BEAR STEARNS ASSET BACKED SECURITIES INC
S-3, 1999-07-23
ASSET-BACKED SECURITIES
Previous: INCOME TRUST, 40-17F2, 1999-07-23
Next: HARDIN BANCORP INC, SC 13D, 1999-07-23





     As filed with the Securities and Exchange Commission on July 23, 1999
                                          Registration Statement No. 333-_____

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

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                            REGISTRATION STATEMENT
                                  ON FORM S-3
                                     UNDER
                          THE SECURITIES ACT OF 1933

                             -------------------
                  BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                  (Depositor)
            (Exact name of registrant as specified in its charter)

Delaware                                                            13-3836437
(State of incorporation)                                      (I.R.S. Employer
                                                           Identification No.)

                                245 Park Avenue
                           New York, New York 10167
                                (212) 272-4095
              (Address, including zip code, and telephone number,
             including area code, of principal executive offices)

                             -------------------
                              Jonathan Lieberman
                                245 Park Avenue
                           New York, New York 10167
                                (212) 272-2703
               (Name, address, including zip code, and telephone
              number, including area code, of agent for service)

                             -------------------
                                With a copy to:
                             Stephen B. Esko, Esq.
                               Brown & Wood LLP
                            One World Trade Center
                           New York, New York 10048

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

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

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

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

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

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

<TABLE>
<CAPTION>

                        CALCULATION OF REGISTRATION FEE
===========================================================================================================================
                                                                         Proposed          Proposed
                                                        Amount           Maximum            Maximum          Amount of
                     Title of                           to be        Aggregate Price       Aggregate       Registration
           Securities to Be Registered                Registered        Per Unit*       Offering Price*         Fee

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

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

Asset Backed Securities...........................  $2,377,230,000         100%         $2,377,230,000      $556,000**
===========================================================================================================================

</TABLE>

     *  Estimated for the purpose of calculating the registration fee.

     ** This amount relates to the additional $2,000,000,000 registered
        hereby. The remaining $377,230,000 of Asset Backed Securities relates
        to registration statement No. 333-9532, and the registration fee with
        respect thereto has been previously paid.

     Pursuant to Rule 429 under the Securities Act of 1933, as amended, the
prospectus included in this registration statement is a combined prospectus
and also relates to registration statement No. 333-9532 as previously filed by
the registrant on Form S-3. Such registration statement No. 333-9532 was
declared effective as of December 4, 1998. This registration statement, which
is a new registration statement, also constitutes post-effective amendment no.
1 to registration statement No. 333-9532 and such post-effective amendment no.
1 shall hereafter become effective concurrently with the effectiveness of this
registration statement and in accordance with Section 8(c) of the Securities
Act of 1933, as amended.

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










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






PROSPECTUS SUPPLEMENT
- ---------------------
(To Prospectus dated ________, ____)

                                $-------------

                    _______ Home Equity Loan Trust ____-__

          Home Equity Loan Asset-Backed Certificates, Series ____-__

                  BEAR STEARNS ASSET BACKED SECURITIES, INC.

                                   Depositor

The Assets of the Trust

The assets of the trust consist primarily of two loan groups:

     o  a pool of closed-end home equity loans bearing fixed rates of interest;
and

     o a pool of closed-end home equity loans bearing adjustable rates of
interest.


     You should carefully review the information in "Risk Factors" beginning
on page S-7 in this prospectus supplement and on page 3 of the accompanying
prospectus.

     This prospectus supplement may be used to offer and sell the certificates
only if accompanied by the prospectus.


The Certificates

The certificates consist of three classes of Class A Certificates listed
below, together with Class I Certificates and Class R Certificates. Only the
three classes of Class A Certificates are offered by this prospectus
supplement and the accompanying prospectus.

The certificates represent interests in the trust only and do not represent
interests in or obligations of any other entity.

The Certificates Offered by this Prospectus Supplement

<TABLE>
<CAPTION>

            Class of               Initial Certificate    Pass-Through    Price to     Underwriting      Proceeds to
          Certificates            Principal Balance(1)        Rate        Public(2)      Discount      Depositor(2)(3)
          ------------            --------------------        ----        ---------      --------      ---------------

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

Class A-1 Certificates             $                                 %           %               %                  %
Class A-2 Certificates             $                                 %           %               %                  %
Class A-3 Certificates             $                           (4)               %               %                  %
Total                              $                                             %               %                  %

</TABLE>

- ----------------
(1)      Plus or minus 5%

(2) Plus accrued interest, if any, from ____________. (3) Before deducting
expenses, estimated to be $_________. (3) The Class A-3 Certificates will bear
interest at a variable rate.

Credit Enhancement

Credit enhancement will consist of a certificate guaranty insurance policy
issued by the certificate insurer. The policy will guarantee timely payment of
interest and certain payments of principal on the Class A Certificates.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed upon the
adequacy or accuracy of this prospectus supplement or the accompanying
prospectus. Any representation to the contrary is a criminal offense.

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

                   Underwriter of the Class A Certificates

                           BEAR, STEARNS & CO. INC.

            The date of this prospectus supplement is _______, ____

<PAGE>

     For 90 days following the date of this prospectus supplement, all dealers
selling the Class A Certificates will deliver a prospectus supplement and
prospectus. This is in addition to the dealers' obligation to deliver a
prospectus when acting as underwriters of the Class A Certificates and with
respect to their unsold allotments or subscriptions.

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

     We are not offering the Class A Certificates in any state where the offer
is not permitted.

     We do not claim that the information in this prospectus supplement and
the accompanying prospectus is accurate as of any date other than the dates
stated on their covers.

<TABLE>
<CAPTION>

                               TABLE OF CONTENTS

                                                                                                               Page
                                                                                                               ----

                             Prospectus Supplement

<S>                                                                                                            <C>

Summary.........................................................................................................S-3
Risk Factors....................................................................................................S-7
Description of the Loans.......................................................................................S-10
The Seller and the Servicer....................................................................................S-13
Home Equity Loan Program.......................................................................................S-14
Prepayment and Yield Considerations............................................................................S-19
Description of the Certificates................................................................................S-26
The Policy and the Certificate Insurer.........................................................................S-45
Use of Proceeds................................................................................................S-48
Certain Material Federal Income Tax Consequences...............................................................S-48
State Taxes....................................................................................................S-51
Erisa Considerations...........................................................................................S-51
Legal Investment Considerations................................................................................S-52
Underwriting...................................................................................................S-52
Experts........................................................................................................S-53
Ratings........................................................................................................S-53
Legal Matters..................................................................................................S-53

                                  Prospectus

Important Notice About Information in this Prospectus and Each Accompanying Prospectus Supplement................2
Risk Factors.....................................................................................................3
Description of the Securities....................................................................................8
The Trust Funds.................................................................................................13
Enhancement.....................................................................................................23
Servicing of Loans..............................................................................................26
The Agreements..................................................................................................33
Certain Legal Aspects of the Loans..............................................................................44
The Depositor...................................................................................................57
Use of Proceeds.................................................................................................57
Certain Federal Income Tax Considerations.......................................................................58
State Tax Considerations........................................................................................80
FASIT Securities................................................................................................80
ERISA Considerations............................................................................................84
Legal Matters...................................................................................................89
Financial Information...........................................................................................89
Available Information...........................................................................................90
Rating..........................................................................................................90
Legal Investment................................................................................................91
Plan of Distribution............................................................................................91
Index of Defined Terms..........................................................................................92

</TABLE>

<PAGE>

                                    SUMMARY

     This summary highlights selected information from this document and does
not contain all of the information that you need to consider in making your
investment decision. You should read carefully this entire prospectus
supplement and the accompanying prospectus.

<TABLE>
<CAPTION>

<S>                                               <C>

     Title of Series:                             Equity Home Loan Asset-Backed Certificates, Series _______ -
                                                     ----

     Trust:                                       _____ Home Equity Loan Trust _______ - _____

     Offered Certificates:                        Class A-1, Class A-2 and Class A-3 Certificates

     Non-Offered Certificates:                    Class I and Class R Certificates

     Seller:                                      __________________

     Servicer:                                    __________________

     Depositor:                                   Bear Stearns Asset Backed Securities, Inc.

     Trustee and Back-up Servicer:                __________________________

     Certificate Insurer:                         __________________________

     Cut-off Date:                                The close of business on __________ __, _____

     Closing Date:                                On or about ___________ __, _______

</TABLE>

The Trust

The trust will be formed under a pooling and servicing agreement among the
depositor, the servicer and the trustee. The trustee, a ________, will act as
trustee and back-up servicer for the benefit of the certificateholders.

The Certificates

On the closing date, the trust will issue three classes of Class A
Certificates. Only the Class A Certificates are being offered to you by this
prospectus supplement and the accompanying prospectus. The trust is also
issuing Class I Certificates and Class R Certificates, which are not being
offered to you.

The Servicer

The servicer is a ____________. Under the terms of the pooling and servicing
agreement, the servicer will have the contractual responsibility to service,
manage and make collections on the home equity loans in the trust. Each
calendar month the servicer will retain a portion of the interest payments on
the loans equal to one-twelfth of ___% of the principal balance of each loan
as a fee for its services.

Depositor

The depositor is a Delaware corporation and an affiliate of the underwriter,
Bear, Stearns & Co. Inc. The depositor will acquire the home equity loans from
the seller, and will then sell them to the trust in exchange for the Class A,
Class I and Class R Certificates.

Certificate Insurer

______________, a ____________. See "The Certificate Insurer" in this
prospectus supplement.

Assets of the Trust

The assets of the trust are held by the trustee for the benefit of the
certificateholders. The assets include:

     o   a pool of fixed rate, closed-end home equity loans, secured by first
         or second liens on primarily oneto four-family residential
         properties;

     o   a pool of adjustable rate, closed-end home equity loans, secured by
         first liens on primarily one- to four-family residential properties;

     o   payments of interest due on the loans after the cut-off date and
         principal payments on the loans received after the cut-off date;

     o   property that secured a home equity loan and has been acquired after
         the closing date by foreclosure or deed in lieu of foreclosure;

     o   rights of the depositor under the home equity loan purchase agreement
         under which the depositor purchased the home equity loans from the
         seller;

     o   rights of the seller under certain hazard insurance policies covering
         the mortgaged properties; and

     o   funds on deposit in the pre-funding account, the capitalized interest
         account and the spread account.

In addition, the certificate insurer has issued a certificate guaranty
insurance policy for your benefit as an owner of the Class A Certificates.

No Obligor or Guarantor

The Class A Certificates represent the obligation of the trust only. Except
for the protection afforded by the certificate guaranty insurance policy as
described in this prospectus supplement, the Class A Certificates are not
insured or guaranteed. The home equity loans in the trust are not insured or
guaranteed by any governmental agency or any other entity.

Denominations

You will be offered Class A Certificates for purchase in minimum denominations
of $25,000 and increments of $1,000.

Distribution Date

You will receive distributions on the Class A Certificates on the 25th day of
each month, beginning in ________ ______. If the 25th day is not a business
day, then the distribution date will be the next business day.

Book-Entry Registration

The trust initially will issue the Class A Certificates in book-entry form.
You will hold your interest in the Class A Certificates through a depository
in the United States or indirectly through participants in the depository.

You will not be entitled to receive a definitive certificate representing your
interest unless definitive certificates are issued.

The Loans

The home equity loans are generally secured by mortgages or other instruments
creating first or second liens on one- to four-family residential or mixed use
properties.

The loans will be divided into two groups.

     o   Loan Group I consists of fixed rate home equity loans.

     o   Loan Group II consists of adjustable rate home equity loans.

Interest on the fixed rate loans is calculated on the "simple interest"
method. Interest on the adjustable rate loans is calculated on the "actuarial"
method.

Monthly payments are due on the date of the month specified in the related
note. The due dates occur throughout the month. Except for the balloon loans
in Loan Group I, the loans are fully amortizing.

Monthly Advances

The servicer will be required to make certain monthly cash advances on behalf
of the trust. The servicer is not required to make any monthly advances it
determines would be nonrecoverable. Monthly advances by the servicer are
reimbursable to it subject to certain restrictions.

The Class A Certificates

The Class A-1 and Class A-2 Certificates are related to Loan Group I and the
Class A-3 Certificates are related to Loan Group II. (The Class I
Certificates, which are not offered by this prospectus supplement, are also
related to Loan Group I.) Each class of the Class A Certificates represents
the right to receive

     o   monthly payments of interest at the per annum certificate rate
         described in this prospectus supplement, and

     o   payments of principal to the extent provided in this prospectus
         supplement.

See "Description of the Certificates - Priority of Distributions" in this
prospectus supplement for detailed information.

Pre-Funding Account

On the closing date, the seller or the servicer will deposit into the
pre-funding account cash in an amount not to exceed approximately $_______. Of
this amount, the servicer will use approximately $_________ to purchase
additional fixed rate home equity loans for deposit into Loan Group I and, if
necessary, to make accelerated payments of principal on the Class A-1 and
Class A-2 Certificates, and approximately $_________ to purchase additional
adjustable rate home equity loans for deposit into Loan Group II and, if
necessary, to make accelerated payments of principal on the Class A-3
Certificates.

The trustee will pay any amount remaining in the pre-funding account on the
distribution date occurring immediately following the end of the pre-funding
period as a prepayment of principal of the Class A-1 and Class A-2
Certificates, pro rata, or the Class A-3 Certificates, as applicable, based on
the remaining pre-funded amount allocated to the related loan group.

Capitalized Interest Account

On the closing date, funds will be deposited in the capitalized interest
account, which the trustee will create and maintain. The trustee will use the
amount deposited on the distribution dates during the pre-funding period to
fund the excess, if any, of the interest remittance amounts for the Class A
Certificates and the premium due on the policy over the funds otherwise
available on those distribution dates.

Spread Account

On the closing date, the trustee will establish and then maintain a 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 Class A
Certificates and the related interest remittance amounts or principal
remittance amounts.

Final Scheduled Distribution Date

The final scheduled distribution date for each class of the Class A
Certificates is set forth in the chart below. However, we anticipate that the
actual final payment date for each class of the Class A Certificates will
occur significantly earlier than the date shown in the chart.

                                    Final Scheduled

Class                             Distribution Date

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

See "Prepayment and Yield Considerations" in this prospectus supplement for
further information.

The Certificate Insurer

__________, 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 Ratings Services, a division of The
McGraw-Hill Companies, Inc., and Aaa by Moody's Investors Service, Inc.

The certificate insurer will issue a financial guaranty insurance policy that
irrevocably and unconditionally guaranties to pay the guaranteed interest
payment amount and the guaranteed principal payment amount on each
distribution date to the trustee for the benefit of the holders of the Class A
Certificates.

See "The Policy and the Certificate Insurer" in this prospectus supplement for
further information.

Optional Termination

On any distribution date on which the aggregate of the loan balances is less
than ___% of the aggregate of the cut-off date loan balances, the servicer may
purchase all of the home equity loans and the related real estate owned
property, if any, remaining in the trust.

See "Description of the Certificates--Termination; Retirement of the
Certificates" in this prospectus supplement for further information.

Federal Tax Considerations

Brown & Wood LLP, as counsel to the depositor, is of the opinion that:

     o   the trust will be treated as a real estate mortgage investment conduit,
         or "REMIC", for federal income tax purposes; and

     o   the Class A Certificates will be "regular interests" in the REMIC and
         will be treated as debt instruments of the REMIC for federal income
         tax purposes.

See "Certain Federal Income Tax Considerations" in this prospectus supplement
and in the prospectus for further information regarding the federal income tax
consequences of investing in the Class A Certificates.

ERISA Considerations

An employee benefit plan subject to the requirements of the fiduciary
responsibility provisions of the Employee Retirement Income Security Act of
1974, as amended, or "ERISA", or the provisions of Section 4975 of the
Internal Revenue Code of 1986, as amended, that is contemplating the purchase
of Class A Certificates should consult with its counsel before making a
purchase. The fiduciary and its legal advisors should consider whether the
Class A Certificates will satisfy all of the requirements of the "publicly
offered securities" exemption and the possible application of other ERISA
prohibited transaction exemptions described in this prospectus supplement.
Although the depositor expects that the "publicly offered securities"
exemption or the other ERISA prohibited transaction exemptions will apply to
certain purchases of the Class A Certificates by employee benefit plans, there
can be no assurance that those exemptions will apply to all purchases of the
Class A Certificates by plans.

See "ERISA Considerations" in this prospectus supplement for further
information.

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.
Thus, many institutions with legal authority to invest in comparably rated
securities may not be legally authorized to invest in the Class A
Certificates.

Certificate Ratings

The trust will not issue the Class A Certificates unless they receive the
following ratings.

Class                                   Rating

Class A-1 Certificates
Class A-2 Certificates
Class A-3 Certificates

A rating is not a recommendation to buy, sell or hold securities and may be
subject to revision or withdrawal by the rating agency.

We refer you to "Ratings" and "Risk Factors--Do Not Rely on Certificate
Rating" in this prospectus supplement for further information.

<PAGE>

                                 RISK FACTORS

     You should carefully consider the following risk factors before
purchasing any of the Class A Certificates. You should also carefully consider
the information set forth under "Risk Factors" beginning on page _ of the
accompanying prospectus.

     The Trust is the Only Source of Payment on the Class A Certificates

     Principal and interest on the Class A Certificates will be payable only
from the funds in the trust, including payments on the home equity loans in
the trust and any amounts available under the certificate guaranty insurance
policy. You will have no recourse to the depositor, the seller, the servicer,
the trustee or any other entity if you do not receive payments on the Class A
Certificates. No government agency or instrumentality insures the Class A
Certificates or the home equity loans in the trust.

Limited Resale

     The underwriter intends to make a market for resale in the notes but has
no obligation to do so. There is no assurance that such a market will develop
or, if it develops, that it will continue. Consequently, you may not be able
to sell your Class A Certificates readily or at prices that will enable you to
realize your desired yield. The market values of the Class A Certificates are
likely to fluctuate; these fluctuations may be significant and could result in
significant losses to you.

     The secondary market for mortgage-backed and asset-backed securities has
experienced periods of illiquidity and can be expected to do so in the future.
Illiquidity can have a severely adverse effect on the prices of securities
that are especially sensitive to prepayment, credit or interest rate risk, or
that have been structured to meet the investment requirements of limited
categories of investors.

Prepayments May Fluctuate

     All of the loans in the trust may be prepaid in whole or in part at any
time without penalty. 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 their rate of prepayment.
Generally, home equity loans are not viewed by borrowers as permanent
financing. As a result, the home equity loans in the trust may have a higher
rate of prepayment than traditional loans. The prepayment experience of the
trust may be affected by a wide variety of factors, including

     o  general economic conditions,
     o  prevailing interest rates,
     o  availability of alternative financing, and
     o  homeowner mobility.

In addition, all of the loans have due-on-sale provisions, which the servicer
is required to enforce unless enforcement is not allowed 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, the loans are likely to prepay at a higher rate than if prevailing
interest rates remained at or above the interest rates on these loans.

Payments on the Loans May Vary

     When a principal prepayment in full is made on a loan, the borrower is
charged interest only up to the date of prepayment, instead of for a full
month. In addition, all of the loans in Loan Group I are "simple interest"
loans for which interest is computed and charged to the borrower on the loan's
outstanding principal balance based on the number of days elapsed from the
date on which interest was last paid on the loan to receipt of the borrower's
most current payment. The portions of each monthly payment allocated to
interest and principal are adjusted based on the actual amount of interest
charged on this basis. Thus, if less than a full month has elapsed between
payments on a simple interest loan, the interest portion of the latter payment
will be less than a full month's interest on the principal balance. If more
than a full month has elapsed between payments on a simple interest loan, the
interest portion of the latter payment will be more than a full month's
interest on the principal balance.

Balloon Loans May Adversely Affect Distributions

     Approximately ___% of the initial home equity loans in Loan Group I (by
principal balance as of the cut-off date) have original terms to stated
maturity of up to ___ years and amortization schedules of up to ___ years.
This feature leaves a substantial balloon payment due at the stated maturity
of the loan. The borrower's ability to repay a "balloon" loan at maturity
frequently will depend on his ability to refinance the loan which can be
affected by such factors as

     o  the level of available mortgage rates at the time,
     o  the value of the mortgaged property,
     o  the borrower's equity in the mortgaged property,
     o  the borrower's financial condition,
     o  the tax laws, and o general economic conditions at the time.

     Although a low interest rate environment may facilitate the refinancing
of a "balloon" loan, the receipt and reinvestment of the proceeds by
certificateholders in such an environment may produce a lower return than that
previously received in respect of the certificates. On the other hand, a high
interest rate environment may make it more difficult for the borrower to
refinance, resulting in more in delinquencies or defaults. Neither the trust
nor any other entity will be required to provide funds to refinance any
"balloon" loan.

Pre-Funding May Adversely Affect Your Investment

     If the principal amount of eligible loans available during the
pre-funding period is less than the original pre-funded amount, the depositor
will not have enough loans to sell to the trust on the subsequent transfer
dates. In that case, principal will be prepaid to holders of one or more
classes of the Class A Certificates.

     Each subsequent loan must satisfy the eligibility criteria in the pooling
and servicing agreement. However, subsequent loans may be originated or
purchased by the seller using credit criteria different from the criteria used
for the initial loans in the trust and the loans may be of a different credit
quality. Thus, after the transfer of subsequent loans to a loan group, the
aggregate characteristics of the loans then held by the trust as part of that
loan group may vary from the aggregate characteristics of the initial loans in
that loan group.

     The ability of the trust to invest in subsequent loans largely depends
upon whether the seller is able to originate or purchase home equity loans
that meet the requirements for transfer to the trust. This ability is affected
by a variety of factors, including interest rates, unemployment levels, the
rate of inflation and consumer perception of economic conditions generally.

Underwriting Standards May Affect Loan Performance

     The seller's underwriting standards generally are less stringent than
those of Fannie Mae or Freddie Mac. For example, a borrower's past credit
history may not preclude the seller from originating or purchasing a loan to
that borrower, but it will reduce the size (and thus the combined
loan-to-value ratio) of the loan that the seller is willing to originate or
purchase. As a result of this approach to underwriting, the home equity loans
in the trust may have higher rates of delinquencies, defaults and foreclosures
than loans underwritten in accordance with Fannie Mae's or Freddie Mac's
guidelines. If loan losses occur and the certificate insurer fails to perform
its obligations under the certificate guaranty insurance policy, you may
experience a loss.

Home Equity Loan Default Risks

     As purchasers of the Class A Certificates, you are protected by the
certificate guaranty insurance policy against the risk of losses realized on
the home equity loans. However, in the event that the required payments under
the certificate guaranty insurance policy are not made, you will bear the
losses on the home equity loans. The risks presented by the home equity loans
include the following:

     o  Early Default- Defaults on home equity loans are generally expected to
        occur more frequently in the early years of their terms. The weighted
        average number of months since origination of the home equity loans as
        of the cut-off date is approximately ___ months, which is not a
        sufficiently long period of time to develop reliable performance data.
        Delinquencies may increase as the home loans become more seasoned.

     o  High LTV Ratios- Most of the home equity loans are secured by liens on
        the mortgaged properties in which the borrowers have little or no
        equity. Approximately _____% of the home loans have original combined
        loan-to-value ratios in excess of 100%. Home loans with high original
        combined loan-to-value ratios will be more sensitive to declining
        property values than those with lower original combined loan-to-value
        ratios and therefore may experience a higher incidence of default. In
        addition, in the case of home loans with original combined
        loan-to-value ratios near or in excess of 100%, if the related
        borrowers sell their homes, they may be unable to repay the home
        equity loans in full from the sale proceeds of the financed properties
        and other funds available. Accordingly, those loans likely may
        experience higher rates of delinquencies, defaults and losses. In the
        case of loans the proceeds of which were used in whole or in part for
        debt consolidation, the related borrower may incur further consumer
        debt. This reloading of debt could impair the ability of the borrower
        ultimately to repay the home equity loan.

     o  Limitation on Repurchase of Defective Home Equity Loans by the Seller-
        We cannot assure you that, at any particular time, the seller will be
        capable, financially or otherwise, of repurchasing home equity loans
        as a result of breaches of representations and warranties or defects
        in the loan files that have not been cured. If the seller does not
        make these repurchases, the trustee will use reasonable efforts to
        enforce the obligations of the seller to repurchase defective home
        equity loans. However, we cannot assure you that any recoveries will
        be adequate to fully cover amounts owing on them.

Second Mortgages Involve Greater Risks than First Mortgages

     Approximately __% of the initial home equity loans in the trust (by
principal balance as of the cut-off date) are secured by second mortgages.
Second mortgages are subordinate to the rights of the mortgagee under the
related senior mortgage. The proceeds from any foreclosure, liquidation,
insurance or condemnation proceedings will be available to satisfy the
outstanding balance of a second mortgage only after the claims of the senior
mortgagee have been satisfied in full. In addition, the trust may not
foreclose on the mortgaged property securing a second mortgage unless it
forecloses subject to the related senior mortgage. To do so the trust must
either pay the entire amount due on the senior mortgage at or prior to the
foreclosure sale or take on the obligation to make payments on the senior
mortgage if the borrower defaults. However, the trust will not have any funds
to satisfy or pay amounts due on the senior mortgage.

