  be  responsible   for  maintaining
                                   custody    of   the   Loans    and    related
                                   documentation   on  behalf  of  the  Trustee.
                                   Advances with respect to delinquent  payments
                                   of principal of or interest on a Loan will be
                                   made  by the  Servicer  only  to  the  extent
                                   described    in   the   related    Prospectus
                                   Supplement. Such advances will be intended to
                                   provide  liquidity only and, unless otherwise
                                   specified    in   the   related    Prospectus
                                   Supplement,   will  be  reimbursable  to  the
                                   Servicer from scheduled payments of principal
                                   and interest, late collections,  the proceeds
                                   of  liquidation of the related Loans or other
                                   recoveries  relating to such Loans (including
                                   any Insurance Proceeds or payments from other
                                   credit   support).    In   performing   these
                                   functions,  the  Servicer  will  exercise the
                                   same   degree  of  skill  and  care  that  it
                                   customarily exercises with respect to similar
                                   receivables or Loans owned or serviced by it.
                                   Under  certain  limited  circumstances,   the
                                   Servicer  may resign or be removed,  in which
                                   event  either the  Trustee  or a  third-party
                                   servicer   will  be  appointed  as  successor
                                   servicer.   The   Servicer   will  receive  a
                                   periodic fee as servicing  compensation  (the
                                   "Servicing Fee") and may, as specified herein
                                   and in  the  related  Prospectus  Supplement,
                                   receive certain additional compensation.  See
                                   "Servicing of  Loans--Servicing  Compensation
                                   and Payment of Expenses" herein.

FEDERAL INCOME
 TAX CONSIDERATIONS

   A.  DEBT SECURITIES AND
       REMIC RESIDUAL
       SECURITIES................  If (i) an  election is made to treat all or a
                                   portion  of a Trust  Fund for a  Series  as a
                                   "real estate mortgage  investment conduit" (a
                                   "REMIC")  or (ii) so  provided in the related
                                   Prospectus Supplement, a Series of Securities
                                   will  include one or more  Classes of taxable
                                   debt  obligations  under the Internal Revenue
                                   Code of 1986, as amended (the "Code"). Stated
                                   interest  with  respect  to such  Classes  of
                                   Securities  will be  reported  by the related
                                   Holder  in  accordance   with  such  Holder's
                                   method of accounting except that, in the case
                                   of    Securities     constituting    "regular
                                   interests" in a REMIC ("Regular  Interests"),
                                   such interest will be required to be reported
                                   on the  accrual  methods  regardless  of such
                                   Holder's    usual   method   of   accounting.
                                   Securities   that   are   Compound   Interest
                                   Securities,   Zero   Coupon   Securities   or
                                   Interest Only  Securities  will,  and certain
                                   other  Classes of  Securities  may, be issued
                                   with original  issue  discount that is not de
                                   minimis.  In such cases,  the related  Holder
                                   will be  required to include  original  issue
                                   discount in gross income as it accrues, which
                                   may  be   prior  to  the   receipt   of  cash
                                   attributable to such income. If a Security is
                                   issued  at a  premium,  such  Holder  may  be
                                   entitled to make an election to amortize such
                                   premium on a constant yield method.

                                   In the case of a REMIC  election,  a Class of
                                   Securities   may  be   treated   as  a  REMIC
                                   "residual   interest"   (each,   a  "Residual
                                   Interest").  A Holder of a Residual  Interest
                                   will be required to include in its income its
                                   pro rata share of the  taxable  income of the
                                   REMIC. In certain  circumstances,  the Holder
                                   of a Residual Interest may have REMIC taxable
                                   income or tax liability attributable to REMIC
                                   taxable  income  for a  particular  period in
                                   excess of cash  distributions for such period
                                   or have an after-tax return that is less than
                                   the  after-tax   return  on  comparable  debt
                                   instruments.  In addition,  a portion (or, in
                                   some  cases,   all)  of  the  income  from  a
                                   Residual  Interest  (i) may not be subject to
                                   offset by losses  from  other  activities  or
                                   investments,   (ii)  for  a  Holder  that  is
                                   subject  to tax under  the Code on  unrelated
                                   business  taxable  income,  may be treated as
                                   unrelated  business  taxable income and (iii)
                                   for a foreign  Holder,  may not  qualify  for
                                   exemption  from or reduction of  withholding.
                                   In  addition,   (i)  Residual  Interests  are
                                   subject  to  transfer  restrictions  and (ii)
                                   certain transfers of Residual  Interests will
                                   not be  recognized  for  federal  income  tax
                                   purposes.  Further,  individual  Holders  are
                                   subject to limitations  on the  deductibility
                                   of  expenses  of  the  REMIC.   See  "Certain
                                   Federal Income Tax Considerations."

   B.  NON-REMIC
       PASS-THROUGH
       SECURITIES................  If so  specified  in the  related  Prospectus
                                   Supplement,  the Trust Fund for a Series will
                                   be treated as a grantor trust and will not be
                                   classified  as an  association  taxable  as a
                                   corporation  for federal income tax purposes,
                                   and  Holders  of  Securities  of such  Series
                                   ("Pass-Through  Securities")  will be treated
                                   as owning  directly rights to receive certain
                                   payments of interest or  principal,  or both,
                                   on the Primary  Assets held in the Trust Fund
                                   for such Series. All income with respect to a
                                   Stripped  Security  will be accounted  for as
                                   original issue discount and, unless otherwise
                                   specified    in   the   related    Prospectus
                                   Supplement,   will   be   reported   by   the
                                   applicable Trustee on an accrual basis, which
                                   may  be   prior  to  the   receipt   of  cash
                                   associated with such income.

   C.  OWNER TRUST
       SECURITIES................  If so specified in the Prospectus Supplement,
                                   the  Trust   Fund  will  be   treated   as  a
                                   partnership for purposes of federal and state
                                   income   tax.   Each   Noteholder,   by   the
                                   acceptance of a Note of a given Series,  will
                                   agree to treat such Note as indebtedness; and
                                   each Certificateholder,  by the acceptance of
                                   a Certificate  of a given Series,  will agree
                                   to  treat  the   related   Trust  Fund  as  a
                                   partnership  in which such  Certificateholder
                                   is a partner for federal income and state tax
                                   purposes.  Alternative  characterizations  of
                                   such  Trust  Fund and such  Certificates  are
                                   possible,  but would not result in materially
                                   adverse       tax       consequences       to
                                   Certificateholders.   See  "Certain   Federal
                                   Income Tax Considerations."

ERISA CONSIDERATIONS.............  A fiduciary of any  employee  benefit plan or
                                   other retirement plan or arrangement  subject
                                   to the Employee  Retirement  Income  Security
                                   Act of 1974,  as  amended  ("ERISA"),  or the
                                   Code  should  carefully  review  with its own
                                   legal   advisors   whether  the  purchase  or
                                   holding  of  Securities  could give rise to a
                                   transaction     prohibited    or    otherwise
                                   impermissible   under   ERISA  or  the  Code.
                                   Certain  Classes  of  Securities  may  not be
                                   transferred unless the applicable Trustee and
                                   the Depositor are furnished  with a letter of
                                   representation  or an  opinion  of counsel to
                                   the effect that such transfer will not result
                                   in a violation of the prohibited  transaction
                                   provisions of ERISA and the Code and will not
                                   subject the applicable Trustee, the Depositor
                                   or the  Servicer to  additional  obligations.
                                   See "Description of the  Securities--General"
                                   and "ERISA Considerations."

LEGAL INVESTMENT.................  Unless  otherwise  specified  in the  related
                                   Prospectus  Supplement,  Securities  of  each
                                   Series  offered  by this  Prospectus  and the
                                   related   Prospectus   Supplement   will  not
                                   constitute   "mortgage  related   securities"
                                   under   the   Secondary    Mortgage    Market
                                   Enhancement   Act   of   1984,   as   amended
                                   ("SMMEA").    Investors   whose    investment
                                   authority  is subject  to legal  restrictions
                                   should  consult  their own legal  advisors to
                                   determine  whether  and to  what  extent  the
                                   Securities  constitute legal  investments for
                                   them. See "Legal Investment."

USE OF PROCEEDS..................  The Depositor  will use the net proceeds from
                                   the  sale of each  Series  for one or more of
                                   the following  purposes:  (i) to purchase the
                                   related   Primary   Assets,   (ii)  to  repay
                                   indebtedness  incurred  to  obtain  funds  to
                                   acquire   such  Primary   Assets,   (iii)  to
                                   establish any Reserve Funds  described in the
                                   related Prospectus Supplement and (iv) to pay
                                   costs  of   structuring   and  issuing   such
                                   Securities,  including the costs of obtaining
                                   Enhancement,  if any. If so  specified in the
                                   related Prospectus  Supplement,  the purchase
                                   of the  Primary  Assets for a Series  will be
                                   effected by an exchange  of  Securities  with
                                   the Seller of such Primary  Assets.  See "Use
                                   of Proceeds."

RATINGS..........................  It will be a requirement  for issuance of any
                                   Series  that the  Securities  offered by this
                                   Prospectus   and   the   related   Prospectus
                                   Supplement  be rated by at least  one  Rating
                                   Agency in one of its four highest  applicable
                                   rating  categories.  The  rating  or  ratings
                                   applicable   to  Securities  of  each  Series
                                   offered hereby and by the related  Prospectus
                                   Supplement  will  be  as  set  forth  in  the
                                   related Prospectus  Supplement.  A securities
                                   rating should be evaluated  independently  of
                                   similar   ratings  on   different   types  of
                                   securities.  A  securities  rating  is  not a
                                   recommendation   to   buy,   hold   or   sell
                                   securities,  and does not  address the effect
                                   that  the  rate of  prepayments  on  Loans or
                                   Underlying    Loans   relating   to   Private
                                   Securities,  as applicable,  for a Series may
                                   have  on  the  yield  to   investors  in  the
                                   Securities   of  such   Series.   See   "Risk
                                   Factors--Ratings Are Not Recommendations."



<PAGE>


                                  RISK FACTORS

     Investors should  consider,  among other things,  the following  factors in
connection with the purchase of the Securities.

     NO  SECONDARY  MARKET.  There will be no market for the  Securities  of any
Series  prior to the  issuance  thereof,  and there can be no  assurance  that a
secondary  market will  develop  or, if it does  develop,  that it will  provide
Holders  with  liquidity  of  investment  or will  continue  for the life of the
Securities  of  such  Series.  The  underwriter(s)   specified  in  the  related
Prospectus Supplement (the "Underwriters")  expect to make a secondary market in
the related Securities, but will have no obligation to do so.

     PRIMARY  ASSETS ARE ONLY SOURCE OF REPAYMENT.  The Depositor does not have,
nor is it expected to have, any significant  assets.  The Securities of a Series
will be payable  solely  from the assets of the Trust Fund for such  Securities.
There will be no recourse to the  Depositor  or any other person for any default
on or any failure to receive  distributions on the Securities.  Further,  unless
otherwise stated in the related Prospectus Supplement, at the times set forth in
such Prospectus Supplement,  certain Primary Assets and/or any balance remaining
in the Collection  Account or Distribution  Account(s)  immediately after making
all payments due on the Securities of such Series and other  payments  specified
in Securities Prospectus Supplement, may be promptly released or remitted to the
Depositor,  the Servicer, the Enhancer or any other person entitled thereto, and
will no longer be  available  for  making  payments  to  Holders.  Consequently,
Holders of Securities of each Series must rely solely upon payments with respect
to the Primary  Assets and the other  assets  constituting  the Trust Fund for a
Series of Securities,  including, if applicable,  any amounts available pursuant
to any Enhancement for such Series, for the payment of principal of and interest
on the Securities of such Series.

     Holders of Notes  will be  required  under the  Indenture  to proceed  only
against the Primary Assets and other assets  constituting the related Trust Fund
in the case of a default with respect to such Notes and may not proceed  against
any assets of the Depositor.  There is no assurance that the market value of the
Primary  Assets or any other assets for a Series will at any time be equal to or
greater than the  aggregate  principal  amount of the  Securities of such Series
then  outstanding,  plus accrued interest  thereon.  Moreover,  upon an Event of
Default  under the  Indenture  for a Series of Notes and a sale of the assets in
the  Trust  Fund or upon a sale of the  assets  of a Trust  Fund for a Series of
Certificates, the Trustee under the related Indenture (the "Indenture Trustee"),
the Servicer,  if any, the Enhancer and any other service provider  specified in
the  related  Prospectus  Supplement  generally  will be entitled to receive the
proceeds of any such sale to the extent of unpaid fees and other  amounts  owing
to such persons under the related Agreement prior to distributions to Holders of
Securities.  Upon any such sale, the proceeds thereof may be insufficient to pay
in full the principal of and interest on the Securities of such Series.

     The  only  obligations,  if  any,  of the  Depositor  with  respect  to the
Securities  of any  Series  will be  pursuant  to  certain  representations  and
warranties.  See "The  Agreements--Assignment  of Primary  Assets"  herein.  The
Depositor  does not  have,  and is not  expected  in the  future  to  have,  any
significant  assets  with which to meet any  obligation  to  repurchase  Primary
Assets with  respect to which there has been a breach of any  representation  or
warranty.  If, for example,  the Depositor were required to repurchase a Primary
Asset, its only source of funds from which to make such repurchase would be from
funds obtained from the  enforcement of a corresponding  obligation,  if any, on
the part of the originator of the Primary Assets, the Servicer or the Seller, as
the case may be, or from a Reserve Fund  established  to provide  funds for such
repurchases.

     LIMITED PROTECTION AGAINST LOSSES.  Although any Enhancement is intended to
reduce  the risk of  delinquent  payments  or losses to  Holders  of  Securities
entitled to the benefit thereof, the amount of such Enhancement will be limited,
as set forth in the related Prospectus Supplement, and will decline and could be
depleted under certain circumstances prior to the payment in full of the related
Series  of  Securities,  and  as  a  result,  Holders  may  suffer  losses.  See
"Enhancement."

     YIELD  MAY VARY;  SUBORDINATION.  The yield to  maturity  experienced  by a
Holder of Securities  may be affected by the rate of payment of principal of the
Loans or Underlying Loans relating to the Private Securities, as applicable. The
timing of principal payments on the Securities of a Series will be affected by a
number of factors, including the following: (i) the extent of prepayments of the
Loans or Underlying  Loans  relating to the Private  Securities,  as applicable,
which prepayments may be influenced by a variety of factors;  (ii) the manner of
allocating  principal  payments  among the Classes of  Securities of a Series as
specified in the related Prospectus Supplement;  (iii) the exercise by the party
entitled thereto of any right of optional  termination;  and (iv) in the case of
Trust Funds  comprised of Revolving  Credit Line Loans,  any  provisions  in the
related Agreement described in the applicable  Prospectus  Supplement respecting
any non-amortization,  early amortization or scheduled  amortization period. See
"Description   of  the   Securities--Weighted   Average  Life  of   Securities."
Prepayments  may also result from  repurchases of Loans or Underlying  Loans, as
applicable,  due to  material  breaches  of  the  Seller's  or  the  Depositor's
warranties.

     Interest payable on the Securities of a Series on a Distribution  Date will
include  all  interest  accrued  during  the  period  specified  in the  related
Prospectus  Supplement.  In the event interest accrues during the calendar month
prior to a  Distribution  Date,  the effective  yield to Holders will be reduced
from the yield that would  otherwise be  obtainable  if interest  payable on the
Security were to accrue through the day immediately  preceding each Distribution
Date,  and the  effective  yield  (at  par) to  Holders  will be less  than  the
indicated  coupon  rate.  See  "Description  of  the   Securities--Payments   of
Interest."

     The rights of  Subordinated  Securityholders  to receive  distributions  to
which they would  otherwise  be entitled  with respect to the Trust Fund will be
subordinate to the rights of the Servicer and the Holders of Senior  Securities,
to the extent described in the related Prospectus Supplement. As a result of the
foregoing,  investors must be prepared to bear the risk that they may be subject
to delays in  payment  and may not  recover  their  initial  investments  in the
Subordinated Securities.

     BALLOON  PAYMENTS.  Certain of the Loans as of the related Cut-off Date may
not be fully  amortizing  over their terms to  maturity,  and thus will  require
substantial   principal  payments  (i.e.,  balloon  payments)  at  their  stated
maturity.  Loans with balloon  payments involve a greater degree of risk because
the ability of a borrower to make a balloon  payment  typically will depend upon
such borrower's ability either to timely refinance the related Loan or to timely
sell the related  Property.  The ability of a borrower to  accomplish  either of
these  goals will be affected  by a number of  factors,  including  the level of
available  mortgage  rates at the time of sale or  refinancing,  the  borrower's
equity in the related Property,  the financial condition of the borrower and tax
laws.  Losses  on such  Loans  that  are not  otherwise  covered  by the  credit
enhancement  described in the applicable  Prospectus Supplement will be borne by
the Holders of one or more Classes of Securities of the related Series.

     PROPERTY VALUES MAY BE INSUFFICIENT.  If the Mortgage Loans in a Trust Fund
are primarily junior liens  subordinate to the rights of the mortgagee under the
related  senior  mortgage  or  mortgages,  the  proceeds  from any  liquidation,
insurance  or  condemnation   proceedings  will  be  available  to  satisfy  the
outstanding  balance of such junior  mortgage only to the extent that the claims
of such senior  mortgagees  have been  satisfied in full,  including any related
foreclosure  costs.  In addition,  a junior  mortgagee  may not foreclose on the
Property  securing a junior mortgage unless it forecloses  subject to the senior
mortgages,  in which case it must either pay the entire amount due on the senior
mortgages  to the  senior  mortgagees  at or  prior to the  foreclosure  sale or
undertake the  obligation to make payments on the senior  mortgages in the event
the mortgagor is in default thereunder.  The Trust Fund will not have any source
of funds to satisfy  the senior  mortgages  or make  payments  due to the senior
mortgagees.

     There  are  several  factors  that  could  adversely  affect  the  value of
Properties such that the outstanding  balance of the related Loan, together with
any senior  financing on the Properties,  would equal or exceed the value of the
Properties.  Among the  factors  that  could  adversely  affect the value of the
Properties are an overall decline in the  residential  real estate market in the
areas in which the Properties are located or a decline in the general  condition
of the Properties as a result of failure of borrowers to maintain adequately the
Properties  or  of  natural  disasters  that  are  not  necessarily  covered  by
insurance, such as earthquakes and floods. Any such decline could extinguish the
value of a junior interest in a Property before having any effect on the related
senior  interest  therein.  If  such a  decline  occurs,  the  actual  rates  of
delinquencies,  foreclosure  and losses on the junior Loans could be higher than
those currently experienced in the mortgage lending industry in general.

     RISKS  RELATING TO CERTAIN  GEOGRAPHIC  REGIONS WHERE MORTGAGE LOANS MAY BE
CONCENTRATED.  Certain geographic regions of the United States from time to time
will experience  weaker regional economic  conditions and housing markets,  and,
consequently,  will experience higher rates of loss and delinquency than will be
experienced on mortgage loans generally.  The Mortgage Loans underlying  certain
Series  of  Securities  may  be   concentrated   in  these  regions,   and  such
concentration  may present risk  considerations  in addition to those  generally
present for similar mortgage-backed securities without such concentration.

     BOOK-ENTRY REGISTRATION.  If Securities are issued in book-entry form, such
registration  may reduce  the  liquidity  of such  Securities  in the  secondary
trading  market,  since  investors may be unwilling to purchase  Securities  for
which they cannot obtain physical certificates. Since transactions in book-entry
Securities  can be effected only through the Depository  Trust Company  ("DTC"),
participating  organizations,  Financial  Intermediaries  and certain banks, the
ability of a Holder to pledge a book-entry  Security to persons or entities that
do not  participate  in the DTC system may be limited  due to lack of a physical
certificate representing such Securities. Security Owners will not be recognized
as Holders as such term is used in the related  Agreement,  and Security  Owners
will be permitted to exercise the rights of Holders only indirectly  through DTC
and its Participants.

     In  addition,  Holders  may  experience  some  delay  in their  receipt  of
distributions  of  principal  of and interest on  book-entry  Securities,  since
distributions are required to be forwarded by the applicable  Trustee to DTC and
DTC will then be  required  to credit  such  distributions  to the  accounts  of
Depository participants, which thereafter will be required to credit them to the
accounts  of  Holders   either   directly  or   indirectly   through   Financial
Intermediaries.

     PRE-FUNDING  MAY ADVERSELY  AFFECT  INVESTMENT.  If a Trust Fund includes a
Pre-Funding  Account and the Principal  Balance of additional Loans delivered to
the  Trust  Fund  during  the  Pre-Funding  Period  is less  than  the  original
Pre-Funded  Amount,  the Holders of the  Securities  of the related  Series will
receive a prepayment of principal as and to the extent  described in the related
Prospectus  Supplement.  Any such principal  prepayment may adversely affect the
yield to maturity of the applicable Securities.  Since prevailing interest rates
are subject to  fluctuation,  there can be no assurance  that  investors will be
able to reinvest such a prepayment at yields equaling or exceeding the yields on
the related  Securities.  It is possible that the yield on any such reinvestment
will be lower,  and may be  significantly  lower,  than the yield on the related
Securities.

     The  ability  of a Trust  Fund to invest in  subsequent  Loans  during  the
related  Pre-Funding  Period will be  dependant  on the ability of the Seller to
originate  or acquire  Loans that satisfy the  requirements  for transfer to the
Trust Fund. The ability of the Seller to originate or acquire such Loans will be
affected by a variety of social and economic  factors,  including the prevailing
level of market interest rates,  unemployment levels and consumer perceptions of
general economic conditions.

     Although subsequent Loans must satisfy the characteristics described in the
related Prospectus Supplement and generally must be selected on the basis of the
same  criteria  as those used to select the initial  Loans,  such Loans may have
been originated more recently than the Loans originally transferred to the Trust
Fund and may be of a  lesser  credit  quality.  As a  result,  the  addition  of
subsequent Loans may adversely affect the performance of the related Securities.

     BANKRUPTCY  RISKS.  Federal and state statutory  provisions,  including the
federal  bankruptcy  laws and  state  laws  affording  relief  to  debtors,  may
interfere with or affect the ability of the secured  mortgage  lender to realize
upon its security.  For example,  in a proceeding  under the federal  Bankruptcy
Code, a lender may not foreclose on a mortgaged  property without the permission
of the bankruptcy court. The rehabilitation  plan proposed by the related debtor
may provide,  if the mortgaged property is not the debtor's principal  residence
and the court  determines that the value of the mortgaged  property is less than
the principal  balance of the related  mortgage  loan,  for the reduction of the
secured  indebtedness  to the value of the mortgaged  property as of the date of
the  commencement  of the bankruptcy,  rendering the lender a general  unsecured
creditor for the difference,  and also may reduce the monthly payments due under
such  mortgage  loan,  change the rate of interest and alter the  mortgage  loan
repayment  schedule.  The  effect  of any such  proceedings  under  the  federal
Bankruptcy  Code,  including but not limited to any automatic stay, could result
in delays in receiving  payments on the Loans  underlying a Series of Securities
and possible reductions in the aggregate amount of such payments.

     CONSEQUENCES OF OWNING ORIGINAL ISSUE DISCOUNT SECURITIES.  Debt Securities
that  are  Compound  Interest  Securities  will  be,  and  certain  of the  Debt
Securities  may be, issued with original  issue  discount for federal income tax
purposes.  A Holder of Debt Securities  issued with original issue discount will
be required to include  original  issue  discount in ordinary  gross  income for
federal  income tax  purposes as it  accrues,  in advance of receipt of the cash
attributable to such income.  Accrued but unpaid interest on the Debt Securities
that are  Compound  Interest  Securities  generally  will be  treated  as having
original  issue  discount  for this  purpose.  See "Certain  Federal  Income Tax
Considerations--Interest and Acquisition Discount" herein.

     REMIC-RELATED  RISKS.  Holders  of  Residual  Interest  Securities  will be
required to report on their federal income tax returns as ordinary  income their
pro rata share of the taxable  income of the REMIC,  regardless of the amount or
timing of their  receipt of cash  payments,  as  described  in "Certain  Federal
Income Tax Considerations." Accordingly, under certain circumstances, Holders of
Securities that constitute  Residual Interest Securities may have taxable income
and tax liabilities arising from such investment during a taxable year in excess
of the cash received during such period. Individual Holders of Residual Interest
Securities  may be limited in their ability to deduct  servicing  fees and other
expenses of the REMIC. In addition,  Residual Interest Securities are subject to
certain  restrictions  on  transfer.  Because of the  special tax  treatment  of
Residual  Interest  Securities,  the taxable income arising in a given year on a
Residual  Security  will not be  equal to the  taxable  income  associated  with
investment in a corporate bond or stripped  instrument  having similar cash flow
characteristics  and  pre-tax  yield.  Therefore,  the  after-tax  yield  on the
Residual  Interest  Security may be significantly  less than that of a corporate
bond  or  stripped   instrument   having  similar  cash  flow   characteristics.
Additionally,  prospective  purchasers  of a REMIC  Residual  Interest  Security
should be aware that the IRS recently finalized  regulations that provide that a
REMIC  Residual  Interest  Security  acquired  after  January 3, 1995  cannot be
marked-to-market.  Prospective  purchasers of a REMIC Residual Interest Security
should  consult their tax advisors  regarding the possible  application  of such
regulations. See "Certain Federal Income Tax Considerations--Taxation of Holders
of Residual Interest Securities--Mark to Market Rules."

     UNSECURED HOME  IMPROVEMENT AND OTHER LOANS.  The Trust Fund for any Series
may include Home  Improvement  Contracts  that are not secured by an interest in
real estate or  otherwise.  The Trust Fund for any Series may also  include home
equity  contracts that were  originated  with  Loan-to-Value  Ratios or Combined
Loan-to-Value  Ratios in excess of the value of the related  Mortgaged  Property
pledged as security therefor.  Under such circumstances,  the Trust Fund for the
related  Series  could be  treated  as a general  unsecured  creditor  as to any
unsecured  portion of any such Loan. In the event of a default under a Loan that
is unsecured in whole or in part, the related Trust Fund will have recourse only
against the borrower's  assets generally for the unsecured  portion of the Loan,
along  with  all  other  general  unsecured  creditors  of  the  borrower.  In a
bankruptcy or insolvency proceeding relating to a borrower on any such Loan, the
unsecured  obligations  of  the  borrower  with  respect  to  such  Loan  may be
discharged, even though the value of the borrower's assets made available to the
related  Trust  Fund as a general  unsecured  creditor  is  insufficient  to pay
amounts due and owning under the related Loan.

     RISK OF LOSSES ASSOCIATED WITH ADJUSTABLE RATE LOANS. Adjustable rate Loans
may be  underwritten on the basis of an assessment that Mortgagors will have the
ability to make  payments in higher  amounts after  relatively  short periods of
time. In some instances, Mortgagors' income may not be sufficient to enable them
to continue to make their loan payments as such  payments  increase and thus the
likelihood of default will increase.

     POTENTIAL LIABILITY FOR ENVIRONMENTAL CONDITIONS.  Real property pledged as
security  to a lender may be subject to certain  environmental  risks.  Federal,
state and local  laws and  regulations  impose a wide range of  requirements  on
activities  that may  affect the  environment,  health  and  safety.  In certain
circumstances,  these  laws and  regulations  impose  obligations  on  owners or
operators of  residential  properties  such as those  subject to the Loans.  The
failure  to  comply  with  such  laws and  regulations  may  result in fines and
penalties.

     In particular, under various federal, state and local laws and regulations,
an owner or operator  of real  estate may be liable for the costs of  addressing
hazardous  substances  on, in or beneath such property and related  costs.  Such
liability could exceed the value of the property and the aggregate assets of the
owner or operator.  In addition,  persons who  transport or dispose of hazardous
substances,  or  arrange  for  the  transportation,  disposal  or  treatment  of
hazardous substances, at off-site locations may also be held liable if there are
releases  or  threatened  releases  of  hazardous  substances  at such  off-site
locations.

     In  addition,  under  the  laws  of  some  states  and  under  the  Federal
Comprehensive Environmental Response, Compensation and Liability Act ("CERCLA"),
contamination  of property may give rise to a lien on the property to assure the
payment of the costs of clean-up.  In several  states,  such a lien has priority
over the lien of an existing mortgage against such property.

     Under the laws of some states, and under CERCLA and the Federal Solid Waste
Disposal  Act,  there is a  possibility  that a lender may be held  liable as an
"owner" or "operator" for costs of addressing releases or threatened releases of
hazardous substances at a property, or releases of petroleum from an underground
storage tank,  under certain  circumstances.  See "Certain  Legal Aspects of the
Loans--Environmental Risks."

     CONSUMER PROTECTION LAWS MAY AFFECT LOANS.  Applicable state laws generally
regulate  interest rates and other charges and require certain  disclosures.  In
addition,  other state laws,  public  policy and  general  principles  of equity
relating to the protection of consumers, unfair and deceptive practices and debt
collection  practices may apply to the origination,  servicing and collection of
the Loans.  Depending on the  provisions of the  applicable law and the specific
facts  and  circumstances  involved,  violations  of these  laws,  policies  and
principles  may limit the ability of the  Servicer to collect all or part of the
principal  of or interest on the Loans,  may entitle the borrower to a refund of
amounts previously paid and, in addition, could subject the owner of the Loan to
damages and administrative enforcement.

     The Loans are also subject to federal laws, including:

          (i) the Federal  Truth in Lending  Act and  Regulation  Z  promulgated
     thereunder,  which require certain  disclosures to the borrowers  regarding
     the terms of the Loans;

          (ii) the Equal Credit  Opportunity  Act and  Regulation B  promulgated
     thereunder, which prohibit discrimination on the basis of age, race, color,
     sex,  religion,   marital  status,   national  origin,  receipt  of  public
     assistance  or  the  exercise  of  any  right  under  the  Consumer  Credit
     Protection Act, in the extension of credit;

          (iii) the Fair  Credit  Reporting  Act,  which  regulates  the use and
     reporting of information related to the borrower's credit experience; and

          (iv) for loans that were  originated or closed after November 7, 1989,
     the Home  Equity  Loan  Consumer  Protection  Act of 1988,  which  requires
     additional application disclosures,  limits changes that may be made to the
     loan  documents  without the  borrower's  consent and  restricts a lender's
     ability to declare a default  or to suspend or reduce a  borrower's  credit
     limit to certain enumerated events.

     THE RIEGLE ACT.  Certain mortgage loans are subject to the Riegle Community
Development  and Regulatory  Improvement  Act of 1994 (the "Riegle Act"),  which
incorporates  the Home  Ownership  and  Equity  Protection  Act of  1994.  These
provisions impose additional disclosure and other requirements on creditors with
respect to  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose specified statutory liabilities upon creditors who fail to
comply with their  provisions and may affect the  enforceability  of the related
loans.  In addition,  any assignee of the creditor would generally be subject to
all claims and defenses  that the consumer  could assert  against the  creditor,
including, without limitation, the right to rescind the mortgage loan.

     The Home  Improvement  Contracts  are also subject to the  Preservation  of
Consumers'  Claims and Defenses  regulations of the Federal Trade Commission and
other similar  federal and state  statutes and  regulations  (collectively,  the
"Holder in Due Course  Rules"),  which  protect  the  homeowner  from  defective
craftsmanship or incomplete work by a contractor.  These laws permit the obligor
to  withhold  payment  if the work  does not meet  the  quality  and  durability
standards  agreed to by the  homeowner  and the  contractor.  The  Holder in Due
Course  Rules  have the effect of  subjecting  any  assignee  of the seller in a
consumer credit transaction to all claims and defenses the obligor in the credit
sale transaction could assert against the seller of the goods.

     Violations  of  certain  provisions  of these  federal  laws may  limit the
ability of the  Servicer to collect all or part of the  principal of or interest
on the Loans and in  addition,  could  subject  the Trust  Fund to  damages  and
administrative enforcement. See "Certain Legal Aspects of the Loans."

     CONTRACTS WILL NOT BE STAMPED.  In order to give notice of the right, title
and interest of Holders to the Home  Improvement  Contracts,  the Depositor will
cause a UCC-1 financing  statement to be executed by the Depositor or the Seller
identifying the applicable Trustee as the secured party and identifying all Home
Improvement  Contracts as collateral.  Unless otherwise specified in the related
Prospectus  Supplement,  the Home  Improvement  Contracts will not be stamped or
otherwise marked to reflect their assignment to the Trust Fund.  Therefore,  if,
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical  possession of the Home  Improvement  Contracts  without notice of such
assignment,  the interest of Holders in the Home Improvement  Contracts could be
defeated.  See  "Certain  Legal  Aspects  of  the  Loans--The  Home  Improvement
Contracts."

     RATINGS ARE NOT RECOMMENDATIONS.  It will be a condition to the issuance of
a Series  of  Securities  that they be rated in one of the four  highest  rating
categories  by  the  Rating  Agencies   identified  in  the  related  Prospectus
Supplement.  Any such rating would be based on, among other things, the adequacy
of the value of the  Primary  Assets and any  Enhancement  with  respect to such
Series.  Such rating should not be deemed a recommendation to purchase,  hold or
sell Securities, inasmuch as it does not address market price or suitability for
a  particular  investor.  There is also no  assurance  that any such rating will
remain in effect for any given period of time or may not be lowered or withdrawn
entirely by the Rating Agencies if in their judgment circumstances in the future
so warrant.  In addition to being lowered or withdrawn due to any erosion in the
adequacy of the value of the Primary  Assets,  such rating might also be lowered
or withdrawn, among other reasons, because of an adverse change in the financial
or other  condition of an Enhancer or a change in the rating of such  Enhancer's
long term debt.


                          DESCRIPTION OF THE SECURITIES

GENERAL

     Each Series of Notes will be issued  pursuant  to an  indenture  (each,  an
"Indenture")  between the related Trust Fund and the entity named in the related
Prospectus  Supplement as Indenture  Trustee with respect to such Series. A form
of Indenture has been filed as an exhibit to the Registration Statement of which
this  Prospectus  forms a part. The  Certificates  will also be issued in Series
pursuant to separate agreements (each, a "Pooling and Servicing  Agreement" or a
"Trust Agreement") among the Depositor,  the Servicer,  if the Series relates to
Loans, and the Trustee. A form of Pooling and Servicing Agreement has been filed
as an exhibit to the  Registration  Statement of which this  Prospectus  forms a
part. A Series may consist of both Notes and Certificates.

     The  Seller may agree to  reimburse  the  Depositor  for  certain  fees and
expenses  of the  Depositor  incurred  in  connection  with the  offering of the
Securities.

     The following  summaries  describe  certain  provisions  in the  Agreements
common to each Series of Securities. The summaries do not purport to be complete
and are subject to, and are  qualified in their  entirety by  reference  to, the
provisions of the  Agreements  and the  Prospectus  Supplement  relating to each
Series  of  Securities.  Where  particular  provisions  or  terms  used  in  the
Agreements  are referred to, the actual  provisions  (including  definitions  of
terms) are incorporated herein by reference as part of such summaries.

     Each  Series  of  Securities  will  consist  of  one  or  more  Classes  of
Securities,  one or more of which may be Compound Interest Securities,  Variable
Interest  Securities,  PAC Securities,  Zero Coupon  Securities,  Principal Only
Securities,  Interest Only Securities or Participating  Securities. A Series may
also include one or more Classes of Subordinated  Securities.  The Securities of
each Series will be issued only in fully  registered form,  without coupons,  in
the authorized  denominations for each Class specified in the related Prospectus
Supplement.  Upon satisfaction of the conditions,  if any, applicable to a Class
of a Series, as described in the related Prospectus Supplement,  the transfer of
the  Securities  may be registered  and the  Securities  may be exchanged at the
office of the applicable Trustee specified in the Prospectus  Supplement without
the  payment of any service  charge  other than any tax or  governmental  charge
payable in  connection  with such  registration  of  transfer  or  exchange.  If
specified in the related Prospectus Supplement,  one or more Classes of a Series
may be available in book-entry form only.

     Unless otherwise provided in the related Prospectus Supplement, payments of
principal  of and  interest  on a  Series  of  Securities  will  be  made on the
Distribution  Dates  specified  in the  Prospectus  Supplement  relating to such
Series by check  mailed to Holders  of such  Series,  registered  as such at the
close of  business  on the  record  date  specified  in the  related  Prospectus
Supplement applicable to such Distribution Dates at their addresses appearing on
the security register, except that (a) payments may be made by wire transfer (at
the  expense  of the Holder  requesting  payment  by wire  transfer)  in certain
circumstances  described  in the  related  Prospectus  Supplement  and (b) final
payments of  principal in  retirement  of each  Security  will be made only upon
presentation  and  surrender  of such  Security at the office of the  applicable
Trustee specified in the Prospectus Supplement. Notice of the final payment on a
Security will be mailed to the Holder of such Security  before the  Distribution
Date on which the final principal payment on any Security is expected to be made
to the Holder of such Security.

     Payments of principal of and interest on the Securities will be made by the
applicable Trustee, or a paying agent on behalf of such Trustee, as specified in
the related  Prospectus  Supplement.  Unless  otherwise  provided in the related
Prospectus  Supplement,  all payments  with respect to the Primary  Assets for a
Series,  together with reinvestment  income thereon,  amounts withdrawn from any
Reserve Fund, and amounts  available  pursuant to any other  Enhancement will be
deposited  directly  into the  Collection  Account.  If  provided in the related
Prospectus  Supplement,  such deposits may be net of certain  amounts payable to
the  related  Servicer  and  any  other  person  specified  in  such  Prospectus
Supplement.  Such amounts  thereafter  will be deposited  into the  Distribution
Account(s)  and will be available  to make  payments on the  Securities  of such
Series on the next  Distribution  Date.  See "The  Trust  Funds--Collection  and
Distribution Accounts."

VALUATION OF THE PRIMARY ASSETS

     If specified in the related  Prospectus  Supplement  for a Series of Notes,
each  Primary  Asset  included  in the  related  Trust Fund for a Series will be
assigned an initial  "Asset Value."  Unless  otherwise  specified in the related
Prospectus Supplement, at any time the Asset Value of the Primary Assets will be
equal to the product of the Asset Value Percentage as set forth in the Indenture
and the lesser of (a) the stream of remaining  regularly  scheduled  payments on
the Primary Assets,  net, unless  otherwise  provided in the related  Prospectus
Supplement, of certain amounts payable as expenses,  together with income earned
on each such  scheduled  payment  received  through the day  preceding  the next
Distribution  Date at the  Assumed  Reinvestment  Rate,  if any,  discounted  to
present  value at the  highest  interest  rate on the Notes of such  Series over
periods  equal  to the  interval  between  payments  on the  Notes,  and (b) the
then-outstanding  Principal  Balance of the  Primary  Assets.  Unless  otherwise
specified in the related Prospectus  Supplement,  the initial Asset Value of the
Primary  Assets will be at least equal to the  principal  amount of the Notes of
the related Series at the date of issuance thereof.

