BEAR STEARNS ASSET BACKED SECURITIES INC
S-3/A, 1998-05-12
ASSET-BACKED SECURITIES
Previous: PROSOURCE INC, 10-Q, 1998-05-12
Next: USA DETERGENTS INC, 10-Q, 1998-05-12



   
      As filed with the Securities and Exchange Commission on May 12, 1998

                                                    Registration No. 333-49015


                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549
                      ----------------------------------
                               AMENDMENT NO. 1
                                      TO
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    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 Number)
                          _________________________

                               245 PARK AVENUE
                          NEW YORK, NEW YORK  10167
                                (212) 272-4095
             (Address, including zip code, and telephone number, 
      including area code, of registrant's 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 the effective date of this Registration Statement, as
                       determined by market conditions.
                          __________________________
     If the only securities being  registered on this Form are  being offered
pursuant  to  dividend  or  interest reinvestment  plans,  please  check  the
following box.  /  /
     If any of the securities being registered on this Form are to be offered
on a delayed or  continuous basis pursuant to  Rule 415 under the  Securities
Act of 1933, other  than securities offered only in  connection with dividend
or interest reinvestment plans, 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

   
<TABLE>
<CAPTION>
                                                                  PROPOSED           PROPOSED
                                                   AMOUNT         MAXIMUM            MAXIMUM            AMOUNT OF
          TITLE OF EACH CLASS 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 . . . . . . . . .     $1,000,000,000        100%          $1,000,000,000        $295,000**

</TABLE>

*  Estimated for the purpose of calculating the registration fee.
** Of this amount, $295.00 has been previously paid.

                          ___________________________

     The Registrant hereby amends this Registration Statement on such date or
dates as may  be necessary to delay  its effective date until  the Registrant
shall  file  a   further  amendment  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.
    



   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-
                              Principal      Through     Price to      Underwriting     Proceeds to
                               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 Material Federal Income Tax Considerations" 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.

   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
"Depositor"), a.......   Bear  Stearns  Asset  Backed  Securities, Inc.  (the
                         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.

Loan Group............   The  Loans will  be divided  into  two Loan  Groups.
                         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.  Section 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.

LOAN GROUP ONE

<TABLE>
<CAPTION>
<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>


LOAN GROUP TWO

<TABLE>
<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                   of                    of                  of
                            Loans                 Loans                 Loans               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.


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

                                 As of                As of December 31,
                                       ,   (1)
                            ----------- ---      -------------------------------------------------------------
                                                       ---                   ---                  ---
                            -----------------    -----------------     -----------------   -------------------
                            Number     Amount    Number     Amount     Number     Amount   Number       Amount
                              of                   of                    of                  of
                            Loans                 Loans                 Loans               Loans
                            -----      ------    ------     ------     ------     ------   ------       ------
<S>                        <C>        <C>       <C>        <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
                                                   Term to      Term to                    Months to
                         Principal  Current Loan   Maturity     Maturity       Gross      Next Change
                        Balance($)    Rate (%)   (months)(6)  (months)(7)    Margin(%)      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.



                     PERCENT OF INITIAL CLASS CERTIFICATE
                            BALANCES OUTSTANDING*


<TABLE>
<CAPTION>
                                          CLASS A-1                             CLASS A-2
     DISTRIBUTION DATE                PERCENTAGE OF CPR                     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*


                                          CLASS A-3
     DISTRIBUTION DATE                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 orrevoked.  ThePolicy is governed bythe laws ofthe State ofNew 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.

     (Stabilization Language)

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

                              REPORT OF 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 Scheduled 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.

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

                                                                  AS OF
                                               -----------------------------------------
                                                NUMBER OF LOANS
                                                     LOANS                   AMOUNT
                                               -------------------     -----------------
<S>                                            <C>                     <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)
   
<TABLE>
<CAPTION>
                                                                           FOR THE YEAR
                                                                          ENDING ________
                                                                       ---------------------
<S>                                                                    <C>
Average Amount                                      
  Outstanding................................                           $
Gross Charge-Offs............................                           $
Recoveries...................................                           $
Net Losses as a Percentage                          
  of Average Amount Outstanding..............                                         %
</TABLE>
    

                  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 and
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  or 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
Administration Agreement......................................S-25
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
Legal Investment Considerations...............................S-28
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                         BEAR STEARNS ASSET BACKED
Risk Factors....................................................15                             SECURITIES, INC.
Description of the Securities...................................20                                (DEPOSITOR)
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                          PROSPECTUS SUPPLEMENT
FASIT Securities................................................77                               _______, 199_
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 SELLER, 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 19 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
              REPRESENTATION 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.
                               _____________, 199_
    
                                                 (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.

                              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.

                                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
                                        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."

                                  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 pre-
                  payments, 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 or any
         political  subdivision  thereof  (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  such  gain 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. The Taxpayer  Relief Act of 1997 (the
         "Act") reduces the maximum rates on long-term  capital gains recognized
         on capital  assets held by individual  taxpayers for more than eighteen
         months as of the date of  disposition  (and  would  further  reduce the
         maximum rates on such gains in the year 2001 and thereafter for certain
         individual taxpayers who meet specified conditions).  The capital gains
         rate for capital  assets  held by  individual  taxpayers  for more than
         twelve months but less than eighteen months was not changed by the Act.
         The Act does not  change  the  capital  gain  rates  for  corporations.
         Prospective  investors should consult their own tax advisors concerning
         these tax law changes.