     Liquidation expenses with respect to defaulted 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 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 loan than would be the case with a larger loan. Because the average
outstanding principal balances of the loans in the trust 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 second
mortgages, together with any senior financing, would equal or exceed the value
of the mortgaged properties. These factors include 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
due to the borrowers' failure to adequately maintain the mortgaged properties
or to natural disasters for which insurance is not necessarily required, such
as earthquakes and floods. These declines could extinguish the value of a
junior interest in the mortgaged property before having any effect on the
related senior mortgage. If this happens, the actual rates of delinquencies,
foreclosure and losses on second mortgages in the trust could be higher than
those currently experienced in the mortgage lending industry in general.

Geographic Concentration of the Loans May Adversely Affect Loan Performance

     Approximately _____% (by principal balance as of the cut-off date) of the
home equity loans in Loan Group I and _____% (by principal balance as of the
cut-off date) of the loans in Loan Group II are secured by properties located
in ________. To the extent that _______ has experienced or experiences in the
future weaker economic conditions or greater rates of decline in real estate
values than the United States generally, this concentration of loans and
contracts in ______ may increase the related risks. The depositor cannot
quantify the impact of any recent property value declines on the loans in the
trust or predict whether, to what extent or for how long these declines would
continue.

Difficulty in Pledging

     Since transactions in the Class A Certificates can be effected only
through the depository or through its participants and indirect participants,
your ability, as the owner of a Class A Certificate, to pledge a Class A
Certificate to persons or entities that do not participate in the depository
system may be limited due to your not having possession of a physical
certificate.

Potential Delays in Receipt of Distributions

     As the owner of Class A Certificate, you may experience some delay in
receiving of distributions of interest and principal on your Class A
Certificates since the funds will be forwarded by the trustee to the
depository. The depository will credit the funds to the accounts of its
participants which will then credit them to the owners' accounts either
directly or indirectly through indirect participants.

Do Not Rely on Certificate Ratings

     The ratings of the Class A Certificates will depend primarily upon an
assessment by the rating agencies of the home equity loans in the trust and
upon the claims-paying ability of the certificate insurer. If the rating
agencies reduce the ratings assigned to the claims-paying ability of the
certificate insurer below the ratings initially given to the Class A
Certificates, the rating agencies may reduce the ratings of the Class A
Certificates. When the rating agencies rate the Class A Certificates, they are
not recommending that you purchase, hold or sell the Class A Certificates, as
their ratings do not speak to the market price paid by, or the general
suitability for, a particular investor. We cannot assure you that the ratings
will stay the same for any given period of time or that the rating agencies
will not lower or withdraw them.

Certificateholders Could Be Adversely Affected by Lack of Year 2000 Compliance

     As is the case with most companies using computers in their operations,
the servicer and the trustee are faced with the task of preparing for the year
2000 and the risk of major computer system failure or miscalculations. The
servicer and the trustee are currently engaged in various procedures to ensure
that their computer systems and software will be year 2000 compliant. However,
if the servicer or the trustee or any of their suppliers, customers, brokers
or agents do not successfully and timely achieve year 2000 compliance, the
performance of the servicer or the trustee, could be materially adversely
affected, possibly resulting in delays in processing payments on the home
equity loans and a related delay in payments to you.

     Similar year 2000 problems face DTC which currently is testing the
compliance of its computer systems and hardware.

                           DESCRIPTION OF THE LOANS

General

     The initial home equity loans (the "Initial Loans") were, and any home
equity loans purchased by the trust after the Closing Date (the "Subsequent
Loans" and, together with the Initial Loans, the "Loans") will be, originated
by the seller or an affiliate in accordance with the policies set forth under
"Home Equity 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 first or second deeds of trust, security deeds or mortgages on
mortgaged properties located in _____ states (the "Mortgaged Properties"). The
Mortgaged Properties 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
properties (which includes second and vacation homes) or non-owner occupied
investment properties.

     Group 1 Loans

     The Loans in Loan Group I will be a simple interest loan bearing interest
at a fixed rate. Certain of the Group 1 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").

     Group 2 Loans

     The Loans in Loan Group II will bear interest at an adjustable rate and
will be serviced as an actuarial loan. The Loan Rate borne by each adjustable
rate loan ("ARM") is subject to adjustment on the date set forth in the
related Mortgage Note (each, a "Change Date") to equal the sum of

     o  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"), plus

     o  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 the
initial Loan Rate for such ARM and ___ 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 the related loan groups as of the
Closing Date. All such information is approximate and is given as of the
Cut-off Date. More detailed statistical information is set forth in Appendix
A. Prior to the Closing Date, Loans may be removed from the respective loan
groups and other Loans may be substituted for those removed. 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.

     Initial Home Equity Loans in Loan Group I . With respect to the Initial
Loans in Loan Group I as of the Cut-off Date:

     o  the principal balances ranged from $________ to $____________;

     o  the average principal balance was $__________;

     o  the Loan Rates ranged from ____% to ____%;

     o  the weighted average Loan Rate was ______%;

     o  the original Combined Loan-to-Value Ratios ranged from ___% to ___%;

     o  the weighted average original Combined Loan-to-Value Ratio was
        ______%;

     o  the remaining terms to stated maturity of the Balloon Loans ranged
        from ___ months to ____ months;

     o  the weighted average remaining term to stated maturity of the Balloon
        Loans was _______ months;

     o  the remaining terms to stated maturity of the non-Balloon Loans ranged
        from ___ months to ___ months;

     o  the weighted average remaining term to stated maturity of the
        non-Balloon Loans was ____ months;

     o  approximately _____% of Loan Group I (by principal balance) are
        Balloon Loans;

     o  the number of months since funding ranged from __ months to ___
        months;

     o  the weighted average number of months since funding was ____ months;
        and

     o  no more than ____% of the Initial Loans in Loan Group I (by principal
        balance) will be secured by Mortgaged Properties located in any one
        five-digit postal ZIP code area.

     Initial Home Equity Loans in Loan Group II . With respect to the Initial
Loans in Loan Group II as of the Cut-off Date:

     o  the principal balances ranged from $________ to $____________;

     o  the average principal balance was $__________;

     o  the Loan Rates ranged from ____% to ____%;

     o  the weighted average Loan Rate was ______%;

     o  the Gross margins ranged from _____ basis points to _____ basis
        points;

     o  the weighted average Gross Margin was ______ basis points;

     o  the remaining terms to stated maturity ranged from ___ months to ___
        months;

     o  the weighted average remaining term to maturity was ___months;

     o  the number of months since funding ranged from __ months to ___
        months;

     o  the weighted average number of months since funding was ____ months;
        and

     o  no more than ____% of the Initial Loans in Loan Group II (by principal
        balance) will be secured by Mortgaged Properties located in any one
        five-digit postal ZIP code area.

Subsequent Loans

     The Depositor expects to sell Subsequent Loans to the Trust during the
Pre-Funding Period. The purchase price for each Subsequent Loan will equal its
outstanding principal balance as of the opening of business on the first day
of the month in which such Subsequent 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. The Subsequent Loans will have been
originated more recently than, and may have other characteristics which differ
from, the Initial Loans. As a result, following any sale of Subsequent Loans
to the Trust, the description of the Loan set forth above and in Appendix A
may not accurately reflect the characteristics of all of the Loans. 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) will have the
following approximate characteristics.

<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>

                          THE SELLER AND THE SERVICER

     The seller and servicer, _____________, is a ____________ which
originates home equity loans generally secured by first or subordinate liens
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 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 is insured or
guaranteed by any governmental agency or instrumentality, and none is 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 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 Cut-Off Date)
of the Initial Loans 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 home equity 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. The 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 Fannie Mae or Freddie Mac. 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 home equity 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 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 home equity 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 Loans

     The servicer has established standard policies for the servicing and
collection of the home equity 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 notice 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
borrower'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 foreclose which gives the
borrower _____ 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
loan unless it forecloses subject to the senior mortgage. If the senior
mortgage loan is in default after the servicer has initiated its foreclosure
actions, the servicer may advance funds to keep the senior mortgage loan
current until such time as the Servicer satisfies the senior mortgage loan.
Such amounts are added to the balance of the home equity loan. In the event
that foreclosure proceedings have been instituted on 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 loans.
The servicer believes that there have been no material trends or anomalies in
the historical delinquency and loss experience as represented in the following
tables. The information in the tables below has not been adjusted to eliminate
the effect of the growth in the size of the servicer's portfolio during the
periods shown. Accordingly, loss and delinquency as percentages of aggregate
principal balance of such loans for each period may be higher than those shown
if a group of such loans were artificially isolated at a point in time and the
information showed the activity only in that isolated group. The data
presented in the following tables are for illustrative purposes only, and
there is no assurance that the delinquency and loss experience of the Loans
will be similar to that set forth below.

                 DELINQUENCY EXPERIENCE (Dollars in Thousands)

<TABLE>
<CAPTION>

                           As of                                       As of December 31,
                    ___________, ___(1)     _________________________________________________________________________

                                                    ---                     ---                    ---
                    ---------------------   ---------------------   -------------------    -----------------------
                    Number       Amount     Number       Amount     Number       Amount    Number          Amount
                    of Loans                of Loans                of Loans               of Loans
                    ---------   ---------   ---------   ---------   ---------   ---------  ----------    ------------

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

Portfolio Principal             $                       $                       $                        $
  Outstanding at
  Period End.......

Delinquency(1)                  $                       $                       $                        $
  30-59 Days.......
  60-89 Days.......

  90 or More        _____       _____       _____       _____       _____       _____      _____         _____
Days(2)............
Total Delinquencies             $                       $                       $                        $
Total Delinquencies        %           %           %           %           %           %           %               %
  as a Percentage
  of the Portfolio
  at Period End....

</TABLE>

- --------------------
(1)  The period of delinquency is based on the number of days payments are
     contractually past due for all loans other than mortgage loans previously
     charged off.

(2) Includes mortgage loans in foreclosure and not charged off.

<PAGE>

                    LOSS EXPERIENCE (Dollars in Thousands)

<TABLE>
<CAPTION>

                            As of                             Year Ended December 31,

                      _________, ____(1)        _____________________________________________________________________

                                                            ---                    ---                 ---
                    ------------------------    ---------------------------------------------------------------------
                    Number of       Amount       Number of      Amount    Number       Amount   Number      Amount
                      Loans                        Loans                  of Loans              of Loans
                    -----------     --------    -------------  ---------  ---------   --------- ---------  ----------

<S>                 <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 _________, ___
     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 each class of the Class A Certificates,
the aggregate amount of distributions on those certificates and the yield to
maturity of those certificates will be related to the rate and timing of
payments of principal on the Loans 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 to their
amortization schedules as a result of 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 borrowers at any time without a
prepayment penalty.

     Prepayments, liquidations and purchases of the Loans (including any
optional purchase by the servicer of a defaulted Loan and any optional
purchase of the remaining Loans in connection with the termination of the
trust), will result in distributions on the related class or classes of the
Class A 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 the Class A
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 a certificate may vary from the anticipated yield will depend
upon the degree to which the certificate is purchased at a discount or
premium.

     The prepayment experience on non-conventional home equity 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 borrowers may preclude them from other traditional sources of
financing, they may be less likely to refinance their loan due to a decline in
market interest rates. Non-conventional home equity 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 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 at which they prepay. Generally, home equity loans are
not viewed by borrowers as permanent financing. Accordingly, the Loans may
experience a higher rate of prepayment than would 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. All of the Loans
contain "due-on-sale" provisions, and the servicer is required by the pooling
and servicing Agreement to enforce those provisions, unless 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 Loan. See "Certain Legal
Aspects of Loans--Due-on-Sale Clauses in Loans" in the accompanying
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 and Cross Collateralization

     The overcollateralization and cross collateralization features described
in this prospectus supplement will affect the rate and timing of principal
distributions on the Class A Certificates, and consequently the average life
and yield to maturity of each class. 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
that 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 the Class A Certificates through the distribution of Additional
Principal. Until such time, if any, as 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 the Class A 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 prepay, the amount of Net Excess Spread be reduced, thereby slowing the
amortization of the Class Certificate Balance of the related class or classes
of the Class A 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 that 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 the Class A Certificates related to the other loan group.
Thus, the amount and timing of any distributions in respect of Additional
Principal on a Class of the Class A 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 Class A 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 the Class A
Certificates will be reduced. A draw on the certificate guaranty insurance
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 the Class A Certificates, i.e., when the related class or classes
of the Class A 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 the Class A 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 Class A Certificates receive little
or no distributions in respect of principal. The Overcollateralization Amount
applicable to each loan group may or may not equal the related Required
Overcollateralization Amount on any Distribution Date. There can be no
assurance as to whether or when the Overcollateralization Amount applicable to
each loan group may equal the related Required Overcollateralization Amount.

ARMs

     As is the case with fixed rate loans, 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, borrowers 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 of the Class A-3
Certificates may differ from that of the Class A-1 and Class A-2 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 the Class A
Certificates is set forth in "Summary of Terms--Final Scheduled Distribution
Date". The Final Scheduled Distribution Date for the Class A-1 Certificates
was determined based on the structuring assumptions described in the following
paragraph 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 the Class A Certificates will depend on
the rate of payment (including prepayments) of the Loans, the Class
Certificate Balance of any of those classes 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 and the following
additional assumptions (collectively, the "Structuring Assumptions"):

     o  the Loans prepay at the specified percentages of the Prepayment Ramp
        or CPR (each as defined below);

     o  no defaults or delinquencies in the payment by borrowers of principal
        of and interest on the Loans are experienced;

     o  the initial Class Certificate Balance of each class of the Class A
        Certificates is as set forth on the cover page of this prospectus
        supplement;,

     o  interest accrues on each class of the Class A Certificates in each
        period at the applicable Certificate Rate or initial Certificate Rate
        described in this prospectus supplement;

     o  distributions on the Class A Certificates are received in cash on the
        25th day of each month commencing in ___________;

     o  the servicer does not exercise its option to purchase the Loans
        described in this prospectus supplement under "Description of the
        Certificates--Termination; Retirement of Certificates" and "--Optional
        Purchase of Defaulted Loans";

     o  the Class A Certificates are purchased on ________;

     o  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;

     o  prepayments represent prepayments in full of individual Loans and are
        received on the last day of each month and include 30 days' interest,
        commencing in the calendar month in which the Closing Date occurs;

     o  the scheduled monthly payment for each Loan has been calculated based
        on the assumed loan characteristics set forth in the following table
        such that each Loan will amortize in amounts sufficient to repay the
        balance of that Loan by its indicated remaining term to maturity;

     o  all of the indicated Subsequent Loans purchased with funds from the
        Pre-Funding Account are purchased during ______;

     o  the Trust consists of __ Loans with the characteristics set forth in
        the following table;

     o  the level of the Index remains constant at ______%; and

     o  the Mortgage Rate for each Loan in Loan Group II is adjusted on its
        next Change Date (and on subsequent Change Dates, if necessary) to
        equal the sum of the assumed level of the Index and the Gross Margin
        (that 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 contained in this prospectus supplement.

     Prepayments of home equity loans are commonly measured relative to a
prepayment standard or model. The model used in this prospectus supplement
(the "Prepayment Ramp") assumes that the Loans 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 Loans in Loan Group II 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 equity
loan for the life of such loans. The Prepayment Ramp does not purport 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, including the Loans to be included in the loan groups.

<TABLE>
<CAPTION>

                                                         Original      Remaining
                             Principal   Current Loan     Term to       Term to         Gross        Months to
                            Balance($)     Rate (%)      Maturity       Maturity      Margin(%)     Next Change
                                                         (months)       (months)                        Date
                            ----------   ------------    --------      -------        ---------     -----------

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

Loan Group I............
Loan Group II...........

</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 all of the Loans
will have the characteristics assumed, that the Loans will prepay at the
specified percentages of the Prepayment Ramp or CPR or at any other constant
percentage or that 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.

<PAGE>

<TABLE>
<CAPTION>

                     Percent of Initial Class Certificate
                             Balances Outstanding*

      Distribution Date               Class A-1 Percentage of CPR                 Class A-2 Percentage of CPR
- ----------------------------------------------------------------------------------------------------------------------

<S>                                   <C>                                         <C>

Initial Percent.............
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
Weighted Average

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

</TABLE>

- ----------------------
*    Rounded to the nearest whole percentage.

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

<PAGE>

                     Percent of Initial Class Certificate
                             Balances Outstanding*

      Distribution Date               Class A-3 Percentage of CPR

- --------------------------------------------------------------------------
Initial Percent.............
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
______ ____.................
Weighted Average Life

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

- ----------------------
*    Rounded to the nearest whole percentage.

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

                        DESCRIPTION OF THE CERTIFICATES

     The certificates will be issued pursuant to the pooling and servicing
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
pooling and servicing agreement. Wherever we refer to 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 the certificates will evidence specified undivided
interests in the Trust. To the extent provided in the pooling and servicing
agreement, the property of the trust will consist of:

     o  the Loans,

     o  payments on the Loans received on and after the Cut-off Date,

     o  Mortgaged Properties relating to the Loans that are acquired by
        foreclosure or deed in lieu of foreclosure,

     o  each Collection Account and Distribution Account,

     o  the Capitalized Interest Account,

     o  the Pre-Funding Account,

     o  the certificate guaranty insurance policy,

     o  certain hazard insurance policies maintained by the borrowers of the
        Loans or the servicer, and

     o  the depositor's rights under the home equity loan purchase agreement.

Book-Entry Registration

     The Class A 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 and a "clearing agency" registered pursuant to the provisions
of Section 17A of the Securities Exchange Act of 1934, as amended. 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 Class A Certificates
("Owners") that are not Participants or Indirect Participants but desire to
purchase, sell or otherwise transfer ownership of Class A Certificates
registered in the name of Cede, as nominee of DTC, may do so only through
Participants and Indirect Participants. In addition, Owners will receive all
distributions of principal of and interest on the Class A Certificates from
the trustee through DTC and its Participants. Under a book-entry format,
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
Owners. Under a book-entry format, it is anticipated that the only
Certificateholder will be Cede, as nominee of DTC, and that the Owners will
not be recognized by the trustee as Certificateholders under the pooling and
servicing agreement. The Owners will only be permitted to exercise the rights
of Certificateholders under the pooling and servicing 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 Class A Certificates
and is required to receive and transmit payments of principal of and interest
on the Class A Certificates. Participants and Indirect Participants with which
Owners have accounts with respect to the Class A Certificates similarly are
required to make book-entry transfers and receive and transmit such payments
on behalf of their respective Owners. Accordingly, although Owners will not
possess certificates, the rules provide a mechanism by which Owners will
receive distributions and will be able to transfer their interests.

     Owners who are not Participants may transfer ownership of the Class A
Certificates only through Participants by instructing such Participants to
transfer the Class A Certificates, by book-entry transfer, through DTC for the
account of the purchasers of the Class A Certificates, which account is
maintained with their respective Participants. Under the rules and in
accordance with DTC's normal procedures, transfers of ownership of the Class A
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 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 Owners to
pledge their Class A Certificates to persons or entities that do not
participant in the DTC system, or otherwise take actions in respect of the
Class A Certificates, may be limited due to their not having a physical
certificate.

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

     Any Class A Certificates initially registered in the name of Cede, as
nominee of DTC, will be issued in fully registered, certificated form to
Owners or their nominees ("Definitive Certificates"), rather than to DTC or
its nominee only under the following circumstances:

     o  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 Class A Certificates, and the trustee
        or the depositor is unable to locate a qualified successor;

     o  the depositor, at its option, elects to terminate the book-entry
        system through DTC; or

     o  after the occurrence of an Event of Default (as defined on page S-__),
        Owners representing not less than 50% of the aggregate Certificate
        Principal Balance of the Class A Certificates advise the trustee and
        DTC through Participants in writing that the continuation of a
        book-entry system through DTC (or its successor) is no longer in the
        best interest of the Owners.

     If any of those events occurs, 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 Class A Certificates and
instruction for re-registration, the trustee will issue the Class A
Certificates in the form of Definitive Certificates, and thereafter the
trustee will recognize the holders of the Definitive Certificates as
Certificateholders. Thereafter, payments of principal of and interest on the
Class A Certificates will be made by the trustee directly to
Certificateholders in accordance with the procedures set forth in the pooling
and servicing agreement. The final distribution of any Class A Certificate
(whether Definitive Certificates or Class A Certificates registered in the
name of Cede), however, will be made only upon its presentation and surrender
of the 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 Class A Certificates among
Participants, it is under no obligation to perform or continue to perform
those procedures, which may be discontinued at any time. The depositor, the
seller, the servicer and the trustee have no 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 home equity 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 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 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 Loan
transferred to the trust will be identified on a schedule (the "Loan
Schedule") delivered to the trustee pursuant to the pooling and servicing
Agreement. The Loan Schedule will include information as to the principal
balance of each Loan as of the Cut-Off Date, as well as information with
respect to its current Loan Rate.

     The pooling and servicing agreement will require that, within the time
period specified, the depositor will deliver to the trustee (or a custodian,
as the trustee's agent for such purpose) Loans endorsed to the trustee and the
Related Documents. In lieu of delivery of original mortgages, the depositor
may deliver true and correct copies of the mortgages the authenticity of which
have been certified 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 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, the 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 pooling and servicing agreement and if
any Loan or Related Document is found to be defective in any material respect
and the defect is not cured within 90 days following notification to the
seller and the depositor by the trustee, the seller will be obligated to do
one of the following:

     o  substitute for the Loan an Eligible Substitute Loan; however,
        substitution is permitted only within two years of the Closing Date,
        and only if an opinion of counsel is provided to the effect that the
        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

     o  purchase the Loan at a price (the "Purchase Price") equal to the
        outstanding principal balance of the Loan as of the date of purchase,
        plus the greater of

        (a)  all accrued and unpaid interest on the Loan, and

        (b)  30 days' interest on the Loan, computed at the Loan Rate, net of
              the related Servicing Fee if the seller or an affiliate is the
              servicer, plus the amount of any unreimbursed Servicing Advances
              made by the servicer with respect to the Loan.

The Purchase Price will be deposited in the applicable Collection Account on
or before the next Determination Date after the substitution.

     The obligation of the Seller to repurchase or substitute for a defective
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 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:

     o  the excess of the principal balance of the defective Loan over the
        principal balance of the related Eligible Substitute Loan, plus

     o  30 days' interest on that excess computed at the Loan Rate, net of the
        Servicing Fee if the seller or an affiliate is the servicer, plus

     o  the amount of any unreimbursed Servicing Advances and Monthly Advances
        made by the servicer with respect to that defective 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 the last clause of the
preceding sentence.

     An "Eligible Substitute Loan" is a loan substituted by the seller for a
defective Loan which, on the date of such substitution, must

     o  have an outstanding principal balance (or in the case of a
        substitution of more than one Loan for a defective Loan, an aggregate
        principal balance), not greater than, and not more than 5% less than,
        the principal balance of the defective Loan;

     o  have a Loan Rate not less than the Loan Rate of the defective Loan and
        not more than 1% in excess of the Loan Rate of the defective Loan;

     o  have a mortgage of the same or higher level of lien priority as the
        mortgage relating to the defective Loan;

     o  have a remaining term to maturity not more than six months earlier and
        not later than the remaining term to maturity of the defective Loan;

     o  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);

     o  have a Combined Loan-to-Value Ratio not greater than that of the
        defective Loan.;

     o  bear a fixed or adjustable Loan Rate if the deleted Loan was in Loan
        Group I or Loan Group II, respectively; and

     o  if the 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 Loan.

     In the Purchase Agreement, the seller will make certain representations
and warranties with respect to the Loans including, among others, the
following:

     o  The information with respect to each Loan set forth in the Loan
        Schedule is true and correct in all material respects as of the
        Cut-Off Date;

     o  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 that Mortgaged Property and subject in
        all cases to the exceptions to title set forth in the title insurance
        policy with respect to the related Loan, which exceptions are
        generally acceptable to mortgage lending companies, and such other
        exceptions as 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 the Mortgage;

     o  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 contemplated in the
        Purchase Agreement, the seller held good, marketable and indefeasible
        title to, and was the sole owner and holder of, each 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
        pooling and servicing agreement, the trustee will hold good,
        marketable and indefeasible title, to, and be the sole owner of, each
        Loan subject to no Liens;

     o  No Loan was 30 or more days delinquent as of the Cut-Off Date, as
        measured at the end of the month; and

     o  Each 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 of those representations and warranties
which materially and adversely affects the interests of the Certificateholders
or the certificate insurer in the related 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 substitute for the defective Loan an Eligible Substitute Loan or purchase
the defective 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 will apply to the substitution or purchase
of a defective 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 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 below). 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 those amounts in the
Collection Account for the applicable loan group. Amounts deposited may be
invested in Eligible Investments (as described in the pooling and servicing
agreement) maturing no later than one business day prior to the date on which
the amount on deposit in the Collection Account is required to be deposited in
the Distribution Account or on the Distribution Date itself, if the rating
agencies and the certificate insurer give their approval.

     The trustee will establish a separate account (each, a "Distribution
Account") for each loan group into which it will deposit 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 in each Distribution Account may be invested in Eligible
Investments maturing on or before the business day before the related
Distribution Date.

     An "Eligible Account" is an account that is

     o  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;

     o  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

     o  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, a total cash amount (the "Pre-Funded Amount") not to
exceed approximately $_________ will be deposited in the Pre-Funding Account.
Of that amount, approximately $__________ will be used to purchase Subsequent
Loans for deposit into Loan Group I and, if required, to make accelerated
payments of principal on the Class A-1 and Class A-2 Certificates, and
approximately $__________ will be used to purchase Subsequent Loans for
deposit into Loan Group II 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:

     o  the date on which the amount on deposit in the Pre-Funding Account is
        less than $_____,

     o  the date on which an Event of Default occurs under the pooling and
        servicing agreement, and

     o  __________,

amounts on deposit in the Pre-Funding Account may be withdrawn from time to
time to acquire Subsequent Loans in accordance with the pooling and servicing
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 Loans may be added to Loan Group I, and
only adjustable rate Subsequent Loans may be added to Loan Group II.]