     The "Assumed  Reinvestment  Rate," if any, for a Series will be the highest
rate  permitted  by the Rating  Agencies or a rate  insured by means of a surety
bond,  guaranteed  investment  contract,  Deposit Agreement or other arrangement
satisfactory  to the Rating  Agencies.  If the Assumed  Reinvestment  Rate is so
insured,  the  related  Prospectus  Supplement  will set forth the terms of such
arrangement.

PAYMENTS OF INTEREST

     The  Securities of each Class by their terms  entitled to receive  interest
will bear  interest  (calculated,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  on the basis of a 360-day year of twelve 30-day months)
from the date and at the per annum rate  specified,  or calculated in the method
described, in the related Prospectus Supplement.  Interest on such Securities of
a Series  will be payable on the  Distribution  Date  specified  in the  related
Prospectus  Supplement.  The rate of interest on  Securities  of a Series may be
variable or may change with changes in the annual  percentage rates of the Loans
or Underlying Loans relating to the Private Securities, as applicable,  included
in the related Trust Fund and/or as prepayments occur with respect to such Loans
or  Underlying  Loans,  as  applicable.  Principal  Only  Securities  may not be
entitled to receive  any  interest  distributions  or may be entitled to receive
only nominal interest distributions. Any interest on Zero Coupon Securities that
is not paid on the  related  Distribution  Date will  accrue and be added to the
principal thereof on such Distribution Date.

     Interest payable on the Securities on a Distribution  Date will include all
interest  accrued  during  the  period  specified  in  the  related   Prospectus
Supplement.  In the event interest accrues during the calendar month preceding a
Distribution Date, the effective yield to Holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the Securities were to
accrue through the day immediately preceding such Distribution Date.

PAYMENTS OF PRINCIPAL

     On each Distribution Date for a Series,  principal payments will be made to
the Holders of the Securities of such Series on which principal is then payable,
to the extent set forth in the related Prospectus Supplement. Such payments will
be made in an aggregate amount determined as specified in the related Prospectus
Supplement and will be allocated among the respective Classes of a Series in the
manner,  at the times and in the priority (which may, in certain cases,  include
allocation by random lot) set forth in the related Prospectus Supplement.

FINAL SCHEDULED DISTRIBUTION DATE

     The Final  Scheduled  Distribution  Date with  respect  to each  Class of a
Series of Notes is the date no later than which the  principal  thereof  will be
fully paid and with  respect to each Class of a Series of  Certificates  will be
the date on which  the  entire  aggregate  principal  balance  of such  Class is
expected  to be reduced  to zero,  in each case  calculated  on the basis of the
assumptions  applicable  to such  Series  described  in the  related  Prospectus
Supplement.  The Final  Scheduled  Distribution  Date for each Class of a Series
will be specified in the related  Prospectus  Supplement.  Since payments on the
Primary  Assets  will  be  used  to  make  distributions  in  reduction  of  the
outstanding  principal  amount of the  Securities,  it is likely that the actual
final  Distribution  Date of any such Class will  occur  earlier,  and may occur
substantially earlier, than its Final Scheduled Distribution Date.  Furthermore,
with  respect to a Series of  Certificates,  unless  otherwise  specified in the
related  Prospectus  Supplement,  as a result  of  delinquencies,  defaults  and
liquidations  of the  Primary  Assets  in  the  Trust  Fund,  the  actual  final
Distribution  Date of any  Certificate  may occur later than its Final Scheduled
Distribution  Date.  No  assurance  can be  given  as to the  actual  prepayment
experience  with  respect  to a  Series.  See  "Weighted  Average  Life  of  the
Securities" below.

SPECIAL REDEMPTION

     If so  specified  in the  Prospectus  Supplement  relating  to a Series  of
Securities having other than monthly  Distribution Dates, one or more Classes of
Securities of such Series may be subject to special  redemption,  in whole or in
part, on the day specified in the related  Prospectus  Supplement  (the "Special
Redemption Date") if, as a consequence of prepayments on the Loans or Underlying
Loans, as applicable,  relating to such Securities, or low yields then available
for  reinvestment,  the entity  specified in the related  Prospectus  Supplement
determines, based on assumptions specified in the applicable Agreement, that the
amount  available  for the  payment of interest  that will have  accrued on such
Securities (the "Available  Interest  Amount")  through the designated  interest
accrual date  specified in the related  Prospectus  Supplement  is less than the
amount of interest  that will have accrued on such  Securities  to such date. In
such event and as further described in the related  Prospectus  Supplement,  the
applicable  Trustee will redeem a principal amount of outstanding  Securities of
such Series as will cause the Available  Interest  Amount to equal the amount of
interest that will have accrued  through such designated  interest  accrual date
for such Series of Securities outstanding immediately after such redemption.

OPTIONAL REDEMPTION, PURCHASE OR TERMINATION

     The  Depositor or the Servicer may, at its option,  redeem,  in whole or in
part,  one or  more  Classes  of  Notes  or  purchase  one or  more  Classes  of
Certificates of any Series, on any Distribution Date under the circumstances, if
any,   specified  in  the  Prospectus   Supplement   relating  to  such  Series.
Alternatively, if so specified in the related Prospectus Supplement for a Series
of Certificates,  the Depositor,  the Servicer,  or another entity designated in
the related Prospectus Supplement may, at its option, cause an early termination
of a Trust Fund by  repurchasing  all of the Primary Assets from such Trust Fund
on or after a date  specified  in the related  Prospectus  Supplement,  or on or
after  such  time  as  the  aggregate   outstanding   principal  amount  of  the
Certificates  or  Primary  Assets,  as  specified  in  the  related   Prospectus
Supplement,  is equal to or less than the amount or percentage  specified in the
related  Prospectus   Supplement.   Notice  of  such  redemption,   purchase  or
termination  must be given by the  Depositor or the Trustee prior to the related
date.  The  redemption,  purchase or  repurchase  price will be set forth in the
related   Prospectus   Supplement.   If  specified  in  the  related  Prospectus
Supplement,  in the event that a REMIC election has been made, the Trustee shall
receive a satisfactory opinion of counsel that the optional redemption, purchase
or termination  will be conducted so as to constitute a "qualified  liquidation"
under Section 860F of the Code.

     In addition,  the  Prospectus  Supplement  may provide other  circumstances
under which Holders of Securities of a Series could be fully paid  significantly
earlier  than would  otherwise  be the case if  payments or  distributions  were
solely based on the activity of the related Primary Assets.

WEIGHTED AVERAGE LIFE OF THE SECURITIES

     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security  until  each  dollar of  principal  of such
security  will be repaid to the  investor.  Unless  otherwise  specified  in the
related Prospectus Supplement,  the weighted average life of the Securities of a
Class  will be  influenced  by the rate at which the amount  financed  under the
Loans or Underlying  Loans  relating to the Private  Securities,  as applicable,
included  in the Trust  Fund for a Series  is paid,  which may be in the form of
scheduled amortization or prepayments.

     Prepayments on loans and other  receivables  can be measured  relative to a
prepayment  standard  or  model.  The  Prospectus  Supplement  for a  Series  of
Securities will describe the prepayment  standard or model, if any, used and may
contain tables setting forth the projected  weighted  average life of each Class
of Securities of such Series and the percentage of the original principal amount
of each  Class  of  Securities  of such  Series  that  would be  outstanding  on
specified  Distribution Dates for such Series based on the assumptions stated in
such Prospectus Supplement,  including assumptions that prepayments on the Loans
or Underlying Loans relating to the Private Securities, as applicable,  included
in the related Trust Fund are made at rates corresponding to various percentages
of the prepayment standard or model specified in such Prospectus Supplement.

     There is, however,  no assurance that prepayment of the Loans or Underlying
Loans relating to the Private Securities, as applicable, included in the related
Trust  Fund  will  conform  to any  level of any  prepayment  standard  or model
specified  in  the  related  Prospectus   Supplement.   The  rate  of  principal
prepayments  on  pools of loans  may be  influenced  by a  variety  of  factors,
including  job related  factors such as  transfers,  layoffs or  promotions  and
personal  factors such as divorce,  disability  or prolonged  illness.  Economic
conditions, either generally or within a particular geographic area or industry,
also may  affect  the rate of  principal  prepayments.  Demographic  and  social
factors may influence the rate of principal  prepayments  in that some borrowers
have greater financial flexibility to move or refinance than do other borrowers.
The deductibility of mortgage interest payments,  servicing  decisions and other
factors also affect the rate of principal prepayments. As a result, there can be
no assurance as to the rate or timing of principal  prepayments  of the Loans or
Underlying  Loans  either  from time to time or over the lives of such  Loans or
Underlying Loans.

     The rate of prepayments of conventional housing loans and other receivables
has fluctuated significantly in recent years. In general, however, if prevailing
interest  rates  fall  significantly  below the  interest  rates on the Loans or
Underlying  Loans  relating  to the Private  Securities,  as  applicable,  for a
Series,  such  loans are  likely to prepay at rates  higher  than if  prevailing
interest  rates  remain at or above the interest  rates borne by such loans.  In
this  regard,  it  should  be noted  that  the  Loans or  Underlying  Loans,  as
applicable,  for a Series may have different  interest rates.  In addition,  the
weighted  average  life  of the  Securities  may  be  affected  by  the  varying
maturities of the Loans or Underlying Loans relating to the Private  Securities,
as  applicable.  If any  Loans  or  Underlying  Loans  relating  to the  Private
Securities, as applicable,  for a Series have actual terms-to-stated maturity of
less than those assumed in calculating the Final Scheduled  Distribution Date of
the  related  Securities,  one or more  Classes  of the Series may be fully paid
prior to their respective Final Scheduled Distribution Date, even in the absence
of prepayments  and a reinvestment  return higher than the Assumed  Reinvestment
Rate.


                                 THE TRUST FUNDS

GENERAL

     The Notes of each Series will be secured by the pledge of the assets of the
related Trust Fund, and the Certificates of each Series will represent interests
in the assets of the  related  Trust  Fund.  The Trust Fund of each  Series will
include  assets  purchased from the Seller  composed of (i) the Primary  Assets,
(ii) amounts  available from the reinvestment of payments on such Primary Assets
at the Assumed  Reinvestment  Rate, if any,  specified in the related Prospectus
Supplement,  (iii) any  Enhancement,  (iv) any Property  that secured a Loan but
which is acquired by foreclosure or deed in lieu of foreclosure or  repossession
and (v) the amount, if any,  initially  deposited into the Collection Account or
Distribution  Account(s)  for a Series as  specified  in the related  Prospectus
Supplement.

     The Securities will be non-recourse  obligations of the related Trust Fund.
The assets of the Trust Fund specified in the related Prospectus  Supplement for
a Series of Securities,  unless  otherwise  specified in the related  Prospectus
Supplement, will serve as collateral only for that Series of Securities. Holders
of a Series of Notes may only proceed  against  such  collateral  securing  such
Series of Notes in the case of a default  with  respect to such  Series of Notes
and may not proceed  against any assets of the  Depositor  or the related  Trust
Fund not pledged to secure such Notes.

     The Primary Assets for a Series will be sold by the Seller to the Depositor
or  purchased by the  Depositor  in the open market or in  privately  negotiated
transactions,  which  may  include  transactions  with  affiliates  and  will be
transferred by the Depositor to the Trust Fund.  Loans relating to a Series will
be serviced by the Servicer,  which may be the Seller,  specified in the related
Prospectus  Supplement,  pursuant to a Pooling  and  Servicing  Agreement,  with
respect to a Series of Certificates or a servicing agreement (each, a "Servicing
Agreement")  between the Trust Fund and  Servicer,  with  respect to a Series of
Notes.

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

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

     Primary  Assets  included in the Trust Fund for a Series may consist of any
combination of Loans and Private  Securities,  to the extent and as specified in
the related Prospectus Supplement.

THE LOANS

     MORTGAGE LOANS. The Primary Assets for a Series may consist, in whole or in
part, of closed-end home equity loans (the "Closed-End  Loans") and/or revolving
home equity loans or certain balances therein (the "Revolving Credit Line Loans"
and,  together  with the  Closed-End  Loans,  the "Mortgage  Loans")  secured by
mortgages  primarily on Single Family  Properties  that may be  subordinated  to
other  mortgages on the same  Mortgaged  Property.  The Mortgage  Loans may have
fixed  interest  rates or  adjustable  interest  rates and may provide for other
payment  characteristics  as  described  below  and  in the  related  Prospectus
Supplement.

     The full principal  amount of a Closed-End  Loan is advanced at origination
of the  loan and  generally  is  repayable  in equal  (or  substantially  equal)
installments  of an amount  sufficient to fully amortize such loan at its stated
maturity.  Unless otherwise described in the related Prospectus Supplement,  the
original  terms to stated  maturity  of  Closed-End  Loans  will not  exceed 360
months.  Principal amounts on a Revolving Credit Line Loan may be drawn down (up
to a maximum amount as set forth in the related Prospectus Supplement) or repaid
under each Revolving Credit Line Loan from time to time, but may be subject to a
minimum  periodic  payment.  Except  to  the  extent  provided  in  the  related
Prospectus  Supplement,  the Trust Fund will not include  any  amounts  borrowed
under a  Revolving  Credit  Line Loan  after the  Cut-off  Date.  As more  fully
described  in the related  Prospectus  Supplement,  interest  on each  Revolving
Credit Line Loan, excluding  introductory rates offered from time to time during
promotional  periods,  is  computed  and payable  monthly on the  average  daily
Principal  Balance of such Loan.  Under  certain  circumstances,  under either a
Revolving  Credit  Line Loan or a  Closed-End  Loan,  a  borrower  may choose an
interest only payment option and is obligated to pay only the amount of interest
that  accrues on the loan during the billing  cycle.  An interest  only  payment
option may be available  for a specified  period  before the borrower must begin
paying at least the minimum  monthly  payment of a specified  percentage  of the
average outstanding balance of the loan.

     The rate of  prepayment  on the Mortgage  Loans cannot be  predicted.  Home
equity loans have been originated in significant volume only during the past few
years  and the  Depositor  is not aware of any  publicly  available  studies  or
statistics on the rate of prepayment of such loans. Generally, home equity loans
are not viewed by borrowers as permanent  financing.  Accordingly,  the Mortgage
Loans may experience a higher rate of prepayment than traditional first mortgage
loans. On the other hand, because home equity loans such as the Revolving Credit
Line Loans generally are not fully amortizing, the absence of voluntary borrower
prepayments  could cause rates of principal  payments lower than, or similar to,
those of traditional fully-amortizing first mortgages. The prepayment experience
of the  related  Trust  Fund  may be  affected  by a wide  variety  of  factors,
including  general economic  conditions,  prevailing  interest rate levels,  the
availability of alternative  financing and homeowner  mobility and the frequency
and amount of any future draws on any Revolving Credit Line Loans. Other factors
that might be  expected to affect the  prepayment  rate of a pool of home equity
mortgage  loans or home  improvement  contracts  include  the  amounts  of,  and
interest rates on, the underlying  first  mortgage  loans,  and the use of first
mortgage loans as long-term financing for home purchase and subordinate mortgage
loans as  shorter-term  financing  for a variety  of  purposes,  including  home
improvement,  education  expenses  and  purchases of consumer  durables  such as
automobiles.  Accordingly,  the Mortgage  Loans may  experience a higher rate of
prepayment than traditional  fixed-rate mortgage loans. In addition,  any future
limitations on the right of borrowers to deduct interest payments on home equity
loans  for  federal  income  tax  purposes  may  further  increase  the  rate of
prepayments of the Loans. Moreover, the enforcement of a "due-on-sale" provision
(as  described  below) will have the same effect as a prepayment  of the related
Loan. See "Certain Legal Aspects of the  Loans--Due-on-Sale  Clauses in Mortgage
Loans."

     Collections  on Revolving  Credit Line Loans may vary because,  among other
things,  borrowers may (i) make payments  during any month as low as the minimum
monthly payment for such month or, during the  interest-only  period for certain
Revolving Credit Line Loans and, in more limited circumstances, Closed-End Loans
with respect to which an  interest-only  payment option has been  selected,  the
interest  and the fees and charges for such month or (ii) make  payments as high
as the entire  Principal  Balance plus accrued interest and the fees and charges
thereon.  It is possible that  borrowers may fail to make the required  periodic
payments.  In  addition,  collections  on the  Mortgage  Loans  may  vary due to
seasonal purchasing and the payment habits of borrowers.

     The Mortgaged Properties will include Single Family Property (i.e., one- to
four-family  residential  housing,  including  Condominium Units and Cooperative
Dwellings)  and  mixed-use  property.   Mixed-use  properties  will  consist  of
structures of no more than three  stories that include one- to  four-residential
dwelling units and space used for retail, professional or other commercial uses.
Such uses,  which will not involve more than 50% of the space in the  structure,
may include doctor,  dentist or law offices,  real estate  agencies,  boutiques,
newsstands,  convenience stores or other similar types of uses intended to cater
to individual customers as specified in the related Prospectus  Supplement.  The
properties  may be located  in  suburban  or  metropolitan  districts.  Any such
non-residential   use  will  be  in  compliance   with  local  zoning  laws  and
regulations.  The  Mortgaged  Properties  may  consist  of  detached  individual
dwellings, individual condominiums, townhouses, duplexes, row houses, individual
units in planned unit  developments  and other  attached  dwelling  units.  Each
Single  Family  Property  will be  located  on land  owned in fee  simple by the
borrower or on land leased by the borrower for a term at least ten years (unless
otherwise provided in the related Prospectus  Supplement)  greater than the term
of the related Loan.  Attached dwellings may include  owner-occupied  structures
where  each  borrower  owns the land  upon  which  the unit is  built,  with the
remaining  adjacent  land  owned  in  common  or  dwelling  units  subject  to a
proprietary  lease or occupancy  agreement in a  cooperatively  owned  apartment
building.

     Unless otherwise specified in the related Prospectus Supplement,  Mortgages
on  Cooperative  Dwellings  consist  of a lien  on the  shares  issued  by  such
Cooperative  Dwelling and the proprietary lease or occupancy  agreement relating
to such Cooperative Dwelling.

     The aggregate  Principal  Balance of Loans  secured by Properties  that are
owner-occupied  will be disclosed in the related Prospectus  Supplement.  Unless
otherwise  specified  in  the  Prospectus  Supplement,  the  sole  basis  for  a
representation that a given percentage of the Loans are secured by Single Family
Property   that  is   owner-occupied   will  be  either  (i)  the  making  of  a
representation  by the Mortgagor at origination of the Mortgage Loan either that
the underlying  Mortgaged Property will be used by the Mortgagor for a period of
at  least  six  months  every  year or that  the  Mortgagor  intends  to use the
Mortgaged Property as a primary residence, or (ii) a finding that the address of
the  underlying  Mortgaged  Property  is  the  Mortgagor's  mailing  address  as
reflected  in the  Servicer's  records.  To the extent  specified in the related
Prospectus  Supplement,  the Mortgaged Properties may include non-owner occupied
investment properties and vacation and second homes.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
initial  Combined  Loan-to-Value  Ratio  of a Loan  is  computed  in the  manner
described in the related Prospectus Supplement,  taking into account the amounts
of any related senior mortgage loans.

     HOME IMPROVEMENT CONTRACTS. The Primary Assets for a Series may consist, in
whole  or  in  part,  of  home  improvement   installment  sales  contracts  and
installment loan agreements (the "Home Improvement  Contracts")  originated by a
home improvement  contractor in the ordinary course of business. As specified in
the related Prospectus Supplement, the Home Improvement Contracts will either be
unsecured or secured by the  Mortgages  primarily on Single  Family  Properties,
which  are  generally  subordinated  to other  mortgages  on the same  Mortgaged
Property  or by  purchase  money  security  interests  in the Home  Improvements
financed  thereby.  Unless  otherwise  specified  in the  applicable  Prospectus
Supplement, the Home Improvement Contracts will be fully amortizing and may have
fixed  interest  rates or  adjustable  interest  rates and may provide for other
payment  characteristics  as  described  below  and  in the  related  Prospectus
Supplement.

     Unless otherwise specified in the related Prospectus  Supplement,  the home
improvements (the "Home Improvements")  securing the Home Improvement  Contracts
include, but are not limited to, replacement  windows,  house siding, new roofs,
swimming pools,  satellite  dishes,  kitchen and bathroom  remodeling  goods and
solar heating  panels.  The initial  Loan-to-Value  Ratio of a Home  Improvement
Contract  will be computed  in the manner  described  in the related  Prospectus
Supplement.

     ADDITIONAL INFORMATION. The selection criteria that will apply with respect
to the Loans,  including,  but not limited to, the Combined Loan-to-Value Ratios
or  Loan-to-Value  Ratios,  as  applicable,   original  terms  to  maturity  and
delinquency information, will be specified in the related Prospectus Supplement.

     The Loans for a Series may include Loans that do not amortize  their entire
Principal  Balance by their stated  maturity in accordance  with their terms and
require a balloon  payment of the remaining  Principal  Balance at maturity,  as
specified  in the related  Prospectus  Supplement.  As further  described in the
related Prospectus Supplement,  the Loans for a Series may include Loans that do
not have a specified stated maturity.

     The Loans  will be  conventional  contracts  or  contracts  insured  by the
Federal  Housing  Administration  (the  "FHA") or  partially  guaranteed  by the
Veterans  Administration  (the "VA"). Loans designated in the related Prospectus
Supplement as insured by the FHA will be insured by the FHA as authorized  under
the United States  Housing Act of 1937,  as amended.  Such Loans will be insured
under various FHA programs.  These programs generally limit the principal amount
and  interest  rates of the mortgage  loans  insured.  Loans  insured by the FHA
generally  require a minimum  down payment of  approximately  5% of the original
principal amount of the loan. No FHA-insured Loans relating to a Series may have
an interest  rate or original  principal  amount  exceeding the  applicable  FHA
limits at the time or origination of such loan.

     The  insurance  premiums  for Loans  insured  by the FHA are  collected  by
lenders approved by the Department of Housing and Urban Development  ("HUD") and
are  paid to the FHA.  The  regulations  governing  FHA  single-family  mortgage
insurance  programs  provide that  insurance  benefits  are payable  either upon
foreclosure (or other acquisition of possession) and conveyance of the mortgaged
premises to HUD or upon assignment of the defaulted Loan to HUD. With respect to
a defaulted FHA-insured Loan, the Servicer is limited in its ability to initiate
foreclosure proceedings.  When it is determined,  either by the Servicer or HUD,
that default was caused by  circumstances  beyond the mortgagor's  control,  the
Servicer is  expected to make an effort to avoid  foreclosure  by  entering,  if
feasible,  into one of a number of available forms of forbearance plans with the
mortgagor.  Such  plans may  involve  the  reduction  or  suspension  of regular
mortgage payments for a specified period,  with such payments to be made upon or
before the maturity date of the mortgage, or the recasting of payments due under
the mortgage up to or beyond the  maturity  date.  In  addition,  when a default
caused by such  circumstances is accompanied by certain other criteria,  HUD may
provide  relief  by  making   payments  to  the  Servicer  in  partial  or  full
satisfaction  of amounts due under the Loan (which  payments are to be repaid by
the mortgagor to HUD) or by accepting  assignment of the loan from the Servicer.
With certain  exceptions,  at least three full monthly  installments must be due
and unpaid under the Loan and HUD must have rejected any request for relief from
the mortgagor before the Servicer may initiate foreclosure proceedings.

     HUD has the option,  in most cases,  to pay insurance  claims in cash or in
debentures issued by HUD.  Currently,  claims are being paid in cash, and claims
have  not  been  paid  in  debentures  since  1965.  HUD  debentures  issued  in
satisfaction  of FHA  insurance  claims  bear  interest  at the  applicable  HUD
debenture interest rate. The Servicer of each FHA-insured Loan will be obligated
to purchase any such debenture  issued in satisfaction of such Loan upon default
for an amount equal to the principal amount of any such debenture.

     The amount of insurance  benefits generally paid by the FHA is equal to the
entire unpaid  principal  amount of the defaulted Loan adjusted to reimburse the
Servicer for certain costs and expenses and to deduct certain  amounts  received
or retained  by the  Servicer  after  default.  When  entitlement  to  insurance
benefits  results from  foreclosure  (or other  acquisition of  possession)  and
conveyance to HUD, the Servicer is  compensated  for no more than  two-thirds of
its foreclosure  costs, and is compensated for interest accrued and unpaid prior
to such date but in general  only to the  extent it was  allowed  pursuant  to a
forbearance plan approved by HUD. When entitlement to insurance benefits results
from  assignment  of the  Loan to  HUD,  the  insurance  payment  includes  full
compensation  for  interest  accrued  and  unpaid to the  assignment  date.  The
insurance  payment  itself,  upon  foreclosure  of an  FHA-insured  Loan,  bears
interest from a date 30 days after the mortgagor's first uncorrected  failure to
perform  any  obligation  to make any  payment  due  under  the Loan  and,  upon
assignment,  from the date of assignment to the date of payment of the claim, in
each case at the same interest  rate as the  applicable  HUD debenture  interest
rate as described above.

     Loans designated in the related Prospectus  Supplement as guaranteed by the
VA will be partially  guaranteed by the VA under the  Serviceman's  Readjustment
Act of 1944, as amended (the "VA Guaranty").  The Serviceman's  Readjustment Act
of 1944, as amended, permits a veteran (or in certain instances, the spouse of a
veteran)  to  obtain  a  mortgage  loan  guaranty  by the VA  covering  mortgage
financing of the  purchase of a one- to  four-family  dwelling  unit at interest
rates permitted by the VA. The program has no mortgage loan limits,  requires no
down payment from the purchaser  and permits the guarantee of mortgage  loans of
up to 30 years' duration.

     The  maximum  guaranty  that may be issued by the VA under a VA  guaranteed
mortgage loan depends upon the original  principal  amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a),  as amended.  The
liability on the guaranty is reduced or increased pro rata with any reduction or
increase in the amount of indebtedness,  but in no event will the amount payable
on the guaranty exceed the amount of the original  guaranty.  The VA may, at its
option  and  without  regard to the  guaranty,  make full  payment to a mortgage
holder of unsatisfied indebtedness on a mortgage upon its assignment to the VA.

     With respect to a defaulted VA  guaranteed  Loan,  the Servicer is,  absent
exceptional  circumstances,  authorized  to announce its  intention to foreclose
only when the default has continued for three months. Generally, a claim for the
guaranty is submitted after liquidation of the Mortgaged Property.

     The  amount  payable  under  the  guaranty  will be the  percentage  of the
VA-insured Loan originally guaranteed applied to indebtedness  outstanding as of
the applicable  date of computation  specified in the VA  regulations.  Payments
under the  guaranty  will be equal to the unpaid  principal  amount of the loan,
interest  accrued on the unpaid balance of the loan to the  appropriate  date of
computation and limited expenses of the mortgagee,  but in each case only to the
extent that such  amounts have not been  recovered  through  liquidation  of the
Mortgaged Property. The amount payable under the guaranty may in no event exceed
the amount of the original guaranty.

     The related Prospectus  Supplement for each Series will provide information
with  respect  to the Loans  that are  Primary  Assets as of the  Cut-off  Date,
including,  among other things,  and to the extent  relevant:  (a) the aggregate
unpaid  Principal  Balance of the Loans; (b) the range and weighted average Loan
Rate on the Loans,  and, in the case of  adjustable  rate  Loans,  the range and
weighted  average of the current Loan Rates and the Lifetime  Rate Caps, if any;
(c) the range and  average  Principal  Balance  of the Loans;  (d) the  weighted
average  original  and  remaining  term-to-stated  maturity of the Loans and the
range of original and remaining terms-to-stated maturity, if applicable; (e) the
range and weighted  average of Combined  Loan-to-Value  Ratios or  Loan-to-Value
Ratios for the Loans, as applicable; (f) the percentage (by Principal Balance as
of the  Cut-off  Date) of Loans that  accrue  interest  at  adjustable  or fixed
interest rates;  (g) any special hazard  Insurance  Policy or bankruptcy bond or
other  enhancement  relating  to the Loans;  (h) the  percentage  (by  Principal
Balance  as of the  Cut-off  Date)  of  Loans  that  are  secured  by  Mortgaged
Properties  or Home  Improvements  or that  are  unsecured;  (i) the  geographic
distribution of any Mortgaged  Properties securing the Loans; (j) the percentage
of Loans (by  Principal  Balance as of the  Cut-off  Date)  that are  secured by
Single Family Properties, shares relating to Cooperative Dwellings,  Condominium
Units,  investment  property and vacation or second homes; (k) the lien priority
of the Loans;  (l) the delinquency  status and year of origination of the Loans;
(m) whether such Loans are Closed-End  Loans and/or Revolving Credit Line Loans;
and (n) in the case of  Revolving  Credit Line Loans,  the general  payments and
credit  line  terms of such  Loans and other  pertinent  features  thereof.  The
related  Prospectus  Supplement  will also specify any other  limitations on the
types or characteristics of Loans for a Series.

     If information of the nature  described  above  respecting the Loans is not
known to the  Depositor  at the  time  the  Securities  are  initially  offered,
approximate or more general  information of the nature  described  above will be
provided in the Prospectus  Supplement and  additional  information  will be set
forth in a Current  Report on Form 8-K to be  available to investors on the date
of issuance of the related Series and to be filed with the Commission  within 15
days after the initial issuance of such Securities.

PRIVATE SECURITIES

     GENERAL.  Primary Assets for a Series may consist,  in whole or in part, of
Private   Securities  that  include   pass-through   certificates   representing
beneficial interests in loans of the type that would otherwise be eligible to be
Loans (the  "Underlying  Loans") or (b)  collateralized  obligations  secured by
Underlying Loans. Such pass-through  certificates or collateralized  obligations
will have  previously been (a) offered and distributed to the public pursuant to
an effective  registration  statement  or (b)  purchased  in a  transaction  not
involving  any  public  offering  from a person who is not an  affiliate  of the
issuer of such  securities at the time of sale (nor an affiliate  thereof at any
time  during  the three  preceding  months);  provided  a period of three  years
elapsed since the later of the date the securities were acquired from the issuer
or an affiliate thereof.  Although individual Underlying Loans may be insured or
guaranteed by the United States or an agency or  instrumentality  thereof,  they
need  not be,  and  Private  Securities  themselves  will not be so  insured  or
guaranteed.

     Private  Securities  will  have  been  issued  pursuant  to a  pooling  and
servicing agreement,  a trust agreement or similar agreement (a "PS Agreement").
The  seller/servicer  of the  Underlying  Loans  will have  entered  into the PS
Agreement with the trustee under such PS Agreement  (the "PS  Trustee").  The PS
Trustee or its  agent,  or a  custodian,  will  possess  the  Underlying  Loans.
Underlying Loans will be serviced by a servicer (the "PS Servicer")  directly or
by one or more  sub-servicers  who may be subject to the  supervision  of the PS
Servicer.

     The  sponsor  of the  Private  Securities  (the  "PS  Sponsor")  will  be a
financial  institution  or other  entity  engaged  generally  in the business of
lending;  a  public  agency  or  instrumentality  of a state,  local or  federal
government; or a limited purpose corporation organized for the purpose of, among
other  things,  establishing  trusts and  acquiring  and  selling  loans to such
trusts, and selling beneficial  interests in such trusts. If so specified in the
Prospectus Supplement,  the PS Sponsor may be an affiliate of the Depositor. The
obligations   of  the  PS  Sponsor   will   generally   be  limited  to  certain
representations  and warranties with respect to the assets conveyed by it to the
related trust. Unless otherwise specified in the related Prospectus  Supplement,
the PS  Sponsor  will not have  guaranteed  any of the  assets  conveyed  to the
related  trust or any of the Private  Securities  issued under the PS Agreement.
Additionally,  although the  Underlying  Loans may be guaranteed by an agency or
instrumentality of the United States, the Private Securities themselves will not
be so guaranteed.

     Distributions  of  principal  and  interest  will be  made  on the  Private
Securities  on the dates  specified in the related  Prospectus  Supplement.  The
Private   Securities  may  be  entitled  to  receive  nominal  or  no  principal
distributions  or nominal or no interest  distributions.  Principal and interest
distributions will be made on the Private Securities by the PS Trustee or the PS
Servicer. The PS Sponsor or the PS Servicer may have the right to repurchase the
Underlying Loans after a certain date or under other circumstances  specified in
the related Prospectus Supplement.

     The Underlying  Loans may be fixed rate,  level payment,  fully  amortizing
loans or  adjustable  rate  loans or loans  having  balloon  or other  irregular
payment  features.  Such  Underlying  Loans  will be  secured  by  mortgages  on
Mortgaged Properties.

     CREDIT SUPPORT RELATING TO PRIVATE  SECURITIES.  Credit support in the form
of Reserve Funds,  subordination of other private securities issued under the PS
Agreement,  guarantees,  cash collateral  accounts,  Security  Policies or other
types of credit support may be provided with respect to the Underlying  Loans or
with respect to the Private Securities themselves. The type, characteristics and
amount of credit  support will be a function of certain  characteristics  of the
Underlying  Loans and other  factors  and will  have  been  established  for the
Private  Securities on the basis of  requirements  of the nationally  recognized
statistical rating organization that rated the Private Securities.

     ADDITIONAL  INFORMATION.  The Prospectus  Supplement for a Series for which
the Primary Assets include Private  Securities will specify (such disclosure may
be on an  approximate  basis and will be as of the date specified in the related
Prospectus  Supplement),   to  the  extent  relevant  and  to  the  extent  such
information  is  reasonably   available  to  the  Depositor  and  the  Depositor
reasonably  believes  such  information  to  be  reliable:   (i)  the  aggregate
approximate  principal amount and type of the Private  Securities to be included
in  the  Trust  Fund  for  such  Series;  (ii)  certain  characteristics  of the
Underlying  Loans,  including (a) the payment  features of such Underlying Loans
(i.e.,  whether they are Closed-End  Loans and/or  Revolving  Credit Line Loans,
whether  they are fixed rate or  adjustable  rate and whether  they  provide for
fixed level payments or other payment features),  (b) the approximate  aggregate
Principal Balance, if known, of such Underlying Loans insured or guaranteed by a
governmental  entity,  (c) the  servicing  fee or range of  servicing  fees with
respect to the Underlying  Loans, (d) the minimum and maximum stated  maturities
of  such  Underlying  Loans  at  origination,  (e)  the  lien  priority  of such
Underlying Loans and (f) the delinquency  status and year of origination of such
Underlying  Loans;  (iii) the maximum  original  term-to-stated  maturity of the
Private  Securities;  (iv) the weighted average  term-to-stated  maturity of the
Private  Securities;  (v) the pass-through or certificate rate or ranges thereof
for the Private Securities;  (vi) the PS Sponsor, the PS Servicer (if other than
the PS Sponsor) and the PS Trustee for such Private  Securities;  (vii)  certain
characteristics  of credit  support  if any,  such as  Reserve  Funds,  Security
Policies or guarantees  relating to such Loans underlying the Private Securities
or to such Private Securities  themselves;  (viii) the terms on which Underlying
Loans may, or are required to, be  purchased  prior to their stated  maturity or
the  stated  maturity  of the  Private  Securities;  and (ix) the terms on which
Underlying Loans may be substituted for those originally  underlying the Private
Securities.

     If  information  of the nature  described  above  representing  the Private
Securities  is not  known  to the  Depositor  at the  time  the  Securities  are
initially  offered,  approximate  or  more  general  information  of the  nature
described above will be provided in the Prospectus Supplement and the additional
information,  if available, will be set forth in a Current Report on Form 8-K to
be available  to investors on the date of issuance of the related  Series and to
be filed with the  Commission  within 15 days of the  initial  issuance  of such
Securities.

COLLECTION AND DISTRIBUTION ACCOUNTS

     A separate  Collection  Account will be  established  by the Trustee or the
Servicer,  in the name of the Trustee, for each Series of Securities for receipt
of the amount of cash, if any, specified in the related Prospectus Supplement to
be initially deposited therein by the Depositor, all amounts received on or with
respect to the Primary  Assets and,  unless  otherwise  specified in the related
Prospectus Supplement, income earned thereon. Certain amounts on deposit in such
Collection Account and certain amounts available pursuant to any Enhancement, as
provided  in the  related  Prospectus  Supplement,  will be  deposited  into the
applicable   Distribution  Account,  which  will  also  be  established  by  the
applicable  Trustee for each such Series of Securities,  for distribution to the
related  Holders.   Unless  otherwise   specified  in  the  related   Prospectus
Supplement,  the  applicable  Trustee  will  invest the funds in the  Collection
Account and the Distribution  Account(s) in Eligible Investments maturing,  with
certain  exceptions,  not later, in the case of funds in the Collection Account,
than the day  preceding  the date such  funds are due to be  deposited  into the
Distribution  Account(s) or otherwise  distributed  and, in the case of funds in
the Distribution  Account(s),  than the day preceding the next Distribution Date
for the related Series of Securities.  Eligible Investments include, among other
investments,  obligations  of the United  States and certain  agencies  thereof,
federal  funds,  certificates  of  deposit,  commercial  paper,  demand and time
deposits and  banker's  acceptances,  certain  repurchase  agreements  of United
States government  securities and certain guaranteed  investment  contracts,  in
each case acceptable to the Rating Agencies.

     Notwithstanding  any  of  the  foregoing,  amounts  may  be  deposited  and
withdrawn  pursuant  to any  Deposit  Agreement  or  Minimum  Principal  Payment
Agreement as specified in the related Prospectus Supplement.

     If  specified  in the  related  Prospectus  Supplement,  a Trust  Fund will
include one or more segregated  trust accounts  (each, a "Pre-Funding  Account")
established  and  maintained  with the  Trustee for the  related  Series.  If so
specified, on the Closing Date for such Series, a portion of the proceeds of the
sale of the  Securities of such Series (such amount,  the  "Pre-Funded  Amount")
will be  deposited  into the  Pre-Funding  Account  and may be used to  purchase
additional  Primary  Assets  during the period of time  specified in the related
Prospectus Supplement (the "Pre-Funding Period"). In no case will the Pre-Funded
Amount exceed 50% of the aggregate  principal amount of the related  Securities,
and in no case will the  Pre-Funding  Period exceed one year. The Primary Assets
to be so purchased  generally will be selected on the basis of the same criteria
as those used to select the initial Primary Assets, and the same representations
and  warranties  will be made with respect  thereto.  If any  Pre-Funded  Amount
remains  on  deposit in the  Pre-Funding  Account at the end of the  Pre-Funding
Period,  such  amount  will be applied in the manner  specified  in the  related
Prospectus  Supplement  to  prepay  the Notes  and/or  the  Certificates  of the
applicable Series.

     If a  Pre-Funding  Account is  established,  one or more  segregated  trust
accounts  (each,  a  "Capitalized  Interest  Account")  may be  established  and
maintained with the Trustee for the related Series. On the Closing Date for such
Series,  a portion of the proceeds of the sale of the  Securities of such Series
will be deposited  into the  Capitalized  Interest  Account and used to fund the
excess,  if  any,  of the sum of (i)  the  amount  of  interest  accrued  on the
Securities  of such  Series  and (ii) if  specified  in the  related  Prospectus
Supplement,  certain fees or expenses  during the Pre-Funding  Period,  over the
amount of interest available therefor from the Primary Assets in the Trust Fund.
Any  amounts on deposit in the  Capitalized  Interest  Account at the end of the
Pre-Funding  Period that are not necessary for such purposes will be distributed
to the person specified in the related Prospectus Supplement.