              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, 1998,
         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, 1998,  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, 1998,
         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  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.

              On November 13, 1986,  the United States  Department of Labor (the
         "DOL")  issued final  regulations  concerning  the  definition  of what
         constitutes the assets of a Plan. (Labor Reg. Section 2510.3-101) Under
         this regulation,  the underlying assets and properties of corporations,
         partnerships  and certain  other  entities in which a Plan  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,  certain affiliates of the Seller 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." 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.

              However, the regulation provides that, generally,  the assets of a
         corporation  or  partnership in which a Plan invests will not be deemed
         for purposes of ERISA to be assets of such Plan if the equity  interest
         acquired  by the  investing  Plan  is a  publicly-offered  security.  A
         publicly-offered  security,  as  defined  in  the  Labor  Reg.  Section
         2510.3-101,  is a security that is widely held, freely transferable and
         registered under the Exchange Act.

              In addition to the  imposition of general  fiduciary  standards of
         investment prudence and diversification,  ERISA prohibits a broad range
         of  transactions   involving  Plan  assets  and  persons  ("Parties  in
         Interest") having certain specified relationships to a Plan and imposes
         additional  prohibitions where Parties in Interest are fiduciaries with
         respect to such Plan.  Because  the Loans may be deemed  Plan assets of
         each Plan that purchases Securities, an investment in the Securities by
         a Plan might be a prohibited  transaction  under ERISA Sections 406 and
         407 and  subject  to an excise  tax under Code  Section  4975  unless a
         statutory or administrative exemption applies.

              In Prohibited  Transaction  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
         ("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  exemp-
         tion (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 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.

                                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.



                                   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:

   
<TABLE>
<S>                                                                                <C>
     SEC Registration Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . $  295,000**
     Trustee's Fees and Expenses  . . . . . . . . . . . . . . . . . . . . . . . .     40,000
     Printing and Engraving . . . . . . . . . . . . . . . . . . . . . . . . . . .    100,000
     Legal Fees and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .    300,000
     Blue Sky Fees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     50,000
     Accounting Fees and Expenses . . . . . . . . . . . . . . . . . . . . . . . .    100,000
     Rating Agency Fees . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    250,000
     Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     50,000
                                                                                  ----------
     Total  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,185,000
                                                                                  ==========

</TABLE>
- -----------------
*    All amounts, except the SEC Registration Fee, are estimates  of expenses
     incurred or to be incurred.
**   Of this amount, $295.00 has been previously paid.
    


ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

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

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
               (included as part of Exhibit 5.1).
          10.1 --Form of Sale and Servicing Agreement.*
          23.1 --Consent of Brown & Wood LLP (included as
               part of Exhibit 5.1).
          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 by amendment.
    


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 which 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 Act  and is,  therefore, unenforceable.   In the
event that a  claim for indemnification against such  liabilities (other than
the payment by  the registrant of  expenses incurred or  paid by a  director,
officer or controlling person  of the registrant in the successful defense of
any action,  suit or  proceeding) is  asserted by  such director,  officer or
controlling person in  connection with the  securities being registered,  the
registrant will,  unless in the  opinion of its  counsel the matter  has been
settled  by  controlling   precedent,  submit  to  a   court  of  appropriate
jurisdiction  the  question whether  such  indemnification by  it  is against
public policy  as expressed  in the  Act and  will be  governed by  the final
adjudication of such issue.

     For purposes  of determining any  liability under the Securities  Act of
1933, as amended, the information  omitted from the form of  prospectus filed
as part of this registration statement in reliance on Rule 430A and contained
in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or
(4)  or 497(h) under  the Securities Act of  1933 shall be  deemed to part of
this registration statement as of the time it was declared effective.

     For the purpose of determining any liability under the Securities Act of
1933,  as amended,  each post-effective  amendment  that contains  a form  of
prospectus 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.
    


                                  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
Amendment No. 1 to 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 11th day of May, 1998.

                              BEAR STEARNS ASSET BACKED 
                                SECURITIES, INC.




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

     Pursuant to the requirements  of the Securities Act of 1933, as amended,
this  Amendment No. 1 to Registration Statement has been signed below  by the
following persons in the capacities and on the dates indicated.


   
<TABLE>
<CAPTION>
             Signature                            Title                              Date
             ---------                            -----                              ----
<S>                              <C>                                           <C>
/s/Patricia A. Jehle              President, Chief Executive Officer            May 11, 1998
- ------------------------            and Director (Principal Executive
Patricia A. Jehle                   Officer)

            *                     Executive Vice President and                  May 11, 1998
- ------------------------            Treasurer (Principal Financial and
William J. Montgoris                Accounting Officer)

            *                     Director                                      May 11, 1998
- ------------------------    
Warren J. Spector

            *                                                                   May 11, 1998
- ------------------------          Director
Juliana C. Johnson

</TABLE>


* By: /s/ Patricia A. Jehle
      ---------------------
      Attorney-in-Fact
    




                                   May __, 1998



Bear Stearns Asset Backed 
     Securities, Inc.
245 Park Avenue
New York, New York 10167


     Re:  Bear Stearns Asset Backed Securities, Inc.
          Registration Statement 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 $1,000,000,000 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 appropriate, 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 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,









                                   May __, 1998



Bear Stearns Asset Backed 
     Securities, Inc.
245 Park Avenue
New York, New York 10167


     Re:  Bear Stearns Asset Backed Securities, Inc.
          Registration Statement 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
$1,000,000,000  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 appropriate,  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,



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