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 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 Class A Certificates and the premium due for the certificate
guaranty insurance policy over the funds available 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 before
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 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 that 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 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 Loan relating to such REO Property
at the related Loan Rate (net of the Servicing Fee with respect to such Loan)
over the net income from the REO Property transferred to the related
Collection Account for such Distribution Date pursuant to the pooling and
servicing 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 used for that purpose 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

     o  the preservation, restoration and protection of the Mortgaged
        Properties;

     o  any enforcement or judicial proceedings, including foreclosures; and

     o  the management and liquidation of Mortgaged Properties acquired in
        satisfaction of the related Mortgage.

Each of those expenditures will constitute a "Servicing Advance."

     The servicer's right to reimbursement for unreimbursed Servicing Advances
is limited to late collections on the related Loan, including Liquidation
Proceeds, released Mortgaged Property proceeds, Insurance Proceeds and such
other amounts as may be collected by the servicer from the related borrower or
otherwise relating to the 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 Loan and to
Liquidation Proceeds and Insurance Proceeds on the related Loan (as to which
it will have priority over Certificateholders) unless such amounts are
insufficient. In that 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 Loan.

Compensating Interest

     The pooling and servicing 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

     o  the aggregate of the Prepayment Interest Shortfalls for the related
        Distribution Date resulting from principal prepayments by borrowers
        during the related Due Period, and

     o  the amount otherwise payable to the servicer as its aggregate
        Servicing Fee for that Due Period.

The Servicer will not have the right to reimbursement for any of these 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 Class A Certificates and the related Interest
Remittance Amount and Principal Remittance Amount. If the Initial Spread
Account Deposit is available to fund any shortfall on each Distribution Date,
funds on deposit in the Spread Account equal to the amount of the 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 the Class A 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 the Class A Certificates on that 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:

     o  the Available Remittance Amount for that loan group; plus

     o  if an Available Funds Shortfall exists in that loan group,

          o  first, the Net Excess Spread from the other loan group, to the
             extent of the Available Funds Shortfall,

          o  second, the Excess Principal from the other loan group, to the
             extent of any remaining Available Funds Shortfall, and

          o  third, any amounts in respect of any remaining Available Funds
             Shortfall withdrawn from the Spread Account and deposited in the
             applicable Distribution Account; plus

     o  first, the Available Transfer Cashflow, to the extent necessary to
        reach the Required Overcollateralization Amount for that loan group
        and, second, the Net Excess Principal, to the extent necessary to
        reach the Required Overcollateralization Amount for that loan group;
        plus

     o  any Insured Payments with respect to the related class or classes of
        the Class A Certificates.

     On each Distribution Date the trustee will withdraw from each Distribution
Account the Amount Available and distribute it, to the extent of the Amount
Available, in the following order of priority:

From the Distribution Account for Loan Group I:

     o  to the certificate insurer the monthly premium then due with respect
        to Loan Group I

     o  to the trustee, the Trustee Fee then due with respect to Loan Group I;

     o  to the back-up servicer, the Back-Up Servicing Fee then due with
        respect to Loan Group I;

     o  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;

     o  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;

     o  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;

     o  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;

     o  to the certificate insurer, all other amounts owing to the Certificate
        Insurer under the Insurance Agreement;

     o  to the servicer certain reimbursable expenses pursuant to the
        Agreement;

     o  to the servicer, Nonrecoverable Advances not previously reimbursed
        with respect to Loan Group I; and

     o  to the Class R Certificates, the balance, if any.

From the Distribution Account for Loan Group II:

     o  to the certificate insurer the monthly premium then due with respect
        to Loan Group II;

     o  to the trustee, the Trustee Fee then due with respect to Loan Group
        II;

     o  to the back-up servicer, the Back-Up Servicing Fee then due with
        respect to Loan Group II;

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

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

     o  to the certificate insurer an amount equal to previously unreimbursed
        Insured Payments with respect to the Class A-3 Certificates, together
        with interest at the rate referred to in the Insurance Agreement;

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

     o  to the certificate insurer, all other amounts owing to the certificate
        insurer under the Insurance Agreement;

     o  to the servicer certain reimbursable expenses pursuant to the pooling
        and servicing Agreement;

     o  to the servicer, Nonrecoverable Advances not previously reimbursed
        with respect to Loan Group II; and

     o  to the Class R Certificates, the balance, if any.

     Distributions allocable to principal of a class of the Class A
Certificates will not exceed the Class Certificate Balance of that class
immediately before the applicable Distribution Date.

     The "Additional Principal" for any class or classes of the Class A
Certificates and any Distribution Date will equal the lesser of

     o  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

     o  the sum of

          o  the Remaining Net Excess Spread for that Loan Group, plus

          o  the Available Transfer Cashflow, plus

          o  the Net Excess Principal.

     The "Adjusted Net Loan Rate" for any 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
that loan group is less than the Required Payments for that 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 that loan group (exclusive of the Servicing Fee with
respect to each Loan, other servicing compensation payable to the servicer as
permitted by the pooling and servicing 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 pooling and servicing 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
the Class A 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 the Class A Certificates related to the 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 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 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 Loan purchased by the
            seller or the servicer as required or permitted by the pooling and
            servicing Agreement as of the related Determination Date and (b)
            with respect to any defective Loan for which the seller
            substitutes an Eligible Substitute Loan as of the related
            Determination Date, any excess of the Principal Balance of that
            defective Loan over the principal balance of the Eligible
            Substitute Loan, plus the amount of any unreimbursed Servicing
            Advances made by the servicer with respect to the Loan to the
            extent received.

     The "Carry-Forward Amount" for any class of the Class A Certificates on
any Distribution Date will equal the sum of:

     o  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 that class of the Class A Certificates
        made on any such Distribution Date and not subsequently distributed;
        plus

     o  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:

     o  the portion, if any, of the Basic Principal Amount for that loan group
        which is not required to be included in the Principal Remittance
        Amount for the related class or classes of the Class A Certificates
        for that Distribution Date; and

     o  the amount of such portion remaining after the application of the
        related Available Remittance Amount to the Required Payments for that
        loan group.

     The "Excess Spread" for any loan group and Distribution Date will equal
interest collected or advanced on the Loans in that loan group (including
amounts allocated to the related class of the Class A Certificates in the
Capitalized Interest Account) minus the sum of:

     (a) the Interest Remittance Amount for the related class or classes of
        the Class A Certificates and, [in the case of Loan Group I, the
        Interest Remittance Amount for the Class I Certificates] and

     (b) the Expense Fees for that 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

     o  in the case of a class of the Class A Certificates, at the applicable
        Certificate Rate on the Class Certificate Balance of that class of the
        Class A Certificates immediately before the related Distribution Date;
        and

     o  in the case of the Class I Certificates, at the rate of _____% per
        annum on their Notional Balance which, [for any Distribution Date,
        will equal the Loan Group Balance of Loan Group I as of the first day
        of the related Due Period.]

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

     o  the lesser of

               o  the Basic Principal Amount for the related loan group, and

               o  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 that loan group on that Distribution Date; plus

     o  the Carry-Forward Amount; plus

     o  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 pooling and servicing agreement and allocable
        to the related loan group.

     A "Liquidated Loan" means, as to any Distribution Date, any Loan in
respect of which the servicer has determined, based on the servicing
procedures specified in the pooling and servicing agreement, that, as of the
end of the preceding Due Period, 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 that loan group remaining after its application
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 that loan group remaining after its application to
cover an Available Funds Shortfall with respect to that loan group.

     "Net Liquidation Proceeds" with respect to a Loan are equal to the
Liquidation Proceeds, reduced by related expenses, up to the unpaid Principal
Balance of the Loan plus accrued and unpaid interest. "Liquidation Proceeds"
are the proceeds received in connection with the liquidation of any 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:

     o  the excess, if any, of

               o  the sum of the loan group Balance and the amount on deposit
                  in the Pre-Funding Account allocated to that loan group
                  (exclusive of any related investment earnings) as of the
                  close of business on the last day of the related Due Period,

                                     over

               o  the Class Certificate Balance of the related class or
                  classes of the Class A Certificates, after giving effect to
                  the distributions of the related Principal Remittance Amount
                  on that Distribution Date; plus

     o  the amount, if any on deposit in the Spread Account allocated to the
        related class or classes of the Class A Certificates.

     The "Remaining Net Excess Spread" for any loan group and Distribution
Date will equal the Net Excess Spread for that loan group remaining after its
application 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
the Class A Certificates, together with interest 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 the
Class A 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 its components
             separately;

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

     (v)     the Servicing Fee for that Distribution Date;

     (vi)    the Additional Principal;

     (vii)   the Class Certificate Balance, after giving effect to the current
             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 that 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) of the preceding paragraph aggregated for that 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 pooling and servicing
Agreement, follow such collection procedures as it follows from time to time
with respect to the home equity loans in its servicing portfolio comparable to
the Loans. 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 loans it owns or services. With respect to Loans that are
second in priority to a senior mortgage on a Mortgaged Property, the servicer
has the power under certain circumstances to consent to a new mortgage lien on
that Mortgaged Property having priority over such Loan in connection with the
refinancing of the senior mortgage.

     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:

     o  the outstanding principal balance on the Loan and any related senior
        mortgage,

     o  the full insurable value of the premises securing the Loan, and

     o  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",
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:

     o  the outstanding Principal Balance of the Loan and any related senior
        mortgage,

     o  the full insurable value of the Mortgaged Property, and

     o  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 borrower 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 pooling and servicing
agreement.

     In the event that the servicer obtains and maintains a blanket policy as
provided in the pooling and servicing agreement insuring against fire and
hazards of extended coverage on all of the Loans, then, to the extent that
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 pooling and
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 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 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 borrower, the
servicer will, to the extent it has knowledge of the prospective conveyance
and before the consummation of the 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 the clause is not
enforceable under applicable law. In that 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 the transferee
becomes liable under the Loan and pursuant to which the original borrower is
released from liability and the transferee is substituted as the borrower 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

     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 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 pooling and servicing
agreement.

Evidence as to Compliance

     The pooling and servicing 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 agreement throughout the
preceding fiscal year, except as specified in the 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 the firm has examined certain
documents and the records relating to servicing of the Loans under the Uniform
Single Audit Program for Mortgage Bankers and the firm's conclusion with
respect to the servicer's performance.

Certain Matters Regarding the Servicer

     The pooling and servicing agreement provides that the servicer may not
resign from its obligations and duties, except in connection with a permitted
transfer of servicing, unless:

     o  it 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

     o  upon the satisfaction of the following conditions:

          o  the servicer has proposed a successor servicer to the trustee in
             writing and the proposed successor servicer is reasonably
             acceptable to the Trustee; and

          o  the rating agencies have confirmed to the trustee that the
             appointment of the proposed successor servicer as the servicer
             will not result in the reduction or withdrawal of the then
             current rating of the Class A Certificates; and

          o  the proposed successor servicer is reasonably acceptable to the
             certificate insurer.

No resignation will become effective until the trustee or a successor servicer
has assumed the servicer's obligations and duties under the pooling and
servicing agreement.

     The servicer may perform any of its duties and obligations under the
pooling and servicing 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 its duties and obligations and as if the
servicer itself were performing its duties and obligations.

     The pooling and servicing 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. 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 legal action which it may deem necessary or
desirable with respect to the pooling and servicing agreement , the rights and
duties of the parties to the agreement and the interest of the
Certificateholders.

     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 pooling and servicing agreement to the
contrary notwithstanding.

The Back-Up Servicer

     ____________ will be appointed as the back-up servicer under the pooling
and servicing agreement. Prior to the occurrence of an Event of servicer
Termination, the agreement requires the back-up servicer to maintain current
records of each borrower's account therein. The servicer will be required to
furnish electronically those 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 borrowers. 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 pooling and servicing 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 pooling and servicing agreement may be
terminated upon the occurrence of an Event of Default or a Trigger Event.
"Events of Default" will consist of:

     o  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 that class;

     o  any failure by the servicer duly to observe or perform in any material
        respect any other of its covenants or agreements in the pooling and
        servicing agreement which continues unremedied for 30 days after the
        giving of written notice of the failure to the servicer by the trust,
        or to the servicer and the trust by the servicer or Certificateholders
        of any class evidencing Percentage Interests aggregating not less than
        25% of that class;

     o  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 the failure to the servicer by the trust,
        or to the servicer and the trust by the servicer or Certificateholders
        of any class evidencing Percentage Interests aggregating not less than
        25% of that class;

     o  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");

     o  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;

     o  any failure to pay any Monthly Advance or any Compensating Interest
        Payments which continues unremedied for a period of one business day;
        or

     o  any insufficiency in Amount Available for either loan group excluding
        Insured Payments occurs on a Distribution Date resulting in the need
        for an Insured Payment.

A "Trigger Event" will consist of:

     o  the failure by the seller or the servicer to pay any amount due the
        servicer pursuant to the Insurance Agreement among the depositor, the
        seller, the servicer and the servicer, which continues unremedied for
        three business days after written notice of the failure by the
        servicer;

     o  the servicer determines that the performance of the servicer is not
        satisfactory; or

     o  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 servicer
        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 that 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 pooling and servicing agreement and in and to the Loans may
be terminated by the trustee, or by Certificateholders of any class evidencing
Percentage Interests of at least 51% of that class, with the consent of the
certificate insurer. In that event, the back-up servicer will succeed to all
the responsibilities, duties and liabilities of the servicer under the pooling
and servicing agreement and will be entitled to similar compensation
arrangements. Upon the occurrence and continuation beyond the applicable grace
period of the event described in sixth clause 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 to do so, 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 pooling and servicing 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. The
successor servicer will be entitled to receive the same compensation that the
servicer would otherwise have received (or such lesser compensation as the
trustee and the successor servicer 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 pooling and servicing 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 Code regulation, 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 Class A 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 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 amendment will not be deemed to materially and adversely
affect the Certificateholders and no opinion will be required to be delivered
if the person requesting the 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 Class A 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 by the amendment 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
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 certificate guaranty insurance 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 pooling and servicing 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

     o  termination of the certificate guaranty insurance policy and payment
        in full of all amounts owing to the certificate insurer, and

     o  the earliest of

          o  the Distribution Date on which the Class Certificate Balance of
             each class of the Class A Certificates has been reduced to zero,

          o  the final payment or other liquidation of the last Loan in the
             trust, and

          o  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
Class A Certificates, when to the Pool Balance of the Loans and REO Properties
at the time of purchase is 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
Loan as of the applicable Subsequent Cut-Off Date. In the event the servicer
exercises its option, the purchase price will be at least equal to

     o  100% of its then outstanding principal balance; plus

     o  the greater of

     o  the aggregate amount of accrued and unpaid interest on the Loans
        through the related Due Period, and

     o  30 days' accrued interest thereon at the Loan Rate, in each case net
        of the Servicing Fee, plus

     o  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

     o  the outstanding principal balance of the Loan as of the date of
        purchase, plus

     o  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 pooling and servicing
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 pooling and
servicing agreement to institute any proceeding with respect to the agreement
unless the 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 and have offered to
the trustee reasonable indemnity and the trustee for 60 days has neglected or
refused to institute any 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 the
Certificateholders have offered to the trustee reasonable security or
indemnity against the cost, expenses and liabilities which may be incurred.

                    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:

     o  the excess, if any, of

     o  the Interest Remittance Amount with respect to such Class and
        Distribution Date over

     o  the Amount Available (net of Insured Payments) for the related Loan
        Group and

     o  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

     o  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"),

     o  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

     o  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
the first two clauses of the second preceding paragraph. Any such documents
received by the Certificate Insurer after 3:00 p.m., New York City time, on
any Business Day or on any day that is not a Business Day shall be deemed to
have been received by the Certificate Insurer prior to 3:00 p.m. on the next
succeeding Business Day.

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

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

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

     Pursuant to the terms of the Agreement, unless a Certificate Insurer
Default exists, the Certificate Insurer will be entitled to exercise all
rights of the Holders of the Offered Certificates, without the consent of such
Certificateholders, and the Holders of the Offered Certificates may exercise
such rights only with the prior written consent of the Certificate Insurer. In
addition, the Certificate Insurer will, as a third party beneficiary to the
Agreement, have, among others, the following rights:

     o  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;

     o  the right to consent to or direct any waivers of defaults by the
        Servicer;

     o  the right to remove the Trustee pursuant to the Agreement;

     o  the right to direct the actions of the Trustee during the continuation
        of a Servicer default;

     o  the right to require the Seller to repurchase Loans for breach of
        representation and warranty or defect in documentation;

     o  the right to direct foreclosures upon the failure of the Servicer to
        do so in accordance with the Agreement; and

     o  the right to direct the Trustee to investigate certain matters.

     o  The Certificate Insurer's consent will be required prior to, among
        other things,

     o  the removal of the Trustee,

     o  the appointment of any successor Trustee or Servicer or

     o  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 Ratings Services, 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 Class A 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.

               CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The pooling and servicing agreement provides that the trust will comprise
a REMIC organized in a "real estate mortgage investment conduit" ("REMIC")
structure. The REMIC will designate a single class of interests as the
residual interest in the REMIC. The Class R Certificates will represent
ownership of the residual interests in the REMIC. An election will be made to
treat the REMIC as a REMIC for federal income tax purposes.

     Each Class of the Class A Certificates will represent beneficial
ownership of regular interests issued by the REMIC.

     Upon the issuance of the Class A Certificates, Brown & Wood LLP ("Tax
Counsel"), will deliver its opinion concluding, assuming compliance with the
Pooling and Servicing Agreement, that for federal income tax purposes the
REMIC will qualify as a REMIC within the meaning of section 860D of the
Internal Revenue Code of 1986, as amended (the "Code").

     Taxation of Regular Interests

     A Certificateholder of a class of Class A Certificates will be treated
for federal income tax purposes as owning an interest in regular interests in
the REMIC.

     Upon the sale, exchange, or other disposition of Class A Certificate,
assuming that a Class A Certificate is held as a "capital asset" within the
meaning of section 1221 of the Code, gain or loss on the disposition of a
Class A Certificate should, subject to the limitation described below, be
capital gain or loss. However, gain attributable to a Class A Certificate will
be treated as ordinary income to the extent such gain does not exceed the
excess, if any, of (i) the amount that would have been includible in the
Certificateholder's gross income with respect to the regular interest
component had income thereon accrued at a rate equal to 110% of the applicable
federal rate as defined in section 1274(d) of the Code determined as of the
date of purchase of the Class A Certificate over (ii) the amount actually
included in such Certificateholder's income.

     Interest on a REMIC regular interest must be included in income by a
Certificateholder under the accrual method of accounting, regardless of the
Certificateholder's regular method of accounting. In addition, a regular
interest could be considered to have been issued with original issue discount
("OID"). See "Certain Material Federal Income Tax Considerations -- Taxation
of the REMIC" in the Prospectus. The prepayment assumption that will be used
to in determining the accrual of any OID, market discount, or bond premium, if
any, will equal the rate described above under "Yield, Prepayment and Maturity
Considerations--Weighted Average Lives" for Scenario ___. No representation is
made that the Loans will prepay at such a rate or at any other rate. OID must
be included in income as it accrues on a constant yield method, regardless of
whether the Certificateholder receives currently the cash attributable to such
OID.

Status of the Class A Certificates

     The regular interest component of the Class A Certificates will be
treated as assets described in section 7701(a)(19)(C) of the Code, and as
"real estate assets" under section 856(c)(5)(B) of the Code, generally, in the
same proportion that the assets of the Trust Fund would be so treated. In
addition, to the extent a regular interest represents real estate assets under
section 856(c)(5)(B) of the Code, the interest derived from that component
would be interest on obligations secured by interests in real property for
purposes of section 856(c)(3) of the Code.

Non-U.S. Persons

     Interest paid to or accrued by a Certificateholder who is a Non-U.S.
Person will be considered "portfolio interest", and will not be subject to
U.S. 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 Non-U.S. Person and the Non-U.S. Person (i) is not
actually or constructively a "10 percent shareholder" of the Trust Fund or a
"controlled foreign corporation" with respect to which the Trust Fund is a
"related person" within the meaning of the Code and (ii) provides the Trust
Fund or other person who is otherwise required to withhold U.S. tax with
respect to the Class A Certificates with an appropriate statement (on Form W-8
or a similar form), signed under penalties of perjury, certifying that the
beneficial owner of the Class A Certificate is a Non-U.S. Person and providing
the Non-U.S. Person's name and address. If a Class A Certificate 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
Non-U.S. Person that owns the Class A Certificate.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Class A Certificate by a Non-U.S. Person will be
exempt from United States federal income and withholding tax, provided that

     o  such gain is not effectively connected with the conduct of a trade or
        business in the United States by the Non-U.S. Person, and

     o  in the case of an individual, the individual is not present in the
        United States for 183 days or more in the taxable year.

For purposes of the foregoing discussion, the term "Non-U.S. Person" means any
person other than

     o  a citizen or resident of the United States;

     o  a corporation (or entity treated as a corporation for tax purposes)
        created or organized in the United States or under the laws of the
        United States or of any state thereof, including, for this purpose,
        the District of Columbia;

     o  a partnership (or entity treated as a partnership for tax purposes)
        organized in the United States or under the laws of the United States
        or of any state thereof, including, for this purpose, the District of
        Columbia (unless provided otherwise by future Treasury regulations);

     o  an estate whose income is includible in gross income for United States
        income tax purposes regardless of its source; or

     o  a trust, if a court within the United States is able to exercise
        primary supervision over the administration of the trust and one or
        more U.S. Persons have authority to control all substantial decisions
        of the trust.

Notwithstanding the last clause of the preceding sentence, to the extent
provided in Treasury regulations, certain trusts in existence on August 20,
1996, and treated as U.S. Persons prior to such date, may elect to continue to
be U.S. Persons.

Prohibited Transactions Tax and Other Taxes

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited transactions" (the "Prohibited Transactions Tax"). In
general, subject to certain specified exceptions, a prohibited transaction
means the disposition of a Loan, the receipt of income from a source other
than a Loan or certain other permitted investments, the receipt of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the Loans for temporary investment pending distribution
on the Certificates. It is not anticipated that the Trust Fund will engage in
any prohibited transactions in which it would recognize a material amount of
net income.

     In addition, certain contributions to a trust fund that elects to be
treated as a REMIC made after the day on which such trust fund issues all of
its interests could result in the imposition of a tax on the trust fund equal
to 100% of the value of the contributed property (the "Contributions Tax").
The Trust Fund will not accept contributions that would subject it to such
tax.

     In addition, a trust fund that elects to be treated as a REMIC may also
be subject to federal income tax at the highest corporate rate on "net income
from foreclosure property," determined by reference to the rules applicable to
real estate investment trusts. "Net income from foreclosure property"
generally means gain from the sale of a foreclosure property other than
qualifying rents and other qualifying income for a real estate investment
trust. It is not anticipated that the Trust Fund will recognize net income
from foreclosure property subject to federal income tax.

Backup Withholding

     Certain Certificate Owners may be subject to backup withholding at the
rate of 31% with respect to interest paid on the Class A Certificates if the
Certificate Owners, upon issuance, fail to supply the Trustee or their broker
with their taxpayer identification number, furnish an incorrect taxpayer
identification number, fail to report interest, dividends, or other
"reportable payments" (as defined in the Code) properly, or, under certain
circumstances, fail to provide the Trustee or their broker with a certified
statement, under penalty of perjury, that they are not subject to backup
withholding.

     The Trustee will be required to report annually to the Internal Revenue
Service (the "IRS"), and to each Certificateholder of record, the amount of
interest paid (and OID accrued, if any) on the Offered Certificates (and the
amount of interest withheld for federal income taxes, if any) for each
calendar year, except as to exempt holders (generally, holders that are
corporations, certain tax-exempt organizations or nonresident aliens who
provide certification as to their status as nonresidents). As long as the only
holder of record of a class of Class A Certificates is Cede, as nominee of
DTC, the IRS and Certificate Owners of such class will receive tax and other
information, including the amount of interest paid on such Certificates owned,
from Participants and Financial Intermediaries rather than from the trustee.
(The trustee, however, will respond to requests for necessary information to
enable Participants, Financial Intermediaries and certain other persons to
complete their reports.) Each non-exempt Certificate Owner will be required to
provide, under penalty of perjury, a certificate on IRS form W-9 containing
his or her name, address, correct federal taxpayer identification number and a
statement that he or she is not subject to backup withholding. Should a
nonexempt Certificate Owner fail to provide the required certification, the
Participants or Financial Intermediaries (or the Paying Agent) will be
required to withhold 31% of the interest (and principal) otherwise payable to
the holder, and remit the withheld amount to the IRS as a credit against the
holder's federal income tax liability.

     Those amounts will be deemed distributed to the affected Certificate
Owner for all purposes of the related Certificates and the pooling and
servicing agreement.

                                  STATE TAXES

     The depositor makes no representations regarding the tax consequences of
purchase, ownership or disposition of the Class A Certificates under the tax
laws of any state. Investors considering an investment in the Class A
Certificates should consult their own tax advisors regarding such tax
consequences.

     All investors should consult their own tax advisors regarding the
federal, state, local or foreign income tax consequences of the purchase,
ownership and disposition of the Class A Certificates.