                                   ENHANCEMENT

     If stated in the Prospectus  Supplement relating to a Series of Securities,
simultaneously  with the  Depositor's  assignment  of the Primary  Assets to the
Trustee,  the  Depositor  will  obtain a  Security  Policy,  issue  Subordinated
Securities  or obtain  any other  form of  enhancement  or  combination  thereof
(collectively,  "Enhancement")  in favor of the Trustee on behalf of the Holders
of the related  Series or designated  Classes of such Series from an institution
or by other  means  acceptable  to the Rating  Agencies.  The  Enhancement  will
support the payment of principal of and interest on the  Securities,  and may be
applied for certain other  purposes to the extent and under the  conditions  set
forth in such Prospectus Supplement. Enhancement for a Series may include one or
more of the  following  forms,  or such  other form as may be  specified  in the
related  Prospectus  Supplement.  If so  specified  in  the  related  Prospectus
Supplement,  any of such  Enhancement may be structured so as to protect against
losses relating to more than one Trust Fund, in the manner described therein.

SUBORDINATED SECURITIES

     If specified in the related Prospectus Supplement, Enhancement for a Series
may consist of one or more Classes of Subordinated Securities. The rights of the
related   Subordinated   Securityholders   to  receive   distributions   on  any
Distribution  Date will be  subordinate  in right and  priority to the rights of
Holders of Senior Securities of the Series,  but only to the extent described in
the related Prospectus Supplement.

INSURANCE

     If stated in the related  Prospectus  Supplement,  Enhancement for a Series
may consist of special hazard  Insurance  Policies,  bankruptcy  bonds and other
types of insurance relating to the Primary Assets, as described below and in the
related Prospectus Supplement.

     POOL  INSURANCE  POLICY.  If so  specified  in  the  Prospectus  Supplement
relating to a Series of  Securities,  the Depositor will obtain a pool insurance
policy (the "Pool  Insurance  Policy") for the Loans in the related  Trust Fund.
The Pool  Insurance  Policy  will  cover any loss  (subject  to the  limitations
described in a related Prospectus Supplement) by reason of default. but will not
cover the  portion of the  Principal  Balance of any Loan that is required to be
covered by any primary mortgage  Insurance  Policy.  The amount and terms of any
such coverage will be set forth in the related Prospectus Supplement.

     SPECIAL HAZARD INSURANCE  POLICY.  Although the terms of such policies vary
to some degree, a special hazard Insurance Policy typically provides that, where
there has been damage to Property securing a defaulted or foreclosed Loan (title
to which has been  acquired by the insured) and to the extent such damage is not
covered by the standard hazard Insurance  Policy or any flood Insurance  Policy,
if applicable,  required to be maintained  with respect to such Property,  or in
connection  with partial loss resulting from the  application of the coinsurance
clause in a standard hazard  Insurance  Policy,  the special hazard insurer will
pay the lesser of (i) the cost of repair or replacement of such Property or (ii)
upon  transfer  of such  Property  to the  special  hazard  insurer,  the unpaid
Principal  Balance of such Loan at the time of  acquisition  of such Property by
foreclosure or deed in lieu of foreclosure, plus accrued interest to the date of
claim settlement and certain  expenses  incurred by the Servicer with respect to
such Property. If the unpaid Principal Balance plus accrued interest and certain
expenses is paid by the special hazard insurer,  the amount of further  coverage
under the special  hazard  Insurance  Policy will be reduced by such amount less
any net proceeds from the sale of such Property.  Any amount paid as the cost of
repair of such  Property  will reduce  coverage by such amount.  Special  hazard
Insurance  Policies  typically  do not cover  losses  occasioned  by war,  civil
insurrection, certain governmental actions, errors in design, faulty workmanship
or materials (except under certain circumstances),  nuclear reaction,  flood (if
the  mortgaged  property  is in a federally  designated  flood  area),  chemical
contamination and certain other risks.

     Restoration of the Property with the proceeds  described under (i) above is
expected  to satisfy the  condition  under any Pool  Insurance  Policy that such
Property be  restored  before a claim  under such Pool  Insurance  Policy may be
validly  presented  with respect to the defaulted Loan secured by such Property.
The payment described under (ii) above will render unnecessary presentation of a
claim in respect of such Loan under any Pool  Insurance  Policy.  Therefore,  so
long as such Pool Insurance Policy remains in effect, the payment by the special
hazard insurer of the cost of repair or of the unpaid  Principal  Balance of the
related Loan plus  accrued  interest  and certain  expenses  will not affect the
total amount in respect of insurance proceeds paid to Holders of the Securities,
but will affect the  relative  amounts of coverage  remaining  under the special
hazard Insurance Policy and Pool Insurance Policy.

     BANKRUPTCY BOND. In the event of a bankruptcy of a borrower, the bankruptcy
court may  establish  the value of the Property  securing the related Loan at an
amount less than the then-outstanding Principal Balance of such Loan. The amount
of the secured debt could be reduced to such value,  and the holder of such Loan
thus would become an unsecured  creditor to the extent the Principal  Balance of
such Loan exceeds the value so assigned to the Property by the bankruptcy court.
In addition,  certain other modifications of the terms of a Loan can result from
a  bankruptcy  proceeding.  See  "Certain  Legal  Aspects  of the  Loans." If so
provided in the related  Prospectus  Supplement,  the  Depositor or other entity
specified in the related Prospectus  Supplement will obtain a bankruptcy bond or
similar  insurance  contract (the  "bankruptcy  bond") covering losses resulting
from  proceedings  with  respect to borrowers  under the  Bankruptcy  Code.  The
bankruptcy  bond will cover  certain  losses  resulting  from a  reduction  by a
bankruptcy court of scheduled payments of principal of and interest on a Loan or
a  reduction  by such  court of the  principal  amount of a Loan and will  cover
certain  unpaid  interest on the amount of such a principal  reduction  from the
date of the filing of a bankruptcy petition.

     The bankruptcy bond will provide coverage in the aggregate amount specified
in the related  Prospectus  Supplement  for all Loans in the Trust Fund for such
Series.  Such amount will be reduced by payments made under such bankruptcy bond
in respect of such Loans,  unless otherwise  specified in the related Prospectus
Supplement, and will not be restored.

RESERVE FUNDS

     If so  specified  in the  Prospectus  Supplement  relating  to a Series  of
Securities,  the Depositor will deposit into one or more funds to be established
with the applicable Trustee as part of the Trust Fund for such Series or for the
benefit of any Enhancer  with respect to such Series  (each,  a "Reserve  Fund")
cash,  a letter  or  letters  of  credit,  cash  collateral  accounts,  Eligible
Investments,  or other  instruments  meeting the criteria of the Rating Agencies
rating any Series of the Securities in the amount  specified in such  Prospectus
Supplement.  In the  alternative or in addition to such deposit,  a Reserve Fund
for a Series may be funded over time through  application of all or a portion of
the excess  cash flow from the  Primary  Assets for such  Series,  to the extent
described  in the related  Prospectus  Supplement.  If  applicable,  the initial
amount of the Reserve Fund and the Reserve Fund  maintenance  requirements for a
Series of Securities will be described in the related Prospectus Supplement.

     Amounts  withdrawn  from any Reserve Fund will be applied by the applicable
Trustee to make  payments on the  Securities of a Series,  to pay  expenses,  to
reimburse any Enhancer or for any other purpose, in the manner and to the extent
specified in the related Prospectus Supplement.

     Amounts  deposited  into a Reserve Fund will be invested by the  applicable
Trustee in Eligible  Investments maturing no later than the day specified in the
related Prospectus Supplement.

MINIMUM PRINCIPAL PAYMENT AGREEMENT

     If stated in the Prospectus  Supplement relating to a Series of Securities,
the Depositor  will enter into a Minimum  Principal  Payment  Agreement  with an
entity meeting the criteria of the Rating Agencies pursuant to which such entity
will provide certain payments on the Securities of such Series in the event that
aggregate  scheduled principal payments and/or prepayments on the Primary Assets
for such Series are not sufficient to make certain payments on the Securities of
such Series, as provided in the Prospectus Supplement.

DEPOSIT AGREEMENT

     If specified in a Prospectus  Supplement,  the Depositor and the applicable
Trustee for such Series of Securities  will enter into a Deposit  Agreement with
the entity specified in such Prospectus Supplement on or before the sale of such
Series of Securities.  The purpose of a Deposit Agreement would be to accumulate
available cash for investment so that such cash,  together with income  thereon,
can be applied to future distributions on one or more Classes of Securities. The
Prospectus  Supplement  for a Series of  Securities  pursuant to which a Deposit
Agreement  is used will  contain  a  description  of the  terms of such  Deposit
Agreement.


                               SERVICING OF LOANS

GENERAL

     Customary  servicing functions with respect to Loans comprising the Primary
Assets in the Trust Fund will be provided by the Servicer  directly  pursuant to
the related Servicing Agreement or Pooling and Servicing Agreement,  as the case
may be, with respect to a Series of Securities.

COLLECTION PROCEDURES; ESCROW ACCOUNTS

     The Servicer will make reasonable  efforts to collect all payments required
to be made under the Loans and will,  consistent  with the terms of the  related
Agreement for a Series and any applicable  Enhancement,  follow such  collection
procedures  as it  follows  with  respect  to  comparable  loans held in its own
portfolio.  Consistent with the above, the Servicer may, in its discretion,  (i)
waive any  assumption  fee, late payment  charge,  or other charge in connection
with a Loan and (ii) to the extent  provided in the related  Agreement,  arrange
with an obligor a schedule for the liquidation of delinquencies by extending the
Due Dates for Scheduled Payments on such Loan.

     If specified in the related  Prospectus  Supplement,  the Servicer,  to the
extent  permitted by law, will establish and maintain escrow or impound accounts
(each, an "Escrow  Account") with respect to Loans in which payments by obligors
to pay taxes,  assessments,  mortgage and hazard Insurance Policy premiums,  and
other  comparable  items will be deposited.  Loans may not require such payments
under  the loan  related  documents,  in which  case the  Servicer  would not be
required to establish any Escrow Account with respect to such Loans. Withdrawals
from the  Escrow  Accounts  are to be made to effect  timely  payment  of taxes,
assessments  and mortgage and hazard  insurance,  to refund to obligors  amounts
determined to be overages, to pay interest to obligors on balances in the Escrow
Account  to the extent  required  by law,  to repair or  otherwise  protect  the
property  securing  the  related  Loan and to clear and  terminate  such  Escrow
Account.  The Servicer will be responsible for the  administration of the Escrow
Accounts and  generally  will make  advances to such  accounts when a deficiency
exists therein.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee or the  Servicer  will  establish a separate  account  (the  "Collection
Account") in the name of the Trustee.  Unless otherwise indicated in the related
Prospectus Supplement,  the Collection Account will be an account maintained (i)
at a depository  institution,  the long-term unsecured debt obligations of which
at the time of any deposit  therein are rated by each Rating  Agency  rating the
Securities of such Series at levels  satisfactory  to each Rating Agency or (ii)
in an account or  accounts  the  deposits  in which are  insured to the  maximum
extent  available  by the  Federal  Deposit  Insurance  Corporation  or that are
secured in a manner meeting requirements established by each Rating Agency.

     Unless otherwise specified in the related Prospectus Supplement,  the funds
held in the Collection  Account may be invested in Eligible  Investments.  If so
specified in the related Prospectus Supplement, the Servicer will be entitled to
receive as additional  compensation any interest or other income earned on funds
in the Collection Account.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer, the Depositor, the Trustee or the Seller, as appropriate, will deposit
into the  Collection  Account for each Series on the Business Day  following the
Closing Date, any amounts representing  Scheduled Payments due after the related
Cut-off  Date but received by the  Servicer on or before the Closing  Date,  and
thereafter,  within two  business  days after the date of receipt  thereof,  the
following  payments and collections  received or made by it (other than,  unless
otherwise provided in the related Prospectus Supplement, in respect of principal
of and  interest on the  related  Primary  Assets due on or before such  Cut-off
Date):

          (i) All payments in respect of principal,  including  prepayments,  on
     such Primary Assets;

          (ii) All payments in respect of interest on such Primary  Assets after
     deducting  therefrom,  at the  discretion  of the  Servicer but only to the
     extent  of the  amount  permitted  to be  withdrawn  or  withheld  from the
     Collection Account in accordance with the related Agreement,  the Servicing
     Fee in respect of such Primary Assets;

          (iii) All amounts  received by the  Servicer  in  connection  with the
     liquidation  of Primary  Assets or property  acquired  in respect  thereof,
     whether through  foreclosure  sale,  repossession  or otherwise,  including
     payments in connection  with such Primary Assets received from the obligor,
     other than amounts  required to be paid or refunded to the obligor pursuant
     to the terms of the applicable loan documents or otherwise pursuant to law,
     net of related liquidation expenses ("Liquidation Proceeds"), exclusive of,
     in the  discretion  of the  Servicer,  but only to the extent of the amount
     permitted to be withdrawn  from the Collection  Account in accordance  with
     the related Agreement, the Servicing Fee, if any, in respect of the related
     Primary Asset;

          (iv) All proceeds under any title  insurance,  hazard Insurance Policy
     or other  Insurance  Policy  covering  any such Primary  Asset,  other than
     proceeds to be applied to the restoration or repair of the related Property
     or released to the obligor in accordance with the related Agreement;

          (v) All amounts required to be deposited therein from any Reserve Fund
     for such Series pursuant to the related Agreement;

          (vi)  All  Advances  made by the  Servicer  required  pursuant  to the
     related Agreement; and

          (vii) All repurchase prices of any such Primary Assets  repurchased by
     the  Depositor,  the  Servicer  or  the  Seller  pursuant  to  the  related
     Agreement.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer  is  permitted,  from  time to  time,  to  make  withdrawals  from  the
Collection Account for each Series for the following purposes:

          (i) to  reimburse  itself  for  Advances  for such  Series  made by it
     pursuant to the related Agreement;  provided,  that the Servicer's right to
     reimburse  itself is  limited  to  amounts  received  on or in  respect  of
     particular Loans  (including,  for this purpose,  Liquidation  Proceeds and
     Insurance  Proceeds) that represent late  recoveries of Scheduled  Payments
     with respect to which any such Advance was made;

          (ii) to the extent  provided in the related  Agreement,  to  reimburse
     itself for any  Advances for such Series that the  Servicer  determines  in
     good  faith it will be unable to recover  from  amounts  representing  late
     recoveries of Scheduled Payments  respecting which such Advance was made or
     from Liquidation Proceeds or Insurance Proceeds;

          (iii) to reimburse  itself from  Liquidation  Proceeds for liquidation
     expenses and for amounts  expended by it in good faith in  connection  with
     the  restoration of damaged  Property and, in the event  deposited into the
     Collection  Account  and not  previously  withheld,  and to the extent that
     Liquidation  Proceeds after such reimbursement exceed the Principal Balance
     of the related Loan,  together with accrued and unpaid interest  thereon to
     the Due Date for such Loan next  succeeding the date of its receipt of such
     Liquidation Proceeds, to pay to itself out of such excess the amount of any
     unpaid  Servicing Fee and any assumption  fees,  late payment  charges,  or
     other charges on the related Loan;

          (iv) in the event it has elected not to pay itself the  Servicing  Fee
     out of the interest  component of any  Scheduled  Payment,  late payment or
     other  recovery  with respect to a particular  Loan prior to the deposit of
     such  Scheduled  Payment,  late  payment or  recovery  into the  Collection
     Account,  to pay to itself the Servicing  Fee, as adjusted  pursuant to the
     related Agreement,  from any such Scheduled  Payment,  late payment or such
     other recovery, to the extent permitted by the related Agreement;

          (v) to reimburse itself for expenses incurred by and recoverable by or
     reimbursable to it pursuant to the related Agreement;

          (vi) to pay to the  applicable  person  with  respect to each  Primary
     Asset or REO Property acquired in respect thereof that has been repurchased
     or removed from the Trust Fund by the Depositor, the Servicer or the Seller
     pursuant to the related  Agreement,  all amounts  received  thereon and not
     distributed  as of the date on  which  the  related  repurchase  price  was
     determined;

          (vii) to make  payments to the  applicable  Trustee of such Series for
     deposit into the related Distribution Account, if any, or for remittance to
     the Holders of such Series in the amounts and in the manner provided for in
     the related Agreement; and

          (viii) to clear and terminate the Collection  Account  pursuant to the
     related Agreement.

     In addition,  if the Servicer  deposits into the  Collection  Account for a
Series any amount not  required to be  deposited  therein,  it may, at any time,
withdraw such amount from such Collection Account.

ADVANCES AND LIMITATIONS THEREON

     The related Prospectus Supplement will describe the circumstances,  if any,
under which the Servicer will make Advances with respect to delinquent  payments
on Loans. If specified in the related Prospectus  Supplement,  the Servicer will
be obligated to make Advances,  and such obligation may be limited in amount, or
may not be  activated  until a certain  portion of a specified  Reserve  Fund is
depleted.  Advances are intended to provide  liquidity and, except to the extent
specified  in the related  Prospectus  Supplement,  not to  guarantee  or insure
against losses. Accordingly,  any funds advanced are recoverable by the Servicer
out of amounts  received on particular  Loans that represent late  recoveries of
principal or interest,  Insurance  Proceeds or Liquidation  Proceeds  respecting
which  any such  Advance  was  made.  If an  Advance  is made  and  subsequently
determined to be  nonrecoverable  from late collections,  Insurance  Proceeds or
Liquidation  Proceeds  from the related  Loan,  the  Servicer may be entitled to
reimbursement  from  other  funds  in the  Collection  Account  or  Distribution
Account(s), as the case may be, or from a specified Reserve Fund, as applicable,
to the extent specified in the related Prospectus Supplement.

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES

     STANDARD HAZARD INSURANCE;  FLOOD INSURANCE.  Except as otherwise specified
in the related Prospectus Supplement,  the Servicer will be required to maintain
or to cause the  obligor on each Loan to  maintain a standard  hazard  Insurance
Policy  providing  coverage of the standard form of fire insurance with extended
coverage  for certain  other  hazards as is  customary in the state in which the
related Property is located. The standard hazard Insurance Policies will provide
for  coverage  at least  equal to the  applicable  state  standard  form of fire
Insurance  Policy with  extended  coverage for property of the type securing the
related  Loans.  In general,  the standard  form of fire and  extended  coverage
policy will cover  physical  damage to or destruction  of, the related  Property
caused by fire, lightning,  explosion,  smoke, windstorm, hail, riot, strike and
civil commotion, subject to the conditions and exclusions particularized in each
policy.  Because the standard hazard  Insurance  Policies  relating to the Loans
will be  underwritten  by different  hazard  insurers and will cover  Properties
located in various  states,  such policies will not contain  identical terms and
conditions.  The basic terms, however, generally will be determined by state law
and generally will be similar.  Most such policies  typically will not cover any
physical damage resulting from war, revolution, governmental actions, floods and
other water-related  causes, earth movement (including  earthquakes,  landslides
and mudflows),  nuclear reaction,  wet or dry rot, vermin,  rodents,  insects or
domestic animals, theft and, in certain cases, vandalism.  The foregoing list is
merely  indicative of certain kinds of uninsured risks and is not intended to be
all inclusive.  Uninsured risks not covered by a special hazard Insurance Policy
or other form of Enhancement  will adversely  affect  distributions  to Holders.
When a Property  securing a Loan is  located in a flood area  identified  by HUD
pursuant to the Flood Disaster Protection Act of 1973, as amended,  the Servicer
will be required to cause flood  insurance to be maintained with respect to such
Property, to the extent available.

     The standard hazard Insurance Policies covering  Properties  securing Loans
typically will contain a "coinsurance"  clause, which in effect will require the
insured  at all  times to  carry  hazard  insurance  of a  specified  percentage
(generally 80% to 90%) of the full replacement value of the Property,  including
any  improvements  on the  Property,  in order to recover the full amount of any
partial loss. If the insured's  coverage falls below this specified  percentage,
such clause will  provide  that the hazard  insurer's  liability in the event of
partial  loss will not  exceed the  greater  of (i) the  actual  cash value (the
replacement  cost less physical  depreciation)  of the  Property,  including the
improvements,  if any, damaged or destroyed or (ii) such proportion of the loss,
without deduction for depreciation,  as the amount of insurance carried bears to
the  specified  percentage  of the full  replacement  cost of such  Property and
improvements.  Since the  amount of hazard  insurance  to be  maintained  on the
improvements securing the Loans declines as the Principal Balances owing thereon
decrease,  and since the value of the  Properties  will fluctuate over time, the
effect of this  requirement  in the  event of  partial  loss may be that  hazard
Insurance  Proceeds  will be  insufficient  to  restore  fully the damage to the
affected Property.

     Unless otherwise specified in the related Prospectus  Supplement,  coverage
will be in an amount at least equal to the  greater of (i) the amount  necessary
to avoid the enforcement of any  co-insurance  clause contained in the policy or
(ii) the outstanding  Principal  Balance of the related Loan.  Unless  otherwise
specified in the related Prospectus Supplement,  the Servicer will also maintain
on REO Property  that secured a defaulted  Loan and that has been  acquired upon
foreclosure,  deed in lieu of foreclosure  or  repossession,  a standard  hazard
Insurance  Policy in an amount that is at least  equal to the maximum  insurable
value of such REO Property.  No earthquake or other additional insurance will be
required  of any  obligor or will be  maintained  on REO  Property  acquired  in
respect of a defaulted  Loan,  other than pursuant to such  applicable  laws and
regulations  as shall at any time be in force and shall require such  additional
insurance.

     Any amounts  collected by the Servicer  under any such  Insurance  Policies
(other than amounts to be applied to the  restoration or repair of the Property,
released to the obligor in accordance with normal  servicing  procedures or used
to reimburse the Servicer for amounts to which it is entitled to  reimbursement)
will be deposited  into the Collection  Account.  In the event that the Servicer
obtains and maintains a blanket policy insuring  against hazard losses on all of
the Loans,  written by an insurer  then  acceptable  to each Rating  Agency that
assigns  a  rating  to such  Series,  it will  conclusively  be  deemed  to have
satisfied its obligations to cause to be maintained a standard hazard  Insurance
Policy for each Loan or related REO Property.  This blanket policy may contain a
deductible  clause,  in which case the Servicer  will be required,  in the event
that there has been a loss that would have been  covered by such  policy  absent
such deductible  clause,  to deposit into the Collection  Account the amount not
otherwise  payable under the blanket policy  because of the  application of such
deductible clause.

REALIZATION UPON DEFAULTED LOANS

     The  Servicer  will use its  reasonable  best  efforts to  foreclose  upon,
repossess  or  otherwise  comparably  convert the  ownership  of the  Properties
securing the related  Loans as come into and continue in default and as to which
no satisfactory  arrangements can be made for collection of delinquent payments.
In  connection  with such  foreclosure  or other  conversion,  the Servicer will
follow such practices and  procedures as it deems  necessary or advisable and as
are normal and usual in its  servicing  activities  with  respect to  comparable
loans serviced by it.  However,  the Servicer will not be required to expend its
own funds in connection  with any  foreclosure or towards the restoration of the
Property  unless it determines  that (i) such  restoration or  foreclosure  will
increase the  Liquidation  Proceeds in respect of the related Loan  available to
the  Holders  after  reimbursement  to itself  for such  expenses  and (ii) such
expenses  will be  recoverable  by it either  through  Liquidation  Proceeds  or
Insurance Proceeds. Notwithstanding anything to the contrary herein, in the case
of a Trust Fund for which a REMIC  election has been made,  the Servicer will be
required to liquidate any Property acquired through foreclosure within two years
after the  acquisition of the beneficial  ownership of such Property.  While the
holder  of a  Property  acquired  through  foreclosure  can often  maximize  its
recovery  by  providing  financing  to a  new  purchaser,  the  Trust  Fund,  if
applicable,  will have no  ability to do so and  neither  the  Servicer  nor the
Depositor will be required to do so.

     The Servicer  may arrange with the obligor on a defaulted  Loan a change in
the terms of such Loan (a  "Modification") to the extent provided in the related
Prospectus Supplement.  Such Modifications may only be entered into if they meet
the underwriting  policies and procedures  employed by the Servicer in servicing
receivables  for its own account and meet the other  conditions set forth in the
related Prospectus Supplement.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

     Unless  otherwise  specified  in the related  Prospectus  Supplement  for a
Series,  when any Property is about to be conveyed by the obligor,  the Servicer
will, to the extent it has knowledge of such prospective conveyance and prior to
the  time of the  consummation  of  such  conveyance,  exercise  its  rights  to
accelerate the maturity of the related Loan under the  applicable  "due-on-sale"
clause,  if  any,  unless  it  reasonably  believes  that  such  clause  is  not
enforceable  under  applicable  law or if the  enforcement  of such clause would
result in loss of coverage under any primary mortgage  Insurance Policy. In such
event,  the Servicer is  authorized  to accept from or enter into an  assumption
agreement  with the  person  to whom  such  property  has been or is about to be
conveyed,  pursuant  to which  such  person  becomes  liable  under the Loan and
pursuant to which the  original  obligor is  released  from  liability  and such
person is  substituted as the obligor and becomes liable under the Loan. Any fee
collected in connection  with an assumption  will be retained by the Servicer as
additional  servicing  compensation.  The terms of a Loan may not be  changed in
connection with an assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     Except as  otherwise  provided in the related  Prospectus  Supplement,  the
Servicer  will be  entitled to a periodic  fee as  servicing  compensation  (the
"Servicing  Fee") in an amount to be  determined  as  specified  in the  related
Prospectus Supplement.  The Servicing Fee may be fixed or variable, as specified
in the related Prospectus Supplement. In addition, unless otherwise specified in
the related  Prospectus  Supplement,  the Servicer will be entitled to servicing
compensation  in the form of assumption  fees,  late payment charges and similar
items, or excess proceeds  following  disposition of Property in connection with
defaulted Loans.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer will pay certain expenses  incurred in connection with the servicing of
the Loans, including,  without limitation,  the payment of the fees and expenses
of each  applicable  Trustee and  independent  accountants,  payment of Security
Policy and Insurance  Policy  premiums,  if  applicable,  and the cost of credit
support,  if any, and payment of expenses  incurred in preparation of reports to
Holders.

     When an obligor  makes a principal  prepayment in full between Due Dates on
the related Loan,  the obligor will generally be required to pay interest on the
amount prepaid only to the date of prepayment.  If and to the extent provided in
the  related  Prospectus  Supplement,  in order that one or more  Classes of the
Holders of a Series will not be adversely affected by any resulting shortfall in
interest, the amount of the Servicing Fee may be reduced to the extent necessary
to include in the Servicer's  remittance to the  applicable  Trustee for deposit
into the related Distribution Account an amount equal to one month's interest on
the related  Loan (less the  Servicing  Fee).  If the  aggregate  amount of such
shortfalls in a month  exceeds the Servicing Fee for such month,  a shortfall to
Holders may occur.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer will be entitled to reimbursement  for certain expenses  incurred by it
in connection with the liquidation of defaulted  Loans. The related Holders will
suffer no loss by reason of such  expenses  to the extent  expenses  are covered
under related Insurance Policies or from excess Liquidation  Proceeds. If claims
are  either  not made or paid  under the  applicable  Insurance  Policies  or if
coverage  thereunder has been exhausted,  the related Holders will suffer a loss
to the extent that Liquidation  Proceeds,  after reimbursement of the Servicer's
expenses,  are less than the  Principal  Balance of and unpaid  interest  on the
related Loan that would be distributable to Holders.  In addition,  the Servicer
will be entitled to reimbursement  of expenditures  incurred by it in connection
with the  restoration  of  property  securing a  defaulted  Loan,  such right of
reimbursement  being  prior to the rights of the  Holders to receive any related
Insurance  Proceeds,   Liquidation   Proceeds  or  amounts  derived  from  other
Enhancement.  The Servicer is generally also entitled to reimbursement  from the
Collection Account for Advances.

     Unless otherwise specified in the related Prospectus Supplement, the rights
of the  Servicer  to receive  funds from the  Collection  Account  for a Series,
whether as the Servicing Fee or other compensation,  or for the reimbursement of
Advances, expenses or otherwise, are not subordinate to the rights of Holders of
such Series.

EVIDENCE AS TO COMPLIANCE

     If so  specified  in the  related  Prospectus  Supplement,  the  applicable
Agreement  for each Series will provide  that each year,  a firm of  independent
public  accountants  will furnish a statement to the  applicable  Trustee to the
effect that such firm has examined certain documents and records relating to the
servicing  of  the  Loans  by the  Servicer  and  that,  on the  basis  of  such
examination,  such firm is of the opinion that the servicing has been  conducted
in compliance with such  Agreement,  except for (i) such exceptions as such firm
believes to be  immaterial  and (ii) such other  exceptions  as are set forth in
such statement.

     If so  specified  in the  related  Prospectus  Supplement,  the  applicable
Agreement  for each Series  will also  provide  for  delivery to the  applicable
Trustee  for such  Series of an annual  statement  signed by an  officer  of the
Servicer to the effect that the Servicer has  fulfilled  its  obligations  under
such Agreement throughout the preceding calendar year.

CERTAIN MATTERS REGARDING THE SERVICER

     The Servicer for each Series will be identified  in the related  Prospectus
Supplement. The Servicer may be an affiliate of the Depositor and may have other
business relationships with the Depositor and its affiliates.

     If an Event of Default  occurs  under  either a  Servicing  Agreement  or a
Pooling and Servicing Agreement,  the Servicer may be replaced by the Trustee or
a successor  Servicer.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  such  Events of  Default  and the  rights of a Trustee  upon such a
default under the Agreement for the related Series will be substantially similar
to those described under "The  Agreements--Events of Default; Rights Upon Events
of Default--Pooling and Servicing Agreement; Servicing Agreement" herein.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer  does not have the right to assign its rights and  delegate  its duties
and obligations under the related Agreement for each Series unless the successor
Servicer  accepting such assignment or delegation (i) services  similar loans in
the ordinary  course of its  business,  (ii) is reasonably  satisfactory  to the
Trustee  for the  related  Series,  (iii)  has a net  worth of not less than the
amount specified in the related Prospectus Supplement,  (iv) would not cause any
Rating Agency's  rating of the Securities for such Series in effect  immediately
prior to such  assignment,  sale or  transfer  to be  qualified,  downgraded  or
withdrawn as a result of such assignment,  sale or transfer and (v) executes and
delivers  to  the  Trustee  an  agreement,  in  form  and  substance  reasonably
satisfactory to the Trustee, that contains an assumption by such Servicer of the
due and punctual performance and observance of each covenant and condition to be
performed or observed by the Servicer under the related Agreement from and after
the date of such agreement.  No such assignment will become  effective until the
Trustee or a  successor  Servicer  has assumed the  servicer's  obligations  and
duties under the related  Agreement.  To the extent that the Servicer  transfers
its  obligations to a wholly-owned  subsidiary or affiliate,  such subsidiary or
affiliate  need not satisfy  the  criteria  set forth  above;  however,  in such
instance,   the  assigning   Servicer  will  remain  liable  for  the  servicing
obligations under the related  Agreement.  Any entity into which the Servicer is
merged or consolidated or any successor  corporation  resulting from any merger,
conversion or consolidation will succeed to the Servicer's obligations under the
related Agreement;  provided,  that such successor or surviving entity meets the
requirements for a successor Servicer set forth above.

     Except to the  extent  otherwise  provided  therein,  each  Agreement  will
provide that neither the Servicer, nor any director,  officer, employee or agent
of the  Servicer,  will be under any  liability to the related  Trust Fund,  the
Depositor  or the Holders for any action taken or for failing to take any action
in good faith  pursuant to the  related  Agreement,  or for errors in  judgment;
provided,  however,  that  neither  the  Servicer  nor any such  person  will be
protected  against  any breach of warranty  or  representations  made under such
Agreement  or the  failure to perform its  obligations  in  compliance  with any
standard of care set forth in such Agreement,  or liability that would otherwise
be imposed  by reason of willful  misfeasance,  bad faith or  negligence  in the
performance  of  their  duties  or by  reason  of  reckless  disregard  of their
obligations and duties thereunder.  Each Agreement will further provide that the
Servicer  and any  director,  officer,  employee  or  agent of the  Servicer  is
entitled  to  indemnification  from  the  related  Trust  Fund  and will be held
harmless against any loss,  liability or expense incurred in connection with any
legal action relating to the Agreement or the  Securities,  other than any loss,
liability  or expense  incurred by reason of willful  misfeasance,  bad faith or
negligence  in the  performance  of duties  thereunder  or by reason of reckless
disregard  of  obligations  and duties  thereunder.  In  addition,  the  related
Agreement  will provide that the Servicer is not under any  obligation to appear
in, prosecute or defend any legal action that is not incidental to its servicing
responsibilities  under such Agreement  that, in its opinion,  may involve it in
any expense or  liability.  The Servicer may, in its  discretion,  undertake any
such action that it may deem  necessary or desirable with respect to the related
Agreement and the rights and duties of the parties  thereto and the interests of
the  Holders  thereunder.  In such  event the legal  expenses  and costs of such
action  and any  liability  resulting  therefrom  may be  expenses,  costs,  and
liabilities  of the Trust Fund and the Servicer may be entitled to be reimbursed
therefor out of the Collection Account.


                                 THE AGREEMENTS

     The following summaries describe certain provisions of the Agreements.  The
summaries  do not purport to be complete  and are subject to, and  qualified  in
their  entirety  by  reference  to,  the  provisions  of the  Agreements.  Where
particular  provisions  or terms used in the  Agreements  are  referred to, such
provisions or terms are as specified in the related Agreements.

ASSIGNMENT OF PRIMARY ASSETS

     GENERAL.  At the  time of  issuance  of the  Securities  of a  Series,  the
Depositor  will transfer,  convey and assign to the Trust Fund all right,  title
and  interest of the  Depositor in the Primary  Assets and other  property to be
transferred  to the Trust Fund for a Series.  Such  assignment  will include all
principal  and interest  due on or with respect to the Primary  Assets after the
Cut-off Date  specified  in the related  Prospectus  Supplement  (except for any
Retained  Interests).  The  Trustee  will,  concurrently  with such  assignment,
execute and deliver the Securities.

     ASSIGNMENT  OF  CONTRACTS.   Unless  otherwise  specified  in  the  related
Prospectus Supplement,  the Depositor will, as to each Loan, deliver or cause to
be  delivered  to the  Trustee,  or,  as  specified  in the  related  Prospectus
Supplement, a custodian on behalf of the Trustee (the "Custodian"), the Mortgage
Note  endorsed  without  recourse to the order of the  Trustee or in blank,  the
original  Mortgage with evidence of recording  indicated thereon (except for any
Mortgage not returned from the public recording  office, in which case a copy of
such Mortgage will be delivered,  together with a certificate  that the original
of such  Mortgage was delivered to such  recording  office) and an assignment of
the Mortgage in recordable form. The Trustee, or, if so specified in the related
Prospectus Supplement,  the Custodian, will hold such documents in trust for the
benefit of the Holders.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Depositor  will as to each  Home  Improvement  Contract  deliver  or cause to be
delivered  to the Trustee  (or the  Custodian)  the  original  Home  Improvement
Contract  and  copies  of  documents  and  instruments   related  to  each  Home
Improvement  Contract and, other than in the case of unsecured Home  Improvement
Contracts,  the security interest in the property securing such Home Improvement
Contract. In order to give notice of the right, title and interest of Holders to
the Home  Improvement  Contracts,  the  Depositor  will cause a UCC-1  financing
statement to be executed by the Depositor or the Seller  identifying the Trustee
as  the  secured  party  and  identifying  all  Home  Improvement  Contracts  as
collateral. Unless otherwise specified in the related Prospectus Supplement, the
Home  Improvement  Contracts will not be stamped or otherwise  marked to reflect
their  assignment to the Trust.  Therefore,  if,  through  negligence,  fraud or
otherwise,  a subsequent  purchaser were able to take physical possession of the
Home Improvement  Contracts  without notice of such assignment,  the interest of
Holders in the Home Improvement Contracts could be defeated.  See "Certain Legal
Aspects of the Loans--The Home Improvement Contracts."

     With respect to Loans secured by Mortgages,  if so specified in the related
Prospectus  Supplement,  the  Depositor  will,  at the time of  issuance  of the
Securities,  cause  assignments to the Trustee of the Mortgages  relating to the
Loans for a Series to be  recorded  in the  appropriate  public  office for real
property records,  except in states where, in the opinion of counsel  acceptable
to the Trustee, such recording is not required to protect the Trustee's interest
in the related Loans.  If specified in the related  Prospectus  Supplement,  the
Depositor will cause such  assignments  to be so recorded  within the time after
issuance of the Securities as is specified in the related Prospectus Supplement,
in which  event,  the  Agreement  may, as  specified  in the related  Prospectus
Supplement,  require the Depositor to  repurchase  from the Trustee any Loan the
related  Mortgage  of which is not  recorded  within  such  time,  at the  price
described   below  with   respect  to   repurchases   by  reason  of   defective
documentation.  Unless otherwise provided in the related Prospectus  Supplement,
the enforcement of the repurchase  obligation  would  constitute the sole remedy
available  to the  Holders or the  Trustee  for the  failure of a Mortgage to be
recorded.

     Each Loan will be identified  in a schedule  appearing as an exhibit to the
related  Agreement (the "Loan  Schedule").  Such Loan Schedule will specify with
respect to each Loan: the original principal amount and unpaid Principal Balance
as of the Cut-off Date; the current Loan Rate; the current  Scheduled Payment of
principal and interest; the maturity date, if any, of the related Mortgage Note;
if the Loan is an adjustable  rate Loan,  the Lifetime Rate Cap, if any, and the
current index.

     ASSIGNMENT  OF  PRIVATE  SECURITIES.   The  Depositor  will  cause  Private
Securities  to be  registered  in the name of the PS Trustee  (or its nominee or
correspondent).  The PS  Trustee  (or its  nominee or  correspondent)  will have
possession of any certificated Private Securities. Unless otherwise specified in
the related Prospectus  Supplement,  the PS Trustee will not be in possession of
or be assignee of record of any underlying  assets for a Private  Security.  See
"The Trust  Funds--Private  Securities"  herein.  Each Private  Security will be
identified in a schedule  appearing as an exhibit to the related  Agreement (the
"Certificate  Schedule"),  which will  specify the  original  principal  amount,
Principal Balance as of the Cut-off Date,  annual  pass-through rate or interest
rate and maturity date for each Private Security  conveyed to the Trust Fund. In
the  Agreement,  the  Depositor  will  represent  and  warrant to the PS Trustee
regarding  the Private  Securities:  (i) that the  information  contained in the
Certificate  Schedule is true and correct in all material  respects;  (ii) that,
immediately prior to the conveyance of the Private Securities, the Depositor had
good title  thereto,  and was the sole owner  thereof  (subject to any  Retained
Interest);  (iii)  that  there  has  been no  other  sale by it of such  Private
Securities;  and (iv) that there is no existing lien, charge,  security interest
or  other  encumbrance  (other  than  any  Retained  Interest)  on such  Private
Securities.