                             ERISA CONSIDERATIONS

     Section 406 of ERISA and Section 4975 of the Code prohibit a pension,
profit sharing or other employee benefit or other plan (such as an individual
retirement account or a Keogh plan) that is subject to Title I of ERISA or to
Section 4975 of the Code from engaging in certain transactions involving "plan
assets" with persons that are "parties in interest" under ERISA or
"disqualified persons" under the Code with respect to the Plan. Certain
governmental plans, although not subject to ERISA or the Code, are subject to
federal, state or locals laws ("Similar Law") that impose similar requirements
(such plans subject to ERISA, Section 4975, or Similar Law being referred to
herein as "Plans"). A violation of these "prohibited transaction" rules may
generate excise tax and other liabilities under ERISA and the Code or under
Similar Law for such persons.

     ERISA also imposes certain duties on persons who are fiduciaries of Plans
subject to ERISA, including the requirements of investment prudence and
diversification, and the requirement that such a Plan's investments be made in
accordance with the documents governing the Plan. 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. A fiduciary
which decides to invest the assets of the Plan in the Class A Certificates
should consider, among other factors, the extreme sensitivity of the
investment to the rate of principal payments (including prepayments) on the
Loans.

     [It is expected that the Class A Certificates will be considered equity
interests in the trust for purposes of the Plan Assets Regulation, and that
the assets of the trust may therefore constitute plan assets if Class A
Certificates are acquired by Plans. It is not expected that the Class A
Certificates will constitute "publicly-offered securities" and the trustee
will not monitor ownership of the Class A Certificates to ensure that
ownership by benefit plan investors is not significant.] [Furthermore, the
trust does not contain only assets to which the Exemption, described in the
Prospectus, applies.

     As a result, Class A Certificates shall not be transferred and the
Trustee shall not register any proposed transfer of Class A Certificates
unless it receives (i) a representation substantially to the effect that the
proposed transferee is not a Plan, is not acquiring the Class A Certificates
on behalf of or with the assets of a Plan (including assets that may be held
in an insurance company's separate or general accounts where assets in such
accounts may be deemed "plan assets" for purposes of ERISA), or (ii) an
opinion of counsel in form and substance satisfactory to the Trustee and the
Depositor that the purchase or holding of the Class A Certificates by or on
behalf of a Plan will not constitute a prohibited transaction and will not
result in the assets of the Trust being deemed to be "plan assets" and subject
to the fiduciary responsibility provisions of ERISA or the prohibited
transaction provisions of ERISA and the Code or any Similar Law or subject the
trustee, the certificate administrator or the depositor to any obligation in
addition to those undertaken in the Trust Agreement.]

     [It is expected that the Exemption will apply to the acquisition and
holding by Plans of the Class A Certificates, and that all conditions of the
Exemption other than those within the control of the investors will be met. In
addition, as of the date hereof, there is no single mortgagor that is the
obligor on five percent of the obligations included in the trust by aggregate
unamortized principal balance of the assets of the trust.

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

                        LEGAL INVESTMENT CONSIDERATIONS

     Because certain of the Loans are secured by junior liens, the Class A
Certificates will not constitute "mortgage related securities" for the
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.
Accordingly, many institutions with legal authority to invest in "mortgage
related securities" may not be legally authorized to invest in the Offered
Certificates.

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

                                 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.

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

<TABLE>
<CAPTION>

                                                   Selling                      Reallowance
Class                                            Concession                      Discount
- -----                                            ----------                      --------

<S>                                              <C>                             <C>

A-1.......................................   %                                          %

A-2.......................................   %                                          %

A-3.......................................   %                                          %


</TABLE>

     The Depositor is an affiliate of the Underwriter.

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

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

                                    EXPERTS

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

                                    RATINGS

     It is a condition to issuance that each Class of Offered Certificates be
rated not lower than ____ by __________ and ____ by __________.

     A securities rating addresses the likelihood of the receipt by Holders of
distributions on the Loans to which they are entitled. The rating takes into
consideration the characteristics of the Loans and the structural, legal and
tax aspects associated with the Class A Certificates. The ratings on the Class
A 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 Class A
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
Class A Certificates may result in a reduction of one or more of the ratings
assigned to the Class A 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.

<PAGE>

                                                                    APPENDIX A

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

LOAN GROUP I

LOAN GROUP II

<PAGE>

                                                                       ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

     Secondary market trading between investors through Cedelbank [and
Euroclear] will be conducted in the ordinary way in accordance with the normal
rules and operating procedures of Cedelbank [and Euroclear] and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary market trading between investors through DTC will be conducted
according to DTC's rules and procedures applicable to U.S. corporate debt
obligations.

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

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

clearing organizations or their participants.

     Initial Settlement

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

     Investors electing to hold their Global Securities through DTC will
follow DTC settlement practices. Investor securities custody accounts will be
credited with their holdings against payment in same-day funds on the
settlement date.

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

     Secondary Market Trading

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

     Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior home
equity loan asset-backed certificates issues in same-day funds.

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

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

     [Cedelbank Participants and Euroclear Participants will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to preposition
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within Cedelbank or Euroclear. Under
this approach, they may take on credit exposure to Cedelbank or Euroclear
until the Global Securities are credited to their account one day later. As an
alternative, if Cedelbank or Euroclear has extended a line of credit to them,
Cedelbank Participants or Euroclear Participants can elect not to preposition
funds and allow that credit line to be drawn upon to finance settlement. Under
this procedure, Cedelbank Participants or Euroclear Participants purchasing
Global Securities would incur overdraft charges for one day, assuming they
cleared the overdraft when the Global Securities were credited to their
accounts. However, interest on the Global Securities would accrue from the
value date. Therefore, in many cases the investment income on the Global
Securities earned during that one-day period may substantially reduce or
offset the amount of such overdraft charges, although the result will depend
on each Cedelbank Participant's or Euroclear Participant's particular cost of
funds. Since the settlement is taking place during New York business hours,
DTC Participants can employ their usual procedures for crediting Global
Securities to the respective European Depositary for the benefit of Cedelbank
Participants or Euroclear Participants. The sale proceeds will be available to
the DTC seller on the settlement date. Thus, to the DTC Participants a cross-
market transaction will settle no differently than a trade between two DTC
Participants.]

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

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

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

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

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

     Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

     The term "U.S. Person" means 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 (except,
in the case of a partnership, to the extent provided in regulations), or an
estate whose income is subject to United States federal income tax regardless
of its source, or a trust if a court within the United States is able to
exercise primary supervision over the administration of the trust and one or
more United States Persons have the authority to control all substantial
decisions of the trust. The term "Non-U.S. Person" means any person who is not
a U.S. Person. This summary does not deal with all aspects of U.S. Federal
income tax withholding that may be relevant to foreign holders of the Global
Securities. Investors are advised to consult their own tax advisors for
specific tax advice concerning their holding and disposing of the Global
Securities.

<PAGE>



                    ________ Home Equity Loan Trust ____-__
                          Issuer of the Certificates



             $__________ ASSET-BACKED CERTIFICATES, SERIES ____-__

                                    [LOGO]

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

                             PROSPECTUS SUPPLEMENT

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


                           Bear, Stearns & Co. Inc.

                                --------, ----



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


PROSPECTUS SUPPLEMENT

     (TO PROSPECTUS DATED ___________, ____)

                                $--------------

                ________________ HOME LOAN OWNER TRUST _____-__

                 HOME LOAN ASSET-BACKED NOTES, SERIES _____-__

                  BEAR STEARNS ASSET BACKED SECURITIES, INC.

                                   Depositor
<TABLE>
<CAPTION>

- --------------------- -------------- ------------ --------------- ----------------- -------------------
                         Initial                                                          Proceeds
      Class of          Principal       Note         Price to       Underwriting           to the
       Notes            Balance(1)      Rate         Public(2)        Discount        Depositor(2)(3)
- ---------------------  -------------  -----------  --------------  ----------------  --------------------

<S>                        <C>           <C>         <C>               <C>              <C>
Class A Notes              $            %(4)                    %                %                    %
Class M-1 Notes            $            %(4)                    %                %                    %
Class M-2 Notes            $            %(4)                    %                %                    %
Total                      $                           $               $                 $

</TABLE>

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

(1)      Plus or minus 5%.
(2)      Plus accrued interest from _______.
(3)      Before deducting expenses, estimated to be $_______.
(4)      After the first  payment  date on which an option to redeem the Notes
         may be  exercised,  this rate will  increase  by ____% if no option is
         exercised.

<TABLE>
<CAPTION>

<S>                                      <C>
You should carefully review the           THE ASSETS OF THE TRUST
information in "Risk Factors"
beginning on Page S-7 of this             The assets of the trust consist primarily of home equity loans bearing fixed rates
prospectus supplement and on page         of interest.
3 of the accompanying
prospectus.                               THE NOTES

This prospectus supplement may be         The trust will issue the three classes of
used to offer and sell                    notes listed on the chart above. Only the
the notes only if accompanied             notes are being offered by this prospectus supplement and the accompanying
by the prospectus.                        prospectus supplement.

                                          The notes are principally secured by
                                          the assets of the trust and are not
                                          insured or guaranteed by any
                                          governmental agency or any other
                                          entity.
</TABLE>

CREDIT ENHANCEMENT

The trust will also issue six classes of certificates which are not offered by
this prospectus supplement. The certificates will provide credit support for
the notes. In addition, the Class M-1 Notes will provide credit support for
the Class A Notes and the Class M-2 Notes will provide credit support for the
Class A Notes and the Class M-1 Notes.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                           BEAR, STEARNS & CO. INC.

        The date of this prospectus supplement is ____________, ______

<PAGE>

         For 90 days following the date of this prospectus supplement, all
dealers selling the notes will deliver a prospectus supplement and prospectus.
This is in addition to the dealers' obligation to deliver a prospectus when
acting as underwriters of the notes and with respect to their unsold
allotments or subscriptions.

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

         We are not offering the notes in any state where the offer is not
permitted.

         We do not claim that the information in this prospectus supplement
and the accompanying prospectus is accurate as of any date other than the
dates stated on their respective covers.

                               TABLE OF CONTENTS

                                                                    PAGE

                             PROSPECTUS SUPPLEMENT

Summary..............................................................S-3
Risk Factors.........................................................S-7
Use of Proceeds......................................................S-10
Description of the Trust.............................................S-10
The Home Loan Pool...................................................S-11
The Seller...........................................................S-19
The Servicer.........................................................S-21
Description of Credit Enhancement....................................S-22
Description of the Securities........................................S-23
Description of the Transfer and Servicing Agreements.................S-30
Prepayment and Yield Considerations..................................S-35
Certain Federal Income Tax Consequences..............................S-42
Erisa Considerations.................................................S-45
Underwriting.........................................................S-46
Legal Investment Matters.............................................S-46
Ratings..............................................................S-47
Legal Opinions.......................................................S-47
Index of Terms.......................................................S-48

                                  PROSPECTUS

Important Notice About Information in this Prospectus and Each
Accompanying Prospectus Supplement................................... 2
Risk Factors......................................................... 3
Description of the Securities........................................ 8
The Trust Funds......................................................13
Enhancement..........................................................23
Servicing of Loans...................................................26
The Agreements.......................................................33
Certain Legal Aspects of the Loans...................................44
The Depositor........................................................57
Use of Proceeds......................................................57
Certain Federal Income Tax Considerations............................58
State Tax Considerations.............................................80
FASIT Securities.....................................................80
ERISA Considerations.................................................84
Legal Matters........................................................89
Financial Information................................................89
Available Information................................................90
Rating...............................................................90
Legal Investment.....................................................91
Plan of Distribution.................................................91
Index of Defined Terms...............................................92

<PAGE>

                                    SUMMARY

         This summary highlights selected information from this document and
does not contain all of the information that you need to consider in making
your investment decision. You should read carefully this entire prospectus
supplement and the accompanying prospectus.

<TABLE>
<CAPTION>

<S>     <C>                                        <C>
         TITLE OF SERIES:                            Home Loan Asset-Backed Notes, Series _______ - ____

         TRUST:                                      _____ Home Loan Owner Trust _______ - _____

         OFFERED NOTES:                              Class A, Class M-1 and Class M-2 Notes

         NON-OFFERED CERTIFICATES:                   Class A-IO, Class B-1,
                                                     Class B-2, Class B-3, Class B-4 and Residual Interest Certificates

         SELLER:                                     __________________

         SERVICER:                                   __________________

         DEPOSITOR:                                  Bear Stearns Asset Backed Securities, Inc.

         INDENTURE TRUSTEE/CO-OWNER TRUSTEE:         __________________________

         OWNER TRUSTEE:                              __________________________, acting not in its individual capacity but
                                                     solely as owner trustee

         CUT-OFF DATE:                               The close of business on __________ __, _____

         CLOSING DATE:                               On or about ___________ __, _______
</TABLE>

                         HOME LOAN ASSET-BACKED NOTES

<TABLE>
<CAPTION>
                                                                                               Expected
                                                   Original              Maturity            Ratings(S&P/
             Class             Note Rate     Principal Balance(1)         Date(2)           Moody's/Fitch)
       --------------------   -----------    --------------------    ----------------     ----------------
<S>                                <C>                 <C>               <C>                <C>
         Class A Notes           % (3)                 $                  ______             AAA/Aaa/AAA
        Class M-1 Notes          % (3)                 $                  ______              AA/Aa2/AA
        Class M-2 Notes          % (3)                 $                  ______                A/A2/A
</TABLE>

      (1)  Plus or minus 5%.

      (2)  The payment date in the month listed below.  We expect the
           actual  maturity date for the notes will be  significantly
           earlier than the dates shown below.

      (3)  After the first  payment  date on which an option to redeem the
           notes may be  exercised,  this rate will  increase  by _____% if no
           option is exercised.

<PAGE>

THE TRUST

The trust will be a Delaware business trust formed under a trust agreement
among the depositor, the owner trustee and the co-owner trustee.

THE NOTES

On the closing date, the trust will issue the three classes of notes listed in
the chart above. Only the notes are being offered to you by this prospectus
supplement and the accompanying prospectus.

THE SERVICER

The servicer is a ____________. Under the terms of the sale and servicing
agreement, the servicer will have the contractual responsibility to service,
manage and make collections on the loans in the trust. Each calendar month the
servicer will retain as a fee for its services a portion of the interest
payments on the loans equal to one-twelfth of ___% of the principal balance of
each loan.

DEPOSITOR

The depositor is a Delaware corporation and an affiliate of Bear, Stearns &
Co. Inc. The depositor will acquire the loans from the seller and will then
sell them to the trust in exchange for the notes and the certificates.

ASSETS OF THE TRUST

The assets of the trust include:

o        a pool of fixed rate, closed-end home equity loans, secured primarily
         by second liens on one- to four-family residential properties and the
         related loan files;

o        payments of interest due on the loans received on or after the
         cut-off date;

o        property that secured a home equity loan and has been acquired after
         the closing date by foreclosure or deed in lieu of foreclosure;

o        rights of the depositor under the home equity loan purchase agreement
         under which the depositor purchased the home equity loans from the
         seller;

o        rights of the seller under certain hazard insurance policies covering
         the mortgaged properties; and

o        funds on deposit in certain accounts described in this prospectus
         supplement.

NO OBLIGOR OR GUARANTOR

The notes do not represent the obligation of any entity other than the trust.
Neither the notes nor the loans in the trust are insured or guaranteed by any
governmental agency or any other entity.

DENOMINATIONS

You will be offered notes for purchase in minimum denominations of $25,000 and
increments of $1.

PAYMENT DATE

You will receive payments on the notes on the 25th day of each month,
beginning in ________ ______.  If the 25th day is not a business day, then the
distribution date will be the next business day.

BOOK-ENTRY REGISTRATION

The trust initially will issue the notes in book-entry form. You will hold
your interest in the notes through a depository in the United States or
indirectly through participants in the depository.

You will not be entitled to receive a definitive note representing your
interest unless definitive notes are issued.

LOAN STATISTICS

The home loans will have the following characteristics as of the close of
business on ______________, ______:

o        number of loans: __________

o        aggregate principal balance: $___________

o        average principal balance of loans: $__________ (approximate)

o        principal balances of loans range: $__________ to $_________

o        mortgaged property location: ____ states

o        interest rates range:  ______% to ______%

o        weighted average interest rate: ______% (approximate)

o        loan age range:  ___ to ___ months

o        weighted average loan age:  ___ months (approximate)

o        combined loan-to-value ratio range:  ______% to ______% (approximate)

o        weighted average combined loan-to-value ratio:  ______% (approximate)

See "The Home Loan Pool" in this prospectus supplement for additional
information.

LOAN CHARACTERISTICS

Interest on the home loans will accrue at a fixed rate calculated on the
"actuarial interest" method.

The home loans are fully amortizing.

A majority of the home loans will be secured by liens on mortgaged properties
in which the borrowers have little or no equity (i.e., the related combined
loan-to-value ratios approach or exceed 100%).

Borrowers used their loan proceeds to finance

o        property improvements,

o        debt consolidation, or

o        a combination of property improvements, debt consolidation,
         cash-out, credit insurance premiums, origination costs or
         other consumer purposes.

See "The Home Loan Pool" in this prospectus supplement for additional
information.

MONTHLY EXPENSE ADVANCES

The servicer may make cash advances on behalf of the trust to cover customary
property protection expenses. Neither the servicer nor any other entity is
required to advance delinquent principal or interest.

See "Description of the Transfer and Servicing Agreements--Servicing" in this
prospectus supplement for additional information.

THE NOTES

Interest Payments

Interest on the notes will accrue during the calendar month prior to the
applicable payment date. The indenture trustee will calculate interest based
on an assumed 360-day year of twelve 30-day months. On each payment date, you
will be entitled to the following amounts:

o        interest accrued on your note balance during the related accrual
         period at the related note rate;

o        any interest that was due on a prior payment date and was not paid;
         and

o        interest accrued at the related note rate on the amount of interest
         previously due and not paid to the extent permitted by applicable law.

Principal Payments

You will be entitled to the principal collected during the prior due period on
the loans in the trust to the extent and in the order of priority described in
this prospectus supplement under the heading "Description of the Transfer and
Servicing Agreements--Priority of Payments."

For a period of at least three years from the closing date, all principal
received on the home loans will be payable solely to the Class A Notes, until
their principal balance has been reduced to zero.

See "Description of the Securities--Payments" in this prospectus supplement
for additional information.

CREDIT ENHANCEMENT

Losses on the home loans will be allocable first to the certificates and then
to the Class M-2, Class M-1, and Class A-1 Notes, in that order.

OPTIONAL REDEMPTION

The holder of the Residual Interest Certificate, at its option, may effect an
early redemption of the notes (and purchase of the certificates) on any
payment date after the aggregate principal balance of the loans in the trust
is reduced to 5% of the aggregate principal balance of the loans as of the
cut-off date. If the Residual Interest Certificateholder fails to exercise its
option for 30 days or more, the servicer will have the right to do so on the
same terms as the Residual Interest Certificateholder.

If the option to redeem the notes is not exercised, the interest rate of each
class of notes will be increased by 0.50%.

FEDERAL TAX CONSIDERATIONS

For federal income tax purposes:

o Tax counsel is of the opinion that the notes will be treated as debt
instruments.

o You must agree to treat your note as indebtedness for federal, state and
local income and franchise tax purposes.

ERISA CONSIDERATIONS

The fiduciary responsibility provisions of the Employee Retirement Income
Security Act of 1974, as amended, can limit investments by certain pension and
other employee benefit plans.

Pension and other employee benefit plans should be able to purchase
investments like the notes so long as they are treated as debt under
applicable state law and have no "substantial equity features." 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 Internal Revenue Code and the availability of any exemptions.

See "ERISA Considerations" in this prospectus supplement and the accompanying
prospectus for additional information.

LEGAL INVESTMENT CONSIDERATIONS

The notes will not be "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1974, as amended.

NOTE RATINGS

The trust will not issue the notes unless the notes receive the ratings set
forth on the table at the beginning of this summary.

A rating is not a recommendation to buy, sell or hold securities and may be
subject to revision or withdrawal by any rating agency.

<PAGE>

                                 RISK FACTORS

         You should carefully consider the following risk factors before
purchasing any of the notes. You should also carefully consider the
information set forth under "Risk Factors" beginning on page of the
accompanying prospectus.

THE TRUST IS THE ONLY SOURCE OF PAYMENT ON THE NOTES

         Principal and interest on the notes will be payable only from the
funds in the trust, including payments on the home loans. You will have no
recourse to any other entity if you do not receive payments on the notes.

LIMITED RESALE

         The underwriters intend to make a market for resale in the notes but
has no obligation to do so. There is no assurance that such a market will
develop or, if it develops, that it will continue. Consequently, you may not
be able to sell your notes readily or at prices that will enable you to
realize your desired yield. The market values of the notes are likely to
fluctuate; these fluctuations may be significant and could result in
significant losses to you.

         The secondary market for mortgage-backed and asset-backed securities
have experienced periods of illiquidity and can be expected to do so in the
future. Illiquidity can have a severely adverse effect on the prices of
securities that are especially sensitive to prepayment, credit or interest
rate risk, or that have been structured to meet the investment requirements of
limited categories of investors.

PREPAYMENTS MAY FLUCTUATE

         All of the home loans in the trust may be prepaid in whole or in part
at any time although [ ] % require the payment of a prepayment fee for a
limited period. Home loans like those in the trust 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 their rate of
prepayment. Generally, these loans are not viewed by borrowers as permanent
financing. As a result, the home loans in the trust may have a higher rate of
prepayment than traditional loans. The prepayment experience of the trust may
be affected by a wide variety of factors, including

o        general economic conditions,
o        prevailing interest rates,

o        availability of alternative financing, and
o        homeowner mobility.

         In addition, all of the loans have due-on-sale provisions, which the
servicer is required to enforce unless enforcement is not allowed 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, the loans are likely to prepay at a higher rate than if prevailing
interest rates remained at or above the interest rates of these loans.

CREDIT ENHANCEMENT MAY BE INADEQUATE

         Credit enhancement will be provided by

o        the subordination of the certificates to the notes,

o the subordination of the Class M-2 Notes to the Class M-1 and Class A Notes,
and o the subordination of the Class M-1 Notes to the Class A Notes.

         The notes are not insured by any financial guaranty insurance policy.

         If the home loans experience higher rates of delinquencies, defaults
or losses than initially expected, the amounts available from the credit
enhancement may be inadequate to cover the resulting delays or shortfalls in
payments. If the amounts available from the available credit enhancement are
inadequate, noteholders will bear the risk of any resulting delays in payment
or losses.

HOME LOAN DEFAULT RISKS

         As purchasers of notes, you are protected to the extent of the
available of credit enhancement against the risk of losses realized on the
home loans. However, in the event that the credit enhancement provides
inadequate protection, you will bear the losses on the home loans. The risks
presented by the home loans include the following:

o              Early Default- Defaults on home loans are generally expected to
               occur more frequently in the early years of their terms. The
               weighted average number of months since origination of the home
               loans as of the cut-off date is approximately ___ months, which
               is not a sufficiently long period of time to develop reliable
               performance data. Delinquencies may increase as the home loans
               become more seasoned.

o              High LTV Ratios- Most of the home loans are secured by liens on
               the mortgaged properties in which the borrowers have little or
               no equity. Approximately _____% of the home loans have original
               combined loan-to-value ratios in excess of 100%. Home loans
               with high original combined loan-to-value ratios will be more
               sensitive to declining property values than those with lower
               original combined loan-to-value ratios and therefore may
               experience a higher incidence of default. In addition, in the
               case of home loans with original combined loan-to-value ratios
               near or in excess of 100%, if the related borrowers sell their
               homes, they may be unable to repay the home loans in full from
               the sale proceeds of the financed properties and other funds
               available. Accordingly, those loans likely may experience
               higher rates of delinquencies, defaults and losses. In the case
               of loans the proceeds of which were used in whole or in part
               for debt consolidation, the related borrower may incur further
               consumer debt. This reloading of debt could impair the ability
               of the borrower ultimately to repay the home loan. o Junior
               Liens- Substantially all of the home loans are secured by liens
               junior to one or more senior liens on the related mortgaged
               properties. In general, a junior lienholder may not foreclose
               on the related mortgaged property unless it forecloses subject
               to the senior lien(s), in which case it must either pay the
               entire amount due under the senior mortgage or agree to make
               payments under the senior mortgage if the borrower is in
               default thereunder. As a result, in general, the servicer does
               not expect to foreclose on home loans secured by junior liens.

o              Limitation on Repurchase of Defective Home Loans by the Seller-
               No assurance can be given that, at any particular time, the
               seller will be capable, financially or otherwise, of
               repurchasing home loans as a result of breaches of
               representations and warranties or defects in the home loan
               files that have not been cured. If the seller does not make
               these repurchases, the indenture trustee will use reasonable
               efforts to enforce the obligations of the seller to repurchase
               defective home loans. However, there is no assurance that any
               recoveries will be adequate to fully cover amounts owing on
               them.

SERVICER DOES NOT ADVANCE DELINQUENT PAYMENTS.

         If a borrower is delinquent or in default on a home loan, no other
party will have any obligation to advance scheduled monthly payments of
principal and interest on that loan. As a result, the amount of principal and
interest received on the home loans during any particular due period may be
less than the amount of principal and interest payable on the securities on
the related payment date.

UNDERWRITING STANDARDS MAY AFFECT LOAN PERFORMANCE

         The seller's underwriting standards generally are less stringent than
those of Fannie Mae or Freddie Mac. For example, a borrower's past credit
history may not preclude the seller from originating or purchasing a loan to
that borrower, but it will reduce the size (and thus the combined
loan-to-value ratio) of the loan that the seller is willing to originate or
purchase. As a result of this approach to underwriting, the home loans in the
trust may have higher rates of delinquencies, defaults and foreclosures than
loans underwritten in accordance with Fannie Mae's or Freddie Mac's
guidelines. If loan losses occur, you may experience a loss on the notes.

SECURITY INTEREST NOT PERFECTED IN ALL HOME LOANS

         ____________ or ______________________, as applicable, will deliver
to ____________ the assignments of the home loan mortgages in recordable form
within thirty days of the closing date. The indenture trustee will deliver all
the assignments for recordation.

         _____________will deliver to the custodian the mortgage notes, the
mortgages and any assumption or modification agreements relating to the home
loans on or before the closing date and will deliver the assignments of each
mortgage in recordable form within ninety days of the closing date. However,
assignments of the mortgages to the indenture trustee will not be recorded in
_________________ and ____________. Before delivery and recordation, the
indenture trustee's interest in the mortgages, the mortgage notes and any
proceeds from the home loans may be subject to the claims of creditors or to
sale to a third party, as well as to a receiver or conservator appointed in
the event of the insolvency of ____________.

         In certain states in which the mortgaged properties are located,
failure to record the assignments of the related mortgages to the indenture
trustee will have the result of making the sale of the home loans potentially
ineffective against:

o              any creditors of __________ who may have been fraudulently or
               inadvertently induced to rely on the home loans as assets of
               __________; or

o              any purchaser of a home loan who had no notice of the prior
               conveyance to the trust if the purchaser perfects his interest
               in the loan by taking possession of the related documents or
               other evidence of indebtedness or otherwise.

In either case, the trust would be an unsecured creditor of ____________.

LIMITED HISTORICAL DELINQUENCY, LOSS AND PREPAYMENT INFORMATION

         ____________ has limited historical delinquency and default
experience for purposes of estimating the future delinquency and loss
experience of the home loans in the trust. In addition, the servicer does not
have any meaningful historical performance data available for its portfolio of
home loans similar to the home loans in the trust that are serviced for others
because they reflect a variety of underwriting guidelines.

GEOGRAPHIC CONCENTRATION OF THE LOANS MAY ADVERSELY AFFECT LOAN PERFORMANCE

         Approximately _____% of the home loans (by principal balance as of
the cut-off date) are secured by properties located in ________. To the extent
that _______ has experienced or experiences in the future weaker economic
conditions or greater rates of decline in real estate values than the United
States generally, this concentration of loans and contracts in ______ may
increase the related risks. The depositor cannot quantify the impact of any
recent property value declines on the loans in the trust or predict whether,
to what extent or for how long these declines would continue.

DO NOT RELY ON NOTE RATINGS

         The ratings of the notes will depend primarily upon an assessment by
the rating agencies of the home loans in the trust and upon the adequacy of
credit enhancement. The rating agencies may reduce, suspend or withdraw the
ratings of the notes at any time. When the rating agencies rate the notes,
they are not recommending that you purchase, hold or sell the notes, as their
ratings do not speak to the market price paid by, or the general suitability
for, a particular investor. We cannot assure you that the ratings will stay
the same for any given period of time or that the rating agencies will not
lower or withdraw them.

NOTEHOLDERS COULD BE ADVERSELY AFFECTED BY LACK OF YEAR 2000 COMPLIANCE

         As is the case with most companies using computers in their
operations, the servicer, the indenture trustee and the owner trustee are
faced with the task of preparing for the year 2000 and the risk of major
computer system failure or miscalculations. The servicer, the indenture
trustee and the owner trustee are currently engaged in various procedures to
ensure that their computer systems and software will be year 2000 compliant.
However, if they or any of their suppliers, customers, brokers or agents do
not successfully and timely achieve year 2000 compliance, the performance of
the servicer, the indenture trustee or the owner trustee could be materially
adversely affected, possibly resulting in delays in processing payments on the
home loans and a related delay in payments to you.

         Similar year 2000 problems face DTC which currently is testing the
compliance of its computer systems and software.

                                USE OF PROCEEDS

         The proceeds from the sale of the notes, net of certain expenses,
will be used by the trust to purchase the home loans from the depositor. The
depositor will use the proceeds from the sale of the loans to the trust for
the purchase of the loans from the seller. The seller in turn will use all or
a substantial portion of the proceeds from the sale of the loans for general
corporate purposes.

                           DESCRIPTION OF THE TRUST

GENERAL

         The, ________________ Home Loan Owner Trust ______-__ will be 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.
After its formation, the trust will not engage in any activity other than

o              acquiring, holding and managing the home loans and the other
               assets of the trust and proceeds from those assets,

o              issuing the notes and the non-offered certificates (together,
               the "Securities")

o              making payments on the Securities, and

o              engaging in related activities.

         On the closing date, the trust will purchase home loans (the "Home
Loans") having an aggregate principal balance of approximately $______________
(the "Original Pool Principal Balance") as of the cut-off date from the
depositor pursuant to a sale and servicing agreement to be dated as of
_________ 1, _______, the "Sale and Servicing Agreement"), among the trust,
the depositor, the seller, the servicer, the co-owner trustee, the custodian
and the indenture trustee. The depositor will purchase the Home Loans from the
Seller on the closing date pursuant to a home loan purchase agreement dated as
of _________ 1, ______ (the "Home Loan Purchase Agreement") between the seller
and the depositor.

         The assets of the Trust will consist primarily of the Home Loans. The
assets of the Trust will also include:

o              payments of accrued interest and principal collected in respect
               of the Home Loans received after the Cut-Off Date;

o              amounts on deposit in the Collection Account (excluding
               investment income thereon), Note Payment Account and
               Certificate Distribution Account;

o              the related Home Loan Files and credit files; and

o              certain other ancillary or incidental funds, rights and
               properties related to the foregoing. On the closing date, the
               trust will include the unpaid principal balance of each Home
               Loan as of the cut-off date (the "Cut-Off Date Principal
               Balance"). The "Principal Balance" of a Home Loan on any day is
               equal to its Cut-Off Date Principal Balance, minus all
               principal reductions credited against the principal balance of
               that Home Loan since such cut-off date; provided, however, that
               the Principal Balance of a Liquidated Home Loan will be zero.
               With respect to any date, the "Pool Principal Balance" will be
               equal to the aggregate Principal Balance of the Home Loans as
               of that date.

         The servicer will be required to service the Home Loans pursuant to
the Sale and Servicing Agreement (collectively, with the Indenture, the
Administration Agreement, the Home Loan Purchase Agreement and the Trust
Agreement, the "Transfer and Servicing Agreements") and will be compensated
for its services as described in this prospectus supplement under "Description
of the Transfer and Servicing Agreements--Servicing".

         The trust's principal offices are located in Wilmington, Delaware, in
care of _____________________, as owner trustee, at the address set forth
below under "--The Owner Trustee and Co-Owner Trustee."

THE OWNER TRUSTEE AND CO-OWNER TRUSTEE

         ____________________ will act not in its individual capacity but
solely as the owner trustee under the Trust Agreement. __________________ is a
Delaware _____________________ and its principal offices are located at
____________________________________, Delaware ________.

         Certain functions of the owner trustee under the Trust Agreement and
the Sale and Servicing Agreement will be performed by

_________________________, in its capacity as co-owner trustee, including
maintaining the Certificate Distribution Account and making distributions from
that account.

         ______________________ will also perform certain additional
administrative functions on behalf of the trust pursuant to the terms of an
administration agreement dated as of _________ 1, ______ (the "Administration
Agreement") among the trust, _______________________ and ___________, as
co-administrator (the "Co-Administrator"). ______________________ will also
perform custodial functions as custodian (in such capacity, the "Custodian")
on behalf of the trust pursuant to the terms of the Sale and Servicing
Agreement.

                              THE HOME LOAN POOL

GENERAL

         The Home Loan Pool will consist of the Home Loans conveyed to the
trust. The Home Loans will consist of loans for which the related net proceeds
were used to finance

o        property improvements,

o        debt consolidation, or

o        a combination of property improvements, debt consolidation, cash-out,
         credit insurance premiums, origination costs or other consumer
         purposes. Substantially all of the Mortgage, deeds of trust and other
         security instruments ("Mortgages") securing the Home Loans will be
         junior in priority to one or more senior liens on the related
         mortgaged properties, which will consist primarily of owner-one-to
         four occupied single family residences. Substantially all of the Home
         Loans will be secured by liens on Mortgaged Properties in which the
         borrowers have little or no equity (i.e., the related combined
         loan-to-value ratios approach or exceed 100%).

         "Combined loan-to-value ratio" means, with respect to any Home Loan,
the fraction, expressed as a percentage, the numerator of which is the
principal balance of that loan at origination plus, in the case of a junior
lien Home Loan, the aggregate outstanding principal balance of the related
senior lien loans on the date of origination of that Home Loan, and the
denominator of which is the appraised or stated value of the related Mortgaged
Property at the time of origination of that Home Loan (determined as described
in this prospectus supplement under "The Seller--Underwriting Criteria").

         For a description of the underwriting criteria applicable to the Home
Loans, see "The Seller--Underwriting Criteria" in this prospectus supplement.
All of the Home Loans were acquired by the seller and, pursuant to the Home
Loan Purchase Agreement, sold by the seller to the depositor and, pursuant to
the Sale and Servicing Agreement, sold by the depositor to the trust. Pursuant
to the Indenture, the trust will pledge and assign the Home Loans to the
indenture trustee for the benefit of the Noteholders. The trust will be
entitled to all payments of interest and principal and all proceeds received
in respect of the Home Loans on or after the cut-off date.

PAYMENTS ON THE HOME LOANS

         Each Home Loan provides for a schedule of payments that if timely
paid, will be, sufficient to amortize fully the principal balance of that loan
on or before its maturity date. The scheduled monthly payment dates of the
Home Loans vary. Each Home Loan bears interest at a fixed rate (the "Home Loan
Rate"). Interest on the Home Loans will accrue on an "actuarial interest"
method. No Home Loan provides for deferred interest or negative amortization.

         The "actuarial interest" method provides that interest is charged and
payments are due as of a scheduled day each month that is fixed at the time of
origination, and payments received after a grace period following such
scheduled day are subject to late charges. A scheduled payment on a Home Loan
received either earlier or later than its scheduled due date will not affect
the amortization schedule or the relative application of the payment to
principal and interest of the loan.

         Certain borrowers are covered by credit life insurance policies and
involuntary unemployment insurance policies, which provide for payment in full
of the outstanding principal balance of the related Home Loans in the event of
the accidental death or disability of the borrower, or for payment of the
applicable monthly payment (up to $500 per month) in the case of employment
interruption. The credit life insurance policies and involuntary unemployment
insurance policies generally have terms of five years. If a borrower covered
by such a policy elects to cancel it, the amount of the premium refund payable
in connection with the cancellation will be applied as a principal payment on
the related Home Loan. Any proceeds received by the trust in respect of those
types of insurance policies will affect the rate of prepayments on the Home
Loans. See "Prepayment and Yield Considerations" in this prospectus
supplement.

CHARACTERISTICS OF THE HOME LOANS

         Set forth below is certain statistical information regarding
characteristics of the Home Loans expected to be included in the Home Loan
Pool as of the date of this prospectus supplement. Prior to the closing date,
the Seller may remove any of the Home Loans intended for inclusion in the Home
Loan Pool, substitute comparable loans, or add comparable loans to the pool;
provided, however, that the aggregate Principal Balance of Home Loans that are
removed, replaced or added will not exceed 5% of the Pool Principal Balance.
As a result, the statistical information presented below regarding the
characteristics of the Home Loans expected to be included in the Home Loan
Pool may vary in certain respects from comparable information based on the
actual composition of the Home Loan Pool at the closing date. A schedule of
the Home Loans included in the Home Loan Pool as of the closing date will be
attached to the Sale and Servicing Agreement.

         The Home Loans expected to be included in the Home Loan Pool will
consist of approximately ________ loans having a Pool Principal Balance of
approximately $__________. Approximately _____% of the Home Loans by Cut-Off
Date Principal Balance were 30-59 days delinquent in payment as of the cut-off
date. Approximately _____% of the Home Loans by Cut-Off Date Principal Balance
were 60 days or more delinquent in payment as of the cut-off date.

         Except as provided in the second preceding paragraph, the Home Loans
are expected to have the approximate characteristics as of the cut-off date
set forth in the tables beginning on the following page. The sums of the
amounts and percentages in the following tables may not equal the totals shown
due to rounding.

         Wherever reference is made in this prospectus supplement to a
percentage of the Home Loans, such percentage is determined (unless otherwise
specified) on the basis of the Original Pool Principal Balance.

<PAGE>

                                HOME LOAN RATES
<TABLE>
<CAPTION>

                                                                                                       PERCENT OF
                                                                                    AGGREGATE            TOTAL
RANGE OF HOME                                                      NUMBER OF        PRINCIPAL         BY AGGREGATE
LOAN RATES (%)                                                    HOME LOANS         BALANCE       PRINCIPAL BALANCE

<S>                                                               <C>             <C>                <C>
10.51 to 11.00.............................................                        $                             %
11.01 to 11.50.............................................
11.51 to 12.00.............................................
12.01 to 12.50.............................................
12.51 to 13.00.............................................
13.01 to 13.50.............................................
13.51 to 14.00.............................................
14.01 to 14.50.............................................
14.51 to 15.00.............................................
15.01 to 15.50.............................................
15.51 to 16.00.............................................
16.01 to 16.50.............................................
16.51 to 17.00.............................................
17.01 to 17.50.............................................
17.51 to 18.00.............................................
                                                                ---------------   ---------------  -------------
      Total................................................                                              100.00%
                                                                ===============   ===============  =============
</TABLE>

         The weighted average Home Loan Rate of the Home Loans as of the
cut-off date was approximately _____% per annum.

                          CURRENT PRINCIPAL BALANCES
<TABLE>
<CAPTION>

                                                                                                       PERCENT OF
                                                                                    AGGREGATE            TOTAL
RANGE OF CUT-OFF DATE                                              NUMBER OF        PRINCIPAL         BY AGGREGATE
PRINCIPAL BALANCES ($)                                            HOME LOANS         BALANCE       PRINCIPAL BALANCE
- ----------------------                                            ----------         -------       -----------------

<S>                                                               <C>               <C>             <C>
Up to 10,000.00............................................
10,000.01 to 20,000.00.....................................
20,000.01 to 30,000.00.....................................
30,000.01 to 40,000.00.....................................
40,000.01 to 50,000.00.....................................
50,000.01 to 60,000.00.....................................
60,000.01 to 70,000.00.....................................
70,000.01 to 80,000.00.....................................
80,000.01 to 90,000.00.....................................
                                                                ----------------  ---------------   ---------------
      Total................................................                                             100.00%
                                                                ================  ===============   ===============
</TABLE>

         The average principal balance of the Home Loans as of the cut-off
date was approximately $_________.

<PAGE>

                       ORIGINAL LOAN PRINCIPAL BALANCES
<TABLE>
<CAPTION>

                                                                                    AGGREGATE       PERCENT OF TOTAL
RANGE OF CUT-OFF DATE                                              NUMBER OF        PRINCIPAL         BY AGGREGATE
PRINCIPAL BALANCES ($)                                            HOME LOANS         BALANCE       PRINCIPAL BALANCE
- ----------------------                                            ----------         -------       -----------------

<S>                                                               <C>              <C>             <C>
Up to 10,000.00............................................
10,000.01 to 20,000.00.....................................
20,000.01 to 30,000.00.....................................
30,000.01 to 40,000.00.....................................
40,000.01 to 50,000.00.....................................
50,000.01 to 60,000.00.....................................
60,000.01 to 70,000.00.....................................
70,000.01 to 80,000.00.....................................
80,000.01 to 90,000.00.....................................
                                                                ----------------   ---------------   -----------
      Total................................................                                             100.00%
                                                                ================   ===============   ===========
</TABLE>

         The average principal balance of the Home Loans at origination was
approximately $_________.

                          REMAINING TERMS TO MATURITY
<TABLE>
<CAPTION>

                                                                                    AGGREGATE       PERCENT OF TOTAL
RANGE OF REMAINING                                                 NUMBER OF        PRINCIPAL         BY AGGREGATE
TERM TO MATURITY (MONTHS)                                         HOME LOANS         BALANCE       PRINCIPAL BALANCE

<S>                                                               <C>              <C>             <C>
   0 to   48................................................
  49 to   ................................................60
  61 to 120.................................................
121 to 180..................................................
181 to 240..................................................
241 to 300..................................................
                                                                ---------------- ------------------     -------
      Total.................................................                                            100.00%
                                                                ================ ==================     =======
</TABLE>

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

                           ORIGINAL TERM TO MATURITY
<TABLE>
<CAPTION>

                                                                                    AGGREGATE       PERCENT OF TOTAL
RANGE OF MONTHS                                                    NUMBER OF        PRINCIPAL         BY AGGREGATE
SINCE ORIGINATION                                                 HOME LOANS         BALANCE       PRINCIPAL BALANCE

<S>                                                               <C>              <C>            <C>
   0  to 60................................................
  61 to120.................................................
121 to 180.................................................
181 to 240.................................................
241 to 300.................................................
                                                                --------------   ----------------    ----------
      Total................................................                                             100.00%
                                                                ==============   ================    ==========
</TABLE>

         The weighted original term to maturity of the Home Loans as of the
cut-off date was approximately ___ months.

<PAGE>

                           GEOGRAPHIC CONCENTRATION
<TABLE>
<CAPTION>
                                                                                                   PERCENTAGE OF TOTAL
                                                          NUMBER OF        AGGREGATE PRINCIPAL         BY AGGREGATE
                        STATE                            HOME LOANS              BALANCE            PRINCIPAL BALANCE

<S>                                                      <C>               <C>                     <C>
Alabama..............................................
Alaska...............................................
Arizona..............................................
Arkansas.............................................
California...........................................
Colorado.............................................
Connecticut..........................................
Delaware.............................................
Florida..............................................
Georgia..............................................
Idaho................................................
Illinois.............................................
Indiana..............................................
Iowa.................................................
Kansas...............................................
Kentucky.............................................
Louisiana............................................
Maine................................................
Maryland.............................................
Massachusetts........................................
Michigan.............................................
Minnesota............................................
Mississippi..........................................
Missouri.............................................
Montana..............................................
Nebraska.............................................
Nevada...............................................
New Hampshire........................................
New Jersey...........................................
New Mexico...........................................
New York.............................................
North Carolina.......................................
North Dakota.........................................
Ohio.................................................
Oklahoma.............................................
Oregon...............................................
Pennsylvania.........................................
Rhode Island.........................................
South Carolina.......................................
South Dakota.........................................
Tennessee............................................
Texas................................................
Utah.................................................
Virginia.............................................
Washington...........................................
West Virginia........................................
Wisconsin............................................
Wyoming..............................................  ---------------------    ---------------------    -------
      Total..........................................                                                    100.00%
                                                       =====================    =====================    =======
</TABLE>

CREDIT SCORES*

<TABLE>
<CAPTION>

                                                                                     AGGREGATE       PERCENT OF TOTAL
RANGE OF                                                           NUMBER OF         PRINCIPAL         BY AGGREGATE
CREDIT SCORES                                                     HOME LOANS          BALANCE        PRINCIPAL BALANCE

<S>                                                               <C>              <C>              <C>
620 to 639.................................................
640 to 659.................................................
660 to 679.................................................
680 to 699.................................................
700 to 719.................................................
720 to 739.................................................
740 to 759.................................................
760 to 779.................................................
780 to 799.................................................
Greater than or equal to 800...............................
                                                                ---------------   ----------------      ----------
      Total................................................                                               100.00%
                                                                ===============   ================      ==========
</TABLE>

- -----------
   *Determined prior to origination of the related Home Loan.

The weighted average Credit Score of the Home Loans as of the cut-off date was
approximately ___.

                             DEBT-TO-INCOME RATIOS
<TABLE>
<CAPTION>

                                                                                     AGGREGATE       PERCENT OF TOTAL
RANGE OF                                                           NUMBER OF         PRINCIPAL         BY AGGREGATE
DEBT-TO-INCOME RATIOS(%)                                          HOME LOANS          BALANCE        PRINCIPAL BALANCE

<S>                                                               <C>                <C>             <C>
  5.01 to 10.00............................................
10.01 to 15.00.............................................
15.01 to 20.00.............................................
20.01 to 25.00.............................................
25.01 to 30.00.............................................
30.01 to 35.00.............................................
35.01 to 40.00.............................................
40.01 to 45.00.............................................
45.01 to 50.00.............................................
50.01 to 55.00.............................................
55.01 to 60.00.............................................
                                                                -----------------     ----------------    --------
      Total................................................                                               100.00%
                                                                ==================    ================    ========
</TABLE>

         The weighted average debt-to-income ratio of the Home Loans as of the
cut-off date was approximately _____%.

<PAGE>

                         COMBINED LOAN-TO-VALUE RATIOS
<TABLE>
<CAPTION>

                                                                                     AGGREGATE       PERCENT OF TOTAL
RANGE OF COMBINED                                                  NUMBER OF         PRINCIPAL         BY AGGREGATE
LOAN-TO-VALUE RATIOS(%)                                           HOME LOANS          BALANCE        PRINCIPAL BALANCE

<S>                                                               <C>                <C>             <C>
  15.01 to  20.00..........................................
  25.01 to  30.00..........................................
  30.01 to  35.00..........................................
  35.01 to  40.00..........................................
  40.01 to  45.00..........................................
  45.01 to  50.00..........................................
  50.01 to  55.00..........................................
  55.01 to  60.00..........................................
  60.01 to  65.00..........................................
  65.01 to  70.00..........................................
  70.01 to  75.00..........................................
  75.01 to  80.00..........................................
  80.01 to  85.00..........................................
  85.01 to  90.00..........................................
  90.01 to  95.00..........................................
  95.01 to 100.00..........................................
100.01 to 105.00...........................................
105.01 to 110.00...........................................
110.01 to 115.00...........................................
115.01 to 120.00...........................................
120.01 to 125.00...........................................
125.01 to 130.00...........................................
Greater than 130.00........................................
                                                                ----------------   ------------------   --------
      Total................................................                                              100.00%
                                                                ================   ===================   ========
</TABLE>


MORTGAGED PROPERTY TYPES
<TABLE>
<CAPTION>

                                                                                     AGGREGATE       PERCENT OF TOTAL
                                                                   NUMBER OF         PRINCIPAL         BY AGGREGATE
PROPERTY TYPE                                                     HOME LOANS          BALANCE        PRINCIPAL BALANCE

<S>                                                              <C>                <C>             <C>
Single Family..............................................
Condominium................................................
Multifamily................................................
Manufactured housing.......................................
Two Families...............................................
                                                                --------------    ------------        -----------
      Total................................................                                               100.00%
                                                                ==============    =============       ===========
</TABLE>

<PAGE>

                                 LIEN POSITION
<TABLE>
<CAPTION>
                                                                                    AGGREGATE       PERCENT OF TOTAL
                                                                  NUMBER OF         PRINCIPAL         BY AGGREGATE
LIEN POSITION                                                     HOME LOANS          BALANCE        PRINCIPAL BALANCE

<S>                                                             <C>                 <C>             <C>
First Lien.................................................
Second Lien................................................
Third Lien.................................................
                                                                ----------------    ---------------     ----------
      Total................................................                                               100.00%
                                                                ================    ================    ==========
</TABLE>

OCCUPANCY TYPE

<TABLE>
<CAPTION>

                                                                                    AGGREGATE       PERCENT OF TOTAL
                                                                   NUMBER OF         PRINCIPAL         BY AGGREGATE
OCCUPANCY TYPE                                                    HOME LOANS          BALANCE        PRINCIPAL BALANCE

<S>                                                              <C>                <C>            <C>
Owner Occupied.............................................
Non-Owner Occupied.........................................

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

THE SELLER

GENERAL

         __________________________ is a ___________________________ with its
principal offices at ______________________________ (telephone: -------------).

     [Seller Information]

PURCHASE OF HOME LOANS

         _____________ purchased the Home Loans from originators which had
been contacted by ______________________________, a __________________ with
its principal offices located in _____________________. In connection with
____________'s purchase of the Home Loans, ____________, through its
subsidiary, ________________, a _____________________, re-underwrote the Home
Loans in accordance with the re-underwriting guidelines for
______________________ Loan program.

UNDERWRITING CRITERIA

     [Description of Underwriting Criteria]

REPURCHASE OR SUBSTITUTION OF HOME LOANS

         The trust will have the option after the closing date to deposit
monies into the Collection Account and release from the lien of the Indenture
any Home Loan incident to foreclosure or default of that loan. The seller will
be obligated either to repurchase any Defective Home Loan or to remove such
Defective Home Loan and substitute a Qualified Substitute Home Loan (as
defined below). The purchase or repurchase of any Home Loan in this way
(rather than the replacement thereof through substitution) will result in
accelerated principal payments on the Securities.