     REPURCHASE  AND  SUBSTITUTION  OF  NON-CONFORMING  PRIMARY  ASSETS.  Unless
otherwise provided in the related Prospectus Supplement,  if any document in the
file  relating to the Primary  Assets  delivered by the Depositor to the Trustee
(or  Custodian)  is found by the Trustee  within 90 days of the execution of the
related  Agreement  (or  promptly  after the  Trustee's  receipt of any document
permitted  to be  delivered  after  the  Closing  Date) to be  defective  in any
material respect and the Depositor or Seller does not cure such defect within 90
days,  or  within  such  other  period  specified  in  the  related   Prospectus
Supplement,  the Depositor or Seller will, not later than 90 days or within such
other period specified in the related Prospectus Supplement, after the Trustee's
notice  to the  Depositor  or the  Seller,  as the case may be,  of the  defect,
repurchase the related Primary Asset or any property acquired in respect thereof
from the Trustee at a price equal to, unless otherwise  specified in the related
Prospectus  Supplement,  (a) the  lesser of (i) the  Principal  Balance  of such
Primary Asset and (ii) the Trust Fund's  federal income tax basis in the Primary
Asset and (b)  accrued  and unpaid  interest  to the date of the next  scheduled
payment on such  Primary  Asset at the rate set forth in the related  Agreement,
provided,  however,  the purchase price shall not be limited in (i) above to the
Trust Fund's  federal income tax basis if the repurchase at a price equal to the
Principal  Balance  of such  Primary  Asset  will not  result in any  prohibited
transaction tax under Section 860F(a) of the Code.

     If provided in the related Prospectus Supplement,  the Depositor or Seller,
as the case may be, may,  rather than  repurchase the Primary Asset as described
above,  remove  such  Primary  Asset from the Trust Fund (the  "Deleted  Primary
Asset") and  substitute in its place one or more other Primary  Assets (each,  a
"Qualifying Substitute Primary Asset"); provided, however, that (i) with respect
to a Trust Fund for which no REMIC election is made, such  substitution  must be
effected  within 120 days of the date of initial  issuance of the Securities and
(ii) with  respect to a Trust Fund for which a REMIC  election is made,  after a
specified time period, the Trustee must have received a satisfactory  opinion of
counsel that such  substitution will not cause the Trust Fund to lose its status
as a REMIC or otherwise subject the Trust Fund to a prohibited transaction tax.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  any
Qualifying Substitute Primary Asset will have, on the date of substitution,  (i)
a Principal Balance,  after deduction of all Scheduled Payments due in the month
of substitution,  not in excess of the Principal  Balance of the Deleted Primary
Asset (the amount of any shortfall to be deposited to the Collection  Account in
the month of substitution  for  distribution to Holders),  (ii) an interest rate
not less than  (and not more than 2%  greater  than)  the  interest  rate of the
Deleted  Primary Asset,  (iii) a remaining  term-to-stated  maturity not greater
than (and not more than two years less than) that of the Deleted  Primary Asset,
and will comply with all of the  representations and warranties set forth in the
applicable Agreement as of the date of substitution.

     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  the
above-described cure, repurchase or substitution obligations constitute the sole
remedies  available  to the Holders or the  Trustee  for a material  defect in a
document for a Primary Asset.

     The Depositor or another  entity will make  representations  and warranties
with  respect to Primary  Assets for a Series.  If the  Depositor or such entity
cannot cure a breach of any such  representations and warranties in all material
respects within the time period specified in the related  Prospectus  Supplement
after  notification  by the Trustee of such  breach,  and if such breach is of a
nature that  materially  and adversely  affects the value of such Primary Asset,
the  Depositor  or such entity will be  obligated  to  repurchase  the  affected
Primary Asset or, if provided in the related  Prospectus  Supplement,  provide a
Qualifying Substitute Primary Asset therefor, subject to the same conditions and
limitations on purchases and substitutions as described above.

     The  Depositor's  only  source of funds to effect any cure,  repurchase  or
substitution will be through the enforcement of the  corresponding  obligations,
if any, of the  responsible  originator  or seller of such Primary  Assets.  See
"Special Considerations--Limited Assets."

     No Holder of  Securities  of a  Series,  solely by virtue of such  Holder's
status as a Holder, will have any right under the applicable  Agreement for such
Series to institute any proceeding with respect to such  Agreement,  unless such
Holder  previously has given to the  applicable  Trustee for such Series written
notice of default and unless the Holders of Securities  evidencing not less than
51% of the aggregate  voting rights of the  Securities for such Series have made
written request upon the applicable  Trustee to institute such proceeding in its
own name as  Trustee  thereunder  and have  offered to such  Trustee  reasonable
indemnity,  and such  Trustee for 60 days has  neglected or refused to institute
any such proceeding.

REPORTS TO HOLDERS

     The applicable  Trustee or other entity specified in the related Prospectus
Supplement will prepare and forward to each Holder on each Distribution Date, or
as soon thereafter as is practicable,  a statement  setting forth, to the extent
applicable to any Series, among other things:

          (i) the amount of  principal  distributed  to  Holders of the  related
     Securities  and  the  outstanding  principal  balance  of  such  Securities
     following such distribution;

          (ii) the amount of  interest  distributed  to  Holders of the  related
     Securities and the current interest on such Securities;

          (iii) the amount of (a) any overdue accrued interest  included in such
     distribution,  (b) any remaining  overdue accrued  interest with respect to
     such  Securities or (c) any current  shortfall in amounts to be distributed
     as accrued interest to Holders of such Securities;

          (iv) the amount of (a) any  overdue  payments of  scheduled  principal
     included in such distribution,  (b) any remaining overdue principal amounts
     with respect to such  Securities,  (c) any current  shortfall in receipt of
     scheduled  principal  payments  on the  related  Primary  Assets or (d) any
     realized  losses or  Liquidation  Proceeds to be allocated as reductions in
     the outstanding principal balances of such Securities;

          (v)  the  amount  received  under  any  related  Enhancement,  and the
     remaining amount available under such Enhancement;

          (vi) the amount of any  delinquencies  with respect to payments on the
     related Primary Assets;

          (vii) the book value of any REO Property acquired by the related Trust
     Fund; and

          (viii) such other information as specified in the related Agreement.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar year, the applicable Trustee, unless otherwise specified in the related
Prospectus Supplement,  will furnish to each Holder of record at any time during
such calendar year (a) the aggregate of amounts  reported  pursuant to (i), (ii)
and (iv)(d) above for such calendar year and (b) such  information  specified in
the related Agreement to enable Holders to prepare their tax returns  including,
without  limitation,  the  amount of  original  issue  discount  accrued  on the
Securities,  if  applicable.  Information  in the  Distribution  Date and annual
statements provided to the Holders will not have been examined and reported upon
by an independent public accountant.  However, the Servicer will provide to each
applicable  Trustee a report by independent  public  accountants with respect to
the Servicer's  servicing of the Loans. See "Servicing of  Loans--Evidence as to
Compliance" herein.

     If so specified in the  Prospectus  Supplement  for a Series of Securities,
such Series or one or more  Classes of such Series will be issued in  book-entry
form. In such event, owners of beneficial  interests in such Securities will not
be  considered  Holders  and will not receive  such  reports  directly  from the
applicable Trustee. The applicable Trustee will forward such reports only to the
entity or its nominee that is the  registered  holder of the global  certificate
that evidences such book-entry  securities.  Beneficial owners will receive such
reports  from the  participants  and  indirect  participants  of the  applicable
book-entry  system  in  accordance  with the  policies  and  procedures  of such
entities.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     POOLING AND SERVICING  AGREEMENT;  SERVICING  AGREEMENT.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  Events of Default  under the
Pooling and  Servicing  Agreement  for each Series of  Certificates  relating to
Loans  include  (i) any  failure  by the  Servicer  to  deposit  amounts  in the
Collection Account and Distribution  Account(s) to enable the applicable Trustee
to  distribute  to Holders of such Series any required  payment,  which  failure
continues  unremedied for the number of days specified in the related Prospectus
Supplement after the giving of written notice of such failure to the Servicer by
the applicable  Trustee for such Series,  or to the Servicer and such Trustee by
the Holders of such Series  evidencing not less than 25% of the aggregate voting
rights of the Securities for such Series,  (ii) any failure by the Servicer duly
to observe or perform in any  material  respect  any other of its  covenants  or
agreements in the applicable  Agreement that continues unremedied for the number
of days  specified  in the  related  Prospectus  Supplement  after the giving of
written notice of such failure to the Servicer by the applicable  Trustee, or to
the Servicer and such Trustee by the Holders of such Series  evidencing not less
than 25% of the aggregate  voting rights of the Securities for such Series,  and
(iii) certain events of insolvency,  readjustment of debt, marshalling of assets
and  liabilities  or similar  proceedings  and certain  actions by the  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

     So long as an Event of  Default  remains  unremedied  under the  applicable
Agreement for a Series of Securities  relating to the servicing of Loans, unless
otherwise specified in the related Prospectus  Supplement,  the Trustee for such
Series or Holders of Securities of such Series  evidencing  not less than 51% of
the aggregate  voting rights of the Securities for such Series may terminate all
of the rights and  obligations  of the Servicer as servicer under the applicable
Agreement  (other  than its right to  recovery  of other  expenses  and  amounts
advanced pursuant to the terms of such Agreement, which rights the Servicer will
retain under all  circumstances),  whereupon the Trustee will succeed to all the
responsibilities,  duties and  liabilities  of the Servicer under such Agreement
and will be  entitled to  reasonable  servicing  compensation  not to exceed the
applicable servicing fee, together with other servicing compensation in the form
of  assumption  fees,  late  payment  charges or  otherwise  as provided in such
Agreement.

     In the event that the  Trustee  is  unwilling  or unable so to act,  it may
select,  or petition a court of  competent  jurisdiction  to appoint,  a finance
institution,  bank or loan servicing  institution  with a net worth specified in
the  related  Prospectus  Supplement  to act as  successor  Servicer  under  the
provisions of the applicable Agreement. The successor Servicer would be entitled
to reasonable  servicing  compensation  in an amount not to exceed the Servicing
Fee as set forth in the  related  Prospectus  Supplement,  together  with  other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise, as provided in such Agreement.

     During the  continuance  of any Event of  Default  of a  Servicer  under an
Agreement for a Series of  Securities,  the  applicable  Trustee for such Series
will have the right to take  action to enforce  its rights and  remedies  and to
protect and enforce the rights and remedies of the Holders of such Series,  and,
unless  otherwise  specified in the related  Prospectus  Supplement,  Holders of
Securities  evidencing  not less than 51% of the aggregate  voting rights of the
Securities  for such Series may direct the time,  method and place of conducting
any proceeding for any remedy available to the applicable  Trustee or exercising
any trust or power conferred upon such Trustee.  However, the applicable Trustee
will not be under any obligation to pursue any such remedy or to exercise any of
such trusts or powers  unless such Holders have offered such Trustee  reasonable
security or indemnity  against the cost,  expenses and  liabilities  that may be
incurred by such Trustee therein or thereby.  The applicable Trustee may decline
to follow  any such  direction  if such  Trustee  determines  that the action or
proceeding so directed may not lawfully be taken or would involve it in personal
liability or be unjustly prejudicial to the non-assenting Holders.

     INDENTURE. Unless otherwise specified in the related Prospectus Supplement,
Events of Default under the Indenture  for each Series of Notes  include:  (i) a
default  for  thirty  (30) days or more in the  payment of any  principal  of or
interest on any Note of such Series;  (ii) failure to perform any other covenant
of the Depositor or the Trust Fund in the Indenture  that continues for a period
of sixty  (60)  days  after  notice  thereof  is given  in  accordance  with the
procedures   described  in  the  related   Prospectus   Supplement;   (iii)  any
representation  or  warranty  made by the  Depositor  or the  Trust  Fund in the
Indenture or in any certificate or other writing  delivered  pursuant thereto or
in  connection  therewith  with respect to or affecting  such Series having been
incorrect  in a material  respect as of the time  made,  and such  breach is not
cured within sixty (60) days after notice  thereof is given in  accordance  with
the  procedures  described in the related  Prospectus  Supplement;  (iv) certain
events of bankruptcy,  insolvency,  receivership or liquidation of the Depositor
or the Trust Fund;  or (v) any other Event of Default  provided  with respect to
Notes of that Series.

     If an Event of Default  with respect to the Notes of any Series at the time
outstanding  occurs  and is  continuing,  either  the  Indenture  Trustee or the
Holders of a majority of the  then-aggregate  outstanding amount of the Notes of
such Series may declare  the  principal  amount (or, if the Notes of that Series
are Zero  Coupon  Securities,  such  portion of the  principal  amount as may be
specified  in the terms of that  Series,  as provided in the related  Prospectus
Supplement)  of all the Notes of such Series to be due and payable  immediately.
Such declaration may, under certain circumstances,  be rescinded and annulled by
the Holders of a majority in aggregate  outstanding  amount of the Notes of such
Series.

     If,  following an Event of Default with respect to any Series of Notes, the
Notes of such Series have been  declared to be due and  payable,  the  Indenture
Trustee may, in its  discretion,  notwithstanding  such  acceleration,  elect to
maintain  possession of the collateral  securing the Notes of such Series and to
continue  to apply  distributions  on such  collateral  as if there  had been no
declaration of acceleration if such collateral  continues to provide  sufficient
funds for the payment of  principal  of and interest on the Notes of such Series
as they  would  have  become  due if there had not been such a  declaration.  In
addition,  the  Indenture  Trustee  may not  sell  or  otherwise  liquidate  the
collateral  securing the Notes of a Series  following an Event of Default  other
than a default in the  payment of any  principal  of or  interest on any Note of
such Series for thirty (30) days or more,  unless (a) the Holders of 100% of the
then-aggregate  outstanding  amount of the Notes of such Series  consent to such
sale, (b) the proceeds of such sale or liquidation are sufficient to pay in full
the principal of and accrued interest due and unpaid on the outstanding Notes of
such  Series at the date of such sale or (c) the  Indenture  Trustee  determines
that such  collateral  would not be  sufficient  on an ongoing basis to make all
payments on such Notes as such payments  would have become due if such Notes had
not been declared due and payable, and the Indenture Trustee obtains the consent
of the Holders of  66 2/3%  of the  then-aggregate  outstanding  amount of the
Notes of such Series.

     In the event  that the  Indenture  Trustee  liquidates  the  collateral  in
connection with an Event of Default  involving a default for thirty (30) days or
more in the payment of  principal  of or interest on the Notes of a Series,  the
Indenture  provides  that the  Indenture  Trustee  will have a prior lien on the
proceeds of any such liquidation for unpaid fees and expenses. As a result, upon
the  occurrence  of  such  an  Event  of  Default,   the  amount  available  for
distribution  to the  Noteholders  may be less than would otherwise be the case.
However,   the  Indenture  Trustee  may  not  institute  a  proceeding  for  the
enforcement  of its  lien  except  in  connection  with  a  proceeding  for  the
enforcement  of the lien of the  Indenture  for the  benefit of the  Noteholders
after the occurrence of such an Event of Default.

     Unless otherwise  specified in the related  Prospectus  Supplement,  in the
event the  principal of the Notes of a Series is declared  due and  payable,  as
described above, the Holders of any such Notes issued at a discount from par may
be  entitled  to  receive no more than an amount  equal to the unpaid  principal
amount thereof less the amount of such discount that is unamortized.

     Subject to the  provisions of the  Indenture  relating to the duties of the
Indenture  Trustee,  in case an Event of Default  shall occur and be  continuing
with  respect  to a Series  of Notes,  the  Indenture  Trustee  will be under no
obligation  to exercise any of the rights or powers  under the  Indenture at the
request or direction of any of the Holders of Notes of such Series,  unless such
Holders offered to the Indenture  Trustee security or indemnity  satisfactory to
it against the costs,  expenses and liabilities  that might be incurred by it in
complying  with such  request  or  direction.  Subject  to such  provisions  for
indemnification and certain limitations contained in the Indenture,  the Holders
of a  majority  of the  then-aggregate  outstanding  amount of the Notes of such
Series shall have the right to direct the time,  method and place of  conducting
any proceeding for any remedy  available to the Indenture  Trustee or exercising
any trust or power conferred on the Indenture  Trustee with respect to the Notes
of such Series, and the Holders of a majority of the then-aggregate  outstanding
amount of the Notes of such Series may, in certain cases, waive any default with
respect  thereto,  except a default in the payment of principal or interest or a
default in respect of a covenant or  provision of the  Indenture  that cannot be
modified  without  the waiver or consent of all the  Holders of the  outstanding
Notes of such Series affected thereby.

THE TRUSTEES

     The identity of the commercial bank,  savings and loan association or trust
company named as the Trustee or Indenture Trustee,  as the case may be, for each
Series of  Securities  will be set forth in the related  Prospectus  Supplement.
Entities  serving as Trustee  may have  normal  banking  relationships  with the
Depositor or the  Servicer.  In  addition,  for the purpose of meeting the legal
requirements of certain local jurisdictions, each Trustee will have the power to
appoint co-trustees or separate trustees. In the event of such appointment,  all
rights,  powers, duties and obligations conferred or imposed upon the applicable
Trustee by the  Agreement  relating to such Series will be  conferred or imposed
upon such Trustee and each such separate trustee or co-trustee  jointly,  or, in
any  jurisdiction  in which such Trustee shall be  incompetent or unqualified to
perform certain acts,  singly upon such separate  trustee or co-trustee who will
exercise and perform such rights,  powers,  duties and obligations solely at the
direction of the applicable  Trustee.  The  applicable  Trustee may also appoint
agents to perform any of the responsibilities of such Trustee, which agents will
have any or all of the rights,  powers,  duties and  obligations of such Trustee
conferred on them by such  appointment;  provided,  that the applicable  Trustee
will  continue  to be  responsible  for its  duties  and  obligations  under the
Agreement.

DUTIES OF TRUSTEES

     No Trustee will make any  representations as to the validity or sufficiency
of the related  Agreement,  the  Securities  or of any Primary  Asset or related
documents.  If no Event of Default  (as defined in the  related  Agreement)  has
occurred,  the applicable  Trustee will be required to perform only those duties
specifically  required of it under such  Agreement.  Upon receipt of the various
certificates,  statements, reports or other instruments required to be furnished
to it, the  applicable  Trustee  will be required to examine  them to  determine
whether they are in the form required by the related  Agreement.  However,  such
Trustee  will  not be  responsible  for the  accuracy  or  content  of any  such
documents  furnished  to it by the  Holders or the  Servicer  under the  related
Agreement.

     Each Trustee may be held liable for its own negligent  action or failure to
act,  or for its own  misconduct;  provided,  however,  that no Trustee  will be
personally  liable with respect to any action  taken,  suffered or omitted to be
taken  by it in good  faith in  accordance  with the  direction  of the  related
Holders in an Event of  Default.  No Trustee  will be required to expend or risk
its own funds or otherwise  incur any financial  liability in the performance of
any of its duties under the related Agreement,  or in the exercise of any of its
rights or powers,  if it has reasonable  grounds for believing that repayment of
such  funds  or  adequate  indemnity  against  such  risk  or  liability  is not
reasonably assured to it.


RESIGNATION OF TRUSTEES

     Each Trustee  may,  upon written  notice to the  Depositor,  resign at any
time, in which event the Depositor will be obligated to use its best efforts to
appoint a successor Trustee. If no successor Trustee has been appointed and has
accepted  such  appointment  within 30 days after the giving of such  notice of
resignation,  the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for appointment of a successor  Trustee.  Each Trustee may also be
removed at any time (i) if such  Trustee  ceases to be  eligible to continue as
such under the related  Agreement,  (ii) if such Trustee  becomes  insolvent or
(iii) by the Holders of Securities  evidencing over 50% of the aggregate voting
rights  of  the  Securities  in the  Trust  Fund  upon  written  notice  to the
applicable  Trustee  and to the  Depositor.  Any  resignation  or  removal of a
Trustee and appointment of a successor  Trustee will not become effective until
acceptance of the appointment by the successor Trustee.

AMENDMENT OF AGREEMENT

     Unless otherwise specified in the Prospectus Supplement, the Agreement for
each Series of Securities may be amended by the  Depositor,  the Servicer (with
respect to a Series relating to Loans), and the applicable Trustee with respect
to such  Series,  without  notice to or consent of the  Holders (i) to cure any
ambiguity, (ii) to correct any defective provisions or to correct or supplement
any  provision  therein,  (iii)  to add to the  duties  of the  Depositor,  the
applicable  Trustee  or the  Servicer,  (iv) to add any other  provisions  with
respect  to matters  or  questions  arising  under  such  Agreement  or related
Enhancement,  (v) to add or amend any  provisions of such Agreement as required
by a Rating Agency in order to maintain or improve the rating of the Securities
(it being  understood that none of the Depositor,  the Seller,  the Servicer or
any Trustee is obligated to maintain or improve such rating), or (vi) to comply
with any requirements  imposed by the Code;  provided,  that any such amendment
except pursuant to clause (vi) above will not adversely  affect in any material
respect the interests of any Holders of such Series, as evidenced by an opinion
of counsel  delivered to the  applicable  Trustee.  Any such  amendment  except
pursuant to clause (vi) above  shall be deemed not to  adversely  affect in any
material respect the interests of any Holder if the applicable Trustee receives
written  confirmation  from each Rating Agency rating such Securities that such
amendment will not cause such Rating Agency to reduce the  then-current  rating
thereof.  Unless  otherwise  specified  in  the  Prospectus  Supplement,   each
Agreement for each Series may also be amended by the  applicable  Trustee,  the
Servicer, if applicable, and the Depositor with respect to such Series with the
consent  of the  Holders  possessing  not  less  than 66 2/3% of the  aggregate
outstanding  principal  amount of the  Securities  of such  Series  or, if only
certain Classes of such Series are affected by such  amendment,  66 2/3% of the
aggregate  outstanding principal amount of the Securities of each Class of such
Series  affected  thereby,  for the  purpose  of adding  any  provisions  to or
changing in any manner or  eliminating  any of the provisions of such Agreement
or  modifying  in any manner the  rights of Holders of such  Series;  provided,
however,  that no such  amendment may (a) reduce the amount or delay the timing
of payments on any Security without the consent of the Holder of such Security;
or (b) reduce the aforesaid percentage of the aggregate  outstanding  principal
amount of  Securities  of each  Class,  the  Holders of which are  required  to
consent to any such  amendment,  without  the consent of the Holders of 100% of
the aggregate outstanding principal amount of each Class of Securities affected
thereby.

VOTING RIGHTS

     The related Prospectus Supplement will set forth the method of determining
allocation of voting rights with respect to a Series.

LIST OF HOLDERS

     Upon  written  request of three or more  Holders of record of a Series for
purposes of communicating with other Holders with respect to their rights under
the Agreement, which request is accompanied by a copy of the communication such
Holders  propose to transmit,  the applicable  Trustee will afford such Holders
access during  business hours to the most recent list of Holders of that Series
held by such Trustee.

     No Agreement  will provide for the holding of any annual or other  meeting
of Holders.

BOOK-ENTRY SECURITIES

     If specified in the Prospectus Supplement for a Series of Securities, such
Series or one or more Classes of such Series may be issued in book-entry  form.
In such event,  beneficial  owners of such  Securities  will not be  considered
"Holders"  under the  Agreements  and may  exercise  the rights of Holders only
indirectly through the participants in the applicable book-entry system.

REMIC ADMINISTRATOR

     For any Series with respect to which a REMIC election is made, preparation
of certain reports and certain other administrative  duties with respect to the
Trust Fund may be performed by a REMIC  administrator,  who may be an affiliate
of the Depositor.

TERMINATION

     POOLING AND SERVICING AGREEMENT;  TRUST AGREEMENT. The obligations created
by the Pooling and  Servicing  Agreement or Trust  Agreement  for a Series will
terminate upon the distribution to Holders of all amounts distributable to them
pursuant to such  Agreement  under the  circumstances  described in the related
Prospectus Supplement. See "Description of the Securities--Optional Redemption,
Purchase or Termination" herein.

     INDENTURE.  The Indenture  will be discharged  with respect to a Series of
Notes  (except  with  respect to certain  continuing  rights  specified  in the
Indenture) upon the delivery to the Indenture  Trustee for  cancellation of all
the Notes of such Series or, with  certain  limitations,  upon deposit with the
Indenture  Trustee of funds  sufficient  for the  payment in full of all of the
Notes of such Series.

     In addition to such discharge with certain limitations, the Indenture will
provide  that,  if so specified  with  respect to the Notes of any Series,  the
related Trust Fund will be discharged  from any and all  obligations in respect
of the  Notes of such  Series  (except  for  certain  obligations  relating  to
temporary  Notes and exchange of Notes, to register the transfer of or exchange
Notes of such  Series,  to  replace  stolen,  lost or  mutilated  Notes of such
Series,  to maintain  paying  agencies and to hold monies for payment in trust)
upon the deposit with the Indenture  Trustee,  in trust, of money and/or direct
obligations of or obligations  guaranteed by the United States of America that,
through the payment of interest and principal in respect  thereof in accordance
with  their  terms,  will  provide  money in an  amount  sufficient  to pay the
principal  of and each  installment  of interest on the Notes of such Series on
the Final  Scheduled  Distribution  Date for such Notes and any  installment of
interest on such Notes in  accordance  with the terms of the  Indenture and the
Notes of such  Series.  In the event of any such  defeasance  and  discharge of
Notes of such  Series,  Holders of Notes of such  Series  would be able to look
only to such money and/or  direct  obligations  for payment of principal of and
interest on, if any, their Notes until maturity.


                       CERTAIN LEGAL ASPECTS OF THE LOANS

     The following  discussion  contains  summaries of certain legal aspects of
mortgage  loans,   home  improvement   installment  sales  contracts  and  home
improvement  installment  loan agreements  that are general in nature.  Because
certain of such legal aspects are governed by applicable  state law (which laws
may differ  substantially),  the  summaries  do not purport to be complete  nor
reflect the laws of any particular  state, nor encompass the laws of all states
in which the properties securing the Loans are situated.

MORTGAGES

     The Loans for a Series will, and certain Home Improvement  Contracts for a
Series may, be secured by either mortgages or deeds of trust or deeds to secure
debt  (such  Mortgage  Loans and Home  Improvement  Contracts  are  hereinafter
referred to in this section as "mortgage loans"), depending upon the prevailing
practice  in the state in which the  property  subject  to a  mortgage  loan is
located. The filing of a mortgage, deed of trust or deed to secure debt creates
a lien or title interest upon the real property  covered by such instrument and
represents the security for the repayment of an obligation  that is customarily
evidenced  by a  promissory  note.  It is not prior to the lien for real estate
taxes and assessments or other charges imposed under governmental police powers
and may also be subject to other liens pursuant to the laws of the jurisdiction
in which the  Mortgaged  Property is  located.  Priority  with  respect to such
instruments  depends  on their  terms,  the  knowledge  of the  parties  to the
mortgage and  generally on the order of recording  with the  applicable  state,
county or municipal office. There are two parties to a mortgage, the mortgagor,
who is the  borrower/property  owner or the land trustee (as described  below),
and the  mortgagee,  who is the  lender.  Under the  mortgage  instrument,  the
mortgagor  delivers to the  mortgagee a note or bond and the  mortgage.  In the
case of a land trust,  there are three parties because title to the property is
held  by  a  land   trustee   under  a  land  trust   agreement  of  which  the
borrower/property owner is the beneficiary;  at origination of a mortgage loan,
the borrower  executes a separate  undertaking to make payments on the mortgage
note. A deed of trust transaction  normally has three parties: the trustor, who
is the  borrower/property  owner; the beneficiary,  who is the lender;  and the
trustee, a third-party  grantee.  Under a deed of trust, the trustor grants the
property,  irrevocably until the debt is paid, in trust, generally with a power
of sale, to the trustee to secure payment of the  obligation.  The  mortgagee's
authority  under a mortgage and the trustee's  authority  under a deed of trust
are governed by the law of the state in which the real property is located, the
express  provisions  of the mortgage or deed of trust,  and, in some cases,  in
deed of trust transactions, the directions of the beneficiary.

FORECLOSURE ON MORTGAGES

     Foreclosure of a mortgage is generally  accomplished  by judicial  action.
Generally,  the action is initiated by the service of legal  pleadings upon all
parties having an interest of record in the real property. Delays in completion
of the  foreclosure  occasionally  may result  from  difficulties  in  locating
necessary  parties  defendant.  When the  mortgagee's  right to  foreclosure is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can be
time-consuming  and expensive.  After the completion of a judicial  foreclosure
proceeding,  the  court may  issue a  judgment  of  foreclosure  and  appoint a
receiver or other officer to conduct the sale of the property.  In some states,
mortgages may also be foreclosed by advertisement,  pursuant to a power of sale
provided  in the  mortgage.  Foreclosure  of a  mortgage  by  advertisement  is
essentially  similar to foreclosure of a deed of trust by nonjudicial  power of
sale.

     Foreclosure of a deed of trust is generally  accomplished by a nonjudicial
trustee's sale under a specific  provision in the deed of trust that authorizes
the trustee to sell the  property  upon any default by the  borrower  under the
terms of the note or deed of trust. In certain states,  such  foreclosure  also
may be  accomplished  by judicial action in the manner provided for foreclosure
of mortgages.  In some states,  the trustee must record a notice of default and
send a copy  to the  borrower-trustor  and to any  person  who has  recorded  a
request for a copy of a notice of default and notice of sale. In addition,  the
trustee in some states must provide  notice to any other  individual  having an
interest in the real property, including any junior lienholders. If the deed of
trust is not  reinstated  within any applicable  cure period,  a notice of sale
must be posted in a public place and, in most states, published for a specified
period of time in one or more newspapers.  In addition, some state laws require
that a copy of the  notice of sale be posted  on the  property  and sent to all
parties having an interest of record in the property. The trustor, borrower, or
any  person  having a junior  encumbrance  on the real  estate,  may,  during a
reinstatement  period,  cure the default by paying the entire amount in arrears
plus the costs and expenses  incurred in enforcing the  obligation.  Generally,
state law controls  the amount of  foreclosure  expenses  and costs,  including
attorney's  fees,  which may be recovered by a lender.  If the deed of trust is
not reinstated,  a notice of sale must be posted in a public place and, in most
states, published for a specified period of time in one or more newspapers.  In
addition,  some state laws  require that a copy of the notice of sale be posted
on the  property,  recorded  and sent to all parties  having an interest in the
real property.

     An action to  foreclose a mortgage  is an action to recover  the  mortgage
debt by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes  and rules and subject  throughout  to the court's  equitable  powers.
Generally,  a mortgagor is bound by the terms of the related  mortgage note and
the mortgage as made and cannot be relieved  from his default if the  mortgagee
has exercised his rights in a commercially  reasonable manner. However, since a
foreclosure action historically was equitable in nature, the court may exercise
equitable  powers to relieve a mortgagor  of a default  and deny the  mortgagee
foreclosure on proof that either the  mortgagor's  default was neither  willful
nor in bad faith or the mortgagee's  action  established a waiver,  fraud,  bad
faith,  or oppressive or  unconscionable  conduct such as to warrant a court of
equity  to  refuse   affirmative   relief  to  the  mortgagee.   Under  certain
circumstances  a court of equity may  relieve  the  mortgagor  from an entirely
technical default where such default was not willful.

     A  foreclosure  action is subject to most of the  delays and  expenses  of
other lawsuits if defenses or counterclaims are interposed, sometimes requiring
up to several years to complete. Moreover, a non-collusive, regularly conducted
foreclosure  sale may be challenged as a fraudulent  conveyance,  regardless of
the parties' intent, if a court determines that the sale was for less than fair
consideration  and such sale  occurred  while the  mortgagor  was insolvent and
within one year (or within the state statute of  limitations  if the trustee in
bankruptcy  elects to proceed  under state  fraudulent  conveyance  law) of the
filing of  bankruptcy.  Similarly,  a suit  against  the debtor on the  related
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

     In the case of foreclosure under either a mortgage or a deed of trust, the
sale by the referee or other  designated  officer or by the trustee is a public
sale.  However,  because of the difficulty  potential third party purchasers at
the sale have in determining the exact status of title and because the physical
condition  of  the  property  may  have  deteriorated  during  the  foreclosure
proceedings,  it is uncommon  for a third party to purchase  the  property at a
foreclosure sale.  Rather, it is common for the lender to purchase the property
from the  trustee  or  referee  for an amount  that may be equal to the  unpaid
principal  amount of the mortgage note secured by the mortgage or deed of trust
plus  accrued and unpaid  interest and the  expenses of  foreclosure,  in which
event the mortgagor's  debt will be extinguished or the lender may purchase for
a lesser  amount in order to  preserve  its right  against a borrower to seek a
deficiency  judgment in states where such a judgment is available.  Thereafter,
subject to the right of the  borrower  in some  states to remain in  possession
during the redemption  period, the lender will assume the burdens of ownership,
including  obtaining hazard insurance,  paying taxes and making such repairs at
its own expense as are necessary to render the property  suitable for sale. The
lender will  commonly  obtain the services of a real estate  broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market  conditions,  the ultimate  proceeds of the sale of the property may not
equal the lender's  investment in the property.  Any loss may be reduced by the
receipt of any mortgage guaranty Insurance Proceeds.

ENVIRONMENTAL RISKS

     Federal,  state  and local  laws and  regulations  impose a wide  range of
requirements on activities that may affect the environment,  health and safety.
These include laws and regulations governing air pollutant emissions, hazardous
and toxic substances, impacts to wetlands, leaks from underground storage tanks
and the  management,  removal  and  disposal  of lead- and  asbestos-containing
materials.  In  certain  circumstances,   these  laws  and  regulations  impose
obligations on the owners or operators of residential  properties such as those
subject to the Loans.  The failure to comply with such laws and regulations may
result in fines and penalties.

     Moreover, under various federal, state and local laws and regulations,  an
owner or  operator  of real  estate may be liable  for the costs of  addressing
hazardous  substances on, in or beneath such property and related  costs.  Such
liability may be imposed  without  regard to whether the owner or operator knew
of, or was responsible for, the presence of such  substances,  and could exceed
the value of the property and the aggregate assets of the owner or operator. In
addition,  persons who transport or dispose of hazardous substances, or arrange
for the  transportation,  disposal or  treatment of  hazardous  substances,  at
off-site  locations may also be held liable if there are releases or threatened
releases of hazardous substances at such off-site locations.

     In  addition,  under  the  laws of  some  states  and  under  the  Federal
Comprehensive   Environmental   Response,   Compensation   and   Liability  Act
("CERCLA"),  contamination  of property may give rise to a lien on the property
to assure the payment of the costs of clean-up.  In several states, such a lien
has priority over the lien of an existing mortgage against such property. Under
CERCLA,  such  a  lien  is  subordinate  to  pre-existing,  perfected  security
interests.

     Under the laws of some states,  and under  CERCLA,  there is a possibility
that a lender  may be held  liable  as an  "owner  or  operator"  for  costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at a
property,  regardless of whether or not the environmental  damage or threat was
caused by a current  or prior  owner or  operator.  CERCLA  and some state laws
provide an exemption  from the  definition of "owner or operator" for a secured
creditor who, without  "participating  in the management" of a facility,  holds
indicia  of  ownership  primarily  to  protect  its  security  interest  in the
facility. The Solid Waste Disposal Act (the "SWDA") provides similar protection
to secured  creditors in  connection  with  liability for releases of petroleum
from certain underground storage tanks.  However, if a lender  "participates in
the  management"  of the  facility in question or is found not to have held its
interest primarily to protect a security  interest,  the lender may forfeit its
secured creditor exemption status.

     A regulation promulgated by the U.S. Environmental  Protection Agency (the
"EPA") in April 1992 attempted to clarify the activities in which lenders could
engage  both prior to and  subsequent  to  foreclosure  of a security  interest
without  forfeiting the secured creditor  exemption under CERCLA.  The rule was
struck down in 1994 by the United  States  Court of Appeals for the District of
Columbia Circuit in KELLEY EX REL STATE OF MICHIGAN V. ENVIRONMENTAL PROTECTION
AGENCY, 15 F.3d 1100 (D.C Cir. 1994),  REH'G DENIED, 25 F.3d 1088, CERT. DENIED
SUB NOM.  AM.  BANKERS  ASS'N V.  KELLEY,  115 S.Ct.  900  (1995).  Another EPA
regulation  promulgated  in 1995  clarifies the activities in which lenders may
engage without  forfeiting the secured creditor exemption under the underground
storage tank provisions of the SWDA. That regulation has not been struck down.

     On  September  30,  1996,  Congress  amended  both  CERCLA and the SWDA to
provide  additional  clarification  regarding the scope of the lender liability
exemptions  under the two  statutes.  Among other things,  the 1996  amendments
specify the circumstances  under which a lender will be protected by the CERCLA
and SWDA  exemptions,  both while the  borrower is still in  possession  of the
secured property and following foreclosure on the secured property.

     Generally,  the  amendments  state  that a lender  who  holds  indicia  of
ownership  primarily  to protect a  security  interest  in a  facility  will be
considered to participate in management only if, while the borrower is still in
possession of the facility encumbered by the security interest,  the lender (i)
exercises  decision-making control over environmental compliance related to the
facility  such that the  lender has  undertaken  responsibility  for  hazardous
substance  handling  or  disposal  practices  related to the  facility  or (ii)
exercises  control at a level  comparable  to that of a manager of the facility
such that the lender has assumed or manifested  responsibility  for (a) overall
management of the facility  encompassing daily  decision-making with respect to
environmental compliance or (b) overall or substantially all of the operational
functions (as distinguished from financial or administrative  functions) of the
facility other than the function of  environmental  compliance.  The amendments
also specify certain activities that are not considered to be "participation in
management,"  including  monitoring  or enforcing the terms of the extension of
credit or security  interest,  inspecting the facility,  and requiring a lawful
means of addressing the release or threatened release of a hazardous substance.

     The 1996  amendments also specify that a lender who did not participate in
management of a facility prior to foreclosure  will not be considered an "owner
or  operator,"  even  if the  lender  forecloses  on  the  facility  and  after
foreclosure sells or liquidates the facility,  maintains  business  activities,
winds up operations,  undertakes an appropriate  response action,  or takes any
other measure to preserve,  protect,  or prepare the facility  prior to sale or
disposition,  if the lender seeks to sell or  otherwise  divest the facility at
the  earliest  practicable,   commercially  reasonable  time,  on  commercially
reasonable  terms,   taking  into  account  market  conditions  and  legal  and
regulatory requirements.

     The CERCLA and SWDA lender liability  amendments  specifically address the
potential  liability  of lenders  who hold  mortgages  or similar  conventional
security interests in real property,  such as the Trust Fund does in connection
with the Mortgage Loans and the Home Improvement Contracts.