         The seller is required (i) within 60 days after discovery or notice
thereof to cure in all material respects any breach of the representations or
warranties made with respect to a Home Loan (a "Defective Home Loan") or (ii)
on or before the Determination Date next succeeding the end of that 60-day
period, to repurchase that Defective Home Loan at a price (the "Purchase
Price") equal to the Principal Balance of the Defective Home Loan as of the
date of repurchase, plus all accrued and unpaid interest on the Defective Home
Loan to and including the Due Date in the most recent Due Period computed at
the applicable Home Loan Rate. In lieu of repurchasing a Defective Home Loan,
the Seller may replace such Defective Home Loan with one or more Qualified
Substitute Home Loans. If the aggregate outstanding principal balance of the
Qualified Substitute Home Loan(s) is less than the outstanding principal
balance of the Defective Home Loan(s), the seller will also deposit in the
Collection Account an amount (a "Substitution Adjustment") equal to that
shortfall, which will result in a prepayment of principal on the Securities
then entitled to receive principal in the amount of that shortfall. As used in
this prospectus supplement, a "Qualified Substitute Home Loan" is a home loan
that

(i)            has an interest rate that differs from the Home Loan Rate for
               the Defective Home Loan it replaces (each, a "Deleted Home
               Loan") by no more than one percentage point,

(ii)           matures not more than one year later than and not more than one
               year earlier than the Deleted Home Loan,

(iii)          has a principal balance (after application of all payments
               received on or prior to the date of the substitution) equal to
               or less than the Principal Balance of the Deleted Home Loan as
               of such date,

(iv)           has a lien priority no lower than the Deleted Home Loan,

(v)            complies as of the date of substitution with each
               representation and warranty set forth in the Home Loan Purchase
               Agreement with respect to the Home Loans, and

(vi)           has a borrower with a comparable credit grade classification to
               that of the borrower under the Deleted Home Loan; provided,
               that with respect to a substitution of multiple loans, items
               (i), (ii), (iii) and (vi) above may be considered on an
               aggregate or weighted average basis.

         No assurance can be given that, at any particular time, the seller
will be capable, financially or otherwise, of repurchasing Defective Home
Loans or substituting Qualified Substitute Home Loans for Defective Home Loans
in the manner described above. If the seller repurchases, or is obligated to
repurchase, Defective Home Loans from any additional series of asset backed
securities, the financial ability of the seller to repurchase Defective Home
Loans from the trust may be adversely affected. In addition, other events
relating to the seller and its mortgage lending and consumer finance
operations can occur that would adversely affect the financial ability of the
seller to repurchase Defective Home Loans from the trust, including without
limitation the sale or other disposition of all or any significant portion of
its assets. If the servicer or the indenture trustee is unable to collect all
amounts due to the trust in respect of a Defective Home Loan, the resulting
loss will be borne by Noteholders to the extent that the loss is not otherwise
covered by amounts available from the applicable credit enhancement. See "Risk
Factors-- Potential Inadequacy of Credit Enhancement" in this prospectus
supplement.

DELINQUENCY AND FORECLOSURE EXPERIENCE OF ___________

         The seller has no historical delinquency and default experience that
may be referred to for purposes of estimating the future delinquency and loss
experience of the Home Loans underwritten pursuant to _______________ Loan
Program described in this prospectus supplement. The seller began acquiring
home loans comparable to the Home Loans in ________________. Accordingly,
there is insufficient historical delinquency, bankruptcy, foreclosure or
default experience that may be referred to for purposes of estimating the
future delinquency and loss experience of home loans similar to the Home
Loans. See "Risk Factors--Limited Historical Delinquency, Loss and Payment
Information" in this prospectus supplement.

DUTIES OF CO-ADMINISTRATOR DUTIES

         ___________, as Co-Administrator, will also perform certain
administrative functions on behalf of the trust pursuant to the Administration
Agreement.

                                 THE SERVICER

GENERAL

         The servicer will service the Home Loans in accordance with the terms
set forth in the Sale and Servicing Agreement and will be entitled to the
Servicing Fee and to certain additional servicing compensation. The servicer
may perform any of its obligations under the Sale and Servicing Agreement
through one or more subservicers. Notwithstanding any subservicing
arrangement, the servicer will remain liable for its servicing duties and
obligations under the Sale and Servicing Agreement as if the servicer alone
were servicing the Home Loans. The information set forth in this section has
been provided by the servicer, and neither the depositor nor the seller makes
any representation as to its accuracy or completeness.

THE SERVICER

         _________________, the servicer, is a subsidiary of _______________,
a ______________________, with its principal executive offices located in
_______________________ with assets as of ________________, ______, in excess
of $__________.

     [Servicer Information]

     Servicer Events of Default.   "Servicer Events of Default" will consist
of, subject to applicable cure periods, without limitation:

(i)            any failure of the servicer to deposit in the Collection
               Account any amount required to be deposited under the Sale and
               Servicing Agreement, which failure continues unremedied for two
               business days;

(ii)           any failure by the servicer duly to observe or perform in any
               material respect any other of its covenants or agreements in
               the Sale and Servicing Agreement, which failure continues
               unremedied for a period of 30 days after notice;

(iii)          the cumulative loss experience with respect to the Home Loans
               exceeds certain levels as specified in the Sale and Servicing
               Agreement; and

(iv)           certain events of insolvency, readjustment of debt, marshaling
               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
               or the servicer shall dissolve or liquidate, in whole or part,
               in any material respect.

         If a Servicer Event of Default occurs, the indenture trustee may, and
at the direction of (i) the holders of a majority of the then outstanding
amount of the notes, or (ii) the trust with the consent of the holders of a
majority of the then outstanding amount of the notes shall, remove the
servicer. The servicer may resign, only in accordance with the terms of the
Sale and Servicing Agreement. No removal or resignation shall become effective
until the indenture trustee or a successor servicer acceptable to the
indenture trustee shall have assumed the servicer's responsibilities and
obligations.

         The servicer may not assign its obligations under the Sale and
Servicing Agreement, in whole or in part, unless it shall have first obtained
the written consent of the indenture trustee, which consent shall not be
unreasonably withheld; provided, that any assignee must meet the eligibility
requirements for a successor servicer set forth in the Sale and Servicing
Agreement.

     Delinquency and Loss Experience of the Servicer

         _______________ has been servicing home loans similar to the Home
Loans since _______________. ____________ does not have available for
distribution loss and delinquency information with respect to its aggregate
portfolio of home loans similar to the Home Loans which are serviced for
others because they were underwritten pursuant to a variety of underwriting
guidelines of many different originators and aggregating their loss and
delinquency experience would not provide meaningful statistics for comparison
to the Home Loans. However, the servicer does maintain loss and delinquency
information with respect to each portfolio it services for others. See "Risk
Factors--Limited Historical Delinquency, Loss and Prepayment Information" in
this prospectus supplement.

                       DESCRIPTION OF CREDIT ENHANCEMENT

SUBORDINATION AND ALLOCATION OF LOSSES

         On each Payment Date, payments of interest on the Securities will be
made,

         first to the Class A Notes and the Class A-IO Certificates pro rata
(based on the amount of interest payable thereon on such Payment Date),

         second to the Class M-1 Notes,

         third to the Class M-2 Notes,

         fourth to the Class B-1 Certificates,

         fifth to the Class B-2 Certificates,

         sixth to the Class B-3 Certificates and

         seventh to the Class B-4 Certificates.

         No interest will be paid to a Security until all required interest
payments have been made to each Security with a higher order of priority. On
each Payment Date, payments of principal on the Securities will be made,

         first to the Class A Notes, until the Class Principal Balance thereof
is reduced to the Class A Optimal Principal Balance,

         second to the Class M-1 Notes, until the Class Principal Balance
thereof is reduced to the Class M-1 Optimal Class Principal Balance,

         third to the Class M-2 Notes, until the Class Principal Balance
thereof is reduced to the Class M-2 Optimal Principal Balance,

         fourth to the Class B-1 Certificates, until the Class Principal
Balance thereof is reduced to the Class B-1 Optimal Principal Balance,

         fifth to the Class B-2 Certificates, until the Class Principal
Balance thereof is reduced to the Class B-2 Optimal Principal Balance,

         sixth to the Class B-3 Certificates, until the Class Principal
Balance thereof is reduced to the Class B-3 Optimal Principal Balance, and

         seventh to the Class B-4 Certificates, until the Class Principal
Balance thereof is reduced to the Class B-4 Optimal Principal Balance.

         The rights of the holder of the Residual Interest Certificate to
receive distributions on any Payment Date will be subordinate to the rights of
the other Securityholders. The subordination described above is intended to
enhance the likelihood of the regular receipt of interest and principal due to
the holders of the Notes and to afford them protection against losses on the
Home Loans. See "RISK FACTORS--Potential Inadequacy of Credit Enhancement" in
this prospectus supplement.

         On each Payment Date, the "Allocable Loss Amount" will be equal to
the excess, if any, of (a) the aggregate of the outstanding principal balances
of the Securities (after giving effect to all payments on such Payment Date)
over (b) the Pool Principal Balance as of the end of the preceding Due Period.
On each Payment Date, any Allocable Loss Amount will be applied in reduction
of the Class Principal Balance of,

         first the Class B-4 Certificates, until the Class Principal Balance
thereof is reduced to zero,

         second the Class B-3 Certificates, until the Class Principal Balance
thereof is reduced to zero,

         third the Class B-2 Certificates, until the Class Principal Balance
thereof is reduced to zero,

         fourth the Class B-1 Certificates, until the Class Principal Balance
thereof is reduced to zero,

         fifth the Class M-2 Notes, until the Class Principal Balance thereof
is reduced to zero, and

         sixth the Class M-1 Notes, until the Class Principal Balance thereof
is reduced to zero. No Allocable Loss Amounts will be allocated to the Class A
Notes.

         On each Payment Date, a Class of Securities which previously had
Allocable Loss Amounts allocated to it will be entitled to receive any
Deferred Amounts available on such Payment Date, up to the amount of any
unreimbursed allocation of Allocable Loss Amounts, in the following order of
priority,

         first to the Class M-1 Notes,

         second to the Class M-2 Notes,

         third to the Class B-1 Certificates,

         fourth to the Class B-2 Certificates,

         fifth to the Class B-3 Certificates and

         sixth to the Class B-4 Certificates.

         "Deferred Amounts" for any Payment Date will equal any amounts
remaining after giving effect to the distributions in clauses (i) through
(xvi) under "Description of the Transfer and Servicing Agreements--Priority of
Distributions" herein.

                         DESCRIPTION OF THE SECURITIES

GENERAL

         The trust will issue the Class A Notes, the Class M-1 Notes and the
Class M-2 Notes pursuant to the Indenture. The trust will also issue the Class
A-IO Certificates, the Class B-1 Certificates, the Class B-2 Certificates, the
Class B-3 Certificates, the Class B-4 Certificates and the Residual Interest
Certificates pursuant to the trust agreement dated as of __________ 1, _______
(the "Trust Agreement") among the depositor, the owner trustee and the
co-owner trustee. The notes will be secured by the assets of the trust
pursuant to the indenture. The certificates will represent the ownership
interest in the trust. The certificates are not being offered by this
prospectus supplement.

         On each Payment Date, the indenture trustee or its designee and the
owner trustee or its designee will pay to the persons in whose names the
Securities are registered on the last business day of the month immediately
preceding the month of the related Payment Date (the "Record Date") the
portion of the aggregate payment to be made to each Securityholder as
described below. A "Certificateholder" is a holder of record of any class of
certificates as of the related Record Date. A "Noteholder" is a holder of
record of any class of notes as of the related Record Date. A "Securityholder"
is either a Certificateholder or a Noteholder. Payments on the notes will be
made to Beneficial Owners only through DTC and its Participants (except under
certain limited circumstances).

BOOK-ENTRY AND DEFINITIVE NOTES

         The notes will be issued in the form of beneficial interests in one
or more restricted global certificates (the "Book-Entry Notes"), deposited
with a custodian for The Depository Trust Company ("DTC" and, together with
any successor depository selected by the depositor, the "Depository"). The
notes will not be issued in bearer form. Beneficial interests in the notes may
be held in denominations of $25,000 or any greater integral multiples of $1.
The registered holders of the notes are sometimes referred to in this section
as "Noteholders" and the owners of beneficial interests in the Book-Entry
Notes as "Note Owners".

         BOOK-ENTRY NOTEs. The notes will be represented initially by one or
more Book-Entry Notes and will be deposited with DTC or its custodian and
registered in the name of Cede & Co., as nominee of DTC. 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 New York Uniform Commercial Code and a "clearing agency"
registered pursuant to Section 17A of the Securities Exchange Act of 1934, as
amended. DTC was created to hold securities for its participating
organizations ("Participants") and to facilitate the clearance and settlement
of securities transactions between Participants through electronic
book-entries, thereby eliminating the need for physical movement of
certificates. Participants include securities brokers and dealers, banks,
trust companies and clearing corporations. Indirect access to the DTC system
also is available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("Indirect Participants").

         Owners of beneficial interests in Book-Entry Notes that are not
Participants or Indirect Participants of DTC who desire to purchase, sell or
otherwise transfer ownership of, or other interests in, notes may do so only
through Participants and Indirect Participants. In addition, Note Owners will
receive all distributions of principal of and interest on the notes through
Participants, as described below. It is anticipated that the only "Noteholder"
of record of the Book-Entry Notes will be Cede & Co., as nominee of DTC. Note
Owners will not be recognized by the Indenture Trustee as Noteholders, as such
term is used in the Indenture, and Note Owners will be permitted to exercise
the rights of Noteholders only indirectly through DTC and its Participants.

         Under the rules, regulations and procedures creating and affecting
DTC and its operations (the "Rules"), DTC is required to make book-entry
transfers of Book-Entry Notes among Participants on whose behalf it acts with
respect to the Book-Entry Notes. Participants and Indirect Participants with
which Note Owners have accounts with respect to the notes similarly are
required to make book-entry transfers and receive and transmit distributions
on behalf of their respective Note Owners. Accordingly, although Note Owners
will not hold physical certificates for Notes represented by the Book-Entry
Notes, the Rules provide a mechanism by which Note Owners will receive
payments and will be able to transfer their interests in the notes.

         Because DTC can act only on behalf of Participants, who in turn act
on behalf of Indirect Participants and certain banks, the ability of a holder
to pledge Book-Entry Notes to persons or entities that do not participate in
the DTC system, or to otherwise act with respect to such Book-Entry Notes, may
be limited due to the lack of a physical certificate.

         DTC has advised the trust that, unless and until physical notes are
issued in registered form, it will take any action permitted to be taken by a
Noteholder under the Indenture only at the direction of one or more
Participants to whose accounts with DTC the Book-Entry Notes are credited. DTC
may take conflicting actions with respect to other undivided interests to the
extent that the actions are taken on behalf of Participants whose holdings
include such undivided interests.

         Except as required by law, none of the depositor, the trust, the
owner trustee, the seller, the servicer, the co-owner trustee or the indenture
trustee will have any liability for any aspect of the records relating to or
distributions made on account of beneficial ownership interests in the
Book-Entry Notes held by Cede & Co., as nominee for DTC, or for maintaining,
supervising or reviewing any records relating to those beneficial ownership
interests.

         PHYSICAL NOTES. Physical notes will be issued in registered form to
Noteholders, or their nominees, rather than to DTC, only if (i) DTC advises
the indenture trustee in writing that DTC is no longer willing or able to
discharge properly its responsibilities as nominee and Depository with respect
to notes and the indenture trustee is unable to locate a qualified successor;
(ii) the trust, at its sole option and with the consent of the indenture
trustee, elects to terminate the book-entry system through DTC; or (iii) after
the occurrence of any Indenture Event of Default, DTC, at the direction of
Noteholders having a majority in interest of the notes, advises the indenture
trustee in writing that the continuation of a book-entry system through DTC
(or its successor) to the exclusion of any physical securities being issued to
Noteholders is no longer in the best interest of Noteholders. Upon issuance in
registered form of physical notes, the notes will be transferable directly
(and not exclusively on a book-entry basis), and registered holders will deal
directly with the indenture trustee with respect to transfers, notices and
distributions.

         The holder of any physical note may exchange the same in whole or in
part (in an original principal amount equal to $25,000 or any greater integral
multiple of $1) for other physical notes or, if the holder is entitled to hold
an interest in Book-Entry Notes (subject to the rules and procedures of DTC),
for a beneficial interest in Book-Entry Notes by surrendering the physical
note to the indenture trustee (and completing the form of transfer on the
reverse of the note) together with any certificate or other required
documentation. No service charge will be imposed for any registration of
transfer or exchange, but the indenture trustee may require payment of a sum
sufficient to cover any tax or other governmental charge imposed in this
connection.

PAYMENTS

         For the definitions of certain of the defined terms used in the
following subsection, see "--Related Definitions" below.

         AVAILABLE COLLECTION AMOUNT. Payments on the Securities on each
Payment Date will be made from the Available Collection Amount. The Available
Collection Amount will be calculated on the second business day prior to each
Payment Date (each such day, a "Determination Date"). The indenture trustee
will withdraw from the Collection Account for deposit in the Note Payment
Account and the Certificate Distribution Account the Available Collection
Amount on the business day prior to each Payment Date. With respect to each
Payment Date, the "Available Collection Amount" is the sum of

(i)               all amounts received in respect of the Home Loans or paid by
                  the trust or the seller (exclusive of amounts not required
                  to be deposited in or permitted to be withdrawn from the
                  Collection Account pursuant to the Sale and Servicing
                  Agreement) during the related Due Period (and, in the case
                  of amounts required to be paid by the seller in connection
                  with the purchase or substitution of a Defective Home Loan
                  or amounts paid by the trust for the repurchase of a Home
                  Loan incident to default, foreclosure or imminent default,
                  deposited in the Collection Account on or before the related
                  Determination Date), and

(ii)              with respect to the final Payment Date, or an early
                  redemption or purchase of the Securities by the Residual
                  Interest Certificateholder or the servicer, the Termination
                  Price.

         PAYMENTS OF INTEREST. Interest on the Class Principal Balance (or
Class Notional Balance) of each Class of Securities will accrue during each
Accrual Period at the applicable Interest Rate described in this prospectus
supplement, and will be payable to Securityholders on each Payment Date,
commencing in ____________. The "Accrual Period" for each class of Securities
will be the calendar month preceding the month in which the related Payment
Date occurs. Interest on each class of Securities will be calculated on the
basis of a 360-day year of twelve 30-day months.

         The Interest Rate on any Class A-IO Certificate for any Payment Date
will be equal to the excess of (a) the Net Weighted Average Rate for such
Payment Date over (b) _____%. The "Class Notional Balance" for the Class A-IO
Certificates and any Payment Date, will equal the Pool Principal Balance as of
the first day of the related Due Period. The "Net Weighted Average Rate" with
respect to any Payment Date will be the per annum rate equal to the weighted
average (by principal balance) of the Home Loan Rates as of the first day of
the related Due Period, as reduced by the Servicing Fee Rate, owner trustee
fee rate and the indenture trustee fee rate.

         Payments of interest on the Securities will be made from the
Available Collection Amount remaining after payment of the fees payable to the
indenture trustee, the owner trustee and the co-owner trustee (the "Available
Funds"). Under certain circumstances the amount available to make interest
payments on any Payment Date could be less than the amount of interest due on
all of the Securities on that date. Any interest deficiency with respect to
any class of Securities, along with interest at the Interest Rate for that
class on the deficiency (if permitted by applicable law), will be paid to
holders of each affected class of Securities on subsequent Payment Dates to
the extent that sufficient funds are available. The Trust will remain
obligated to pay interest deficiencies on the Securities, which are carried
forward until the deficiencies have been paid. See "--Rights of Noteholders
upon Occurrence of Event of Default" below.

         PAYMENTS OF PRINCIPAL. Principal payments will be made from Available
Funds on each Payment Date in an amount equal to the Regular Principal Payment
Amount.

PAYMENT PRIORITIES ON THE SECURITIES

     See "Description of the Transfer and Servicing Agreements--Priority of
Payments" in this prospectus supplement.

RELATED DEFINITIONS

         Aggregate Liquidation Losses: With respect to any Payment Date, the
aggregate losses incurred with respect to Liquidated Home Loans from the
cut-off date through the last day of the related Due Period, after giving
effect to the receipt of any related Net Liquidation Proceeds.

         Business day: Any day other than (i) a Saturday or Sunday or (ii) a
day on which banking institutions in __________________, ___________________,
New York, New York or the city in which the corporate trust office of the
indenture trustee is located are authorized or obligated by law or executive
order to be closed.

         Certificateholder's Interest Carry-Forward Amount: With respect to
any Payment Date, the excess, if any, of the Certificateholder's Monthly
Interest Distribution Amount for the preceding Payment Date and any
Certificateholder's Interest Carry-Forward Amount remaining outstanding with
respect to prior Payment Dates (including interest on such outstanding amount
at the applicable Interest Rate if permitted by applicable law), over the
amount in respect of interest that was distributed on the Certificates on the
preceding Payment Date.

         Certificateholder's Interest Distribution Amount: With respect to any
Payment Date, the sum of the Certificateholder's Monthly Interest Distribution
Amount for that Payment Date and the Certificateholder's Interest
Carry-Forward Amount for that Payment Date; provided, however, that on the
Payment Date, if any, on which the Principal Balance of the Class B-1
Certificates is reduced to zero through application of the Allocable Loss
Amount, the amount of the Certificateholder's Interest Distribution Amount
will be equal to the amount calculated without giving effect to this proviso,
minus the portion, if any, of the Allocable Loss Amount that otherwise would
be applied to any class of notes on that Payment Date in the absence of this
proviso.

         Certificateholder's Monthly Interest Distribution Amount: With
respect to any Payment Date, the aggregate amount of interest accrued for the
related Accrual Period at the applicable Interest Rate on the Class Principal
Balance or Class Notional Balance, as applicable, of each class of
certificates immediately preceding that Payment Date.

         Class A Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, zero; and with respect to any other Payment Date,
an amount equal to 10% of the Pool Principal Balance as of the end of the
related Due Period.

         Class B-1 Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, the original Class Principal Balance of the Class
B-1 Certificates, provided that on and after the Payment Date on which the
aggregate Class Principal Balance of the notes is reduced to zero, the Class
B-1 Optimal Principal Balance for any Payment Date prior to the Stepdown Date
shall be zero; and

         with respect to any other Payment Date, the Pool Principal Balance as
of the end of the related Due Period minus the sum of (a) the aggregate of the
Class Principal Balances of the Class A Notes, the Class M-1 Notes and the
Class M-2 Notes (after taking into account any payments made on that Payment
Date to reduce the balances) and (b) __% of the Pool Principal Balance as of
the end of the related Due Period.

         Class B-2 Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, the original Class Principal Balance of the Class
B-2 Certificates, provided that on and after the Payment Date on which the
aggregate Class Principal Balance of the Notes and the Class B-1 Certificates
is reduced to zero, the Class B-2 Optimal Principal Balance for any Payment
Date prior to the Stepdown Date shall be zero; and

         with respect to any other Payment Date, the Pool Principal Balance as
of the end of the related Due Period, minus the sum of (a) the aggregate of
the Class Principal Balances of the notes and the Class B-1 Certificates
(after taking into account any payments made on such Payment Date in reduction
thereof) and (b) __% of the Pool Principal Balance as of the end of the
related Due Period.

         Class B-3 Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, the original Class Principal Balance of the Class
B-3 Certificates, provided that on and after the Payment Date on which the
aggregate Class Principal Balance of the notes, the Class B-1 Certificates and
the Class B-2 Certificates is reduced to zero, the Class B-3 Optimal Principal
Balance for any Payment Date prior to the Stepdown Date shall be zero; and

         with respect to any other Payment Date, the Pool Principal Balance as
of the end of the related Due Period, minus the sum of (a) the aggregate of
the Class Principal Balances of the notes, the Class B-1 Certificates and the
Class B-2 Certificates (after taking into account any payments made on such
Payment Date in reduction thereof) and (b) ___% of the Pool Principal Balance
as of the end of the related Due Period.

         Class B-4 Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, the original Class Principal Balance of the Class
B-4 Certificates, provided that on and after the Payment Date on which the
aggregate Class Principal Balance of the notes, the Class B-1 Certificates,
the Class B-2 Certificates and the Class B-3 Certificates is reduced to zero,
the Class B-4 Optimal Principal Balance for any Payment Date prior to the
Stepdown Date shall be zero; and

         with respect to any other Payment Date, the Pool Principal Balance as
of the end of the related Due Period, minus the sum of the aggregate of the
Class Principal Balances of the notes, the Class B-1 Certificates, the Class
B-2 Certificates and the Class B-3 Certificates (after taking into account any
payments made on such Payment Date in reduction thereof).

         Class M-1 Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, the original Class Principal Balance of the Class
M-1 Notes, provided that on and after the Payment Date on which the Class
Principal Balance of the Class A Notes is reduced to zero, the Class M-1
Optimal Principal Balance for any Payment Date prior to the Stepdown Date
shall be zero; and

         with respect to any other Payment Date, the Pool Principal Balance as
of the end of the related Due Period, minus the sum of (a) the Class Principal
Balance of the Class A Notes (after taking into account any payments made on
such Payment Date in reduction thereof) and (b) __% of the Pool Principal
Balance as of the end of the related Due Period.

         Class M-2 Optimal Principal Balance: With respect to any Payment Date
prior to the Stepdown Date, the original Class Principal Balance of the Class
M-2 Notes, provided that on and after the Payment Date on which the aggregate
Class Principal Balance of the Class A Notes and the Class M-1 Notes is
reduced to zero, the Class M-2 Optimal Principal Balance for any Payment Date
prior to the Stepdown Date shall be zero; with respect to any other Payment
Date, the Pool Principal Balance as of the end of the related Due Period,
minus the sum of (a) the aggregate of the Class Principal Balances of the
Class A Notes and the Class M-1 Notes (after taking into account any payments
made on such Payment Date in reduction thereof) and (b) __% of the Pool
Principal Balance as of the end of the related Due Period.