     If a lender is or becomes  liable under  CERCLA,  it may be  authorized to
bring a  statutory  action  for  contribution  against  any other  "responsible
parties,"  including a previous  owner or  operator.  However,  such persons or
entities may be bankrupt or otherwise  judgment proof, and the costs associated
with  environmental  cleanup and related actions may be substantial.  Moreover,
some state laws imposing liability for addressing  hazardous  substances do not
contain exemptions from liability for lenders.  Whether the costs of addressing
a release or threatened  release at a property pledged as collateral for one of
the Loans would be imposed on the Trust Fund,  and thus  occasion a loss to the
Holders,  therefore depends on the specific factual and legal  circumstances at
issue.

RIGHTS OF REDEMPTION

     In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage,  the trustor or mortgagor and  foreclosed  junior lienors are given a
statutory period in which to redeem the property from the foreclosure sale. The
right of  redemption  should be  distinguished  from the equity of  redemption,
which is a non-statutory  right that must be exercised prior to the foreclosure
sale.  In some  states,  redemption  may occur only upon  payment of the entire
principal balance of the loan, accrued interest and expenses of foreclosure. In
other states,  redemption may be authorized if the former  borrower pays only a
portion of the sums due. The effect of a statutory  right of  redemption  is to
diminish  the  ability  of the  lender  to sell the  foreclosed  property.  The
exercise of a right of redemption  would defeat the title of any purchaser at a
foreclosure sale, or of any purchaser from the lender subsequent to foreclosure
or sale under a deed of trust. Consequently, the practical effect of a right of
redemption  is to force the lender to retain the  property and pay the expenses
of ownership until the redemption  period has run. In some states,  there is no
right to redeem property after a trustee's sale under a deed of trust.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES

     The Mortgage Loans comprising or underlying the Primary Assets included in
the Trust Fund for a Series  will be secured  by  Mortgages  or deeds of trust,
which may be second or more junior  mortgages to other  mortgages held by other
lenders or institutional investors. The rights of the Trust Fund (and therefore
the Holders), as mortgagee under a junior mortgage, are subordinate to those of
the  mortgagee  under the senior  mortgage,  including  the prior rights of the
senior mortgagee to receive hazard  insurance and condemnation  proceeds and to
cause the property  securing  the mortgage  loan to be sold upon default of the
mortgagor,  thereby extinguishing the junior mortgagee's lien unless the junior
mortgagee  asserts  its  subordinate  interest in the  property in  foreclosure
litigation and,  possibly,  satisfies the defaulted senior  mortgage.  A junior
mortgagee may satisfy a defaulted senior loan in full and, in some states,  may
cure such default and bring the senior loan current, in either event adding the
amounts expended to the balance due on the junior loan. In most states,  absent
a provision in the mortgage or deed of trust,  no notice of default is required
to be given to a junior mortgagee.

     The  standard  form of the  mortgage  used by most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard Insurance Policy and all awards made in connection with condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness secured
by the mortgage,  in such order as the mortgagee  may  determine.  Thus, in the
event  improvements  on the  property are damaged or destroyed by fire or other
casualty, or in the event the property is taken by condemnation,  the mortgagee
or beneficiary  under underlying  senior mortgages will have the prior right to
collect any Insurance  Proceeds payable under a hazard Insurance Policy and any
award of damages in connection with the  condemnation  and to apply the same to
the  indebtedness  secured by the senior  mortgages.  Proceeds in excess of the
amount of senior mortgage  indebtedness,  in most cases,  may be applied to the
indebtedness of a junior mortgage.

     Another  provision  sometimes found in the form of the mortgage or deed of
trust used by  institutional  lenders  obligates  the  mortgagor  to pay before
delinquency  all taxes and  assessments  on the  property  and,  when due,  all
encumbrances,  charges  and  liens on the  property  that  appear  prior to the
mortgage  or deed of trust,  to provide  and  maintain  fire  insurance  on the
property,  to maintain  and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee under the mortgage.  Upon
a failure of the mortgagor to perform any of these  obligations,  the mortgagee
is given the right under certain mortgages to perform the obligation itself, at
its election,  with the  mortgagor  agreeing to reimburse the mortgagee for any
sums expended by the mortgagee on behalf of the mortgagor. All sums so expended
by the mortgagee become part of the indebtedness secured by the mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain states have imposed statutory prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states,  statutes  limit the right of the  beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment is a personal judgment against the former
borrower equal in most cases to the difference  between the net amount realized
upon the public  sale of the real  property  and the amount due to the  lender.
Other  statutes  require the  beneficiary  or mortgagee to exhaust the security
afforded  under a deed of trust or  mortgage  by  foreclosure  in an attempt to
satisfy the full debt before  bringing a personal  action against the borrower.
In certain  other  states,  the  lender  has the option of  bringing a personal
action against the borrower on the debt without first exhausting such security;
however,  in some of these  states,  the  lender,  following  judgment  on such
personal  action,  may be deemed to have  elected a remedy and may be precluded
from  exercising  remedies  with  respect to the  security.  Consequently,  the
practical effect of the election requirement,  when applicable, is that lenders
will usually proceed first against the security rather than bringing a personal
action against the borrower.  Finally,  other  statutory  provisions  limit any
deficiency judgment against the former borrower following a foreclosure sale to
the excess of the  outstanding  debt over the fair market value of the property
at the time of the public sale.  The purpose of these  statutes is generally to
prevent a beneficiary or a mortgagee from obtaining a large deficiency judgment
against the former  borrower  as a result of low or no bids at the  foreclosure
sale.

     In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions,  including the federal bankruptcy laws, the Federal
Soldiers' and Sailors'  Relief Act and state laws affording  relief to debtors,
may interfere  with or affect the ability of the secured lender to realize upon
collateral and/or enforce a deficiency judgment.  For example,  with respect to
federal  bankruptcy  law,  the filing of a petition  acts as a stay against the
enforcement  of  remedies  for  collection  of a debt.  Moreover,  a court with
federal  bankruptcy  jurisdiction  may  permit a debtor  through a  Chapter  13
Bankruptcy Code  rehabilitative plan to cure a monetary default with respect to
a loan on a debtor's  residence by paying  arrearages  within a reasonable time
period and  reinstating  the  original  loan payment  schedule  even though the
lender  accelerated the loan and the lender has taken all steps to realize upon
his security  (provided no sale of the property has yet occurred)  prior to the
filing of the debtor's Chapter 13 petition. Some courts with federal bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of the
reorganization  case,  that effected the curing of a loan default by permitting
the obligor to pay arrearages over a number of years.

     Courts with federal  bankruptcy  jurisdiction have also indicated that the
terms of a mortgage  loan may be modified if the  borrower has filed a petition
under  Chapter 13.  These courts have  suggested  that such  modifications  may
include  reducing  the amount of each  monthly  payment,  changing  the rate of
interest,  altering the repayment  schedule and reducing the lender's  security
interest  to the value of the  residence,  thus  leaving  the  lender a general
unsecured  creditor for the  difference  between the value of the residence and
the outstanding  balance of the loan.  Federal  bankruptcy law and limited case
law indicate that the foregoing modifications could not be applied to the terms
of a loan secured by property that is the principal residence of the debtor. In
all cases,  the secured  creditor is entitled to the value of its security plus
post-petition  interest,  attorney's  fees and costs to the extent the value of
the security exceeds the debt.

     In a Chapter 11 case under the  Bankruptcy  Code,  the lender is precluded
from foreclosing without  authorization from the bankruptcy court. The lender's
lien may be transferred to other collateral  and/or be limited in amount to the
value  of the  lender's  interest  in the  collateral  as of  the  date  of the
bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the  priority of the loan may be  subordinated  to  bankruptcy
court-approved  financing.  The  bankruptcy  court can,  in effect,  invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.

     The  Bankruptcy  Code  provides  priority  to  certain  tax liens over the
lender's  security.  This may delay or interfere with the enforcement of rights
in respect of a defaulted mortgage loan. In addition,  substantive requirements
are imposed upon lenders in connection  with the  origination and the servicing
of mortgage loans by numerous federal and some state consumer  protection laws.
The laws  include  the federal  Truth-in-Lending  Act,  Real Estate  Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit Billing Act, Fair
Credit Reporting Act and related  statutes and regulations.  These federal laws
impose specific statutory  liabilities upon lenders who originate loans and who
fail to comply with the  provisions of the law. In some cases,  this  liability
may affect assignees of the loans.

DUE-ON-SALE CLAUSES IN MORTGAGE LOANS

     Due-on-sale  clauses  permit the lender to accelerate  the maturity of the
loan if the borrower sells or transfers,  whether voluntarily or involuntarily,
all or part of the real property  securing the loan without the lender's  prior
written consent.  The  enforceability  of these clauses has been the subject of
legislation  or  litigation  in  many  states,  and in  some  cases,  typically
involving single family residential mortgage transactions, their enforceability
has been  limited or denied.  In any event,  the  Garn-St.  Germain  Depository
Institutions   Act  of  1982  (the  "Garn-St.   Germain  Act")  preempts  state
constitutional,  statutory  and case  law that  prohibits  the  enforcement  of
due-on-sale  clauses and permits lenders to enforce these clauses in accordance
with  their  terms,  subject to certain  exceptions.  As a result,  due-on-sale
clauses  have  become  generally  enforceable  except  in  those  states  whose
legislatures  exercised their authority to regulate the  enforceability of such
clauses  with  respect to mortgage  loans that were (i)  originated  or assumed
during the "window  period" under the Garn-St.  Germain Act, which ended in all
cases not later than October 15, 1982,  and (ii)  originated  by lenders  other
than national banks,  federal savings  institutions  and federal credit unions.
FHLMC has taken the  position in its  published  mortgage  servicing  standards
that, out of a total of eleven "window  period  states," five states  (Arizona,
Michigan,  Minnesota,  New Mexico and Utah) have enacted statutes extending, on
various  terms and for varying  periods,  the  prohibition  on  enforcement  of
due-on-sale  clauses with respect to certain categories of window period loans.
Also, the Garn-St. Germain Act does "encourage" lenders to permit assumption of
loans at the  original  rate of  interest  or at some  other rate less than the
average of the original rate and the market rate.

     In addition,  under federal bankruptcy law, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain circumstances,  be
eliminated in any modified mortgage resulting from such bankruptcy proceeding.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes,  mortgages  and deeds of trust used by lenders may contain
provisions  obligating  the  borrower to pay a late charge if payments  are not
timely  made,  and in some  circumstances  may provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations,  upon the late charges a lender may collect
from a borrower for delinquent payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an  additional  charge if the loan
is  prepaid.  Late  charges  and  prepayment  fees are  typically  retained  by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

     In  connection  with  lenders'  attempts to realize  upon their  security,
courts have invoked general equitable principles.  The equitable principles are
generally  designed  to  relieve  the  borrower  from the  legal  effect of his
defaults under the loan documents. Examples of judicial remedies that have been
fashioned include judicial  requirements that the lender undertake  affirmative
and expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have  substituted  their  judgment  for the  lender's  judgment and have
required that lenders  reinstate loans or recast payment  schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other  cases,  courts have  limited  the right of a lender to realize  upon his
security if the default under the security  agreement is not monetary,  such as
the  borrower's  failure to adequately  maintain the property or the borrower's
execution of secondary financing affecting the property.  Finally,  some courts
have  been  faced   with  the  issue  of  whether  or  not   federal  or  state
constitutional  provisions  reflecting due process concerns for adequate notice
require that borrowers under security agreements receive notices in addition to
the statutorily-prescribed minimums. For the most part, these cases have upheld
the  notice  provisions  as  being  reasonable  or have  found  that,  in cases
involving the sale by a trustee under a deed of trust or by a mortgagee under a
mortgage having a power of sale,  there is insufficient  state action to afford
constitutional protections to the borrower.

     Most conventional  single-family  mortgage loans may be prepaid in full or
in part without  penalty.  The regulations of the Office of Thrift  Supervision
(the "OTS")  prohibit the imposition of a prepayment  penalty or equivalent fee
for  or in  connection  with  the  acceleration  of a  loan  by  exercise  of a
due-on-sale  clause. A mortgagee to whom a prepayment in full has been tendered
may be  compelled  to give either a release of the  mortgage  or an  instrument
assigning  the existing  mortgage.  The absence of a restraint  on  prepayment,
particularly  with respect to mortgage loans having higher mortgage rates,  may
increase the  likelihood  of  refinancing  or other early  retirements  of such
mortgage loans.

APPLICABILITY OF USURY LAWS

     Title V of the Depository  Institutions  Deregulation and Monetary Control
Act of 1980,  enacted in March 1980  ("Title  V"),  provides  that state  usury
limitations  shall not apply to certain  types of  residential  first  mortgage
loans  originated  by certain  lenders  after March 31, 1980.  Similar  federal
statutes  were in effect with  respect to mortgage  loans made during the first
three  months of 1980.  The OTS, as  successor  to the  Federal  Home Loan Bank
Board,   is  authorized  to  issue  rules  and   regulations   and  to  publish
interpretations  governing  implementation  of Title V. Title V authorizes  any
state to reimpose  interest  rate limits by  adopting,  before April 1, 1983, a
state law, or by  certifying  that the voters of such state have voted in favor
of any  provision,  constitutional  or otherwise,  which  expressly  rejects an
application of the federal law.  Fifteen states adopted such a law prior to the
April 1, 1983 deadline. In addition, even where Title V is not so rejected, any
state is authorized by the law to adopt a provision limiting discount points or
other charges on mortgage loans covered by Title V.

THE HOME IMPROVEMENT CONTRACTS
GENERAL

     The  Home  Improvement  Contracts,   other  than  those  Home  Improvement
Contracts  that are unsecured or secured by mortgages on real estate (such Home
Improvement   Contracts  are  hereinafter   referred  to  in  this  section  as
"contracts")  generally  are  "chattel  paper" or  constitute  "purchase  money
security  interests," each as defined in the Uniform  Commercial Code in effect
in the applicable  jurisdiction  (the "UCC").  Pursuant to the UCC, the sale of
chattel  paper is  treated  in a manner  similar  to  perfection  of a security
interest in chattel  paper.  Under the related  Agreement,  the Depositor  will
transfer  physical  possession  of the contracts to the Trustee or a designated
custodian  or may retain  possession  of the  contracts  as  custodian  for the
Trustee. In addition,  the Depositor will make an appropriate filing of a UCC-1
financing  statement in the appropriate  states to give notice of the Trustee's
ownership  of  the  contracts.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, the contracts will not be stamped or otherwise marked to
reflect  their  assignment  from the  Depositor to the Trustee.  Therefore,  if
through  negligence,  fraud or otherwise,  a subsequent  purchaser were able to
take physical  possession of the contracts  without notice of such  assignment,
the Trustee's interest in the contracts could be defeated.

SECURITY INTERESTS IN HOME IMPROVEMENTS

     The contracts that are secured by the Home  Improvements  financed thereby
grant to the originator of such contracts a purchase money security interest in
such Home Improvements to secure all or part of the purchase price of such Home
Improvements  and related  services.  A financing  statement  generally  is not
required to be filed to perfect a purchase money security  interest in consumer
goods.  Such purchase money security  interests are assignable.  In general,  a
purchase money security  interest grants to the holder a security interest that
has priority over a conflicting  security  interest in the same  collateral and
the proceeds of such  collateral.  However,  to the extent that the  collateral
subject to a purchase money security  interest becomes a fixture,  in order for
the  related  purchase  money  security   interest  to  take  priority  over  a
conflicting  interest  in the  fixture,  the  holder's  interest  in such  Home
Improvement must generally be perfected by a timely fixture filing. In general,
under the UCC, a security  interest  does not exist  under the UCC in  ordinary
building  material  incorporated  into an improvement on land. Home Improvement
Contracts  that  finance  lumber,  bricks,  other  types of  ordinary  building
material  or other  goods that are deemed to lose such  characterization,  upon
incorporation of such materials into the related property,  will not be secured
by a purchase money security interest in the Home Improvement being financed.

ENFORCEMENT OF SECURITY INTEREST IN HOME IMPROVEMENTS

     So long as the Home  Improvement has not become subject to the real estate
law,  a creditor  can  repossess  a Home  Improvement  securing  a contract  by
voluntary  surrender,  by "self-help"  repossession  that is "peaceful"  (i.e.,
without breach of the peace) or, in the absence of voluntary  surrender and the
ability to repossess  without  breach of the peace,  by judicial  process.  The
holder of a  contract  must give the  debtor a number  of days'  notice,  which
varies from 10 to 30 days depending on the state,  prior to commencement of any
repossession.  The UCC and  consumer  protection  laws  in  most  states  place
restrictions on  repossession  sales,  including  requiring prior notice to the
debtor and commercial  reasonableness in effecting such a sale. The law in most
states  also  requires  that the  debtor be given  notice of any sale  prior to
resale of the unit that the debtor may redeem it at or before such resale.

     Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency  judgement  from a debtor for any deficiency on  repossession  and
resale of the property securing the debtor's loan. However,  some states impose
prohibitions  or  limitations on deficiency  judgements,  and in many cases the
defaulting borrower would have no assets with which to pay a judgement.

     Certain other statutory provisions, including federal and state bankruptcy
and insolvency laws and general  equitable  principles,  may limit or delay the
ability of a lender to repossess and resell  collateral or enforce a deficiency
judgement.

CONSUMER PROTECTION LAWS

     The so-called  "Holder-in-Due-Course" rule of the Federal Trade Commission
is  intended  to defeat the  ability  of the  transferor  of a consumer  credit
contract  that is the  seller of goods that gave rise to the  transaction  (and
certain related lenders and assignees) to transfer such contract free of notice
of claims by the debtor  thereunder.  The effect of this rule is to subject the
assignee of such a contract to all claims and  defenses the debtor could assert
against  the seller of goods.  Liability  under this rule is limited to amounts
paid under a contract; however, the obligor also may be able to assert the rule
to set off  remaining  amounts due as a defense  against a claim brought by the
Trustee  against  such  obligor.  Numerous  other  federal  and state  consumer
protection laws impose  requirements  applicable to the origination and lending
pursuant to the  contracts,  including  the Truth in Lending  Act,  the Federal
Trade  Commission  Act, the Fair Credit Billing Act, the Fair Credit  Reporting
Act, the Equal Credit  Opportunity Act, the Fair Debt Collection  Practices Act
and the Uniform  Consumer  Credit Code. In the case of some of these laws,  the
failure to comply with their  provisions may affect the  enforceability  of the
related contract.

APPLICABILITY OF USURY LAWS

     Title V provides that,  subject to the following  conditions,  state usury
limitations  shall not apply to any contract that is secured by a first lien on
certain kinds of consumer goods. The contracts would be covered if they satisfy
certain conditions, among other things, governing the terms of any prepayments,
late charges and deferral  fees and  requiring a 30-day  notice period prior to
instituting any action leading to repossession of the related unit.

     Title V authorized any state to reimpose limitations on interest rates and
finance  charges  by  adopting  before  April 1,  1983 a law or  constitutional
provision that expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not so  rejected,  any  state is  authorized  by the law to adopt a
provision  limiting  discount points or other charges on loans covered by Title
V.

INSTALLMENT SALES CONTRACTS

     The  Loans may also  consist  of  installment  sales  contracts.  Under an
installment  sales contract (each, an "Installment  Sales Contract") the seller
(hereinafter  referred to in this section as the "lender")  retains legal title
to the property and enters into an agreement  with the  purchaser  (hereinafter
referred to in this section as the  "borrower") for the payment of the purchase
price,  plus  interest,  over  the  term  of such  contract.  Only  after  full
performance  by the borrower of the contract is the lender  obligated to convey
title to the  property  to the  purchaser.  As with  mortgage  or deed of trust
financing,  during the effective period of the Installment Sales Contract,  the
borrower  is  generally  responsible  for  maintaining  the  property  in  good
condition and for paying real estate taxes,  assessments  and hazard  Insurance
Policy premiums associated with the property.

     The method of  enforcing  the rights of the  lender  under an  Installment
Sales Contract  varies on a  state-by-state  basis depending upon the extent to
which state courts are willing,  or able pursuant to state statute,  to enforce
the contract  strictly  according to the terms. The terms of Installment  Sales
Contracts  generally provide that upon a default by the borrower,  the borrower
loses his or her right to occupy  the  property,  the  entire  indebtedness  is
accelerated,  and the buyer's equitable  interest in the property is forfeited.
The lender in such a situation  does not have to  foreclose  in order to obtain
title to the property,  although in some cases a quiet title action is in order
if the borrower has filed the Installment  Sales Contract in local land records
and an  ejectment  action  may be  necessary  to recover  possession.  In a few
states,  particularly in cases of borrower default during the early years of an
Installment Sales Contract, the courts will permit ejectment of the buyer and a
forfeiture  of  his or  her  interest  in the  property.  However,  most  state
legislatures  have enacted  provisions  by analogy to mortgage  law  protecting
borrowers  under  Installment  Sales  Contracts from the harsh  consequences of
forfeiture.  Under such statutes, a judicial or nonjudicial  foreclosure may be
required, the lender may be required to give notice of default and the borrower
may be granted some grace period during which the  Installment  Sales  Contract
may be reinstated  upon full payment of the default amount and the borrower may
have a post-foreclosure  statutory redemption right. In other states, courts in
equity may permit a borrower with significant  investment in the property under
an  Installment  Sales  Contract  for the sale of real  estate  to share in the
proceeds  of sale of the  property  after  the  indebtedness  is  repaid or may
otherwise  refuse to enforce the  forfeiture  clause.  Nevertheless,  generally
speaking,  the lender's  procedures  for obtaining  possession  and clear title
under an  Installment  Sales  Contract  in a given  state are  simpler and less
time-consuming and costly than are the procedures for foreclosing and obtaining
clear title to a property subject to one or more liens.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the Soldiers' and Sailors' Civil Relief Act of 1940,  members of all
branches of the military on active duty,  including  draftees and reservists in
military service, (i) are entitled to have interest rates reduced and capped at
6%  per  annum,  on  obligations   (including  Loans)  incurred  prior  to  the
commencement of military service for the duration of military service, (ii) may
be entitled to a stay of proceedings on any kind of foreclosure or repossession
action  in the case of  defaults  on such  obligations  entered  into  prior to
military  service for the  duration of military  service and (iii) may have the
maturity of such obligations  incurred prior to military service extended,  the
payments lowered and the payment schedule readjusted for a period of time after
the  completion of military  service.  However,  the benefits of (i),  (ii), or
(iii) above are subject to challenge by creditors and if, in the opinion of the
court,  the  ability  of a  person  to  comply  with  such  obligations  is not
materially  impaired  by  military  service,  the  court  may  apply  equitable
principles  accordingly.  If a borrower's obligation to repay amounts otherwise
due on a Loan included in a Trust Fund for a Series is relieved pursuant to the
Soldiers' and Sailors'  Civil Relief Act of 1940,  none of the Trust Fund,  the
Servicer,  the  Depositor  nor any Trustee  will be  required  to advance  such
amounts, and any loss in respect thereof may reduce the amounts available to be
paid  to the  Holders  of the  Securities  of  such  Series.  Unless  otherwise
specified in the related  Prospectus  Supplement,  any  shortfalls  in interest
collections on Loans or Underlying Loans relating to the Private Securities, as
applicable, included in a Trust Fund for a Series resulting from application of
the Soldiers'  and Sailors'  Civil Relief Act of 1940 will be allocated to each
Class of  Securities  of such Series  that is  entitled to receive  interest in
respect of such Loans or  Underlying  Loans in  proportion to the interest that
each such Class of Securities  would have otherwise been entitled to receive in
respect of such  Loans or  Underlying  Loans had such  interest  shortfall  not
occurred.


                                 THE DEPOSITOR

     The Depositor was  incorporated in the State of Delaware in June 1995, and
is a wholly-owned subsidiary of The Bear Stearns Companies Inc. The Depositor's
principal  executive offices are located at 245 Park Avenue, New York, New York
10167. Its telephone number is (212) 272-4095.

     The Depositor will not engage in any  activities  other than to authorize,
issue,  sell,  deliver,  purchase and invest in (and enter into  agreements  in
connection with),  and/or to engage in the establishment of one or more trusts,
which will issue and sell, bonds, notes, debt or equity securities, obligations
and other securities and instruments ("Depositor Securities") collateralized or
otherwise secured or backed by, or otherwise representing an interest in, among
other things,  receivables or pass-through  certificates,  or participations or
certificates of participation  or beneficial  ownership in one or more pools of
receivables,  and the proceeds of the foregoing,  that arise in connection with
loans  secured  by  certain  first  or  junior  mortgages  on  real  estate  or
manufactured  housing  and  any  and  all  other  commercial  transactions  and
commercial,  sovereign,  student or  consumer  loans or  indebtedness  and,  in
connection  therewith or otherwise,  purchasing,  acquiring,  owning,  holding,
transferring, conveying, servicing, selling, pledging, assigning, financing and
otherwise  dealing  with  such  receivables,   pass-through  certificates,   or
participations  or  certificates  of  participation  or  beneficial  ownership.
Article  Third of the  Depositor's  Certificate  of  Incorporation  limits  the
Depositor's  activities to the above activities and certain related activities,
such as credit  enhancement with respect to such Depositor  Securities,  and to
any activities incidental to and necessary or convenient for the accomplishment
of such purposes.


                                USE OF PROCEEDS

     The Depositor will apply all or substantially all of the net proceeds from
the  sale of  each  Series  of  Securities  for  one or  more of the  following
purposes:   (i)  to  purchase  the  related  Primary  Assets,   (ii)  to  repay
indebtedness  incurred to obtain funds to acquire such Primary Assets, (iii) to
establish any Reserve Funds described in the related Prospectus  Supplement and
(iv) to pay costs of  structuring  and issuing such  Securities,  including the
costs  of  obtaining  Enhancement,  if  any.  If so  specified  in the  related
Prospectus  Supplement,  the purchase of the Primary Assets for a Series may be
effected by an exchange of Securities with the Seller of such Primary Assets.


                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

     The following is a summary of certain anticipated  material federal income
tax consequences of the purchase,  ownership, and disposition of the Securities
and is based  on the  opinion  of  Brown & Wood  LLP,  special  counsel  to the
Depositor  (in such  capacity,  "Tax  Counsel").  The summary is based upon the
provisions of the Code,  the  regulations  promulgated  thereunder,  including,
where applicable,  proposed  regulations,  and the judicial and  administrative
rulings  and  decisions  now in effect,  all of which are  subject to change or
possible differing interpretations.  The statutory provisions, regulations, and
interpretations  on which this  interpretation  is based are subject to change,
and such a change could apply retroactively.

     The summary  does not  purport to deal with all aspects of federal  income
taxation  that may affect  particular  investors  in light of their  individual
circumstances.  This summary  focuses  primarily  upon  investors who will hold
Securities as "capital assets" (generally, property held for investment) within
the  meaning of Section  1221 of the Code.  Prospective  investors  may wish to
consult their own tax advisers  concerning  the federal,  state,  local and any
other tax consequences as relates  specifically to such investors in connection
with the purchase, ownership and disposition of the Securities.

     The federal  income tax  consequences  to Holders  will vary  depending on
whether (i) the Securities of a Series are classified as indebtedness;  (ii) an
election  is made to treat the Trust Fund  relating to a  particular  Series of
Securities as a real estate mortgage  investment  conduit (a "REMIC") under the
Internal  Revenue Code of 1986, as amended (the "Code");  (iii) the  Securities
represent  an ownership  interest in some or all of the assets  included in the
Trust Fund for a Series;  or (iv) an  election  is made to treat the Trust Fund
relating to a particular  Series of  Certificates  as a partnership;  or (v) an
election  is made to treat the Trust Fund  relating to a  particular  Series of
Securities as a Financial Asset Securitization Investment Trust ("FASIT") under
the Code. The Prospectus  Supplement for each Series of Securities will specify
how the  Securities  will be treated for federal  income tax  purposes and will
discuss  whether a REMIC  election,  if any,  will be made with respect to such
Series.

     As used herein,  the term "U.S. Person" means a citizen or resident of the
United States, a corporation,  partnership or other entity created or organized
in or under the laws of the United States, any state thereof or the District of
Columbia  (other  than a  partnership  that is not  treated as a United  States
person under any applicable  Treasury  regulations),  an estate whose income is
subject to U.S.  federal  income tax  regardless of its source of income,  or a
trust  if a  court  within  the  United  States  is able  to  exercise  primary
supervision  of the  trust  and one or more  United  States  persons  have  the
authority to control all  substantial  decisions of the trust.  Notwithstanding
the preceding sentence,  to the extent provided in regulations,  certain trusts
in existence on August 20, 1996 and treated as United  States  persons prior to
such date that elect to continue to be treated as United  States  persons shall
be considered U.S. Persons as well.

TAXATION OF DEBT SECURITIES

     STATUS AS REAL PROPERTY LOANS.  Except to the extent otherwise provided in
the related Prospectus Supplement, if the Securities are regular interests in a
REMIC  ("Regular  Interest  Securities")  or  represent  interests in a grantor
trust,  Tax Counsel is of the opinion that: (i)  Securities  held by a domestic
building and loan association will constitute "loans...  secured by an interest
in real  property"  within the meaning of Code section  7701(a)(19)(C)(v);  and
(ii) Securities held by a real estate  investment  trust will constitute  "real
estate assets" within the meaning of Code section  856(c)(4)(A) and interest on
Securities will be considered  "interest on obligations secured by mortgages on
real  property or on  interests  in real  property"  within the meaning of Code
section 856(c)(3)(B).

     INTEREST AND ACQUISITION DISCOUNT. In the opinion of Tax Counsel,  Regular
Interest  Securities  are  generally  taxable to Holders in the same  manner as
evidences of indebtedness  issued by the REMIC.  Stated interest on the Regular
Interest  Securities  will be taxable as ordinary income and taken into account
using the accrual  method of  accounting,  regardless  of the  Holder's  normal
accounting method.  Interest (other than original issue discount) on Securities
(other than Regular Interest Securities) that are characterized as indebtedness
for federal income tax purposes will be includible in income by Holders thereof
in accordance with their usual methods of accounting.  Securities characterized
as debt for federal income tax purposes and Regular Interest Securities will be
referred to hereinafter collectively as "Debt Securities."

     Tax  Counsel is of the  opinion  that Debt  Securities  that are  Compound
Interest  Securities will, and certain of the other Debt Securities issued at a
discount may, be issued with "original issue discount"  ("OID").  The following
discussion is based in part on the rules  governing OID, which are set forth in
Sections  1271-1275 of the Code and the Treasury  regulations issued thereunder
on February 2, 1994 and  amended on June 11,  1996 (the "OID  Regulations").  A
Holder should be aware,  however,  that the OID  Regulations  do not adequately
address  certain  issues  relevant to prepayable  securities,  such as the Debt
Securities.

     In general,  OID,  if any,  will equal the  difference  between the stated
redemption  price at maturity of a Debt  Security and its issue  price.  In the
opinion of Tax Counsel,  a Holder of a Debt  Security  must include such OID in
gross income as ordinary  interest  income as it accrues  under a method taking
into  account an economic  accrual of the  discount.  In  general,  OID must be
included  in income in advance of the  receipt  of the cash  representing  that
income.  The amount of OID on a Debt  Security will be considered to be zero if
it is less than a de minimis amount determined under the Code.

     The  issue  price  of a Debt  Security  is the  first  price  at  which  a
substantial  amount of Debt  Securities  of that  Class are sold to the  public
(excluding bond houses, brokers,  underwriters or wholesalers).  If less than a
substantial amount of a particular Class of Debt Securities is sold for cash on
or prior to the Closing Date, the issue price for such Class will be treated as
the fair market value of such Class on the Closing  Date.  The issue price of a
Debt Security also includes the amount paid by an initial Debt Security  Holder
for accrued  interest  that  relates to a period prior to the issue date of the
Debt  Security.  The stated  redemption  price at maturity  of a Debt  Security
includes the original principal amount of the Debt Security, but generally will
not  include  distributions  of  interest  if  such  distributions   constitute
"qualified stated interest."

     Under the OID  Regulations,  qualified  stated  interest  generally  means
interest  payable  at a  single  fixed  rate or  qualified  variable  rate  (as
described below);  provided,  that such interest  payments are  unconditionally
payable at  intervals  of one year or less  during the entire  term of the Debt
Security.  The OID Regulations state that interest payments are unconditionally
payable  only if a late  payment or  nonpayment  is expected to be penalized or
reasonable  remedies  exist to compel  payment.  Certain  Debt  Securities  may
provide for  default  remedies in the event of late  payment or  nonpayment  of
interest.  In the opinion of Tax Counsel,  the interest on such Debt Securities
will be unconditionally  payable and constitute qualified stated interest,  not
OID.  However,  absent  clarification  of  the  OID  Regulations,   where  Debt
Securities do not provide for default  remedies,  the interest payments will be
included in the Debt Security's  stated  redemption price at maturity and taxed
as  OID.  Interest  is  payable  at a  single  fixed  rate  only  if  the  rate
appropriately  takes into account the length of the interval between  payments.
Distributions  of interest on Debt  Securities  with respect to which  deferred
interest will accrue,  will not constitute  qualified stated interest payments,
in which case the stated  redemption  price at maturity of such Debt Securities
includes all distributions of interest as well as principal thereon.  Where the
interval  between  the  issue  date and the first  Distribution  Date on a Debt
Security  is either  longer or shorter  than the  interval  between  subsequent
Distribution  Dates, all or part of the interest  foregone,  in the case of the
longer interval, and all of the additional interest, in the case of the shorter
interval,  will be included  in the stated  redemption  price at  maturity  and
tested  under  the de  minimis  rule  described  below.  In the  case of a Debt
Security  with a long first  period  that has non-de  minimis  OID,  all stated
interest in excess of interest  payable at the effective  interest rate for the
long first period will be included in the stated  redemption  price at maturity
and the Debt  Security  will  generally  have OID.  Holders of Debt  Securities
should  consult  their own tax advisors to determine the issue price and stated
redemption price at maturity of a Debt Security.

     Under the de minimis rule, OID on a Debt Security will be considered to be
zero if such OID is less than 0.25% of the stated  redemption price at maturity
of the Debt Security  multiplied by the weighted  average  maturity of the Debt
Security.  For this purpose, the weighted average maturity of the Debt Security
is computed as the sum of the amounts  determined by multiplying  the number of
full years (I.E.,  rounding down partial  years) from the issue date until each
distribution in reduction of stated  redemption  price at maturity is scheduled
to be  made by a  fraction,  the  numerator  of  which  is the  amount  of each
distribution  included in the stated  redemption  price at maturity of the Debt
Security  and the  denominator  of  which  is the  stated  redemption  price at
maturity of the Debt Security. Holders generally must report de minimis OID pro
rata as principal  payments are received,  and such income will be capital gain
if the Debt  Security  is held as a  capital  asset.  However,  accrual  method
Holders may elect to accrue all de minimis OID as well as market discount under
a constant interest method.

     Debt  Securities  may provide for interest  based on a qualified  variable
rate. Under the OID Regulations,  interest is treated as payable at a qualified
variable rate and not as contingent  interest if, generally,  (i) such interest
is unconditionally  payable at least annually, (ii) the issue price of the debt
instrument does not exceed the total noncontingent principal payments and (iii)
interest is based on a "qualified  floating  rate," an  "objective  rate," or a
combination of "qualified  floating rates" that do not operate in a manner that
significantly accelerates or defers interest payments on such Debt Security. In
the case of Compound Interest Securities, certain Interest Weighted Securities,
and  certain  of the other  Debt  Securities,  none of the  payments  under the
instrument will be considered qualified stated interest, and thus the aggregate
amount of all payments will be included in the stated redemption price.

     The Internal Revenue Service (the "IRS") recently issued final regulations
(the  "Contingent  Payment  Regulations")  governing the  calculation of OID on
instruments  having  contingent  interest  payments.   The  Contingent  Payment
Regulations,  represent the only  guidance  regarding the views of the IRS with
respect to contingent  interest  instruments and  specifically do not apply for
purposes  of  calculating  OID on debt  instruments  subject  to  Code  Section
1272(a)(6), such as the Debt Security. Additionally, the OID Regulations do not
contain provisions specifically interpreting Code Section 1272(a)(6). Until the
Treasury  issues  guidance to the contrary,  the applicable  Trustee intends to
base its  computation  on Code Section  1272(a)(6)  and the OID  Regulations as
described in this Prospectus. However, because no regulatory guidance currently
exists  under Code  Section  1272(a)(6),  there can be no  assurance  that such
methodology represents the correct manner of calculating OID.

     The  Holder  of a Debt  Security  issued  with OID must  include  in gross
income,  for all days  during  its  taxable  year on which it holds  such  Debt
Security,  the sum of the "daily portions" of such original issue discount. The
amount of OID  includible  in income by a Holder will be computed by allocating
to each day  during a taxable  year a pro rata  portion of the  original  issue
discount that accrued during the relevant accrual period. In the case of a Debt
Security that is not a Regular Interest Security and the principal  payments on
which are not subject to acceleration  resulting from prepayments on the Loans,
the  amount  of OID  includible  in income of a Holder  for an  accrual  period
(generally the period over which interest  accrues on the debt instrument) will
equal  the  product  of the  yield to  maturity  of the Debt  Security  and the
adjusted issue price of the Debt Security, reduced by any payments of qualified
stated  interest.  The adjusted  issue price is the sum of its issue price plus
prior accruals or OID,  reduced by the total payments made with respect to such
Debt  Security  in all prior  periods,  other than  qualified  stated  interest
payments.

     The  amount  of  OID  to be  included  in  income  by a  Holder  of a debt
instrument,  such as certain Classes of the Debt Securities, that is subject to
acceleration  due to  prepayments  on  other  debt  obligations  securing  such
instruments (a "Pay-Through Security"),  is computed by taking into account the
anticipated  rate of prepayments  assumed in pricing the debt  instrument  (the
"Prepayment Assumption").  The amount of OID that will accrue during an accrual
period on a  Pay-Through  Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through  Security
as of the close of the accrual  period and (b) the payments  during the accrual
period of amounts  included in the stated  redemption  price of the Pay-Through
Security,  over the  adjusted  issue price of the  Pay-Through  Security at the
beginning of the accrual period. The present value of the remaining payments is
to be  determined  on the basis of three  factors:  (i) the  original  yield to
maturity of the Pay-Through Security (determined on the basis of compounding at
the end of each  accrual  period and  properly  adjusted  for the length of the
accrual  period),  (ii) events that have occurred before the end of the accrual
period and (iii) the  assumption  that the  remaining  payments will be made in
accordance with the original Prepayment  Assumption.  The effect of this method
is to  increase  the  portions  of OID  required  to be included in income by a
Holder to take into  account  prepayments  with  respect to the Loans at a rate
that exceeds the Prepayment Assumption, and to decrease (but not below zero for
any period) the  portions of OID  required to be included in income by a Holder
of a Pay-Through  Security to take into account prepayments with respect to the
Loans at a rate that is slower than the  Prepayment  Assumption.  Although  OID
will be reported to Holders of Pay-Through  Securities  based on the Prepayment
Assumption,  no representation is made to Holders that Loans will be prepaid at
that rate or at any other rate.

     The Depositor may adjust the accrual of OID on a Class of Regular Interest
Securities (or other regular interests in a REMIC) in a manner that it believes
to be appropriate,  to take account of realized  losses on the Loans,  although
the OID  Regulations  do not provide for such  adjustments.  If the IRS were to
require that OID be accrued  without such  adjustments,  the rate of accrual of
OID for a Class of Regular Interest Securities could increase.

     Certain Classes of Regular Interest Securities may represent more than one
Class of REMIC  regular  interests.  Unless  otherwise  provided in the related
Prospectus  Supplement,  the  applicable  Trustee  intends,  based  on the  OID
Regulations, to calculate OID on such Securities as if, solely for the purposes
of computing OID, the separate regular interests were a single debt instrument.

     A subsequent  Holder of a Debt  Security  will also be required to include
OID in gross income,  but such a Holder who purchases such Debt Security for an
amount that  exceeds  its  adjusted  issue  price will be entitled  (as will an
initial Holder who pays more than a Debt Security's issue price) to offset such
OID by comparable economic accruals of portions of such excess.

     EFFECTS OF DEFAULTS  AND  DELINQUENCIES.  In the  opinion of Tax  Counsel,
Holders  will  be  required  to  report  income  with  respect  to the  related
Securities  under an  accrual  method  without  giving  effect  to  delays  and
reductions in  distributions  attributable  to a default or  delinquency on the
Loans,  except  possibly  to the extent  that it can be  established  that such
amounts are  uncollectible.  As a result,  the amount of income (including OID)
reported  by a Holder of such a  Security  in any  period  could  significantly
exceed the amount of cash distributed to such Holder in that period. The Holder
will eventually be allowed a loss (or will be allowed to report a lesser amount
of income) to the extent  that the  aggregate  amount of  distributions  on the
Securities  is reduced as a result of a Loan default.  However,  the timing and
character  of  such  losses  or  reductions   in  income  are  uncertain   and,
accordingly,  Holders of  Securities  should  consult their own tax advisors on
this point.

     INTEREST WEIGHTED SECURITIES. It is not clear how income should be accrued
with respect to Regular Interest  Securities or Stripped Securities (as defined
under "--Tax Status as a Grantor Trust;  General" herein) the payments on which
consist solely or primarily of a specified  portion of the interest payments on
qualified  mortgages  held by the  REMIC  or on Loans  underlying  Pass-Through
Securities  ("Interest Weighted  Securities").  The Trustee intends to take the
position  that all of the income  derived  from an Interest  Weighted  Security
should be  treated  as OID and that the  amount and rate of accrual of such OID
should be calculated by treating the Interest  Weighted  Security as a Compound
Interest Security.  However,  in the case of Interest Weighted  Securities that
are  entitled to some  payments  of  principal  and that are  Regular  Interest
Securities the Internal  Revenue  Service could assert that income derived from
an Interest  Weighted  Security  should be calculated as if the Security were a
security  purchased at a premium  equal to the excess of the price paid by such
Holder for such Security over its stated principal  amount,  if any. Under this
approach, a Holder would be entitled to amortize such premium only if it has in
effect an election  under  Section 171 of the Code with  respect to all taxable
debt instruments held by such Holder,  as described below.  Alternatively,  the
IRS could assert that an Interest Weighted Security should be taxable under the
rules governing bonds issued with  contingent  payments.  Such treatment may be
more  likely in the case of  Interest  Weighted  Securities  that are  Stripped
Securities as described below.  See "--Tax Status as a Grantor  Trust--Discount
or Premium on Pass-Through Securities."

     VARIABLE RATE DEBT SECURITIES.  In the opinion of Tax Counsel, in the case
of Debt Securities  bearing interest at a rate that varies directly,  according
to a fixed formula,  with an objective  index, it appears that (i) the yield to
maturity  of  such  Debt  Securities  and  (ii)  in  the  case  of  Pay-Through
Securities, the present value of all payments remaining to be made on such Debt
Securities, should be calculated as if the interest index remained at its value
as of the issue date of such Securities. Because the proper method of adjusting
accruals  of OID on a variable  rate Debt  Security  is  uncertain,  Holders of
variable rate Debt Securities  should consult their own tax advisers  regarding
the appropriate treatment of such Securities for federal income tax purposes.

     MARKET DISCOUNT.  In the opinion of Tax Counsel, a purchaser of a Security
may be subject to the market discount rules of Sections  1276-1278 of the Code.
A Holder that  acquires a Debt  Security with more than a prescribed de minimis
amount of "market discount"  (generally,  the excess of the principal amount of
the Debt  Security  over the  purchaser's  purchase  price) will be required to
include accrued market discount in income as ordinary income in each month, but
limited to an amount not exceeding the principal  payments on the Debt Security
received in that month and, if the Securities are sold, the gain realized. Such
market discount would accrue in a manner to be provided in Treasury regulations
but, until such  regulations are issued,  such market discount would in general
accrue  either  (i)  on the  basis  of a  constant  yield  (in  the  case  of a
Pay-Through Security,  taking into account a prepayment  assumption) or (ii) in
the ratio of (a) in the case of  Securities  (or in the case of a  Pass-Through
Security,  as  set  forth  below,  the  Loans  underlying  such  Security)  not
originally issued with original issue discount,  stated interest payable in the
relevant period to total stated interest  remaining to be paid at the beginning
of  the  period  or (b) in  the  case  of  Securities  (or,  in the  case  of a
Pass-Through  Security, as described below, the Loans underlying such Security)
originally  issued  at a  discount,  OID in the  relevant  period  to total OID
remaining to be paid.

     Section 1277 of the Code provides that, regardless of the origination date
of the Debt Security (or, in the case of a Pass-Through  Security,  the Loans),
the excess of interest  paid or accrued to purchase or carry a Security (or, in
the case of a Pass-Through  Security, as described below, the underlying Loans)
with market  discount over  interest  received on such Security is allowed as a
current  deduction  only to the extent such  excess is greater  than the market
discount that accrued  during the taxable year in which such  interest  expense
was incurred.  In general, the deferred portion of any interest expense will be
deductible when such market discount is included in income,  including upon the
sale,  disposition,  or  repayment  of  the  Security  (or  in  the  case  of a
Pass-Through  Security,  an  underlying  Loan).  A Holder  may elect to include
market  discount  in income  currently  as it accrues,  on all market  discount
obligations  acquired by such Holder  during the taxable year such  election is
made and thereafter, in which case the interest deferral rule will not apply.

     PREMIUM.  In the  opinion of Tax  Counsel,  a Holder who  purchases a Debt
Security  (other than an  Interest  Weighted  Security to the extent  described
above)  at a cost  greater  than  its  stated  redemption  price  at  maturity,
generally will be considered to have purchased the Security at a premium, which
it may elect to amortize as an offset to interest  income on such Security (and
not as a separate  deduction  item) on a constant  yield  method.  Although  no
regulations addressing the computation of premium accrual on securities similar
to the Securities  have been issued,  the  legislative  history of the 1986 Act
indicates that premium is to be accrued in the same manner as market  discount.
Accordingly,  it appears that the accrual of premium on a Class of  Pay-Through
Securities will be calculated  using the prepayment  assumption used in pricing
such  Class.  If a Holder  makes an  election  to  amortize  premium  on a Debt
Security,  such election will apply to all taxable debt instruments  (including
all REMIC regular  interests  and all  pass-through  certificates  representing
ownership  interests in a trust holding debt obligations) held by the Holder at
the  beginning of the taxable  year in which the  election is made,  and to all
taxable  debt  instruments  acquired  thereafter  by such  Holder,  and will be
irrevocable  without the consent of the IRS.  Purchasers  who pay a premium for
the  Securities  should  consult  their tax advisers  regarding the election to
amortize premium and the method to be employed.

     ELECTION  TO TREAT  ALL  INTEREST  AS  ORIGINAL  ISSUE  DISCOUNT.  The OID
Regulations permit a Holder of a Debt Security to elect to accrue all interest,
discount  (including de minimis market or original issue  discount) and premium
in income as interest,  based on a constant  yield  method for Debt  Securities
acquired  on or after April 4, 1994.  If such an election  were to be made with
respect  to a Debt  Security  with  market  discount,  the  Holder  of the Debt
Security  would be  deemed  to have  made an  election  to  include  in  income
currently  market  discount with respect to all other debt  instruments  having
market discount that such Holder of the Debt Security  acquires during the year
of the election or  thereafter.  Similarly,  a Holder of a Debt  Security  that
makes this  election for a Debt  Security that is acquired at a premium will be
deemed to have made an election to amortize  bond  premium  with respect to all
debt  instruments  having  amortizable  bond  premium  that such Holder owns or
acquires.  The election to accrue interest,  discount and premium on a constant
yield method with respect to a Debt Security is irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

     GENERAL.  In the opinion of Tax Counsel,  if a REMIC election is made with
respect to a Series of Securities, then the arrangement by which the Securities
of that  Series  are  issued  will be  treated as a REMIC as long as all of the
provisions of the applicable  Agreement are complied with and the statutory and
regulatory  requirements  are  satisfied.  Securities  will  be  designated  as
"Regular  Interests" or "Residual  Interests"  in a REMIC,  as specified in the
related Prospectus Supplement.

     Except to the extent specified otherwise in a Prospectus Supplement,  if a
REMIC election is made with respect to a Series of  Securities,  in the opinion
of Tax Counsel (i) Securities held by a domestic  building and loan association
will  constitute  "a  regular  or a residual  interest  in a REMIC"  within the
meaning of Code Section  7701(a)(19)(C)(xi)  (assuming that at least 95% of the
REMIC's assets  consist of cash,  government  securities,  "loans secured by an
interest in real property," and other types of assets described in Code Section
7701(a)(19)(C));  and (ii)  Securities held by a real estate  investment  trust
will  constitute  "real  estate  assets"  within the  meaning  of Code  Section
856(c)(4)(A),  and income with  respect to the  Securities  will be  considered
"interest on obligations  secured by mortgages on real property or on interests
in real property"  within the meaning of Code Section  856(c)(3)(B)  (assuming,
for both  purposes,  that at least 95% of the  REMIC's  assets  are  qualifying
assets).  If less than 95% of the REMIC's assets consist of assets described in
(i) or (ii) above, then a Security will qualify for the tax treatment described
in (i) or (ii) in the proportion that such REMIC assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

     As a general rule, in the opinion of Tax Counsel, all of the expenses of a
REMIC  will  be  taken  into  account  by  Holders  of  the  Residual  Interest
Securities.  In the case of a "single class REMIC," however,  the expenses will
be  allocated,  under  Treasury  regulations,  among the Holders of the Regular
Interest  Securities and the Holders of the Residual  Interest  Securities on a
daily basis in  proportion to the relative  amounts of income  accruing to each
Holder on that day. In the case of a Holder of a Regular Interest  Security who
is  an  individual  or a  "pass-through  interest  holder"  (including  certain
pass-through  entities but not including real estate investment  trusts),  such
expenses will be deductible  only to the extent that such expenses,  plus other
"miscellaneous  itemized deductions" of the Holder,  exceed 2% of such Holder's
adjusted gross income. In addition,  for taxable years beginning after December
31, 1990, the amount of itemized deductions otherwise allowable for the taxable
year for an  individual  whose  adjusted  gross income  exceeds the  applicable
amount (which amount will be adjusted for inflation for taxable years beginning
after  1990) will be reduced by the lesser of (i) 3% of the excess of  adjusted
gross income over the applicable  amount, or (ii) 80% of the amount of itemized
deductions  otherwise  allowable  for  such  taxable  year.  The  reduction  or
disallowance  of this  deduction may have a significant  impact on the yield of
the Regular  Interest  Security to such a Holder.  In general  terms,  a single
class  REMIC is one that  either (i) would  qualify,  under  existing  Treasury
regulations,  as a grantor trust if it were not a REMIC (treating all interests
as ownership  interests,  even if they would be  classified as debt for federal
income tax  purposes) or (ii) is similar to such a trust and that is structured
with the  principal  purpose of avoiding the single  class REMIC rules.  Unless
otherwise specified in the related Prospectus  Supplement,  the expenses of the
REMIC will be allocated to Holders of the related residual interest securities.

TAXATION OF THE REMIC

     GENERAL.  Although a REMIC is a separate  entity  for  federal  income tax
purposes,  in the opinion of Tax Counsel,  a REMIC is not generally  subject to
entity-level  tax.  Rather,  the taxable income or net loss of a REMIC is taken
into  account by the Holders of residual  interests.  As described  above,  the
regular interests are generally taxable as debt of the REMIC.

     CALCULATION  OF REMIC INCOME.  In the opinion of Tax Counsel,  the taxable
income  or net  loss of a REMIC  is  determined  under  an  accrual  method  of
accounting and in the same manner as in the case of an individual, with certain
adjustments.  In general, the taxable income or net loss will be the difference
between (i) the gross income produced by the REMIC's assets,  including  stated
interest and any original issue discount or market  discount on loans and other
assets,  and (ii)  deductions,  including  stated  interest and original  issue
discount  accrued on Regular Interest  Securities,  amortization of any premium
with respect to Loans,  and servicing  fees and other  expenses of the REMIC. A
Holder of a Residual Interest Security that is an individual or a "pass-through
interest holder" (including certain  pass-through  entities,  but not including
real estate investment  trusts) will be unable to deduct servicing fees payable
on the loans or other administrative  expenses of the REMIC for a given taxable
year,  to the extent that such  expenses,  when  aggregated  with such Holder's
other  miscellaneous  itemized  deductions  for that  year,  do not  exceed two
percent of such Holder's adjusted gross income.

     For purposes of computing its taxable income or net loss, the REMIC should
have an initial  aggregate tax basis in its assets equal to the aggregate  fair
market value of the regular interests and the residual interests on the Startup
Day  (generally,  the day that the interests are issued).  That aggregate basis
will be  allocated  among  the  assets  of the  REMIC  in  proportion  to their
respective fair market values.

     The OID provisions of the Code apply to loans of individuals originated on
or after  March 2, 1984,  and the  market  discount  provisions  apply to loans
originated  after July 18,  1984.  Subject to  possible  application  of the de
minimis  rules,  the method of accrual by the REMIC of OID income on such loans
will be equivalent to the method under which Holders of Pay-Through  Securities
accrue  original issue discount  (I.E.,  under the constant yield method taking
into  account  the  Prepayment  Assumption).  The REMIC will  deduct OID on the
Regular Interest  Securities in the same manner that the Holders of the Regular
Interest  Securities include such discount in income, but without regard to the
de minimis rules. See "Taxation of Debt  Securities"  above.  However,  a REMIC
that acquires loans at a market  discount must include such market  discount in
income currently, as it accrues, on a constant interest basis.

     To the extent  that the  REMIC's  basis  allocable  to loans that it holds
exceeds their  principal  amounts,  the resulting  premium,  if attributable to
mortgages  originated after September 27, 1985, will be amortized over the life
of the loans  (taking into  account the  Prepayment  Assumption)  on a constant
yield  method.  Although  the law is  somewhat  unclear  regarding  recovery of
premium attributable to loans originated on or before such date, it is possible
that such premium may be recovered in proportion to payments of loan principal.

     PROHIBITED  TRANSACTIONS AND CONTRIBUTIONS  TAX. The REMIC will be subject
to a 100% tax on any net income  derived from a "prohibited  transaction."  For
this  purpose,  net income will be calculated  without  taking into account any
losses from  prohibited  transactions  or any  deductions  attributable  to any
prohibited  transaction  that  resulted  in  a  loss.  In  general,  prohibited
transactions  include:  (i)  subject to limited  exceptions,  the sale or other
disposition of any qualified mortgage transferred to the REMIC; (ii) subject to
a limited  exception,  the sale or other disposition of a cash flow investment;
(iii) the  receipt of any income from  assets not  permitted  to be held by the
REMIC  pursuant  to the  Code;  or  (iv)  the  receipt  of any  fees  or  other
compensation for services rendered by the REMIC. It is anticipated that a REMIC
will not engage in any prohibited  transactions  in which it would  recognize a
material amount of net income. In addition,  subject to a number of exceptions,
a tax is imposed at the rate of 100% on amounts  contributed  to a REMIC  after
the close of the three-month  period  beginning on the Startup Day. The Holders
of Residual  Interest  Securities will generally be responsible for the payment
of any such taxes imposed on the REMIC.  To the extent not paid by such Holders
or otherwise,  however,  such taxes will be paid out of the Trust Fund and will
be allocated pro rata to all outstanding Classes of Securities of such REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

     In the opinion of Tax Counsel, the Holder of a Certificate  representing a
residual interest (a "Residual  Interest  Security") will take into account the
"daily  portion"  of the  taxable  income or net loss of the REMIC for each day
during  the  taxable  year on which  such  Holder  held the  Residual  Interest
Security.  The daily  portion is  determined  by  allocating to each day in any
calendar  quarter its ratable  portion of the taxable income or net loss of the
REMIC for such  quarter,  and by  allocating  that amount among the Holders (on
such day) of the Residual Interest Securities in proportion to their respective
holdings on such day.

     In the opinion of Tax Counsel,  the Holder of a Residual Interest Security
must report its proportionate  share of the taxable income of the REMIC whether
or not it  receives  cash  distributions  from the REMIC  attributable  to such
income  or  loss.  The  reporting  of  taxable  income  without   corresponding
distributions  could occur,  for example,  in certain REMIC issues in which the
loans held by the REMIC were issued or acquired at a discount,  since  mortgage
prepayments  cause  recognition  of discount  income,  while the  corresponding
portion of the  prepayment  could be used in whole or in part to make principal
payments  on REMIC  Regular  Interests  issued  without  any  discount or at an
insubstantial  discount (if this occurs,  it is likely that cash  distributions
will exceed taxable income in later years).  Taxable income may also be greater
in earlier  years of certain REMIC issues as a result of the fact that interest
expense deductions,  as a percentage of outstanding  principal on REMIC Regular
Interest  Securities,  will  typically  increase  over  time as lower  yielding
Securities  are paid,  whereas  interest  income  with  respect  to loans  will
generally remain constant over time as a percentage of loan principal.

     In any event,  because  the Holder of a residual  interest is taxed on the
net income of the REMIC,  the taxable income  derived from a Residual  Interest
Security  in a given  taxable  year  will not be equal  to the  taxable  income
associated  with investment in a corporate bond or stripped  instrument  having
similar cash flow  characteristics and pretax yield.  Therefore,  the after-tax
yield on the Residual Interest Security may be less than that of such a bond or
instrument.

     LIMITATION  ON LOSSES.  In the opinion of Tax  Counsel,  the amount of the
REMIC's net loss that a Holder may take into  account  currently  is limited to
the Holder's  adjusted  basis at the end of the calendar  quarter in which such
loss arises.  A Holder's basis in a Residual  Interest  Security will initially
equal such Holder's  purchase price, and will  subsequently be increased by the
amount of the REMIC's  taxable  income  allocated to the Holder,  and decreased
(but not below zero) by the amount of distributions  made and the amount of the
REMIC's net loss allocated to the Holder.  Any  disallowed  loss may be carried
forward  indefinitely,  but may be used  only to  offset  income  of the  REMIC
generated  by the same  REMIC.  The  ability of Holders  of  Residual  Interest
Securities to deduct net losses may be subject to additional  limitations under
the Code, as to which such Holders should consult their tax advisers.

     DISTRIBUTIONS.  In the opinion of Tax Counsel, distributions on a Residual
Interest  Security  (whether  at  their  scheduled  times  or  as a  result  of
prepayments) will generally not result in any additional taxable income or loss
to a Holder of a Residual  Interest  Security.  If the  amount of such  payment
exceeds a Holder's adjusted basis in the Residual Interest  Security,  however,
the Holder will  recognize  gain (treated as gain from the sale of the Residual
Interest Security) to the extent of such excess.

     SALE OR EXCHANGE.  In the opinion of Tax  Counsel,  a Holder of a Residual
Interest  Security  will  recognize  gain or loss on the sale or  exchange of a
Residual Interest Security equal to the difference,  if any, between the amount
realized and such Holder's  adjusted basis in the Residual Interest Security at
the  time  of  such  sale  or  exchange.  Except  to  the  extent  provided  in
regulations,  which have not yet been issued,  any loss upon  disposition  of a
Residual  Interest  Security will be disallowed if the selling Holder  acquires
any  residual  interest in a REMIC or similar  mortgage  pool within six months
before or after such disposition.

     EXCESS INCLUSIONS. In the opinion of Tax Counsel, the portion of the REMIC
taxable  income of a Holder  of a  Residual  Interest  Security  consisting  of
"excess  inclusion"  income  may not be offset by other  deductions  or losses,
including net operating  losses,  on such Holder's  federal  income tax return.
Further,  if the  Holder of a Residual  Interest  Security  is an  organization
subject to the tax on unrelated  business  income  imposed by Code Section 511,
such Holder's  excess  inclusion  income will be treated as unrelated  business
taxable income of such Holder. In addition,  under Treasury  regulations yet to
be issued, if a real estate investment trust, a regulated investment company, a
common  trust fund,  or certain  cooperatives  were to own a Residual  Interest
Security,  a portion of  dividends  (or other  distributions)  paid by the real
estate  investment trust (or other entity) would be treated as excess inclusion
income. If a Residual  Security is owned by a foreign person,  excess inclusion
income is subject to tax at a rate of 30%,  which may not be reduced by treaty,
is not eligible for treatment as "portfolio interest" and is subject to certain
additional  limitations.  See "Tax Treatment of Foreign  Investors."  The Small
Business Job Protection Act of 1996 has eliminated the special rule  permitting
Section 593 institutions  ("thrift  institutions")  to use net operating losses
and other  allowable  deductions to offset their excess  inclusion  income from
Residual Interest  Securities that have "significant  value" within the meaning
of the REMIC Regulations,  effective for taxable years beginning after December
31, 1995, except with respect to Residual Interest Securities continuously held
by a thrift institution since November 1, 1995.

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

     The excess inclusion portion of a REMIC's income is generally equal to the
excess, if any, of REMIC taxable income for the quarterly period allocable to a
Residual Interest  Security,  over the daily accruals for such quarterly period
of (i)  120% of the  long  term  applicable  federal  rate on the  Startup  Day
multiplied by (ii) the adjusted issue price of such Residual  Interest Security
at the  beginning  of such  quarterly  period.  The  adjusted  issue price of a
Residual  Interest at the  beginning  of each  calendar  quarter will equal its
issue price (calculated in a manner analogous to the determination of the issue
price of a Regular Interest),  increased by the aggregate of the daily accruals
for prior calendar  quarters,  and decreased (but not below zero) by the amount
of loss  allocated  to a Holder  and the  amount of  distributions  made on the
Residual Interest  Security before the beginning of the quarter.  The long-term
federal  rate,  which is announced  monthly by the Treasury  Department,  is an
interest  rate  that is  based  on the  average  market  yield  of  outstanding
marketable  obligations  of  the  United  States  government  having  remaining
maturities in excess of nine years.

     Under  the REMIC  Regulations,  in  certain  circumstances,  transfers  of
Residual  Securities may be disregarded.  See  "--Restrictions on Ownership and
Transfer of  Residual  Interest  Securities"  and "--Tax  Treatment  of Foreign
Investors" below.

     RESTRICTIONS ON OWNERSHIP AND TRANSFER OF RESIDUAL INTEREST SECURITIES. As
a condition to qualification as a REMIC,  reasonable  arrangements must be made
to prevent the  ownership  of a REMIC  residual  interest by any  "Disqualified
Organization."  Disqualified Organizations include the United States, any State
or political  subdivision  thereof,  any foreign government,  any international
organization, or any agency or instrumentality of any of the foregoing, a rural
electric or telephone  cooperative  described in Section  1381(a)(2)(C)  of the
Code, or any entity exempt from the tax imposed by Sections 1-1399 of the Code,
if  such  entity  is not  subject  to tax on  its  unrelated  business  income.
Accordingly,  the  applicable  Pooling and  Servicing  Agreement  will prohibit
Disqualified  Organizations  from  owning  a  Residual  Interest  Security.  In
addition,  no transfer of a Residual Interest Security will be permitted unless
the  proposed  transferee  shall have  furnished  to the  Trustee an  affidavit
representing and warranting that it is neither a Disqualified  Organization nor
an agent or nominee acting on behalf of a Disqualified Organization.

     If  a  Residual   Interest  Security  is  transferred  to  a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions set forth
above),  a substantial  tax will be imposed on the  transferor of such Residual
Interest Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity after March 31, 1988
(including,  among others, a partnership,  trust, real estate investment trust,
regulated  investment company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

     Under  the  REMIC  Regulations,  if  a  Residual  Interest  Security  is a
"noneconomic  residual  interest," as described below, a transfer of a Residual
Interest Security to a United States person will be disregarded for all federal
tax purposes  unless no  significant  purpose of the transfer was to impede the
assessment or collection of tax. A Residual Interest Security is a "noneconomic
residual interest" unless, at the time of the transfer (i) the present value of
the expected future  distributions on the Residual  Interest  Security at least
equals the product of the present value of the  anticipated  excess  inclusions
and the highest rate of tax for the year in which the transfer  occurs and (ii)
the   transferor   reasonably   expects  that  the   transferee   will  receive
distributions  from the REMIC at or after the time at which the taxes accrue on
the  anticipated  excess  inclusions  in an amount  sufficient  to satisfy  the
accrued  taxes.  If a  transfer  of a Residual  Interest  is  disregarded,  the
transferor  would be liable for any  federal  income tax imposed  upon  taxable
income derived by the transferee from the REMIC. The REMIC Regulations  provide
no guidance as to how to determine if a significant purpose of a transfer is to
impede the assessment or collection of tax. A similar type of limitation exists
with respect to certain  transfers of residual  interests by foreign persons to
United States persons. See "--Tax Treatment of Foreign Investors."

     MARK TO MARKET RULES.  Prospective purchasers of a REMIC Residual Interest
Security  should be aware  that the IRS  recently  finalized  regulations  (the
"Final  Mark-to-Market  Regulations"),  which  provide  that a  REMIC  Residual
Interest  Security  acquired after January 3, 1995 cannot be  marked-to-market.
Prospective  purchasers of a REMIC Residual  Interest  Security  should consult
their tax advisors  regarding  the possible  application  of the Mark to Market
Regulations.

ADMINISTRATIVE MATTERS

     The  REMIC's  books must be  maintained  on a calendar  year basis and the
REMIC must file an annual  federal  income tax  return.  The REMIC will also be
subject to the procedural and  administrative  rules of the Code  applicable to
partnerships,  including the  determination  of any adjustments to, among other
things, items of REMIC income, gain, loss, deduction,  or credit, by the IRS in
a unified administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

     GENERAL. As further specified in the related Prospectus  Supplement,  if a
REMIC  election  is  not  made  and  the  Trust  Fund  is not  structured  as a
partnership,  then, in the opinion of Tax Counsel, the Trust Fund relating to a
Series of Securities  will be classified  for federal  income tax purposes as a
grantor trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association   taxable  as  a  corporation   (the  Securities  of  such  Series,
"Pass-Through  Securities").  In some Series there will be no separation of the
principal and interest payments on the Loans. In such  circumstances,  a Holder
will be considered to have purchased a pro rata  undivided  interest in each of
the Loans. In other cases ("Stripped Securities"),  sale of the Securities will
produce a  separation  in the  ownership  of all or a portion of the  principal
payments from all or a portion of the interest payments on the Loans.

     In the  opinion of Tax  Counsel,  each  Holder  must report on its federal
income  tax return its share of the gross  income  derived  from the Loans (not
reduced  by the  amount  payable  as fees  to the  applicable  Trustee  and the
Servicer and similar fees  (collectively,  the "Servicing  Fee")),  at the same
time and in the same  manner as such items would have been  reported  under the
Holder's tax accounting  method had it held its interest in the Loans directly,
received  directly its share of the amounts received with respect to the Loans,
and paid directly its share of the Servicing  Fees. In the case of Pass-Through
Securities  other than Stripped  Securities,  such income will consist of a pro
rata share of all of the income  derived from all of the Loans and, in the case
of Stripped  Securities,  such  income will  consist of a pro rata share of the
income  derived from each stripped bond or stripped  coupon in which the Holder
owns an interest. The Holder of a Security will generally be entitled to deduct
such  Servicing Fees under Section 162 or Section 212 of the Code to the extent
that such Servicing Fees represent  "reasonable"  compensation for the services
rendered by the applicable  Trustee and the Servicer (or third parties that are
compensated  for the  performance  of services).  In the case of a noncorporate
Holder, however, Servicing Fees (to the extent not otherwise disallowed,  E.G.,
because they exceed  reasonable  compensation)  will be deductible in computing
such  Holder's  regular tax liability  only to the extent that such fees,  when
added to other miscellaneous  itemized deductions,  exceed 2% of adjusted gross
income and may not be  deductible  to any  extent in  computing  such  Holder's
alternative  minimum tax liability.  In addition,  for taxable years  beginning
after December 31, 1990, the amount of itemized deductions  otherwise allowable
for the taxable year for an individual  whose adjusted gross income exceeds the
applicable amount (which amount will be adjusted for inflation in taxable years
beginning  after 1990) will be reduced by the lesser of (i) 3% of the excess of
adjusted gross income over the  applicable  amount or (ii) 80% of the amount of
itemized deductions otherwise allowable for such taxable year.

     DISCOUNT  OR PREMIUM ON  PASS-THROUGH  SECURITIES.  In the  opinion of Tax
Counsel,  the  Holder's  purchase  price of a  Pass-Through  Security  is to be
allocated among the Loans in proportion to their fair market values, determined
as of the time of purchase of the Securities.  In the typical case, the Trustee
(to the extent necessary to fulfill its reporting  obligations) will treat each
Loan as having a fair market value  proportional  to the share of the aggregate
Principal  Balances  of  all  of  the  Loans  that  it  represents,  since  the
Securities,  unless otherwise  specified in the related Prospectus  Supplement,
will have a relatively uniform interest rate and other common  characteristics.
To the extent that the portion of the purchase price of a Pass-Through Security
allocated  to a Loan (other  than to a right to receive  any  accrued  interest
thereon and any undistributed  principal payments) is less than or greater than
the portion of the Principal Balance of the Loan allocable to the Security, the
interest in the Loan allocable to the  Pass-Through  Security will be deemed to
have been acquired at a discount or premium, respectively.

     The  treatment  of any  discount  will  depend  on  whether  the  discount
represents OID or market discount.  In the case of a Loan with OID in excess of
a prescribed de minimis amount or a Stripped  Security,  a Holder of a Security
will be required to report as interest income in each taxable year its share of
the amount of OID that accrues during that year in the manner  described above.
OID with respect to a Loan could arise, for example, by virtue of the financing
of points by the originator of the Loan, or by virtue of the charging of points
by the  originator of the Loan in an amount greater than a statutory de minimis
exception, in circumstances under which the points are not currently deductible
pursuant to applicable  Code  provisions.  Any market  discount or premium on a
Loan will be includible  in income,  generally in the manner  described  above,
except  that  in the  case  of  Pass-Through  Securities,  market  discount  is
calculated with respect to the Loans  underlying the  Certificate,  rather than
with  respect to the  Security.  A Holder  that  acquires an interest in a Loan
originated  after July 18,  1984 with more than a de  minimis  amount of market
discount  (generally,  the excess of the principal  amount of the Loan over the
purchaser's  allocable  purchase  price) will be  required  to include  accrued
market  discount in income in the manner set forth above.  See  "--Taxation  of
Debt Securities; Market Discount" and "--Premium" above.

     In the case of market discount on a Pass-Through  Security attributable to
Loans  originated  on or before July 18,  1984,  the Holder  generally  will be
required to allocate the portion of such  discount  that is allocable to a loan
among the principal  payments on the Loan and to include the discount allocable
to each principal payment in ordinary income at the time such principal payment
is made. Such treatment  would  generally  result in discount being included in
income at a slower  rate than  discount  would be  required  to be  included in
income using the method described in the preceding paragraph.

     STRIPPED SECURITIES.  A Stripped Security may represent a right to receive
only a portion of the interest  payments on the Loans,  a right to receive only
principal payments on the Loans, or a right to receive certain payments of both
interest and principal.  Certain Stripped Securities ("Ratio Strip Securities")
may represent a right to receive differing percentages of both the interest and
principal on each Loan. Pursuant to Section 1286 of the Code, the separation of
ownership of the right to receive  some or all of the  interest  payments on an
obligation  from ownership of the right to receive some or all of the principal
payments  results in the creation of "stripped bonds" with respect to principal
payments and "stripped coupons" with respect to interest payments. Section 1286
of the Code applies the OID rules to stripped bonds and stripped  coupons.  For
purposes of computing  original issue  discount,  a stripped bond or a stripped
coupon is treated as a debt  instrument  issued on the date that such  stripped
interest is purchased  with an issue price equal to its  purchase  price or, if
more than one stripped interest is purchased, the ratable share of the purchase
price allocable to such stripped interest.

     Servicing  fees in  excess  of  reasonable  servicing  fees  (the  "excess
servicing  fee") will be treated under the stripped  bond rules.  If the excess
servicing  fee is less than 100 basis points  (I.E.,  1% interest on the Loan's
Principal  Balance)  or the  Securities  are  initially  sold with a de minimis
discount  (assuming no prepayment  assumption is required),  any non-de minimis
discount arising from a subsequent transfer of the Securities should be treated
as market discount.  The IRS appears to require that reasonable  servicing fees
be calculated  on a Loan by Loan basis,  which could result in some Loans being
treated as having more than 100 basis points of interest stripped off.

     The  Code,  OID  Regulations  and  judicial  decisions  provide  no direct
guidance as to how the interest and original  issue discount rules are to apply
to Stripped  Securities  and other  Pass-Through  Securities.  Under the method
described  above for Pay-Through  Securities  (the "Cash Flow Bond Method"),  a
prepayment  assumption is used and periodic  recalculations  are made that take
into  account with  respect to each  accrual  period the effect of  prepayments
during  such  period.   However,   the  1986  Act  does  not,  absent  Treasury
regulations,  appear  specifically  to cover  instruments  such as the Stripped
Securities,  which technically  represent ownership interests in the underlying
Loans,   rather  than  being  debt   instruments   "secured  by"  those  loans.
Nevertheless,  it is believed  that the Cash Flow Bond  Method is a  reasonable
method of reporting  income for such  Securities,  and it is expected  that OID
will be  reported  on that basis  unless  otherwise  specified  in the  related
Prospectus Supplement.  In applying the calculation to Pass-Through Securities,
the Trustee  will treat all payments to be received by a Holder with respect to
the underlying Loans as payments on a single  installment  obligation.  The IRS
could,  however,  assert  that  original  issue  discount  must  be  calculated
separately for each Loan underlying a Security.

     Under certain circumstances, if the Loans prepay at a rate faster than the
Prepayment  Assumption,  the use of the Cash Flow Bond Method may  accelerate a
Holder's  recognition of income. If, however, the Loans prepay at a rate slower
than the Prepayment  Assumption,  in some  circumstances the use of this method
may decelerate a Holder's recognition of income.

     In the case of a Stripped Security that is an Interest Weighted  Security,
the applicable Trustee intends,  absent contrary authority, to report income to
Holders as OID, in the manner described above for Interest Weighted Securities.

     POSSIBLE  ALTERNATIVE  CHARACTERIZATIONS.  The  characterizations  of  the
Stripped Securities  described above are not the only possible  interpretations
of the applicable  Code  provisions.  Among other  possibilities,  the Internal
Revenue  Service could contend that (i) in certain  Series,  each  non-Interest
Weighted Security is composed of an unstripped  undivided ownership interest in
Loans and an installment  obligation consisting of stripped principal payments;
(ii) the non-Interest Weighted Securities are subject to the contingent payment
provisions  of the  Proposed  Regulations;  or  (iii)  each  Interest  Weighted
Stripped Security is composed of an unstripped  undivided ownership interest in
Loans and an installment obligation consisting of stripped interest payments.

     Given the variety of alternatives for treatment of the Stripped Securities
and the  different  federal  income  tax  consequences  that  result  from each
alternative,  potential  purchasers are urged to consult their own tax advisers
regarding  the  proper  treatment  of the  Securities  for  federal  income tax
purposes.

     CHARACTER AS QUALIFYING LOANS. In the case of Stripped  Securities,  there
is no specific legal authority  existing regarding whether the character of the
Securities, for federal income tax purposes, will be the same as the Loans. The
IRS could take the position that the Loans character is not carried over to the
Securities  in  such  circumstances.  Pass-Through  Securities  will  be,  and,
although  the  matter is not free from  doubt,  Stripped  Securities  should be
considered  to  represent  "real estate  assets"  within the meaning of Section
856(c)(4)(A)  of the Code,  and "loans secured by an interest in real property"
within the  meaning  of Section  7701(a)(19)(C)(v)  of the Code;  and  interest
income  attributable  to the  Securities  should  be  considered  to  represent
"interest on obligations  secured by mortgages on real property or on interests
in real  property"  within the  meaning of  Section  856(c)(3)(B)  of the Code.
Reserves or funds underlying the Securities may cause a proportionate reduction
in the above-described qualifying status categories of Securities.

SALE OR EXCHANGE

     Subject to the discussion  below with respect to Trust Funds as to which a
partnership  election is made,  in the opinion of Tax  Counsel,  a Holder's tax
basis in its  Security  is the price  such  Holder  pays for a  Security,  plus
amounts of original issue or market discount  included in income and reduced by
any payments  received (other than qualified stated interest  payments) and any
amortized premium.  Gain or loss recognized on a sale, exchange,  or redemption
of a Security,  measured by the difference  between the amount realized and the
Security's  basis as so  adjusted,  will  generally  be  capital  gain or loss,
assuming  that the  Security is held as a capital  asset and will  generally be
long-term  capital  gain or loss if the holding  period of the  Security is one
year or more and  short-term  capital gain or loss if the holding period of the
Security is less than one year.  Non-corporate taxpayers are subject to reduced
maximum rates on long-term  capital  gains and are generally  subject to tax at
ordinary income rates on short-term capital gains. The deductibility of capital
losses is subject to certain limitations.  Prospective investors should consult
their own tax advisors concerning these tax law provisions.

     In the case of a Security held by a bank,  thrift, or similar  institution
described  in Section 582 of the Code,  however,  gain or loss  realized on the
sale or exchange  of a Regular  Interest  Security  will be taxable as ordinary
income or loss. In addition,  gain from the  disposition of a Regular  Interest
Security  that  might  otherwise  be capital  gain will be treated as  ordinary
income to the extent of the  excess,  if any, of (i) the amount that would have
been  includible in the Holder's  income if the yield on such Regular  Interest
Security had equaled 110% of the applicable federal rate as of the beginning of
such  Holder's  holding  period,  over the amount of ordinary  income  actually
recognized by the Holder with respect to such Regular Interest Security.