         Class Optimal Principal Balance:  Either of the Class A Optimal
Principal Balance or the Class M-1 Optimal Principal Balance, as applicable.

         Class Principal Balance: For each class of Securities, other than the
Class A-IO Certificates and the Residual Interest Certificate, as of any date
of determination, the balance equal to the Original Class Principal Balance
thereof reduced by (i) all amounts previously paid to the Securityholders of
such Class in reduction of the Class Principal Balance thereof on all previous
Payment Dates and (ii) any Allocable Loss Amounts previously applied thereto.

         Due Period:  With respect to each Payment Date, the calendar month
immediately preceding the month in which that Payment Date occurs.

         Insurance Proceeds: With respect to any Payment Date and any Home
Loan, the proceeds paid to the indenture trustee or the servicer by any
insurer pursuant to any insurance policy covering a Home Loan, Mortgaged
Property or REO Property or any other insurance policy that relates to a Home
Loan, net of any expenses incurred by the indenture trustee or the servicer in
connection with the collection of such proceeds and not otherwise reimbursed,
but excluding any such proceeds that are to be applied to the restoration or
repair of the Mortgaged Property or released to the borrower in accordance
with customary loan servicing procedures.

         Interest Payment Amount:  The sum of the Noteholders' Interest
Payment Amount and the Certificateholder's Interest Distribution Amount.

         Liquidated Home Loan: A defaulted Home Loan as to which the servicer
has determined that all recoverable liquidation and insurance proceeds have
been received, which will be deemed to occur upon the earlier of:

(a)            the liquidation of the related Mortgaged Property acquired
               through foreclosure or similar proceedings,

(b)            the servicer's determination in accordance with customary
               servicing practices that no further amounts are collectible
               from the Home Loan and any related collateral securing such
               Home Loan, or

(c)            any portion of a scheduled monthly payment of principal and
               interest is in excess of 180 days past due.

         Net Liquidation Proceeds: With respect to any Payment Date, any cash
amounts received in respect of Liquidated Home Loans, whether through
trustee's sale, foreclosure sale, disposition of REO, whole loan sale or
otherwise (other than Insurance Proceeds and Released Mortgaged Property
Proceeds), and any other cash amounts received in connection with the
management of the Mortgaged Properties related to defaulted Home Loans, in
each case, net of any reimbursements to the servicer made from such amounts
for any unreimbursed Servicing Fees and unreimbursed Servicing Advances
(including such Servicing Advances deemed to be nonrecoverable Servicing
Advances) made and any other fees and expenses paid in connection with the
foreclosure, conservation and liquidation of the related Liquidated Home Loans
or Mortgaged Properties.

         Noteholders' Interest Carry-Forward Amount: With respect to any
Payment Date, the excess, if any, of the Noteholders' Monthly Interest Payment
Amount for the preceding Payment Date and any Noteholders' Interest
Carry-Forward Amount remaining outstanding with respect to prior Payment Dates
(including interest on such outstanding amount at the applicable Interest Rate
if permitted by applicable law), over the amount in respect of interest that
was paid on the notes on the preceding Payment Date.

         Noteholders' Interest Payment Amount: With respect to any Payment
Date, the sum of the Noteholders' Monthly Interest Payment Amount for that
Payment Date and the Noteholders' Interest Carry-Forward Amount for that
Payment Date.

         Noteholders' Monthly Interest Payment Amount: With respect to any
Payment Date, the aggregate of interest accrued for the related Accrual Period
at the applicable Interest Rate on the Class Principal Balance of each Class
of Notes immediately preceding that Payment Date.

         Original Class Principal Balance: The principal balance for each
class of Security (other than the Class A-IO Certificates and the Residual
Interest Certificates) on the closing date.

         Regular Payment Amount: With respect to any Payment Date, the lesser
of (a) the Available Funds and (b) the sum of (i) the Interest Payment Amount
and (ii) the Regular Principal Payment Amount.

         Regular Principal Payment Amount:  With respect to each Payment Date,
an amount equal to the lesser of:

         (a)  the sum of (i) each scheduled payment of principal collected by
              the servicer in the related Due Period, (ii) all partial and
              full principal prepayments applied by the servicer during such
              Due Period, (iii) the principal portion of all Net Liquidation
              Proceeds, Insurance Proceeds and Released Mortgaged Property
              Proceeds received by the servicer during such Due Period in
              respect of any Home Loan, to the extent received on or prior to
              the date on which such Home Loan became a Liquidated Home Loan,
              (iv) that portion of the Purchase Price of any repurchased Home
              Loan allocable to principal and (v) the principal portion of any
              Substitution Adjustments required to be deposited in the
              Collection Account as of the related Determination Date; and

         (b)  the aggregate of the outstanding principal balances of the
              Securities immediately prior to such Payment Date.

         Released Mortgaged Property Proceeds: With respect to any Payment
Date and any Home Loan, the proceeds received by the servicer in connection
with (a) a taking of an entire Mortgaged Property by exercise of the power of
eminent domain or condemnation or (b) any release of part of the Mortgaged
Property from the lien of the related Mortgage, whether by partial
condemnation, sale or otherwise, which in either case are not released to the
borrower in accordance with applicable law, accepted servicing practices and
the Sale and Servicing Agreement, less unreimbursed Servicing Fees and
Servicing Advances (including such Servicing Advances deemed to be
nonrecoverable with respect to that Home Loan).

         Stepdown Date: The Payment Date occurring on the later of (i) the
first Payment Date after the Payment Date in ______________ and (ii) the
Payment Date on which the Class A Principal Balance, after giving effect to
payments of principal on that Payment Date, is less than or equal to 10% of
the Pool Principal Balance as of the end of the related Due Period; provided,
however, if the Aggregate Liquidation Losses for that Payment Date exceed ___%
of the Original Pool Principal Balance, then the Stepdown Date will be the
Payment Date on which the Class A Principal Balance, after giving effect to
payments of principal on that Payment Date, is less than or equal to __% of
the Pool Principal Balance as of the end of the related Due Period.

         Termination Price:  An amount equal to the sum, as of the related
Payment Date, of

(a)            the aggregate of the outstanding Class Principal Balances of
               the Securities plus all accrued and unpaid interest thereon at
               the applicable Interest Rates,

(b)            any Servicing Compensation due and unpaid,

(c)            any unreimbursed Servicing Advances, including such Servicing
               Advances deemed to be nonrecoverable,

(d)            any unreimbursed Deferred Amounts owed to a class of notes and

(e)            the indenture trustee, the co-owner trustee and owner trustee
               fees due and unpaid.

OPTIONAL REDEMPTION

         The Residual Interest Certificateholder may (and, if the Residual
Interest Certificateholder does not exercise its option for 30 days or more,
then the servicer may) effect an early redemption of the notes and purchase of
the certificates on any Payment Date on or after which the Pool Principal
Balance declines to 5% or less of the Original Pool Principal Balance by
depositing with the indenture trustee an amount equal to the Termination
Price. The first Payment Date on which this option may be exercised is the
"Initial Call Date" On the first Payment Date after the Initial Call Date, the
Interest Rate of each class of Securities with a Class Principal Balance will
be increased by _____% if the early redemption is not effected.

RIGHTS OF NOTEHOLDERS UPON OCCURRENCE OF EVENT OF DEFAULT

         Events of default under the Indenture (each an "Indenture Event of
Default") will include, without limitation

(i)               default for a period in excess of five days in the payment
                  of any interest on any note or default in the payment of the
                  entire Principal Balance (including any Deferred Amount to
                  the extent required to be paid under the Indenture) of any
                  note on the Maturity Date;

(ii)              default in the observance or performance of any covenant or
                  agreement of the Issuer made in the Indenture, or any
                  representation or warranty of the Issuer made in the
                  Indenture which is was not eliminated or otherwise cured,
                  for a period of 30 days after notice to the Issuer; and

(iii)             certain events of insolvency, readjustment of debt,
                  marshalling of assets and liabilities or similar proceedings
                  relating to the Issuer and certain actions by the Issuer
                  indicating insolvency, reorganization or inability to pay
                  its obligations or if the Issuer shall dissolve or
                  liquidate, in whole or in part, in any material respect.

         A failure to pay the full amount of the portion of the Noteholders'
Interest Payment Amount within five days of the Payment Date on which such
payment is due (without regard to the amount of Available Funds) will
constitute an Indenture Event of Default. Until the notes have been declared
due and payable upon an Indenture Event of Default, the holders of the notes
may not request the indenture trustee to take any action, other than the
application of Available Funds to principal and interest as provided in this
prospectus supplement, and may not otherwise take or cause any action to be
taken to enforce the obligation of the Trust to pay principal and interest on
the notes. Upon the occurrence of a Servicer Event of Default, the indenture
trustee may have the right to terminate the servicer.

         Subject to the conditions specified herein under "Description of the
Transfer and Servicing Agreements--Duties of Owner Trustee and Indenture
Trustee", upon the occurrence and continuation of an Indenture Event of
Default, Holders of the Most Senior Class (as defined in the Sale and
Servicing Agreement) of notes representing more than 66 2/3% of the then
outstanding amount of such Class of notes may exercise their remedies under
the Indenture. These remedies include (i) the right to declare the principal
of each Class of Notes to be immediately due and payable and (ii) the right to
direct the indenture trustee's actions under the Indenture to consent to the
sale of the assets pledged to secure the notes; provided, however, if the
amount payable to Noteholders from the proceeds of such sale will not be
sufficient to discharge in full all unpaid principal and interest accrued
(including any Deferred Amounts) on the outstanding notes, such direction
shall require the request of the holders of 100% of the outstanding amount of
the notes.

             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

         The following summary describes certain terms of the Home Loan
Purchase Agreement, the Indenture, the Sale and Servicing Agreement, the
Administration Agreement and the Trust Agreement (collectively, the "Transfer
and Servicing Agreements"). Copies of the Transfer and Servicing Agreements
will be filed with the Commission following the issuance of the Securities.
The summary does not purport to be complete and is subject to, and qualified
in its entirety by reference to, all the provisions of the Transfer and
Servicing Agreements. The following summary supplements, and to the extent
inconsistent therewith replaces, the description of the general terms and
provisions of the Transfer and Servicing Agreements set forth under the
heading "The Agreements" in the prospectus.

SALE AND ASSIGNMENT OF THE HOME LOANS

         On the Closing Date, the seller will sell the Home Loans (excluding,
the right to receive prepayment fees and prepayment penalties which right will
be retained by the seller) to the depositor, and the depositor will sell the
Home Loans (excluding, the right to receive prepayment fees and prepayment
penalties which right will be retained by the seller) to the trust. The trust
will, concurrently with such sale of the Home Loans, deliver or cause to be
delivered the Securities to the depositor. The trust will pledge and assign
the Home Loans to the Indenture trustee in exchange for the Notes. Each Home
Loan will be identified in a schedule appearing as an exhibit to the Sale and
Servicing Agreement.

         In addition, the seller will, as to each Home Loan, deliver or cause
to be delivered to the Custodian the related mortgage note endorsed to the
order of the indenture trustee without recourse, any assumption and
modification agreements and the Mortgage with evidence of recording indicated
thereon (except for any Mortgage not returned from the public recording
office), an assignment of the Mortgage in the name of the indenture trustee in
recordable form, and any intervening assignments of the Mortgage
(collectively, a "Home Loan File"); provided, however, with respect to a
substantial number of the Home Loans, the assignment from _______ to
__________ has not been recorded. The indenture trustee will record such
assignment within thirty days of the Closing Date. See "Risk Factors--Lack of
Perfected Security Interest on the Home Loans." Assignments of the Mortgages
to the indenture trustee will be recorded by the indenture trustee in the real
property records for those states in which such recording is deemed necessary
to protect the Trust and the indenture trustee's interest in the Home Loans
against the claims of certain creditors of the seller or subsequent
purchasers. In these circumstances, the indenture trustee will deliver such
assignments to the Custodian after recordation. In the event that, with
respect to any Home Loan as to which recordation of the related assignment is
required, the seller cannot deliver the Mortgage or any assignment with
evidence of recording thereon concurrently with the conveyance thereof under
the Sale and Servicing Agreement because they have not yet been returned by
the public recording office, the seller will deliver or cause to be delivered
to the Custodian a certified true photocopy of such Mortgage or assignment.
The Seller will deliver or cause to be delivered to the Custodian any such
Mortgage or assignment with evidence of recording indicated thereon upon
receipt thereof from the public recording office. The indenture trustee or the
Custodian will review (or cause to be reviewed) each Home Loan File within 30
days after the conveyance of the related Home Loan to the Trust to ascertain
that all required documents have been executed and received.

SERVICING

         In consideration for the performance of the loan servicing functions
for the Home Loans, the Servicer is entitled to a monthly fee (the "Servicing
Fee") equal to _____% per annum (the "Servicing Fee Rate") of the Pool
Principal Balance as of the first day of the Due Period immediately preceding
the related Payment Date. The servicer may retain subservicers to service
certain of the Home Loans. Any such subservicer may be an affiliate of the
servicer. The servicer will remain responsible for the servicing of any such
Home Loans and will pay the fees of any subservicer out of its own funds. In
addition to the Servicing Fee, the servicer is entitled to retain additional
servicing compensation in the form of assumption and other administrative
fees, release fees, insufficient funds charges, late payment charges,
investment income on the amounts in the Collection Account and any other
servicing-related penalties and fees other than prepayment fees or prepayment
penalties (collectively, such additional compensation and Servicing Fee, the
"Servicing Compensation").

         In the event of a delinquency or default with respect to a Home Loan,
neither the servicer nor any subservicer will have an obligation to advance
scheduled monthly payments of principal or interest with respect to such Home
Loan. However, the servicer or any subservicer will make reasonable servicing
advances with respect to the Home Loans (each, a "Servicing Advance") and will
be entitled to reimbursement for Servicing Advances as described herein
(including such Servicing Advances deemed to be nonrecoverable). Servicing
Advances may include costs and expenses advanced for the preservation,
restoration and protection of any Mortgaged Property, including advances to
pay delinquent real estate taxes and insurance. Any Servicing Advances
including nonrecoverable Servicing Advances by the servicer or any subservicer
will be netted from collections on the Home Loans prior to deposit in the
Collection Account or withdrawn from the Collection Account, as described
under "--Collection Account, Note Payment Account and Certificate Distribution
Account" below.

COLLECTION ACCOUNT, NOTE PAYMENT ACCOUNT AND CERTIFICATE DISTRIBUTION ACCOUNT

         The servicer is required to deposit in an Eligible Account (as
defined in the Sale and Servicing Agreement) (the "Collection Account"),
within two Business Days of receipt, all payments received after the Cut-Off
Date on account of principal and interest on the Home Loans, all Net
Liquidation Proceeds, Insurance Proceeds, Released Mortgaged Property
Proceeds, any amounts payable in connection with the repurchase or
substitution of any Home Loan and any amount required to be deposited in the
Collection Account in connection with the redemption of the notes and the
purchase of the Certificates. The foregoing requirements for deposit in the
Collection Account will be exclusive of payments on account of principal and
interest collected on the Home Loans on or before the Cut-Off Date. The
servicer will be entitled to net its Servicing Compensation, Servicing
Advances and any unreimbursed Servicing Compensation and Servicing Advances
prior to deposit into the Collection Account or to withdraw such amounts
therefrom. Withdrawals will be made from the Collection Account only for the
purposes specified in the Sale and Servicing Agreement. The Collection Account
may be maintained at any depository institution that satisfies the
requirements set forth in the definition of Eligible Account in the Sale and
Servicing Agreement.

         Amounts on deposit in the Collection Account will be invested in
Permitted Investments at the direction of the servicer. All interest and any
other investment earnings on amounts on deposit in the Collection Account (net
of investment losses) will be payable to the servicer from the Collection
Account as part of its Servicing Compensation.

         Any subservicer will also maintain a collection account for deposit
of payments received with respect to the Home Loans being serviced by that
subservicer and that collection account will be an Eligible Account and will
satisfy requirements that are substantially similar to the requirements for
the Collection Account.

         The indenture trustee will establish and maintain an Eligible
Account, in the name of the indenture trustee on behalf of the Noteholders,
into which amounts released from the Collection Account for payment to the
Noteholders will be deposited and from which all payments to the Noteholders
will be made (the "Note Payment Account"). The indenture trustee will also
establish and maintain an Eligible Account, in the name of the Co-Owner
Trustee on behalf of the Certificateholders, into which amounts released from
the Collection Account for distribution to the Certificateholders will be
deposited and from which all distributions to the Certificateholders will be
made (the "Certificate Distribution Account"). The Note Payment Account and
the Certificate Distribution Account are referred to in this prospectus
supplement collectively as the "Payment Accounts".

PRIORITY OF PAYMENTS

         On the Business Day prior to each Payment Date, the indenture trustee
will withdraw from the Collection Account the Available Collection Amount for
deposit into the Payment Accounts. On each Payment Date, the indenture trustee
will make withdrawals from the applicable Payment Account for application of
the amounts specified below in the following order of priority: (i) to provide
for the payment to the servicer of the Servicing Compensation and all unpaid
Servicing Compensation from prior Due Periods to the extent not previously
retained by the servicer or withdrawn from the Collection Account and paid to
the servicer;

(ii)           to each of the indenture trustee, the co-owner trustee, and the
               owner trustee fees due and payable on that Payment Date;

(iii)          to the holders of the Class A Notes and the Class A-IO
               Certificates, pro rata, the portion of the Noteholders'
               Interest Payment Amount and Certificateholder's Interest
               Distribution Amount, respectively, required to be paid in
               respect of that Class on that Payment Date;

(iv)           to the holders of the Class M-1 Notes, the portion of the
               Noteholders' Interest Payment Amount required to be paid in
               respect of the Class M-1 Notes on that Payment Date;

(v)            to the holders of the Class M-2 Notes, the portion of the
               Noteholders' Interest Payment Amount required to be paid in
               respect of the Class M-2 Notes on that Payment Date;

(vi)           to the holders of the Class B-1 Certificates, the portion of
               the Certificateholders' Interest Distribution Amount required
               to be paid in respect of the Class B-1 Certificates on that
               Payment Date;

(vii)          to the holders of the Class B-2 Certificates, the portion of
               the Certificateholders' Interest Distribution Amount required
               to be paid in respect of the Class B-2 Certificates on that
               Payment Date;

(viii)         to the holders of the Class B-3 Certificates, the portion of
               the Certificateholders' Interest Distribution Amount required
               to be paid in respect of the Class B-3 Certificates on that
               Payment Date;

(ix)           to the holders of the Class B-4 Certificates, the portion of
               the Certificateholders' Interest Distribution Amount required
               to be paid in respect of the Class B-4 Certificates on that
               Payment Date;

(x)            to the holders of the Class A Notes, the amount necessary to
               reduce the Class Principal Balance thereof to the Class A
               Optimal Principal Balance;

(xi)           to the holders of the Class M-1 Notes, the amount necessary to
               reduce the Class Principal Balance thereof to the Class M-1
               Optimal Principal Balance;

(xii)          to the holders of the Class M-2 Notes, the amount necessary to
               reduce the Class Principal Balance thereof to the Class M-2
               Optimal Principal Balance;

(xiii)         to the holders of the Class B-1 Certificates, the amount
               necessary to reduce the Class Principal Balance thereof to the
               Class B-1 Optimal Principal Balance;

(xiv)          to the holders of the Class B-2 Certificates, the amount
               necessary to reduce the Class Principal Balance thereof to the
               Class B-2 Optimal Principal Balance;

(xv)           to the holders of the Class B-3 Certificates, the amount
               necessary to reduce the Class Principal Balance thereof to the
               Class B-3 Optimal Principal Balance;

(xvi)          to the holders of the Class B-4 Certificates, the amount
               necessary to reduce the Class Principal Balance thereof to the
               Class B-4 Optimal Principal Balance;

(xvii)         to the Classes of Securities, if any, which previously accrued
               Allocable Loss Amounts, in the following order of priority,
               first to the Class M-1 Notes, second to the Class M-2 Notes,
               third to the Class B-1 Certificates, fourth to the Class B-2
               Certificates, fifth to the Class B-3 Certificates and sixth to
               the Class B-4 Certificates, any Deferred Amounts, in each case
               to the extent of any accrued Allocable Loss Amounts in respect
               of such Class;

(xviii)        to the Co-Administrator, the fees and expenses of the
               Co-Administrator; and

(xix)          to the holder of the Residual Interest Certificate, the
               remainder of the amount on deposit in the Certificate
               Distribution Account.

         Notwithstanding the foregoing, upon the occurrence of certain trigger
events set forth in the Trust Agreement based upon levels of the Aggregate
Liquidation Losses, payments of principal and interest on the Certificates
will be made on a sequential basis.

THE OWNER TRUSTEE AND INDENTURE TRUSTEE

         The owner trustee, the indenture trustee and any of their respective
affiliates may hold Securities in their own names or as pledgees. For the
purpose of meeting the legal requirements of certain jurisdictions, the owner
trustee and the indenture trustee acting jointly (or in some instances, the
owner trustee or the indenture trustee acting alone) will have the power to
appoint co-trustees or separate trustees of all or any part of the Trust. In
the event of such an appointment, all rights, powers, duties and obligations
conferred or imposed upon the owner trustee by the Trust Agreement and upon
the indenture trustee by the Indenture will be conferred or imposed upon the
owner trustee and the indenture trustee, respectively, and in each such case
such separate trustee or co-trustee, jointly, or, in any jurisdiction in which
the owner trustee or indenture trustee will be incompetent or unqualified to
perform certain acts, singly upon such separate trustee or co-trustee, which
will exercise and perform such rights, powers, duties and obligations solely
at the direction of the owner trustee or the indenture trustee, as applicable.

         The owner trustee and the indenture trustee may resign at any time,
in which event the Residual Interest Certificateholder will be obligated to
appoint a successor to the owner trustee, and the Trust will be obligated to
appoint a successor to the indenture trustee. The Securityholders may also
remove the owner trustee or the indenture trustee if either ceases to be
eligible to continue as such under the Trust Agreement or the indenture, as
the case may be, becomes legally unable to act or becomes insolvent. In such
circumstances, the Residual Interest Certificateholder or the Trust, as
applicable, will be obligated to appoint a successor owner trustee or a
successor indenture trustee, as applicable. Any resignation or removal of the
owner trustee or indenture trustee and appointment of a successor thereto will
not become effective until acceptance of the appointment by such successor.

         The Trust Agreement and Indenture will provide that the owner trustee
and indenture trustee will be entitled to indemnification by the Residual
Interest Certificateholder for, and will be held harmless against, any loss,
liability or expense incurred by the owner trustee or indenture trustee not
resulting from its own willful misfeasance, bad faith or negligence (other
than by reason of a breach of any of its representations or warranties to be
set forth in the Trust Agreement or Indenture, as the case may be).

DUTIES OF THE OWNER TRUSTEE AND INDENTURE TRUSTEE

         The owner trustee will make no representations as to the validity or
sufficiency of the Trust Agreement, the Certificates (other than the execution
and authentication thereof), the notes or any Home Loans or related documents,
and will not be accountable for the use or application by the seller or the
servicer of any funds paid to the seller or the servicer in respect of the
Securities or the Home Loans, or the investment of any monies by the servicer
of funds in the Collection Account. So long as no Indenture Event of Default
has occurred and is continuing, the owner trustee will be required to perform
only those duties specifically required of it under the Trust Agreement.
Generally, those duties will be limited to the receipt of the various
certificates, reports or other instruments required to be furnished to the
owner trustee under the Trust Agreement, in which case it will only be
required to examine them to determine whether they conform to the requirements
of the Trust Agreement. The owner trustee will not be charged with knowledge
of a failure by the servicer to perform its duties under the Transfer and
Servicing Agreements which failure constitutes an Indenture Event of Default,
unless the owner trustee obtains actual knowledge of the failure.

         The owner trustee will be under no obligation to exercise any of the
rights or powers vested in it by the Trust Agreement or to make any
investigation of matters, or to institute, conduct or defend any litigation,
in connection with the Trust Agreement at the request, order or direction of
the holders of the Certificates, unless the Certificateholders have offered to
the owner trustee reasonable security or indemnity against the costs, expenses
and liabilities that it may incurr. Subject to the rights or consent of the
Noteholders and indenture trustee, no Certificateholder will have any right
under the Trust Agreement to institute any proceeding with respect to the
Trust Agreement, unless the holder previously has given to the owner trustee
written notice of the occurrence of an Indenture Event of Default and (i) an
Indenture Event of Default arises from the servicer's failure to remit
payments when due or (ii) the holders of a majority of the outstanding amount
of the certificates have made a written request upon the owner trustee to
institute the proceeding in its own name as the owner trustee and have offered
to the owner trustee reasonable indemnity, and the owner trustee for 30 days
has neglected or refused to institute any the proceeding.

         The indenture trustee will make no representations as to the validity
or sufficiency of the indenture, the certificates, the notes (other than the
execution and authentication) or any Home Loans or related documents, and will
not be accountable for the use or application by the seller, the servicer or
the owner trustee of any funds paid to the seller, the servicer or the owner
trustee in respect of the Securities or the Home Loans, or the investment of
any monies by the servicer of funds in the Collection Account. So long as no
Event of Default under the indenture has occurred or is continuing, the
indenture trustee will be required to perform only those duties specifically
required of it under the Transfer and Servicing Agreements. The indenture
trustee will not be charged with knowledge of a failure by the servicer to
perform its duties under the Transfer and Servicing Agreements, which failure
constitutes an Event of Default under the Transfer and Servicing Agreements,
unless the indenture trustee obtains actual knowledge of the failure.