MISCELLANEOUS TAX ASPECTS

     BACKUP WITHHOLDING.  Subject to the discussion below with respect to Trust
Funds as to which a partnership election is made, a Holder, other than a Holder
of a REMIC Residual Security,  may, under certain circumstances,  be subject to
"backup  withholding"  at a rate of 31% with  respect to  distributions  or the
proceeds  of a sale  of  certificates  to or  through  brokers  that  represent
interest  or  original  issue  discount  on the  Securities.  This  withholding
generally  applies  if the  Holder  of a  Security  (i)  fails to  furnish  the
applicable Trustee with its taxpayer  identification  number (the "TIN");  (ii)
furnishes  the  applicable  Trustee an  incorrect  TIN;  (iii)  fails to report
properly interest,  dividends or other "reportable  payments" as defined in the
Code;  or (iv) under  certain  circumstances,  fails to provide the  applicable
Trustee or such Holder's securities broker with a certified  statement,  signed
under penalty of perjury,  that the TIN provided is its correct number and that
the Holder is not subject to backup  withholding.  Backup  withholding will not
apply,  however,  with respect to certain  payments made to Holders,  including
payments to certain exempt  recipients  (such as exempt  organizations)  and to
certain  Nonresidents  (as defined  below).  Holders  should  consult their tax
advisers as to their  qualification  for exemption from backup  withholding and
the procedure for obtaining the exemption.

     The applicable  Trustee will report to the Holders and to the Servicer for
each calendar year the amount of any "reportable payments" during such year and
the amount of tax withheld, if any, with respect to payments on the Securities.

NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the Treasury  Department  issued new regulations  (the
"New Regulations"), which make certain 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, 1999,  subject to certain  transition  rules.  Prospective
investors  are  urged to  consult  their  own tax  advisors  regarding  the New
Regulations.

TAX TREATMENT OF FOREIGN INVESTORS

     Subject to the discussion  below with respect to Trust Funds as to which a
partnership  election is made, under the Code, unless interest  (including OID)
paid on a Security (other than a Residual  Interest  Security) is considered to
be  "effectively  connected"  with a trade or business  conducted in the United
States by a  nonresident  alien  individual,  foreign  partnership  or  foreign
corporation ("Nonresidents"), in the opinion of Tax Counsel, such interest will
normally  qualify as portfolio  interest  (except  where (i) the recipient is a
holder,  directly or by  attribution,  of 10% or more of the capital or profits
interest  in  the  issuer,  or  (ii)  the  recipient  is a  controlled  foreign
corporation  to which the issuer is a related  person)  and will be exempt from
federal  income tax.  Upon receipt of  appropriate  ownership  statements,  the
issuer  normally  will be relieved  of  obligations  to withhold  tax from such
interest  payments.   These  provisions   supersede  the  generally  applicable
provisions  of United  States law that would  otherwise  require  the issuer to
withhold  at a 30% rate  (unless  such rate were  reduced or  eliminated  by an
applicable  tax treaty) on,  among other  things,  interest  and other fixed or
determinable,  annual or  periodic  income  paid to  Nonresidents.  Holders  of
Pass-Through   Securities  and  Stripped  Securities,   including  Ratio  Strip
Securities, however, may be subject to withholding to the extent that the Loans
were originated on or before July 18, 1984.

     Interest  and OID of Holders  who are  foreign  persons are not subject to
withholding if they are  effectively  connected  with a United States  business
conducted  by the  Holder.  They  will,  however,  generally  be subject to the
regular United States income tax.

     Payments  to Holders  of  Residual  Interest  Securities  who are  foreign
persons will generally be treated as interest for purposes of the 30% (or lower
treaty rate) United States  withholding  tax.  Holders  should assume that such
income does not qualify for  exemption  from United States  withholding  tax as
"portfolio interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes  excess inclusion  income, a
Holder of a Residual  Interest  Security  will not be entitled to an  exemption
from or reduction of the 30% (or lower treaty rate)  withholding  tax rule.  If
the payments are subject to United States  withholding tax, they generally will
be  taken  into  account  for  withholding  tax  purposes  only  when  paid  or
distributed  (or when the  Residual  Interest  Security  is disposed  of).  The
Treasury has statutory authority, however, to promulgate regulations that would
require  such  amounts to be taken into  account at an earlier time in order to
prevent the  avoidance of tax. Such  regulations  could,  for example,  require
withholding  prior to the distribution of cash in the case of Residual Interest
Securities that do not have significant value. Under the REMIC Regulations,  if
a Residual  Interest  Security  has tax  avoidance  potential,  a transfer of a
Residual Interest Security to a Nonresident will be disregarded for all federal
tax purposes.  A Residual Interest Security has tax avoidance potential unless,
at the time of the transfer the  transferor  reasonably  expects that the REMIC
will  distribute to the transferee  residual  interest Holder amounts that will
equal at least 30% of each  excess  inclusion,  and that such  amounts  will be
distributed at or after the time at which the excess  inclusions accrue and not
later than the  calendar  year  following  the calendar  year of accrual.  If a
Nonresident  transfers a Residual  Interest Security to a United States person,
and if the transfer has the effect of allowing the  transferor  to avoid tax on
accrued excess inclusions,  then the transfer is disregarded and the transferor
continues  to be treated as the owner of the  Residual  Interest  Security  for
purposes  of  the  withholding  tax  provisions  of  the  Code.  See  "--Excess
Inclusions."

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP

     Tax  Counsel  is  of  the  opinion  that  a  Trust  Fund  structured  as a
partnership will not be an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes.  This opinion is based on the
assumption that the terms of the Trust Agreement and related  documents will be
complied  with, and on counsel's  conclusions  that the nature of the income of
the Trust  Fund  will  exempt it from the rule  that  certain  publicly  traded
partnerships  are taxable as corporations  or the issuance of the  Certificates
has been structured as a private  placement  under an IRS safe harbor,  so that
the Trust  Fund will not be  characterized  as a  publicly  traded  partnership
taxable as a corporation.

     If the Trust Fund were  taxable as a  corporation  for federal  income tax
purposes,  in the  opinion of Tax  Counsel,  the Trust Fund would be subject to
corporate  income tax on its taxable  income.  The Trust Fund's  taxable income
would include all its income,  possibly  reduced by its interest expense on the
Notes. Any such corporate income tax could materially  reduce cash available to
make  payments  on  the  Notes  and  distributions  on  the  Certificates,  and
Certificateholders could be liable for any such tax that is unpaid by the Trust
Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     TREATMENT OF THE NOTES AS INDEBTEDNESS. The Trust Fund will agree, and the
Noteholders  will agree by their purchase of Notes,  to treat the Notes as debt
for federal income tax purposes. In such a circumstance, Tax Counsel is, except
as otherwise provided in the related Prospectus Supplement, of the opinion that
the Notes will be  classified  as debt for  federal  income tax  purposes.  The
discussion below assumes this characterization of the Notes is correct.

     OID,  INDEXED  SECURITIES,  ETC.  The  discussion  below  assumes that all
payments on the Notes are denominated in U.S.  dollars,  and that the Notes are
not Indexed  Securities or Strip Notes.  Moreover,  the discussion assumes that
the interest formula for the Notes meets the requirements for "qualified stated
interest" under the OID  Regulations,  and that any OID on the Notes (I.E., any
excess of the  principal  amount of the Notes over their issue  price) does not
exceed a de minimis amount (I.E., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID  regulations.  If these  conditions  are not satisfied  with respect to any
given series of Notes, additional tax considerations with respect to such Notes
will be disclosed in the applicable Prospectus Supplement.

     INTEREST INCOME ON THE NOTES.  Based on the above  assumptions,  except as
discussed in the following paragraph,  in the opinion of Tax Counsel, the Notes
will not be  considered  issued with OID. The stated  interest  thereon will be
taxable to a Noteholder as ordinary interest income when received or accrued in
accordance  with  such  Noteholder's  method of tax  accounting.  Under the OID
Regulations,  a Holder of a Note  issued  with a de minimis  amount of OID must
include such OID in income, on a pro rata basis, as principal payments are made
on the Note. It is believed that any  prepayment  premium paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest when it becomes
fixed and unconditionally payable. A purchaser who buys a Note for more or less
than its  principal  amount will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.

     A Holder  of a Note  that has a fixed  maturity  date of not more than one
year from the issue date of such Note (a  "Short-Term  Note") may be subject to
special rules.  An accrual basis Holder of a Short-Term  Note (and certain cash
method  Holders,  including  regulated  investment  companies,  as set forth in
Section 1281 of the Code) generally would be required to report interest income
as interest  accrues on a  straight-line  basis over the term of each  interest
period.  Other cash basis Holders of a Short-Term  Note would,  in general,  be
required to report  interest  income as interest is paid (or, if earlier,  upon
the taxable  disposition of the Short-Term Note).  However, a cash basis Holder
of a Short-Term Note reporting interest income as it is paid may be required to
defer a portion of any interest  expense  otherwise  deductible on indebtedness
incurred to purchase or carry the Short-Term Note until the taxable disposition
of the  Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of
the Code to accrue interest income on all nongovernment debt obligations with a
term of one year or less, in which case the taxpayer would include  interest on
the  Short-Term  Note in income as it accrues,  but would not be subject to the
interest expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.

     SALE OR OTHER DISPOSITION.  In the opinion of Tax Counsel, if a Noteholder
sells a Note,  the Holder will recognize gain or loss in an amount equal to the
difference  between the amount  realized on the sale and the Holder's  adjusted
tax  basis in the  Note.  The  adjusted  tax  basis  of a Note to a  particular
Noteholder  will equal the Holder's cost for the Note,  increased by any market
discount,  acquisition  discount,  OID and  gain  previously  included  by such
Noteholder  in income with  respect to the Note and  decreased by the amount of
bond  premium  (if any)  previously  amortized  and by the amount of  principal
payments  previously received by such Noteholder with respect to such Note. Any
such  gain or loss  will be  capital  gain or loss if the  Note  was  held as a
capital asset, except for gain representing accrued interest and accrued market
discount not previously  included in income.  Capital  losses  generally may be
used only to offset capital gains.

     FOREIGN HOLDERS. In the opinion of Tax Counsel, interest payments made (or
accrued) to a Noteholder  who is a nonresident  alien,  foreign  corporation or
other  non-United  States  person  (a  "foreign  person")   generally  will  be
considered  "portfolio  interest,"  and generally will not be subject to United
States  federal  income  tax  and  withholding  tax,  if  the  interest  is not
effectively connected with the conduct of a trade or business within the United
States by the  foreign  person and the  foreign  person (i) is not  actually or
constructively  a "10  percent  shareholder"  of the Trust  Fund or the  Seller
(including a Holder of 10% of the  outstanding  Certificates)  or a "controlled
foreign  corporation"  with  respect to which the Trust Fund or the Seller is a
"related  person"  within the meaning of the Code and (ii) provides the Trustee
or other person who is otherwise  required to withhold U.S. tax with respect to
the Notes with an appropriate statement (on Form W-8 or a similar form), signed
under penalties of perjury, certifying that the beneficial owner of the Note is
a foreign person and providing the foreign person's name and address. If a Note
is held through a securities  clearing  organization or certain other financial
institutions,  the  organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed statement
must be  accompanied  by a Form W-8 or substitute  form provided by the foreign
person that owns the Note. If such interest is not portfolio interest,  then it
will be subject to United States federal income and  withholding  tax at a rate
of 30 percent,  unless  reduced or  eliminated  pursuant to an  applicable  tax
treaty.

     Any capital gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition  of a Note by a foreign  person will be exempt from United
States federal income and withholding tax; provided,  that (i) such gain is not
effectively  connected  with the  conduct of a trade or  business in the United
States by the  foreign  person  and (ii) in the case of an  individual  foreign
person,  the foreign person is not present in the United States for 183 days or
more in the taxable year.

     BACKUP  WITHHOLDING.  Each Holder of a Note  (other than an exempt  Holder
such  as  a  corporation,   tax-exempt  organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement account or nonresident alien who
provides  certification  as to status as a  nonresident)  will be  required  to
provide,  under  penalties of perjury,  a certificate  containing  the Holder's
name, address,  correct federal taxpayer  identification number and a statement
that the  Holder is not  subject  to  backup  withholding.  Should a  nonexempt
Noteholder fail to provide the required  certification,  the Trust Fund will be
required to withhold 31 percent of the amount otherwise  payable to the Holder,
and  remit the  withheld  amount to the IRS as a credit  against  the  Holder's
federal income tax liability.

     The New Regulations  described  herein make certain  modifications  to the
backup  withholding  and  information  reporting  rules.  The  New  Regulations
generally will be effective for payments made after December 31, 1999,  subject
to certain transition rules.  Prospective  investors are urged to consult their
own tax advisors regarding the New Regulations.

     POSSIBLE ALTERNATIVE  TREATMENTS OF THE NOTES. If, contrary to the opinion
of Tax Counsel, the IRS successfully asserted that one or more of the Notes did
not represent debt for federal income tax purposes,  the Notes might be treated
as equity  interests in the Trust Fund. If so treated,  the Trust Fund might be
taxable as a corporation with the adverse consequences described above (and the
taxable  corporation  would  not be  able  to  reduce  its  taxable  income  by
deductions  for  interest   expense  on  Notes   recharacterized   as  equity).
Alternatively, and most likely in the view of Tax Counsel, the Trust Fund might
be  treated  as a publicly  traded  partnership  that would not be taxable as a
corporation because it would meet certain qualifying income tests. Nonetheless,
treatment  of  the  Notes  as  equity  interests  in  such  a  publicly  traded
partnership  could  have  adverse  tax  consequences  to certain  Holders.  For
example,  income to certain tax-exempt entities (including pension funds) would
be "unrelated  business  taxable  income," income to foreign Holders  generally
would be  subject  to U.S.  tax and U.S.  tax  return  filing  and  withholding
requirements, and individual Holders might be subject to certain limitations on
their ability to deduct their share of the Trust Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     TREATMENT  OF THE TRUST  FUND AS A  PARTNERSHIP.  The  Trust  Fund and the
Servicer will agree, and the Certificateholders will agree by their purchase of
Certificates,  to treat the Trust Fund as a partnership for purposes of federal
and state income tax,  franchise  tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership being the  Certificateholders,  and
the Notes being debt of the partnership.  However, the proper  characterization
of the arrangement  involving the Trust Fund, the Certificates,  the Notes, the
Trust Fund and the  Servicer  is not clear  because  there is no  authority  on
transactions closely comparable to that contemplated herein.

     A variety of  alternative  characterizations  are  possible.  For example,
because the  Certificates  have certain  features  characteristic  of debt, the
Certificates   might  be   considered   debt  of  the  Trust  Fund.   Any  such
characterization  would not result in materially  adverse tax  consequences  to
Certificateholders  as  compared  to the  consequences  from  treatment  of the
Certificates  as  equity  in a  partnership,  described  below.  The  following
discussion  assumes  that the  Certificates  represent  equity  interests  in a
partnership.

     INDEXED  SECURITIES,  ETC.  The  following  discussion  assumes  that  all
payments on the  Certificates  are  denominated  in U.S.  dollars,  none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series of
Securities includes a single Class of Certificates. If these conditions are not
satisfied  with respect to any given  Series of  Certificates,  additional  tax
considerations  with  respect to such  Certificates  will be  disclosed  in the
applicable Prospectus Supplement.

     PARTNERSHIP TAXATION.  If the Trust Fund is a partnership,  in the opinion
of Tax  Counsel,  the Trust Fund will not be subject  to  federal  income  tax.
Rather, in the opinion of Tax Counsel, each  Certificateholder will be required
to separately take into account such Holder's allocated share of income, gains,
losses,  deductions and credits of the Trust Fund. The Trust Fund's income will
consist  primarily  of  interest  and  finance  charges  earned  on  the  Loans
(including  appropriate  adjustments for market discount, OID and bond premium)
and any gain  upon  collection  or  disposition  of  Loans.  The  Trust  Fund's
deductions  will  consist  primarily of interest  accruing  with respect to the
Notes,  servicing and other fees, and losses or deductions  upon  collection or
disposition of Loans.

     In the  opinion  of Tax  Counsel,  the  tax  items  of a  partnership  are
allocable to the partners in accordance with the Code, Treasury regulations and
the partnership  agreement (here,  the Trust Agreement and related  documents).
The Trust Agreement will provide, in general, that the Certificateholders  will
be allocated  taxable  income of the Trust Fund for each month equal to the sum
of (i) the interest that accrues on the  Certificates  in accordance with their
terms for such month,  including interest accruing at the Pass-Through Rate for
such month and interest on amounts  previously due on the  Certificates but not
yet  distributed;  (ii) any Trust Fund income  attributable  to discount on the
Loans  that   corresponds  to  any  excess  of  the  principal  amount  of  the
Certificates over their initial issue price (iii) prepayment premium payable to
the  Certificateholders  for such month;  and (iv) any other  amounts of income
payable to the  Certificateholders  for such  month.  Such  allocation  will be
reduced  by any  amortization  by the  Trust  Fund of  premium  on  Loans  that
corresponds  to any  excess  of the  issue  price of  Certificates  over  their
principal  amount.  All  remaining  taxable  income of the  Trust  Fund will be
allocated to the Depositor.  Based on the economic  arrangement of the parties,
in the opinion of Tax Counsel,  this approach for allocating  Trust Fund income
should be  permissible  under  applicable  Treasury  regulations,  although  no
assurance  can be given  that the IRS  would not  require  a greater  amount of
income to be allocated to  Certificateholders.  Moreover, in the opinion of Tax
Counsel, even under the foregoing method of allocation,  Certificateholders may
be allocated income equal to the entire  Pass-Through Rate plus the other items
described  above even though the Trust Fund might not have  sufficient  cash to
make current cash  distributions of such amount.  Thus, cash basis Holders will
in effect be required to report  income  from the  Certificates  on the accrual
basis and  Certificateholders  may become liable for taxes on Trust Fund income
even if they have not received  cash from the Trust Fund to pay such taxes.  In
addition,  because tax  allocations and tax reporting will be done on a uniform
basis  for all  Certificateholders  but  Certificateholders  may be  purchasing
Certificates at different times and at different prices, Certificateholders may
be required to report on their tax  returns  taxable  income that is greater or
less than the amount reported to them by the Trust Fund.

     In the opinion of Tax Counsel,  all of the taxable  income  allocated to a
Certificateholder that is a pension, profit sharing or employee benefit plan or
other  tax-exempt  entity  (including  an individual  retirement  account) will
constitute  "unrelated  business  taxable income"  generally  taxable to such a
Holder under the Code.

     In the opinion of Tax Counsel, an individual  taxpayer's share of expenses
of the Trust Fund  (including  fees to the Servicer  but not interest  expense)
would be miscellaneous itemized deductions. Such deductions might be disallowed
to the  individual  in whole or in part and might  result in such Holder  being
taxed  on an  amount  of  income  that  exceeds  the  amount  of cash  actually
distributed to such Holder over the life of the Trust Fund.

     The Trust Fund intends to make all tax calculations relating to income and
allocations to  Certificateholders  on an aggregate  basis.  If the IRS were to
require that such calculations be made separately for each Loan, the Trust Fund
might be required  to incur  additional  expense but it is believed  that there
would not be a material adverse effect on Certificateholders.

     DISCOUNT AND PREMIUM.  It is believed  that the Loans were not issued with
OID, and, therefore,  the Trust Fund should not have OID income.  However,  the
purchase price paid by the Trust Fund for the Loans may be greater or less than
the remaining Principal Balance of the Loans at the time of purchase. If so, in
the opinion of Tax  Counsel,  the Loan will have been  acquired at a premium or
discount,  as the case may be. (As  indicated  above,  the Trust Fund will make
this  calculation on an aggregate  basis, but might be required to recompute it
on a Loan by Loan basis.)

     If the Trust Fund acquires the Loans at a market discount or premium,  the
Trust Fund will elect to include any such  discount in income  currently  as it
accrues  over  the life of the  Loans or to  offset  any such  premium  against
interest  income on the Loans.  As  indicated  above,  a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

     SECTION 708 TERMINATION.  In the opinion of Tax Counsel, under Section 708
of the Code,  the Trust Fund will be deemed to terminate for federal income tax
purposes if 50% or more of the capital and profits  interests in the Trust Fund
are sold or  exchanged  within a 12-month  period.  Pursuant to final  Treasury
regulations  issued  May 9,  1997  under  Section  708 of the  Code,  if such a
termination  occurs, the Trust Fund (the "old partnership")  would be deemed to
contribute its assets to a new partnership (the "new  partnership") in exchange
for  interests  in  the  new  partnership.   Such  interests  would  be  deemed
distributed  to the partners of the old  partnership  in  liquidation  thereof,
which would not constitute a sale or exchange.

     DISPOSITION  OF  CERTIFICATES.  Generally,  in the opinion of Tax Counsel,
capital gain or loss will be recognized on a sale of  Certificates in an amount
equal to the difference  between the amount realized and the seller's tax basis
in the Certificates sold. A Certificateholder's tax basis in a Certificate will
generally equal the Holder's cost increased by the Holder's share of Trust Fund
income (includible in income) and decreased by any distributions  received with
respect  to  such  Certificate.   In  addition,  both  the  tax  basis  in  the
Certificates  and the amount realized on a sale of a Certificate  would include
the  Holder's  share of the Notes and other  liabilities  of the Trust Fund.  A
Holder acquiring Certificates at different prices may be required to maintain a
single  aggregate  adjusted tax basis in such  Certificates,  and, upon sale or
other  disposition  of some of the  Certificates,  allocate  a portion  of such
aggregate  tax  basis to the  Certificates  sold  (rather  than  maintaining  a
separate tax basis in each  Certificate  for purposes of computing gain or loss
on a sale of that Certificate).

     Any gain on the sale of a Certificate  attributable  to the Holder's share
of unrecognized accrued market discount on the Loans would generally be treated
as ordinary  income to the Holder and would give rise to special tax  reporting
requirements.  The Trust  Fund does not  expect to have any other  assets  that
would give rise to such special  reporting  requirements.  Thus, to avoid those
special  reporting  requirements,  the Trust Fund will elect to include  market
discount in income as it accrues.

     If a  Certificateholder  is required to recognize  an aggregate  amount of
income (not including  income  attributable to disallowed  itemized  deductions
described above) over the life of the  Certificates  that exceeds the aggregate
cash distributions  with respect thereto,  such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

     ALLOCATIONS  BETWEEN  TRANSFERORS AND TRANSFEREES.  In general,  the Trust
Fund's taxable  income and losses will be determined  monthly and the tax items
for   a   particular   calendar   month   will   be   apportioned   among   the
Certificateholders  in proportion to the principal amount of Certificates owned
by them as of the close of the last day of such  month.  As a result,  a Holder
purchasing  Certificates  may be allocated tax items (which will affect its tax
liability and tax basis) attributable to periods before the actual transaction.

     The use of such a monthly  convention  may not be  permitted  by  existing
regulations.  If a  monthly  convention  is not  allowed  (or only  applies  to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be reallocated among the Certificateholders.  The Trust
Fund's method of allocation between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

     SECTION  754  ELECTION.  In the event that a  Certificateholder  sells its
Certificates at a profit (loss), the purchasing  Certificateholder  will have a
higher  (lower) basis in the  Certificates  than the selling  Certificateholder
had. The tax basis of the Trust  Fund's  assets will not be adjusted to reflect
that  higher (or lower)  basis  unless the Trust Fund were to file an  election
under  Section  754  of  the  Code.  In  order  to  avoid  the   administrative
complexities that would be involved in keeping accurate  accounting records, as
well as potentially onerous information reporting requirements,  the Trust Fund
will not make such election. As a result, Certificateholders might be allocated
a greater or lesser amount of Trust Fund income than would be appropriate based
on their own purchase price for Certificates.

     ADMINISTRATIVE  MATTERS.  The  Trustee  is  required  to keep or have kept
complete and accurate  books of the Trust Fund.  Such books will be  maintained
for  financial  reporting  and tax purposes on an accrual  basis and the fiscal
year of the Trust  Fund will be the  calendar  year.  The  Trustee  will file a
partnership  information  return (IRS Form 1065) with the IRS for each  taxable
year of the Trust Fund and will report each Certificateholder's allocable share
of items of Trust Fund  income and  expense to Holders  and the IRS on Schedule
K-1. The Trust Fund will provide the Schedule K-l  information to nominees that
fail to provide the Trust Fund with the information  statement  described below
and  such  nominees  will  be  required  to  forward  such  information  to the
beneficial owners of the Certificates. Generally, Holders must file tax returns
that are consistent with the  information  return filed by the Trust Fund or be
subject  to  penalties   unless  the  Holder  notifies  the  IRS  of  all  such
inconsistencies.

     Under Section 6031 of the Code,  any person that holds  Certificates  as a
nominee at any time  during a calendar  year is  required  to furnish the Trust
Fund with a  statement  containing  certain  information  on the  nominee,  the
beneficial  owners and the Certificates so held. Such information  includes (i)
the name, address and taxpayer identification number of the nominee and (ii) as
to each beneficial  owner (a) the name,  address and  identification  number of
such person,  (b) whether such person is a United States  person,  a tax-exempt
entity or a foreign  government,  an  international  organization or any wholly
owned agency or  instrumentality  of either of the  foregoing,  and (c) certain
information on  Certificates  that were held,  bought or sold on behalf of such
person  throughout  the year. In addition,  brokers and financial  institutions
that hold  Certificates  through a nominee are required to furnish  directly to
the  Trust  Fund   information  as  to  themselves   and  their   ownership  of
Certificates.  A clearing agency  registered  under Section 17A of the Exchange
Act is not  required to furnish  any such  information  statement  to the Trust
Fund. The information referred to above for any calendar year must be furnished
to the Trust Fund on or before the following January 31. Nominees,  brokers and
financial institutions that fail to provide the Trust Fund with the information
described above may be subject to penalties.

     The Depositor will be designated as the tax matters partner in the related
Trust  Agreement  and,  as  such,  will be  responsible  for  representing  the
Certificateholders  in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were a
separate and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership  items does not expire  before  three years after the date on which
the  partnership   information  return  is  filed.  Any  adverse  determination
following  an audit of the return of the Trust Fund by the  appropriate  taxing
authorities   could   result  in  an   adjustment   of  the   returns   of  the
Certificateholders,  and, under certain circumstances,  a Certificateholder may
be precluded from separately  litigating a proposed  adjustment to the items of
the  Trust  Fund.   An   adjustment   could  also  result  in  an  audit  of  a
Certificateholder's  returns and adjustments of items not related to the income
and losses of the Trust Fund.

     TAX  CONSEQUENCES TO FOREIGN  CERTIFICATEHOLDERS.  It is not clear whether
the Trust Fund would be  considered to be engaged in a trade or business in the
United  States for  purposes  of  federal  withholding  taxes  with  respect to
non-U.S.  persons because there is no clear  authority  dealing with that issue
under facts substantially similar to those described herein. Although it is not
expected  that the Trust Fund would be  engaged in a trade or  business  in the
United States for such purposes,  the Trust Fund will withhold as if it were so
engaged in order to protect the Trust Fund from possible  adverse  consequences
of a failure to withhold.  The Trust Fund expects to withhold on the portion of
its taxable income that is allocable to foreign Certificateholders  pursuant to
Section  1446 of the Code,  as if such income were  effectively  connected to a
U.S. trade or business,  at a rate of 35% for foreign  Holders that are taxable
as corporations and 39.6% for all other foreign Holders. Subsequent adoption of
Treasury regulations or the issuance of other administrative pronouncements may
require the Trust Fund to change its withholding  procedures.  In determining a
Holder's  withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form
W-9 or the Holder's  certification of nonforeign  status signed under penalties
of perjury.

     Each  foreign  Holder  might  be  required  to file a U.S.  individual  or
corporate  income  tax return  (including,  in the case of a  corporation,  the
branch  profits  tax) on its share of the Trust  Fund's  income.  Each  foreign
Holder  must  obtain a taxpayer  identification  number from the IRS and submit
that  number  to the  Trust  Fund on Form W-8 in order  to  assure  appropriate
crediting of the taxes withheld.  A foreign Holder  generally would be entitled
to file with the IRS a claim for refund with  respect to taxes  withheld by the
Trust Fund  taking the  position  that no taxes were due because the Trust Fund
was not engaged in a U.S. trade or business.  However,  interest  payments made
(or accrued) to a  Certificateholder  who is a foreign person generally will be
considered  guaranteed  payments to the extent  such  payments  are  determined
without regard to the income of the Trust Fund. If these interest  payments are
properly  characterized as guaranteed  payments,  then the interest will not be
considered  "portfolio  interest."  As a  result,  Certificateholders  will  be
subject to United States federal income tax and withholding tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable treaty. In such
case,  a foreign  Holder  would  only be  entitled  to claim a refund  for that
portion  of the  taxes in  excess of the taxes  that  should be  withheld  with
respect to the guaranteed payments.

     BACKUP  WITHHOLDING.  Distributions  made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding tax
of 31% if, in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  Holder is an exempt  recipient  under
applicable  provisions of the Code. The New Regulations  described  herein make
certain  modifications  to the backup  withholding  and  information  reporting
rules.  The New Regulations will generally be effective for payments made after
December 31, 1999, subject to certain transition rules.  Prospective  investors
are urged to consult their own tax advisors regarding the New Regulations.

                            STATE TAX CONSIDERATIONS

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

                                FASIT SECURITIES

     GENERAL.  The  FASIT  provisions  of the Code  were  enacted  by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for  the  issuance  of  mortgage-backed  and  asset-backed  securities  ("FASIT
Securities").  Although the FASIT  provisions  of the Code became  effective on
September 1, 1997, no Treasury regulations or other administrative guidance has
been issued with respect to those provisions.  Accordingly, definitive guidance
cannot be provided with respect to many aspects of the tax treatment of Holders
of FASIT  Securities.  Investors  also should  note that the FASIT  discussions
contained  herein  constitutes  only  a  summary  of  the  federal  income  tax
consequences  to Holders of FASIT  Securities.  With  respect to each Series of
FASIT  Securities,  the related  Prospectus  Supplement will provide a detailed
discussion  regarding the federal income tax  consequences  associated with the
particular transaction.

     FASIT  Securities  will be classified as either FASIT Regular  Securities,
which  generally  will be treated as debt for federal  income tax purposes,  or
FASIT  Ownership  Securities,  which generally are not treated as debt for such
purposes,  but rather as representing rights and responsibilities  with respect
to the taxable income or loss of the related Series. The Prospectus  Supplement
for each Series of Securities will indicate whether one or more FASIT elections
will be made for such  Series,  and which  Securities  of such  Series  will be
designated  as Regular  Securities,  and which,  if any,  will be designated as
Ownership Securities.

     QUALIFICATION  AS A FASIT.  The Trust Fund  underlying a Series (or one or
more designated  pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular  Securities and the FASIT  Ownership
Securities  will   constitute  the  "regular   interests"  and  the  "ownership
interests,"  respectively,  if (i) a FASIT election is in effect,  (ii) certain
tests  concerning (a) the  composition of the FASIT's assets and (b) the nature
of the Holders'  interest in the FASIT are met on a continuing  basis and (iii)
the Trust Fund is not a regulated  company as defined in Section  851(a) of the
Code.

     ASSET  COMPOSITION.  In order for a Trust Fund (on one or more  designated
pools  of  assets  held by a Trust  Fund)  to be  eligible  for  FASIT  status,
substantially all of the assets of the Trust Fund (or the designated pool) must
consist  of  "permitted  assets" as of the close of the third  month  beginning
after the Closing Date and at all times  thereafter  (the "FASIT  Qualification
Test").  Permitted  assets  include  (i) cash or cash  equivalents,  (ii)  debt
instruments  with fixed terms that would qualify as REMIC regular  interests if
issued by a REMIC (generally,  instruments that provide for interest at a fixed
rate, a qualifying  variable  rate, or a qualifying  interest-only  ("IO") type
rate, (iii) foreclosure property,  (iv) certain hedging instruments (generally,
interest and currency  rate swaps and credit  enhancement  contracts)  that are
reasonably  required to guarantee or hedge against the FASIT's risks associated
with  being the  obligor on FASIT  interests,  (v)  contract  rights to acquire
qualifying  debt  instruments  or qualifying  hedging  instruments,  (vi) FASIT
regular  interests and (vii) REMIC regular  interests.  Permitted assets do not
include  any debt  instruments  issued by the Holder of the  FASIT's  ownership
interest or by any person related to such Holder.

     INTERESTS IN A FASIT.  In addition to the  foregoing  asset  qualification
requirements, the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the following:  (i) one or
more Classes of regular interests or (ii) a single Class of ownership  interest
that is held by a fully  taxable  domestic  corporation.  In the case of Series
that  include  FASIT  Ownership  Securities,  the  ownership  interest  will be
represented by the FASIT Ownership Securities.

     A FASIT interest  generally  qualifies as a regular  interest if (i) it is
designated as a regular interest, (ii) it has a stated maturity no greater than
thirty  years,  (iii) it entitles its Holder to a specified  principal  amount,
(iv)  the  issue  price of the  interest  does not  exceed  125% of its  stated
principal  amount,  (v) the yield to maturity of the  interest is less than the
applicable  Treasury  rate  published  by the IRS  plus 5% and  (vi) if it pays
interest,  such  interest is payable at either (a) a fixed rate with respect to
the principal amount of the regular interest or (b) a permissible variable rate
with respect to such  principal  amount.  Permissible  variable rates for FASIT
regular  interests  are the same as those for  REMIC  regular  interest  (i.e.,
certain  qualified  floating rates and weighted  average  rates).  See "Certain
Federal Income Tax  Considerations--Taxation  of Debt Securities--Variable Rate
Debt Securities."

     If a FASIT Security fails to meet one or more of the  requirements set out
in  clauses  (iii),   (iv)  or  (v)  above,   but  otherwise  meets  the  above
requirements,  it may still  qualify as a type of regular  interest  known as a
"High-Yield  Interest."  In  addition,  if a FASIT  Security  fails to meet the
requirements of clause (vi), but the interest payable on the Security  consists
of a specified  portion of the interest  payments on permitted  assets and that
portion does not vary over the life of the  Security,  the  Security  also will
qualify as a High-Yield  Interest.  A  High-Yield  Interest may be held only by
domestic corporations that are fully subject to corporate income tax ("Eligible
Corporations"),  other  FASITs  and  dealers in  securities  who  acquire  such
interests as inventory,  rather than for  investment.  In addition,  Holders of
High-Yield  Interests are subject to  limitations  on offset of income  derived
from such  interest.  See  "Certain  Federal  Income Tax  Considerations--FASIT
Securities--Tax Treatment of FASIT Regular  Securities--Treatment of High-Yield
Interests."

     CONSEQUENCES OF DISQUALIFICATION. If a Series of FASIT Securities fails to
comply with one or more of the Code's  ongoing  requirements  for FASIT  status
during any taxable  year,  the Code  provides that its FASIT status may be lost
for that year and  thereafter.  If FASIT status is lost,  the  treatment of the
former  FASIT and the  interests  therein  for federal  income tax  purposes is
uncertain.  The former FASIT might be treated as a grantor trust, as a separate
association  taxed as a  corporation,  or as a  partnership.  The FASIT Regular
Securities could be treated as debt instruments for federal income tax purposes
or as equity  interests.  Although  the Code  authorizes  the Treasury to issue
regulations  that address  situations  where a failure to meet the requirements
for FASIT status occurs  inadvertently and in good faith, such regulations have
not yet been  issued.  It is possible  that  disqualification  relief  might be
accompanied by sanctions, such as the imposition of a corporate tax on all or a
portion of the  FASIT's  income for a period of time in which the  requirements
for FASIT status are not satisfied.

     TAX TREATMENT OF FASIT REGULAR SECURITIES. Payments received by Holders of
FASIT Regular  Securities  generally  should be accorded the same tax treatment
under the Code as payments received on other taxable corporate debt instruments
and on REMIC  Regular  Securities.  As in the case of Holders of REMIC  Regular
Securities,  Holders of FASIT Regular  Securities  must report income from such
Securities under an accrual method of accounting,  even if they otherwise would
have used the case  receipts and  disbursements  method.  Except in the case of
FASIT Regular  Securities  issued with original issue discount or acquired with
market  discount  or  premium,  interest  paid or  accrued  on a FASIT  Regular
Security  generally  will be  treated  as  ordinary  income to the Holder and a
principal  payment on such  Security  will be treated as a return of capital to
the extent that the Holder's basis is allocable to that payment.  FASIT Regular
Securities issued with original issue discount or acquired with market discount
or premium  generally  will  treat  interest  and  principal  payments  on such
Securities  in the same manner  described  for REMIC  Regular  Securities.  See
"Certain  Federal  Income  Tax  Considerations--Taxation  of Debt  Securities,"
"--Market Discount," and "--Premium" above.  High-Yield  Securities may be held
only  by  fully  taxable  domestic  corporations,  other  FASITs,  and  certain
securities dealers. Holders of High-Yield Securities are subject to limitations
on their ability to use current losses or net operating loss  carryforwards  or
carrybacks to offset any income derived from those Securities.

     If a FASIT  Regular  Security is sold or exchanged,  the Holder  generally
will  recognize  gain or loss upon the sale in the manner  described  above for
REMIC Regular Securities.  See "Certain Federal Income Tax Considerations--Sale
or  Exchange."  In addition,  if a FASIT  Regular  Security  becomes  wholly or
partially  worthless as a result of Default and Delinquencies of the underlying
assets,  the  Holder of such  Security  should be  allowed  to deduct  the loss
sustained (or  alternatively be able to report a lesser amount of income).  See
"Certain    Federal    Income    Tax     Considerations--Taxation    of    Debt
Instruments--Effects of Default and Delinquencies."

     FASIT  Regular  Securities  held by a REIT will  qualify  as "real  estate
assets" within the meaning of section 856(c)(4)(A) of the Code, and interest on
such Securities will be considered  Qualifying REIT Interest to the same extent
that REMIC Securities would be so considered.  FASIT Regular Securities held by
a Thrift  Institution taxed as a "domestic  building and loan association" will
represent qualifying assets for purposes of the qualification  requirements set
forth in Code  Section  7701(a)(19)  to the same extent  that REMIC  Securities
would    be    so    considered.    See    "Certain    Federal    Income    Tax
Considerations--Taxation of Debt Securities--Status as Real Property Loans." In
addition,  FASIT Regular  Securities  held by a financial  institution to which
Section 585 of the Code applies  will be treated as  evidences of  indebtedness
for  purposes  of Section  582(c)(1)  of the Code.  FASIT  Securities  will not
qualify  as  "Government  Securities"  for  either  REIT  or RIC  qualification
purposes.

     TREATMENT OF  HIGH-YIELD  INTERESTS.  High-Yield  Interests are subject to
special rules regarding the  eligibility of Holders of such interests,  and the
ability of such Holders to offset income derived from their FASIT Security with
losses.  High-Yield  Interests may be held only by Eligible  Corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities  dealer (other than an Eligible  Corporation)  initially  acquires a
High-Yield  Interest as inventory,  but later begins to hold it for investment,
the  dealer  will be  subject  to an excise  tax equal to the  income  from the
High-Yield  Interest  multiplied by the highest  corporate  income tax rate. In
addition,  transfers of High-Yield  Interests to  disqualified  Holders will be
disregarded for federal income tax purposes,  and the transferor  still will be
treated as the Holder of the High-Yield Interest.

     The Holder of a High-Yield  Interest may not use non-FASIT  current losses
or net operating loss  carryforwards or carrybacks to offset any income derived
from the High-Yield Interest, for either regular federal income tax purposes or
for alternative minimum tax purposes. In addition, the FASIT provisions contain
an anti-abuse rule that imposes  corporate  income tax on income derived from a
FASIT  Regular  Security  that is held by a  pass-through  entity  (other  than
another  FASIT)  that  issues  debt or  equity  securities  backed by the FASIT
Regular Security and that have the same features as High-Yield Interests.

     TAX TREATMENT OF FASIT OWNERSHIP  SECURITIES.  A FASIT Ownership  Security
represents the residual  equity  interest in a FASIT.  As such, the Holder of a
FASIT Ownership  Security  determines its taxable income by taking into account
all assets,  liabilities and items of income, gain, deduction,  loss and credit
of a FASIT.  In general,  the  character of the income to the Holder of a FASIT
Ownership  Interest  will be the same as the  character  of such  income of the
FASIT,  except that any  tax-exempt  interest  income taken into account by the
Holder  of a FASIT  Ownership  Interest  is  treated  as  ordinary  income.  In
determining that taxable income,  the Holder of a FASIT Ownership Security must
determine the amount of interest,  original issue discount, market discount and
premium  recognized  with respect to the FASIT's  assets and the FASIT  Regular
Securities  issued by the FASIT  according to a constant yield  methodology and
under an accrual method of accounting. In addition,  Holders of FASIT Ownership
Securities  are subject to the same  limitations on their ability to use losses
to offset  income  from their FASIT  Security as are the Holders of  High-Yield
Interests.  See  "Certain  Federal  Income  Tax   Considerations--Treatment  of
High-Yield Interests."

     Rules  similar  to the  wash  sale  rules  applicable  to  REMIC  Residual
Securities also will apply to FASIT Ownership Securities.  Accordingly,  losses
on  dispositions  of a FASIT  Ownership  Security  generally will be disallowed
where,  within six months before or after the  disposition,  the seller of such
Security acquires any other FASIT Ownership Security or, in the case of a FASIT
holding  mortgage  assets,  any  interest  in a Taxable  Mortgage  Pool that is
economically  comparable to a FASIT  Ownership  Security.  In addition,  if any
security  that is sold or  contributed  to a FASIT by the Holder of the related
FASIT Ownership Security was required to be marked-to-market under Code section
475 by such Holder, then section 475 will continue to apply to such securities,
except  that the  amount  realized  under the  mark-to-market  rules  will be a
greater of the  securities'  value under present law or the  securities'  value
after applying special valuation rules contained in the FASIT provisions. Those
special  valuation rules generally  require that the value of debt  instruments
that are not  traded  on an  established  securities  market be  determined  by
calculating  the present value of the  reasonably  expected  payments under the
instrument  using a  discount  rate of 120%  of the  applicable  federal  rate,
compounded semiannually.

     The Holder of a FASIT Ownership Security will be subject to a tax equal to
100% of the net income derived by the FASIT from any "prohibited transactions."
Prohibited  transactions  include (i) the receipt of income derived from assets
that are not permitted assets,  (ii) certain  dispositions of permitted assets,
(iii) the receipt of any income derived from any loan originated by a FASIT and
(iv) in certain  cases,  the receipt of income  representing a servicing fee or
other  compensation.  Any Series for which a FASIT  election is made  generally
will be structured in order to avoid application of the prohibited  transaction
tax.

     BACKUP  WITHHOLDING,  REPORTING AND TAX  ADMINISTRATION.  Holders of FASIT
Securities will be subject to backup  withholding to the same extent Holders of
REMIC   Securities   would  be  subject.   See  "Certain   Federal  Income  Tax
Considerations--Miscellaneous Tax Aspects--Backup Withholding." For purposes of
reporting  and tax  administration,  Holders  of  record  of  FASIT  Securities
generally will be treated in the same manner as Holders of REMIC Securities.

     DUE TO THE  COMPLEXITY  OF THE  FEDERAL  INCOME  TAX RULES  APPLICABLE  TO
HOLDERS AND THE  CONSIDERABLE  UNCERTAINTY  THAT  EXISTS  WITH  RESPECT TO MANY
ASPECTS  OF THOSE  RULES,  POTENTIAL  INVESTORS  SHOULD  CONSULT  THEIR OWN TAX
ADVISORS  REGARDING  THE  TAX  TREATMENT  OF THE  ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.


                              ERISA CONSIDERATIONS

     The following describes certain  considerations  under ERISA and the Code,
which  apply  only  to  Securities  of a  Series  that  are  not  divided  into
subclasses.  If Securities are divided into subclasses,  the related Prospectus
Supplement will contain information concerning considerations relating to ERISA
and the Code that are  applicable  to such  Securities  and such  subclasses of
Securities.

     ERISA imposes requirements on employee benefit plans (and on certain other
retirement plans and  arrangements,  including  certain  individual  retirement
accounts  and  annuities,  Keogh  plans  and  collective  investment  funds and
separate  accounts in which such plans,  accounts or arrangements are invested)
(collectively "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Generally,  ERISA applies to investments made by Plans.
Among other  things,  ERISA  requires that the assets of Plans be held in trust
and that the  trustee,  or other  duly  authorized  fiduciary,  have  exclusive
authority and discretion to manage and control the assets of such Plans.  ERISA
also imposes  certain  duties on persons who are  fiduciaries  of Plans.  Under
ERISA,  any person who  exercises  any  authority  or  control  respecting  the
management  or  disposition  of the  assets  of a Plan  is  considered  to be a
fiduciary  of such Plan  (subject  to certain  exceptions  not here  relevant).
Certain employee benefit plans, such as governmental plans (as defined in ERISA
Section  3(32)) and, if no election has been made under  Section  410(d) of the
Code,  church  plans (as defined in ERISA  Section  3(33)),  are not subject to
ERISA  requirements.  Accordingly,  assets  of such  plans may be  invested  in
Securities  without  regard to the  ERISA  considerations  described  above and
below, subject to the provisions of applicable state law. Any such plan that is
qualified  and exempt  from  taxation  under Code  Sections  401(a) and 501(a),
however,  is  subject  to the  prohibited  transaction  rules set forth in Code
Section 503.

     In addition to the imposition of general fiduciary standards of investment
prudence and  diversification,  ERISA and Section  4975 of the Code  prohibit a
broad range of  transactions  involving  Plan assets and persons  ("Parties  in
Interest")  having  certain  specified  relationships  to a  Plan  and  imposes
additional  prohibitions where Parties in Interest are fiduciaries with respect
to such Plan.  Certain  Parties in Interest  that  participate  in a prohibited
transaction may be subject to an excise tax imposed pursuant to Section 4975 of
the Code, or a penalty  imposed  pursuant to Section 502(i) of ERISA,  unless a
statutory, regulatory or administrative exemption is available.

     On November 13, 1986,  the United  States  Department of Labor (the "DOL")
issued  final  regulations  (Labor  Reg.  Section  2510.3-101)  concerning  the
definition  of  what  constitutes  the  assets  of  a  Plan  (the  "Plan  Asset
Regulation").  Under this regulation,  the underlying  assets and properties of
corporations,  partnerships and certain other entities in which a Plan acquires
an "equity"  interest could be deemed for purposes of ERISA to be assets of the
investing Plan in certain circumstances.

     Under the Plan Asset Regulation,  the term "equity" interest is defined as
any  interest  in an  entity  other  than  an  instrument  that is  treated  as
indebtedness under "applicable local law" and which has no "substantial  equity
features."  If the Trust  Fund  issues  Notes  that are not  treated  as equity
interests in the Trust Fund for purposes of the Plan Asset Regulation, a Plan's
investment  in such Notes  would not cause the assets of the Trust to be deemed
Plan assets.  However,  the Seller,  the Servicer,  the Special  Servicer,  the
Backup Servicer, the Indenture Trustee, the Owner Trustee and the Depositor may
be the  sponsor of or  investment  advisor  with  respect to one or more Plans.
Because such parties may receive  certain  benefits in connection with the sale
of the Notes,  the  purchase  of Notes  using Plan  assets  over which any such
parties (or any affiliates thereof) has investment authority might be deemed to
be a violation of the  prohibited  transaction  rules of ERISA and the Code for
which no exemption  may be available.  Accordingly,  Notes may not be purchased
using the assets of any Plan if the Seller, the Servicer, the Special Servicer,
the  Indenture  Trustee,  the  Owner  Trustee,  the  Depositor  or any of their
affiliates (a) has investment or administrative discretion with respect to such
Plan assets;  (b) has authority or  responsibility to give, or regularly gives,
investment advice with respect to such Plan assets for a fee and pursuant to an
agreement of  understanding  that such advice (i) will serve as a primary basis
for  investment  decisions  with  respect to such Plan  assets and (ii) will be
based on the particular  investment  needs for such Plan; or (c) is an employer
maintaining or contributing to such Plan.

     In  addition,  the  Trust  Fund,  any  underwriter,   trustee,   servicer,
administrator  or  producer  of credit  support  or their  affiliates  might be
considered or might become  Parties in Interest  with respect to a Plan.  Also,
any  holder  of Notes,  because  of its  activities  or the  activities  of its
respective affiliates,  may be deemed to be a Party in Interest with respect to
certain Plans,  including but not limited to Plans sponsored by such holder. In
either case, the acquisition or holding of Notes by or on behalf of such a Plan
could be considered to give rise to an indirect  prohibited  transaction within
the  meaning  of  ERISA  and the  Code,  unless  it is  subject  to one or more
exemptions such as:  Prohibited  Transaction  Class  Exemption  ("PTCE") 84-14,
which exempts certain transactions effected on behalf of a Plan by a "qualified
professional  asset manager";  PTCE 90-1,  which exempts  certain  transactions
involving insurance company pooled separate accounts; PTCE 91-38, which exempts
certain  transactions  involving bank collective  investment funds; PTCE 95-60,
which  exempts  certain   transactions   involving  insurance  company  general
accounts;  or PTCE 96-23, which exempts certain transactions effected on behalf
of a Plan by certain  "in-house asset managers." There can be no assurance that
any of these class  exemptions  will apply with respect to any particular  Plan
investment in Notes,  or, even if it did apply,  that any exemption would apply
to all  prohibited  transactions  that may  occur in  connection  with  such an
investment.  Each prospective  purchaser or transferee of a Note that is a Plan
or a person  acting on  behalf  or  investing  the  assets  of a Plan  shall be
required  to  represent  (or,  with  respect to any  transfer  of a  beneficial
interest  in a Global  Note,  shall be deemed to  represent)  to the  Indenture
Trustee and the Note  Registrar  that the  relevant  conditions  for  exemptive
relief under at least one of the foregoing exemptions have been satisfied.

     The Plan  Asset  Regulation  provides  that,  generally,  the  assets of a
corporation  or  partnership  in which a Plan  invests  will not be deemed  for
purposes of ERISA to be assets of such Plan if the equity interest  acquired by
the investing Plan is a publicly-offered security. A publicly-offered security,
as defined in the Plan Asset  Regulation,  is a security  that is widely  held,
freely transferable and registered under the Exchange Act.

     If no exception under the Plan Asset  Regulation  applies,  then if a Plan
(or a person  investing  Plan  assets,  such as an  insurance  company  general
account)  acquires an equity interest in the Trust Fund, then the assets of the
Trust Fund would be considered to be assets of the Plan. Because the Loans held
by the Trust  Fund may be  deemed  Plan  assets  of each  Plan  that  purchases
Securities,  an  investment  in the  Securities by a Plan might be a prohibited
transaction under ERISA Sections 406 and 407 and subject to an excise tax under
Code  Section  4975 and may  cause  transactions  undertaken  in the  course of
operating  the  Trust  Fund to  constitute  prohibited  transactions,  unless a
statutory or administrative exemption applies.

     In  Prohibited  Transaction  Class  Exemption  83-1 ("PTCE  83-1"),  which
amended  Prohibited  Transaction  Class  Exemption  81-7, the DOL exempted from
ERISA's  prohibited  transaction  rules  certain  transactions  relating to the
operation of residential mortgage pool investment trusts and the purchase, sale
and  holding  of  "mortgage  pool  pass-through  certificates"  in the  initial
issuance  of  such  certificates.   PTCE  83-1  permits,   subject  to  certain
conditions,  transactions that might otherwise be prohibited  between Plans and
Parties in Interest  with  respect to those Plans  related to the  origination,
maintenance  and  termination  of mortgage  pools  consisting of mortgage loans
secured  by  first or  second  mortgages  or  deeds  of trust on  single-family
residential property,  and the acquisition and holding of certain mortgage pool
pass-through  certificates  representing  an interest in such mortgage pools by
Plans. If the general conditions  (discussed below) of PTCE 83-1 are satisfied,
investments  by a  Plan  in  Securities  that  represent  interests  in a  Pool
consisting  of  Loans   conforming  to  these   requirements   ("Single  Family
Securities")  will be exempt from the prohibitions of ERISA Sections 406(a) and
407 (relating  generally to  transactions  with Parties in Interest who are not
fiduciaries) if the Plan purchases the Single Family Securities at no more than
fair market value and will be exempt from the  prohibitions  of ERISA  Sections
406(b)(1) and (2) (relating  generally to transactions with fiduciaries) if, in
addition,  the  purchase  is  approved by an  independent  fiduciary,  no sales
commission  is paid to the pool  sponsor,  the Plan does not purchase more than
25% of all Single  Family  Securities,  and at least 50% of all  Single  Family
Securities  are  purchased by persons  independent  of the pool sponsor or pool
trustee.  PTCE 83-1 does not provide an exemption  for  transactions  involving
Subordinated Securities.  Accordingly, unless otherwise provided in the related
Prospectus  Supplement,  no transfer of a  Subordinated  Security or a Security
that is not a Single Family Security may be made to a Plan.

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

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

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

     The DOL  issued  to Bear,  Stearns & Co.  Inc.,  an  individual  exemption
(Prohibited  Transaction Exemption 90-30;  Exemption Application No. D-8207, 55
Fed. Reg. 21461 (1990)) (the "Underwriter Exemption"), which applies to certain
sales and servicing of  "certificates"  that are  obligations of a "trust" with
respect  to which  Bear,  Stearns & Co.  Inc.  is the  underwriter,  manager or
co-manager of an underwriting  syndicate.  The Underwriter  Exemption  provides
relief  generally  similar to that  provided  by PTCE  83-1,  but is broader in
several respects.

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

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

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

     (2) All Obligations  transferred  after the Closing Date (the  "Additional
Obligations")  must meet the same terms and conditions  for  eligibility as the
original  Obligations used to create the trust, which terms and conditions have
been approved by an Exemption Rating Agency.

     (3) The transfer of such  Additional  Obligations  to the trust during the
Specified  Funding Period must not result in the  certificates to be covered by
the Exemption  receiving a lower credit rating from an Exemption  Rating Agency
upon  termination  of the  Specified  Funding  Period  than the rating that was
obtained at the time of the initial issuance of the certificates by the trust.

     (4) Solely as a result of the use of  pre-funding,  the  weighted  average
annual percentage  interest rate for all of the Obligations in the trust at the
end of the  Specified  Funding  Period  must not be more than 100 basis  points
lower than the average  interest rate for the  Obligations  transferred  to the
trust on the Closing Date.

     (5) In  order  to  insure  that  the  characteristics  of  the  Additional
Obligations are  substantially  similar to the original  Obligations which were
transferred to the Trust Fund:

     (i) the characteristics of the Additional Obligations must be monitored by
an  insurer  or  other  credit  support  provider  that is  independent  of the
depositor; or

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

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

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

     (8) The related prospectus or prospectus supplement must describe:

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

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

     (iii) the percentage  and/or dollar amount of the Specified  Funding Limit
for the trust; and

     (iv) that the amounts  remaining in the pre-funding  account at the end of
the  Specified  Funding  Period  will  be  remitted  to  certificateholders  as
repayments of principal.

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

     Neither PTCE 83-1 nor the Underwriter  Exemption  applies to a trust which
contains unsecured obligations.

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


                                 LEGAL MATTERS

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


                             FINANCIAL INFORMATION

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


                                     RATING

     It is a condition to the issuance of the Securities of each Series offered
hereby and by the Prospectus  Supplement that they shall have been rated in one
of the four highest rating categories by the nationally recognized  statistical
rating agency or agencies  (each, a "Rating  Agency")  specified in the related
Prospectus Supplement.

     Any such rating would be based on, among other things, the adequacy of the
value of the Trust Fund assets and any credit  enhancement  with respect to the
related Class and will reflect such Rating  Agency's  assessment  solely of the
likelihood that the related Holders will receive payments to which such Holders
are entitled  under the related  Agreement.  Such rating will not constitute an
assessment of the likelihood  that  principal  prepayments on the related Loans
will be made,  the degree to which the rate of such  prepayments  might  differ
from  that   originally   anticipated  or  the  likelihood  of  early  optional
termination  of the Series of  Securities.  Such rating  should not be deemed a
recommendation  to purchase,  hold or sell Securities,  inasmuch as it does not
address market price or suitability for a particular investor. Such rating will
not  address  the  possibility  that  prepayment  at higher or lower rates than
anticipated  by an investor may cause such  investor to experience a lower than
anticipated  yield or that an investor  purchasing a Security at a  significant
premium might fail to recoup its initial  investment  under certain  prepayment
scenarios.

     There is also no assurance  that any such rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn entirely by
the  Rating  Agencies  in the  future  if in their  judgment  circumstances  so
warrant.  In addition to being  lowered or withdrawn  due to any erosion in the
adequacy of the value of the Trust Fund assets or any credit  enhancement  with
respect to a Series, such rating might also be lowered or withdrawn because of,
among other reasons, an adverse change in the financial or other condition of a
credit  enhancement  provider  or  a  change  in  the  rating  of  such  credit
enhancement provider's long term debt.

     The amount,  type and nature of credit  enhancement,  if any,  established
with  respect  to a Series of  Securities  will be  determined  on the basis of
criteria  established by each Rating Agency rating Classes of such Series. Such
criteria  are  sometimes  based upon an  actuarial  analysis of the behavior of
mortgage  loans in a larger group.  Such analysis is often the basis upon which
each Rating Agency  determines the amount of credit  enhancement  required with
respect to each such Class.  There can be no assurance that the historical data
supporting  any  such  actuarial   analysis  will  accurately   reflect  future
experience  nor any  assurance  that  the  data  derived  from a large  pool of
mortgage  loans  accurately  predicts  the  delinquency,  foreclosure  or  loss
experience  of any  particular  pool of Loans.  No assurance  can be given that
values of any  Properties  have  remained or will remain at their levels on the
respective  dates of origination of the related Loans. If the residential  real
estate markets  should  experience an overall  decline in property  values such
that the  Principal  Balances of the Loans in a  particular  Trust Fund and any
secondary  financing on the related  Properties become equal to or greater than
the value of such  Properties,  the rates of  delinquencies,  foreclosures  and
losses  could be higher than those now  generally  experienced  in the mortgage
lending industry. In additional,  adverse economic conditions (which may or may
not affect real property values) may affect the timely payment by mortgagors of
scheduled payments of principal of and interest on the Loans and,  accordingly,
the rates of  delinquencies,  foreclosures and losses with respect to any Trust
Fund.  To the extent that such  losses are not  covered by credit  enhancement,
such  losses  will be borne,  at least in part,  by the  Holders of one or more
Classes of the Securities of the related Series.


                                LEGAL INVESTMENT

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
Securities will not constitute "mortgage-related securities" within the meaning
of SMMEA. Accordingly, investors whose investment authority is subject to legal
restrictions  should consult their own legal advisors to determine  whether and
to what extent the Securities constitute legal investments for them.


                              PLAN OF DISTRIBUTION

     The Depositor may offer each Series of Securities  through Bear, Stearns &
Co. Inc. ("Bear  Stearns") or one or more other firms that may be designated at
the time of each offering of such Securities. The participation of Bear Stearns
in any  offering  will  comply with  Schedule E to the By-Laws of the  National
Association of Securities Dealers,  Inc. The Prospectus  Supplement relating to
each Series of Securities  will set forth the specific terms of the offering of
such Series of  Securities  and of each Class within such Series,  the names of
the  underwriters,  the purchase price of the  Securities,  the proceeds to the
Depositor from such sale,  any securities  exchange on which the Securities may
be listed,  and,  if  applicable,  the  initial  public  offering  prices,  the
discounts and commissions to the underwriters and any discounts and concessions
allowed or reallowed to certain dealers. The place and time of delivery of each
Series  of  Securities  will  also be set  forth in the  Prospectus  Supplement
relating to such Series. Bear Stearns is an affiliate of the Depositor.



<PAGE>


                               GLOSSARY OF TERMS

     The following are  abbreviated  definitions of certain  capitalized  terms
used in this Prospectus. Unless otherwise provided in a "Supplemental Glossary"
in the Prospectus  Supplement  for a Series,  such  definitions  shall apply to
capitalized terms used in such Prospectus Supplement.  The definitions may vary
from those in the related  Agreement for a Series and the related Agreement for
a Series generally provides a more complete definition of certain of the terms.
Reference  should  be made to the  related  Agreement  for a Series  for a more
complete definition of such terms.

     "Advance"  means cash  advanced by the  Servicer in respect of  delinquent
payments of  principal of and  interest on a Loan,  and for any other  purposes
specified in the related Prospectus Supplement.

     "Agreement"  means, with respect to a Series of Certificates,  the Pooling
and Servicing  Agreement or Trust  Agreement,  and, with respect to a Series of
Notes, the Indenture and the Servicing Agreement, as the context requires.

     "Asset Group" means,  with respect to the Primary  Assets and other assets
comprising the Trust Fund of a Series, a group of such Primary Assets and other
assets  having  the   characteristics   described  in  the  related  Prospectus
Supplement.

     "Bankruptcy Code" means the federal bankruptcy code, 11 United States Code
101 et seq., and related rules and regulations promulgated thereunder.

     "Business Day" means a day that, in the City of New York or in the city or
cities  in which  the  corporate  trust  office of the  applicable  Trustee  is
located, is neither a legal holiday nor a day on which banking institutions are
authorized or obligated by law, regulations or executive order to be closed.

     "Closing Date" means, with respect to a Series,  the date specified in the
related  Prospectus  Supplement as the date on which  Securities of such Series
are first issued.

     "Combined  Loan-to-Value  Ratio" means,  with respect to a Loan, the ratio
determined  as set  forth in the  related  Prospectus  Supplement  taking  into
account  the  amounts  of any  related  senior  mortgage  loans on the  related
Mortgaged Property.

     "Compound  Interest  Security" means any Security of a Series on which all
or a portion of the interest accrued thereon is added to the principal  balance
of such Security on each  Distribution  Date,  through the Accrual  Termination
Date, and with respect to which no interest shall be payable until such Accrual
Termination  Date,  after which interest  payments will be made on the Compound
Value thereof.

     "Compound  Value"  means,  with  respect to a Class of  Compound  Interest
Securities,  the original principal balance of such Class, plus all accrued and
unpaid interest,  if any, previously added to the principal balance thereof and
reduced by any payments of principal  previously made on such Class of Compound
Interest Securities.

     "Condominium"  means a form of  ownership  of real  property  wherein each
owner is entitled  to the  exclusive  ownership  and  possession  of his or her
individual Condominium Unit and also owns a proportionate undivided interest in
all parts of the Condominium  Building  (other than the individual  Condominium
Units)  and all  areas  or  facilities,  if  any,  for  the  common  use of the
Condominium Units.

     "Condominium  Building"  means a multi-unit  building or  buildings,  or a
group of buildings  whether or not attached to each other,  located on property
subject to Condominium ownership.

     "Condominium  Unit"  means an  individual  housing  unit in a  Condominium
Building.

     "Cooperative"  means  a  corporation  owned  by  tenant-stockholders  who,
through  the  ownership  of  stock,  shares  or  membership  securities  in the
corporation,  receives  proprietary leases or occupancy  agreements that confer
exclusive  rights to occupy specific units and that is described in Section 216
of the Code.

     "Cooperative  Dwelling"  means an  individual  housing  unit in a building
owned by a Cooperative.

     "Cut-off Date" means the date designated as such in the related Prospectus
Supplement for a Series.

     "Deferred  Interest"  means the  excess  of the  interest  accrued  on the
Principal  Balance  of a Loan  during a  specified  period  over the  amount of
interest  required  to be paid by an  obligor on such Loan on the  related  Due
Date.

     "Deposit Agreement" means a guaranteed investment contract or reinvestment
agreement  providing  for the  investment  of funds held in a fund or  account,
guaranteeing  a minimum or a fixed rate of return on the  investment  of moneys
deposited therein.

     "Disqualified   Organization"  means  the  United  States,  any  State  or
political subdivision thereof, any possession of the United States, any foreign
government, any international organization, or any agency or instrumentality of
any of the foregoing,  a rural electric or telephone  cooperative  described in
section 1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
sections  1-1399  of the Code,  if such  entity  is not  subject  to tax on its
unrelated business income.

     "Distribution   Date"  means,  with  respect  to  a  Series  or  Class  of
Securities, each date specified as a distribution date for such Series or Class
in the related Prospectus Supplement.

     "Due  Date"  means each  date,  as  specified  in the  related  Prospectus
Supplement  for a Series,  on which any payment of principal or interest is due
and payable by the obligor on any Primary Asset pursuant to the terms thereof.

     "Eligible  Investments"  means  any  one or  more  of the  obligations  or
securities described as such in the related Agreement.

     "ERISA"  means the Employee  Retirement  Income  Security Act of 1974,  as
amended.

     "Event of Default" means an event of default under and as specified in the
related Agreement.

     "FHLMC" means the Federal Home Loan Mortgage Corporation.

     "Final  Scheduled  Distribution  Date"  means,  with respect to a Class of
Notes of a Series, the date no later than which principal thereof will be fully
paid and with respect to a Class of  Certificates  of a Series,  the date after
which no Certificates of such Class will remain outstanding, in each case based
on the assumptions set forth in the related Prospectus Supplement.

     "Holder"  means  the  person  or  entity  in  whose  name  a  Security  is
registered.

     "Insurance  Policies" means certain mortgage  insurance,  hazard insurance
and other insurance policies maintained with respect to the Loans.

     "Insurance  Proceeds"  means  amount paid by the insurer  under any of the
Insurance Policies covering any Loan or Mortgaged Property.

     "Interest Only Securities" means a Class of Securities  entitled solely or
primarily to  distributions  of interest and that is  identified as such in the
related Prospectus Supplement.

     "Lifetime  Rate Cap"  means the  lifetime  limit if any,  on the Loan Rate
during the life of each adjustable rate Loan.

     "Loan Rate" means,  unless otherwise indicated herein or in the Prospectus
Supplement, the interest rate borne by a Loan.

     "Loan-to-Value  Ratio" means, with respect to a Loan, the ratio determined
as set forth in the related Prospectus Supplement.

     "Minimum  Principal  Payment  Agreement" means a minimum principal payment
agreement with an entity meeting the criteria of the Rating Agencies.

     "Mortgage"  means the mortgage,  deed of trust or other  similar  security
instrument securing a Mortgage Note, as the context may require.

     "Mortgage  Note"  means the note or other  evidence of  indebtedness  of a
Mortgagor under the Loan.

     "Mortgaged Property" means the related property subject to a Mortgage.

     "Mortgagor" means the obligor on a Mortgage Note.

     "1986 Act" means the Tax Reform Act of 1986.

     "Notional  Amount"  means the amount set forth in the  related  Prospectus
Supplement for a Class of Interest Only Securities.

     "PAC"  ("Planned   Amortization   Class  Securities")  means  a  Class  of
Securities  of a Series on which  payments of principal  are made in accordance
with a  schedule  specified  in the  related  Prospectus  Supplement,  based on
certain assumptions stated therein.

     "Participating  Securities" means Securities  entitled to receive payments
of principal and interest and an  additional  return on investment as described
in the related Prospectus Supplement.

     "Person" means any individual,  corporation,  partnership,  joint venture,
association,  joint stock company,  trust (including any beneficiary  thereof),
unincorporated   organization,   or  government  or  any  agency  or  political
subdivision thereof.

     "Primary  Assets" means the Private  Securities  and/or Loans, as the case
may be, that are  included in the Trust Fund for such Series.  A Primary  Asset
refers to a specific Private Security or Loan, as the case may be.

     "Principal Balance" means, with respect to a Primary Asset and as of a Due
Date, the original  principal  amount of the Primary Asset,  plus the amount of
any Deferred Interest added to such principal amount,  reduced by all payments,
both  scheduled or otherwise,  received on such Primary Asset prior to such Due
Date and  applied to  principal  in  accordance  with the terms of the  Primary
Asset.

     "Principal Only Securities" means a Class of Securities entitled solely or
primarily  to  distributions  of  principal  and  identified  as  such  in  the
Prospectus Supplement.

     "Private  Security"  means a  participation  or  pass-through  certificate
representing  a  fractional,   undivided   interest  in  Underlying   Loans  or
collateralized obligations secured by Underlying Loans.

     "Property"  means  either  a  Home  Improvement  or a  Mortgaged  Property
securing a Loan, as the context requires.

     "Regular Interest" means a regular interest in a REMIC.

     "REMIC  Administrator"  means the Person, if any, specified in the related
Prospectus Supplement for a Series for which a REMIC election is made, to serve
as administrator of the Series.

     "REO  Property"  means  real  property  that  secured  a  defaulted  Loan,
beneficial ownership of which has been acquired upon foreclosure,  deed in lieu
of foreclosure, repossession or otherwise.

     "Residual Interest" means a residual interest in a REMIC.

     "Retained  Interest" means, with respect to a Primary Asset, the amount or
percentage specified in the related Prospectus  Supplement that is not included
in the Trust Fund for the related Series.

     "Scheduled  Payments"  means  the  scheduled  payments  of  principal  and
interest to be made by the borrower on a Primary Asset.

     "Senior  Securities"  means a Class of Securities as to which the Holders'
rights to receive  distributions  of  principal  and interest are senior to the
rights of Subordinated Securityholders,  to the extent specified in the related
Prospectus Supplement.

     "Series"  means a separate  series of  Securities  sold  pursuant  to this
Prospectus and the related Prospectus Supplement.

     "Servicer"  means,  with respect to a Series relating to Loans, the Person
if any,  designated in the related  Prospectus  Supplement to service Loans for
that Series, or the successors or assigns of such Person.

     "Single Family Property" means property securing a Loan consisting of one-
to four-family attached or detached residential housing,  including Cooperative
Dwellings.

     "Stripped Securities" means Pass-Through Securities representing interests
in Primary  Assets  with  respect  to which all or a portion  of the  principal
payments have been separated from all or a portion of the interest payments.

     "Subordinated Securityholder" means a Holder of a Subordinated Security.

     "Subordinated  Securities"  means a Class of  Securities  as to which  the
rights of Holders to receive  distributions  of principal,  interest or both is
subordinated  to the  rights  of  Holders  of  Senior  Securities,  and  may be
allocated  losses  and  shortfalls  prior to the  allocation  thereof  to other
Classes of Securities,  to the extent and under the circumstances  specified in
the related Prospectus Supplement.

     "Trustee"  means the  trustee  under  the  applicable  Agreement,  and its
successors.

     "Trust Fund" means,  with respect to any Series of  Securities,  the trust
holding all money,  instruments,  securities and other property,  including all
proceeds  thereof,  held,  with  respect to a Series of  Certificates,  for the
benefit of the Holders by the Trustee under the Pooling and Servicing Agreement
or Trust  Agreement  or,  with  respect  to a Series of Notes,  pledged  to the
Indenture Trustee as security for such Notes,  including,  without  limitation,
the  Primary  Assets  (except  any  Retained  Interests),  all  amounts  in the
Distribution Account(s),  Collection Account or Reserve Funds, distributions on
the Primary Assets (net of servicing fees),  and reinvestment  earnings on such
net  distributions and any Enhancement and all other property and interest held
by or pledged to the Trustee pursuant to the related Agreement for such Series.

     "Variable Interest Security" means a Security on which interest accrues at
a rate that is adjusted,  based upon a  predetermined  index, at fixed periodic
intervals, all as set forth in the related Prospectus Supplement.

     "Zero Coupon  Security" means a Security  entitled to receive  payments of
principal only.



                                                                     EXHIBIT 5.1

                                November 13, 1998

Bear Stearns Asset Backed Securities, Inc.
245 Park Avenue
New York, New York 10167

         Re:      Bear Stearns Asset Backed Securities, Inc.
                  Registration Statement No. 333-9532 on Form S-3
                  -----------------------------------------------

Ladies and Gentlemen:

         We have acted as counsel  for Bear  Stearns  Asset  Backed  Securities,
Inc., a Delaware corporation (the "Company"), in connection with the preparation
of the  registration  statement  on  Form  S-3  (the  "Registration  Statement")
relating  to the  Securities  (defined  below)  and with the  authorization  and
issuance  from time to time in one or more series  (each,  a "Series")  of up to
$1,501,059,000  aggregate  principal  amount  of  asset-backed  securities  (the
"Securities").  As set  forth in the  Registration  Statement,  each  Series  of
Securities  will be issued  under and pursuant to the  conditions  of a separate
pooling and servicing agreement, master pooling and servicing agreement, pooling
agreement,  trust  agreement  or  indenture  (each,  an  "Agreement")  among the
Company,  a trustee (the  "Trustee")  and,  where  applicable,  a servicer  (the
"Servicer"),  each to be identified in the prospectus supplement for such Series
of Securities.

         We have examined copies of the Company's  Certificate of Incorporation,
the Company's By-laws and forms of each Agreement,  as incorporated by reference
as exhibits to the Registration Statement,  and the forms of Securities included
in any Agreement so incorporated by reference in the Registration  Statement and
such other  records,  documents  and  statutes as we have deemed  necessary  for
purposes of this opinion.

         Based upon the foregoing, we are of the opinion that:

         1. When any Agreement  relating to a Series of Securities has been duly
authorized by all necessary  action on the part of the Company and has been duly
executed and delivered by the Company, the Servicer, if any, the Trustee and any
other party thereto,  such Agreement will constitute a legal,  valid and binding
agreement of the Company, enforceable against the Company in accordance with its
terms, except as enforcement thereof may be limited by bankruptcy, insolvency or
other laws relating to or affecting  creditors'  rights  generally or by general
equity principles.

         2.  When a  Series  of  Securities  has  been  duly  authorized  by all
necessary  action on the part of the Company (subject to the terms thereof being
otherwise in compliance  with  applicable  law at such time),  duly executed and
authenticated by the Trustee for such Series in accordance with the terms of the
related Agreement and issued and delivered against payment therefor as described
in the Registration Statement, such Series of Securities will be legally issued,
fully paid and  nonassessable,  and the holders  thereof will be entitled to the
benefits of the related Agreement.

         In rendering  the foregoing  opinions,  we express no opinion as to the
laws of any jurisdiction other than the laws of the State of New York (excluding
choice of law  principles  therein) and the federal laws of the United States of
America.

         We hereby  consent  to the  filing of this  letter as an exhibit to the
Registration  Statement  and to the  references  to this firm under the  heading
"Legal Matters" in each Prospectus forming a part of the Registration Statement,
without admitting that we are "experts" within the meaning of the Securities Act
of 1933,  as amended,  or the Rules and  Regulations  of the  Commission  issued
thereunder,  with respect to any part of the Registration  Statement,  including
this exhibit.

                                                     Very truly yours,


                                                     /s/ Brown & Wood LLP

                                                                     EXHIBIT 8.1

                                November 13 1998

Bear Stearns Asset Backed Securities, Inc.
245 Park Avenue
New York, New York 10167

         Re:      Bear Stearns Asset Backed Securities, Inc.
                  Registration Statement No. 333-9532 on Form S-3
                  -----------------------------------------------

Ladies and Gentlemen:

         We have acted as special  tax  counsel for Bear  Stearns  Asset  Backed
Securities, Inc., a Delaware corporation (the "Company"), in connection with the
preparation  of the  registration  statement  on  Form  S-3  (the  "Registration
Statement")   relating  to  the   Securities   (defined   below)  and  with  the
authorization  and  issuance  from time to time in one or more series  (each,  a
"Series") of up to  $1,501,059,000  aggregate  principal  amount of asset-backed
securities (the  "Securities").  The Registration  Statement is being filed with
the  Securities  and Exchange  Commission  under the  Securities Act of 1933, as
amended. As set forth in the Registration  Statement,  each Series of Securities
will be issued under and pursuant to the  conditions  of a separate  pooling and
servicing agreement, master pooling and servicing agreement,  pooling agreement,
trust agreement or indenture (each an "Agreement")  among the Company, a trustee
(the "Trustee") and, where applicable,  a servicer (the "Servicer"),  each to be
identified in the prospectus supplement for such Series of Securities.

         We have  examined the  prospectus  and forms of  prospectus  supplement
related thereto  contained in the Registration  Statement (each, a "Prospectus")
and such other  documents,  records and instruments as we have deemed  necessary
for the purposes of this opinion.

         In arriving at the opinion  expressed  below, we have assumed that each
Agreement will be duly authorized by all necessary  corporate action on the part
of the Company, the Trustee, the Servicer (where applicable) and any other party
thereto for such Series of Securities and will be duly executed and delivered by
the Company, the Trustee, the Servicer and any other party thereto substantially
in  the  applicable  form  incorporated  by  reference  as  an  exhibit  to  the
Registration Statement, that each Series of Securities will be duly executed and
delivered  in  substantially  the  forms  set  forth  in the  related  Agreement
incorporated by reference as an exhibit to the Registration Statement,  and that
Securities will be sold as described in the Registration Statement.

         As special tax counsel to the Company, we have advised the Company with
respect to certain material federal income tax aspects of the proposed  issuance
of each Series of Securities pursuant to the related Agreement.  Such advice has
formed the basis for the description of selected federal income tax consequences
for holders of such  Securities that appear under the heading  "Certain  Federal
Income Tax Considerations" in each Prospectus forming a part of the Registration
Statement.  Such  description  does not purport to discuss all possible  federal
income tax  ramifications of the proposed  issuance of the Securities,  but with
respect  to those  federal  income  tax  consequences  described  therein,  such
description is accurate in all material respects.

         This opinion is based on the facts and  circumstances  set forth in the
Registration Statement and in the other documents reviewed by us. Our opinion as
to the matters set forth herein could change with respect to a particular Series
of Securities as a result of changes in facts or  circumstances,  changes in the
terms of the documents  reviewed by us, or changes in the law  subsequent to the
date hereof.  Because the  Prospectuses  contemplate  Series of Securities  with
numerous  different  characteristics,  you should be aware  that the  particular
characteristics  of each Series of Securities  must be considered in determining
the applicability of this opinion to a particular Series of Securities.

         We hereby  consent  to the  filing of this  letter as an exhibit to the
Registration  Statement  and to the  references  to this firm under the  heading
"Certain Federal Income Tax Considerations" in each Prospectus forming a part of
the Registration  Statement,  without admitting that we are "experts" within the
meaning of the 1933 Act or the Rules and  Regulations of the  Commission  issued
thereunder,  with respect to any part of the Registration  Statement,  including
this exhibit.

                                                 Very truly yours,

                                                 /s/ Brown & Wood LLP


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