         The indenture trustee will be under no obligation to exercise any of
the rights or powers vested in it by the indenture or to make any
investigation of matters, or to institute, conduct or defend any litigation,
in connection with the Trust Agreement at the request, order or direction of
any of the Noteholders, unless the Noteholders have offered to the Indenture
Trustee reasonable security or indemnity against the costs, expenses and
liabilities that it may incur. No Noteholder will have any right under the
indenture to institute any proceeding with respect to the indenture, unless
that Holder previously has given to the indenture trustee written notice of
the occurrence of an Indenture Event of Default and (i) the Indenture Event of
Default arises from the servicer's failure to remit payments when due or (ii)
Noteholders evidencing more than 50% of the outstanding amount of each class
of notes, acting together as a single class, have made a written request upon
the indenture trustee to institute the proceeding in its own name as the
indenture trustee and have offered to the indenture trustee reasonable
indemnity, and the indenture trustee for 30 days has neglected or refused to
institute the proceeding. See "Description of the Securities--Rights of
Noteholders upon Occurrence of Event of Default" in this prospectus
supplement.

                      PREPAYMENT AND YIELD CONSIDERATIONS

         No principal payments will be made on a class of notes on any Payment
Date until the Class Principal Balance of each class of notes having a higher
principal payment priority has been reduced to its related Class Optimal
Principal Balance for that Payment Date. See "Description of the
Securities--Payments" in this prospectus supplement. As the rate of payment of
principal of the notes depends primarily on the rate and timing of payment
(including prepayments) of the principal balance of the Home Loans, final
payment of any class of notes could occur significantly earlier than the
Maturity Date. Noteholders will bear the risk of being able to reinvest
principal payments on the notes at yields at least equal to the yield on their
respective notes. No prediction can be made as to the rate or timing of
prepayments on the Home Loans in either stable or changing interest rate
environments. Any reinvestment risk due to the rate of prepayment of the Home
Loans will be borne entirely by Noteholders.

         The subordination of the Certificates to the notes and of each class
of notes having a lower principal payment priority to each class of notes
having a higher principal payment priority will provide limited protection to
holders of the notes against losses on the Home Loans. If the actual rate and
amount of losses experienced on the Home Loans exceed the rate and amount of
losses anticipated by an investor, the yields to maturity (or to redemption,
as described under "Description of the Securities--Optional Redemption" below)
on the subordinate notes may be lower than anticipated.

         Approximately ____% of the Home Loans provide for payment of
prepayment penalties; however, no detailed data are available with respect to
the terms of the prepayment penalties. The rate of prepayment on the Home
Loans cannot be accurately predicted. The prepayment experience of the trust
with respect to the Home Loans may be affected by a wide variety of factors,
including, without limitation, economic conditions, prevailing interest rate
levels, the availability of alternative financing, homeowner mobility and
changes affecting the deductibility for federal income tax purposes of
interest payments on the Home Loans. Generally, however, because the Home
Loans bear interest at fixed rates, and the rate of prepayment on fixed rate
loans is sensitive to prevailing interest rates, if prevailing interest rates
fall significantly below the interest rates on the Home Loans, the Home Loans
are likely to be subject to higher prepayment rates than if prevailing rates
remain at or above the interest rates on the Home Loans. Conversely, if
prevailing interest rates rise significantly above the interest rates on the
Home Loans, the rate of prepayments would be likely to decrease. No
representations are made as to the particular factors that will affect the
prepayment of the Home Loans, as to the relative importance of such factors,
or as to the percentage of the principal balance of the Home Loan that will be
paid as of any date.

         The effective yield to Noteholders will be lower than the yield
otherwise produced by the applicable Interest Rate, because the payment of
interest accrued during the applicable Accrual Period will not be made until
the Payment Date occurring in the month following that Accrual Period. See
"Description of the Securities--Payments" in this prospectus supplement. This
delay will result in funds being paid to Noteholders approximately 24 days
after the end of the applicable Accrual Period. During that 24-day period no
interest will accrue on the funds.

         The rate of principal payments on the notes, the aggregate amount of
distributions on the notes and the yields to maturity of the notes will be
directly affected by the rate and timing of principal reductions on the Home
Loans. Principal reductions may be in the form of scheduled amortization
payments or unscheduled payments or reductions, which may include prepayments,
repurchases and liquidations or write-offs due to default, casualty, insurance
or other disposition. On any Payment Date on or after the Payment Date on
which the Pool Principal Balance declines to 5% or less of the Original Pool
Principal Balance, the Residual Interest Certificateholder or the servicer may
effect a redemption of the notes and purchase of the certificates as described
in this prospectus supplement under "Description of the Securities--Optional
Redemption."

         The "weighted average life" of a class of notes refers to the average
amount of time that will elapse from the closing date to the date each dollar
in respect of principal of that class is repaid. The weighted average life of
each class of notes will be influenced by, among other factors, the rate at
which principal reductions occur on the Home Loans as described in this
prospectus supplement. If substantial principal prepayments on the Home Loans
are received as a result of unscheduled payments, liquidations or repurchases,
payments to Noteholders may significantly shorten the weighted average lives
of the notes. If the Home Loans experience delinquencies and defaults in the
payment of principal, then Noteholders will experience a delay in the receipt
of principal payments attributable to such delinquencies and defaults, which
in certain instances may result in longer actual average weighted lives of the
notes than would otherwise be the case. Interest shortfalls on the Home Loans
due to principal prepayments in full and curtailments, and any resulting
shortfall in amounts payable on the notes, will be covered to the extent of
amounts available from the applicable credit enhancement. See "Risk
Factors--Potential Inadequacy of Credit Enhancement" above.

         The rate and timing of principal payments on the Home Loans will be
influenced by a variety of economic, geographic, social and other factors.
These factors may include changes in borrowers' housing needs, job transfers,
unemployment, borrowers' net equity, if any, in the mortgaged properties,
servicing decisions, homeowner mobility, the existence and enforceability of
"due-on-sale" clauses, seasoning of loans, market interest rates for similar
types of loans and the availability of funds for such loans. Substantially all
of the Home Loans contain due-on-sale provisions and the servicer intends to
enforce this unless (i) the servicer, in a manner consistent with its
servicing practices, permits the purchaser of the related Mortgaged Property
to assume the Home Loan, or (ii) enforcement is not permitted by applicable
law. In certain cases, the servicer may, in a manner consistent with its
servicing practices, simply release the lien on the existing collateral,
leaving the related Home Loan unsecured. In that case, the servicer generally
will require the borrower to make a partial prepayment in reduction of the
principal balance of the Home Loan to the extent that the borrower has
received proceeds from the sale of the prior residence that will not be
applied to the purchase of the new residence.

         Payments of principal at a faster rate than anticipated will decrease
the yield on notes purchased at a premium; payments of principal at a slower
rate than anticipated will decrease the yield on notes purchased at a
discount. The effect on an investor's yield due to payments of principal
occurring at a rate that is faster (or slower) than the rate anticipated by
the investor during any period following the issuance of the notes will not be
entirely offset by a subsequent like reduction (or increase) in the rate of
payments of principal during any subsequent period.

         The rate of delinquencies and defaults on the Home Loans and of
recoveries, if any, on defaulted Home Loans and foreclosed properties will
affect the rate and timing of principal payments on the Home Loans, and,
accordingly, the weighted average lives of the notes, and could cause a delay
in the payment of principal to the holders of the notes. Certain factors may
influence delinquencies and defaults, including origination and underwriting
standards, loan-to-value ratios and delinquency history. In general, defaults
on Home Loans are expected to occur with greater frequency in their early
years, although few data are available with respect to the rate of default on
similar types of home loans. The rate of default on Home Loans with high
loan-to-value ratios, or on Home Loans secured by junior liens, may be higher
than that of home loans with lower loan-to-value ratios or secured by first
liens on comparable properties. In addition, the rate and timing of
prepayments, defaults and liquidations on the Home Loans will be affected by
the general economic condition of the area in which the related Mortgaged
Properties are located or the related borrower is residing. The risk of
delinquencies and losses is greater and voluntary principal prepayments are
less likely in regions where a weak or deteriorating economy exists, as may be
evidenced by, among other factors, increasing unemployment or falling property
values.

         Although data have been published with respect to the historical
prepayment experience of certain residential mortgage loans those loans differ
in material respects from the Home Loans and the data may not be reflect
conditions applicable to the Home Loans. No significant historical prepayment
data are generally available with respect to the types of Home Loans included
in the Home Loan Pool or similar types of loans, and there can be no assurance
that the Home Loans will achieve or fail to achieve any particular rate of
principal prepayment. A number of factors suggest that the prepayment
experience of the Home Loan Pool may be significantly different from that of a
pool of conventional first-lien, single family mortgage loans with equivalent
interest rates and maturities. One such factor is that the principal balance
of the average Home Loan is smaller than that of the average conventional
first-lien mortgage loan. A smaller principal balance may be easier for a
borrower to prepay than a larger balance and, therefore, a higher prepayment
rate may result for the Home Loan Pool than for a pool of first-lien mortgage
loans, irrespective of the relative average interest rates and the general
interest rate environment. In addition, in order to refinance a first-lien
mortgage loan, the borrower must generally repay any junior liens. However, a
small principal balance may make refinancing a Home Loan at a lower interest
rate less attractive to the borrower as the perceived impact to the borrower
of lower interest rates on the size of the monthly payment may not be
significant. Other factors that might be expected to affect the prepayment
rate of the Home Loan Pool include the relative creditworthiness of the
borrowers, the amounts of and interest rates on the underlying senior mortgage
loans, and the tendency of borrowers to use real property mortgage loans as
long-term financing for home purchase and junior liens as shorter-term
financing for a variety of purposes, which may include the direct or indirect
financing of home improvement, education expenses, debt consolidation,
purchases of consumer durables such as automobiles, appliances and furnishings
and other consumer purposes. Furthermore, because at origination the majority
of the Home Loans had combined loan-to-value ratios that approached or
exceeded 100%, the related borrowers may have less opportunity to refinance
the indebtedness secured by the related Mortgaged Properties, including the
Home Loans, and a lower prepayment rate may result for the Home Loan Pool than
for a pool of mortgage (including first or junior lien) loans that have
combined loan-to-value ratios less than 100%. However, the availability of
credit from an increased number of lenders making loans similar to the Home
Loans may result in faster rates of prepayment of the Home Loans than would
otherwise be the case. In addition, any increase in the market values of
Mortgaged Properties, and the resulting decrease in the combined loan-to-value
ratios of the related Home Loans, may make alternative sources of financing
available to the related borrowers at lower interest rates.

REINVESTMENT RISK

         During periods of falling interest rates, Noteholders may receive an
increased amount of principal payments at a time when such holders may be
unable to reinvest such payments in investments having a yield and rating
comparable to the notes. Conversely, during periods of rising interest rates,
Noteholders are likely to receive a decreased amount of principal payments at
a time when such holders may have an opportunity to reinvest such payments in
investments having a yield and rating comparable to the notes.

MATURITY DATE

         The Maturity Date of each class of notes is the Payment Date in ____
____. The Maturity Date was determined by calculating the final Payment Date
with respect to each class on the basis of the Modeling Assumptions and an
assumed constant prepayment rate of 0% of the Prepayment Assumption (as
defined below), and adding three years. The actual maturity of any class of
notes may be significantly earlier than the Maturity Date.

WEIGHTED AVERAGE LIVES

         Generally, greater than anticipated prepayments of principal will
increase the yield on notes purchased at a price less than par. Generally,
greater than anticipated prepayments of principal will decrease the yield on
notes purchased at a price greater than par. The effect on an investor's yield
due to principal payments on the Home Loans occurring at a rate that is faster
(or slower) than the rate anticipated by the investor in the period
immediately following the issuance of the notes will not be entirely offset by
a subsequent like reduction (or increase) in the rate of principal payments.
The weighted average lives of the notes will also be affected by the amount
and timing of delinquencies and defaults on the Home Loans and the recoveries,
if any, on Home Loans and foreclosed properties.

         The following information illustrates the effect of prepayments of
the Home Loans on the weighted average lives of the notes under certain stated
assumptions and is not a prediction of the prepayment rate that might actually
be experienced on the Home Loans. Weighted average life refers to the average
amount of time that will elapse from the date of delivery of a security until
each dollar of principal of that security will be repaid to the investor. The
weighted average lives of the notes will be influenced by the rate at which
principal of the Home Loans is paid, which may be in the form of scheduled
amortization or prepayments (for this purpose, the term "prepayment" includes
unscheduled reductions of principal, including without limitation those
resulting from full or partial prepayments, refinancings, liquidations and
write-offs due to defaults, casualties or other dispositions, substitutions
and repurchases by or on behalf of the seller).

         Prepayments on loans such as the Home Loans are commonly measured
relative to a prepayment standard or model. The model used in this Prospectus
Supplement (the "Prepayment Assumption") represents an assumed rate of
prepayment each month relative to the then outstanding principal balance of
the pool of loans for the life of such loans. A 100% Prepayment Assumption
assumes a constant prepayment rate ("CPR") of 0.0% per annum of the
outstanding principal balance of such loans in the first month of the life of
the loans and an additional approximately _______% (expressed as a percentage
per annum) in each month thereafter until the fifteenth month; beginning in
the fifteenth month and in each subsequent month during the life of the loans,
a CPR of 15% per annum each month is assumed. As used in the table below, 0%
Prepayment Assumption assumes prepayment rates equal to 0% of the Prepayment
Assumption (i.e., no prepayments), 100% Prepayment Assumption assumes
prepayment rates equal to 100% of the Prepayment Assumption, and so forth. The
Prepayment Assumption does not purport to be a historical description of
prepayment experience or a prediction of the anticipated rate of prepayment of
any pool of loans, including the Home Loans. The seller does not make any
representations about the appropriateness of the Prepayment Assumption or the
CPR model.

         Modeling Assumptions. For purposes of preparing the tables below, the
actual characteristics of the Home Loans as of the cut-off date have been used
and the following assumptions (the "Modeling Assumptions") have been made:

(i)            all scheduled payments on the Home Loans are timely received on
               the first day of each month, commencing _______ 1, ____;

(ii)           there are no defaults, losses or delinquencies on the Home
               Loans;

(iii)          the Home Loans prepay monthly at the respective specified
               constant annual percentages of CPR specified in the table;

(iv)           the Closing Date is ___________, _____;

(v)            all principal prepayments represent prepayments in full of the
               Home Loans and include 30 days of interest thereon;

(vi)           there are no repurchases of or substitutions for the Home
               Loans;

(vii)          no early redemption of the notes is effected (except in the
               case of "Weighted Average Life with Optional Redemption"); and

(viii)         cash distributions are received by the Noteholders on the 25th
               day of each month, commencing in _________ , ____.

         The tables on the following pages indicate the percentage of the
Original Class Principal Balance of each class of notes that would be
outstanding at each of the dates shown at the specified percentages of the
Prepayment Assumption and the corresponding weighted average life of each
class of notes. Since these tables have been prepared based on the Modeling
Assumptions (including the assumptions regarding the characteristics and
performance of the Home Loans). There are discrepancies between the
characteristics of the actual Home Loans and the characteristics of the Home
Loans assumed in preparing the tables. Any such discrepancy may have an effect
upon the percentages of Class Principal Balances outstanding and weighted
average lives of the notes set forth in the tables. In addition, since the
actual Home Loans have characteristics which differ from those assumed in
preparing the tables set forth below, the distributions of principal on the
notes may be made earlier or later than as indicated in the tables.

         The weighted average life of a class of notes is determined by

(a)            multiplying the amount of each payment of principal thereof by
               the number of years from the date of issuance to the related
               Payment Date,

(b)            summing the results and

(c) dividing the sum by the aggregate payments of principal referred to in
clause (a) and rounding to one decimal place.

<PAGE>

          PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
        AT THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION(1)(2)

<TABLE>
<CAPTION>

                                                 CLASS A                                             CLASS M-1
                                -------------------------------------------      --------------------------------------------------
      PAYMENT BALANCE           0%     50%     75%    100%    125%    150%           0%     50%    75%     100%    125%    150%
- -----------------------------  ---     ---     ---    ----    ----    ----          ---     ---    ---     ----    ----    ----
<S>                              <C>     <C>    <C>     <C>     <C>     <C>           <C>    <C>     <C>     <C>     <C>     <C>
Initial Balance...........       100     100    100     100     100     100           100    100     100     100     100     100
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
- ----------................
Weighted Average Life
   Without Optional
   Termination............
   With Optional Termination

- -----------------------------
</TABLE>

*    Less than 0.5% but greater than 0%

(1)  The percentages in this table have been rounded to the nearest whole
     number.

(2)  Except in the case of the "Weighted Average Life With Optional
     Redemption.", based on the assumption that neither the Residual Interest
     Certificateholder nor the servicer exercises its option to redeem the
     notes and purchase the certificates as described above "Description of
     the Securities--Optional Redemption".

<PAGE>

          PERCENTAGE OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
     AT THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION(1)(2)

<TABLE>
<CAPTION>
                                                                                CLASS M-2
                                                        -----------------------------------------------------------
                  PAYMENT BALANCE                       0%         50%        75%       100%       125%       150%
                                                        ----      -----       ----      ----       ----       -----
<S>                                                        <C>        <C>        <C>        <C>        <C>        <C>
Initial Balance..................................          100        100        100        100        100        100
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
- ----------.......................................
Weighted Average Life
     Without Optional Termination..............
     With Optional Termination...................
</TABLE>

*    Less than 0.5% but greater than 0%

(1)  The percentages in this table have been rounded to the nearest whole
     number.

(2)  Except in the case of the "Weighted Average Life With Optional
     Redemption.", based on the assumption that neither the Residual Interest
     Certificateholder nor the servicer exercises its option to redeem the
     notes and purchase the certificates as described above "Description of
     the Securities--Optional Redemption".

<PAGE>

         The paydown scenarios for the notes set forth in the foregoing tables
are subject to significant uncertainties and contingencies (including those
discussed above under "Prepayment and Yield Considerations"). As a result,
there can be no assurance that any of the foregoing paydown scenarios and the
Modeling Assumptions on which they were made will prove to resemble the actual
performance of the Home Loans and the notes, or that the actual weighted
average lives of the notes will not vary substantially from those set forth in
the foregoing tables, which variations may be shorter or longer, and which
variations may be greater with respect to later years. Furthermore, it is not
expected that the Home Loans will prepay at a constant rate or that all of the
Home Loans will prepay at the same rate. Moreover, the Home Loans actually
included in the Home Loan Pool, the payment experience of such Home Loans and
certain other factors affecting the payments on the notes will not conform to
the Modeling Assumptions made in preparing the above tables. In fact, the
characteristics and payment experience of the Home Loans will differ in many
respects from the Modeling Assumptions. See "The Home Loan Pool" herein. To
the extent that the Home Loans actually included in the Home Loan Pool have
characteristics and a payment experience that differ from those assumed in
preparing the foregoing tables, the notes are likely to have weighted average
lives that are shorter or longer than those set forth in the foregoing tables.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         The following summary of certain United States federal income tax
consequences of the purchase, ownership and disposition of the notes is based
upon laws, regulations, rulings and decisions now in effect, all of which are
subject to change (including changes in effective dates) or possible differing
interpretations. It deals only with notes held as capital assets and does not
purport to deal with persons in special tax situations, such as financial
institutions, insurance companies, regulated investment companies, dealers in
securities or currencies, persons holding notes as a hedge against currency
risks or as a position in a "straddle" for tax purposes, or persons whose
functional currency is not the United States dollar. It also does not deal
with holders other than original purchasers (except where otherwise
specifically noted). Persons considering the purchase of the notes should
consult their own tax advisors concerning the application of United States
federal income tax laws to their particular situations as well as any
consequences of the purchase, ownership and disposition of the notes arising
under the laws of any other taxing jurisdiction.

         As used herein, the term "U.S. Holder" means a beneficial owner of a
note that is for United States federal income tax purposes (i) a citizen or
resident of the United States, (ii) a corporation or partnership (including an
entity treated as a corporation or partnership for U.S. income tax purposes)
created or organized in or under the laws of the United States or any state
thereof, including the District of Columbia (other than a partnership that is
not treated as a United States person under any applicable Treasury
regulations), (iii) an estate whose income is subject to United States federal
income tax regardless of its source, (iv) a trust if a court within the United
States is able to exercise primary supervision over the administration of the
trust and one or more United States persons have the authority to control all
substantial decisions of the trust. Notwithstanding the preceding sentence, to
the extent provided in Treasury regulations, certain trusts in existence on
August 20, 1996, and treated as United States persons under the United States
Internal Revenue Code of 1986, as amended (the "Code") and applicable Treasury
regulations thereunder prior to such date, that elect to continue to be
treated as United States persons under the Code or applicable Treasury
regulations thereunder also will be a U.S. Holder. As used herein, the term
"non-U.S. Holder" means a beneficial owner of a note that is not a U.S.
Holder.

CHARACTERIZATION OF NOTES AS INDEBTEDNESS

         In the opinion of Brown & Wood LLP ("Tax Counsel"), for federal
income tax purposes, (i) the Notes will be treated as debt instruments, and
(ii) the Trust will not be treated as an association (or publicly traded
partnership) taxable as a corporation or as a taxable mortgage pool within the
meaning of Section 7701(i) of the Code. The Class M-1 Notes and the Class M-2
Notes will be treated as having been issued with original issue discount. As a
result, holders of those notes may be required to recognize income with
respect to such notes in advance of the receipt of cash attributable to that
income. Each Noteholder, by the acceptance of a note, will agree to treat the
notes as indebtedness for federal income tax purposes.

         In general, whether for U.S. federal income tax purposes a
transaction constitutes an equity investment or a loan, the repayment of which
is secured by property, is a question of fact, the resolution of which is
based upon the economic substance of the transaction rather than its form or
the manner in which it is labeled. While the Internal Revenue Service (the
"IRS") and the courts have set forth several factors to be taken into account
in determining whether the substance of a transaction is a sale of property or
a secured loan, the primary factor in making this determination is whether
transferee has assumed the risk of loss or other economic burdens relating to
the property and has obtained the benefits of ownership thereof. Tax Counsel
has analyzed and relied on several factors in reaching its opinion that the
weight of the benefits and burdens of ownership of the Home Loans has been
retained by the Trust or its beneficial owners and has not been transferred to
the Noteholders.

U.S. HOLDERS

         Payments of Interest. Payments of interest on a note generally will
be taxable to a U.S. Holder as ordinary interest income at the time such
payments are accrued or are received (in accordance with the U.S. Holder's
regular method of tax accounting).

         Original Issue Discount. Payments of qualified stated interest on a
note issued with OID (a "Discount Note") are taxable to a U.S. Holder as
ordinary interest income at the time such payments are accrued or are received
(in accordance with the U.S. Holder's regular method of tax accounting). A
U.S. Holder of a Discount Note must include OID in income as ordinary interest
for United States federal income tax purposes as it accrues under a constant
yield method in advance of receipt of the cash payments attributable to such
income, regardless of such U.S. Holder's regular method of tax accounting.

         The OID Regulations do not contain provisions specifically
interpreting Code Section 1272(a)(6) which applies to prepayable securities
such as the notes. Until the Treasury issues guidance which applies to
prepayable securities such as the notes, the indenture trustee intends to base
its OID computation on Code Section 1272(a)(6) and the OID Regulations as
described in the 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 yield used to calculate accruals of OID with respect to the notes
with OID will be the original yield to maturity of such notes, determined by
assuming that the Home Loans will prepay in accordance with 100% of the
Prepayment Assumption. No representation is made as to the actual rate at
which the Home Loans will prepay. See "Certain Federal Income Tax
Consequences" in the Prospectus for a discussion of the application of the OID
rules and for purposes of calculating OID.

         Disposition of a Note. Except as discussed in the Prospectus, upon
the sale, exchange or retirement of a note, a U.S. Holder generally will
recognize taxable gain or loss equal to the difference between the amount
realized on the sale, exchange or retirement (other than amounts representing
accrued and unpaid interest) and such U.S. Holder's adjusted tax basis in the
note. A U.S. Holder's adjusted tax basis in a note generally will equal such
U.S. Holder's initial investment in the note increased by any OID included in
income (and accrued market discount, if any, if the U.S. Holder has included
such market discount in income) and decreased by the amount of any payments,
other than qualified stated interest payments, received and amortizable bond
premium taken with respect to such Note. Such gain or loss generally will be
long-term capital gain or loss if the note were held for more than the
applicable holding period, except to the extent of any accrued market discount
not previously included in income.

POSSIBLE CLASSIFICATION OF THE TRUST AS A PARTNERSHIP OR ASSOCIATION TAXABLE AS
A CORPORATION

         The opinion of Tax Counsel is not binding on the courts or the IRS.
It is possible that the IRS could assert that for purposes of the Code, the
transaction contemplated by the this Prospectus Supplement constitutes an
equity investment in the Home Loans (or an interest therein) to the
Noteholders, and that one or more classes of the notes constitute equity
interests. If it were determined that this transaction created an entity
classified as a corporation (including a publicly traded partnership taxable
as a corporation), the Trust would be subject to U.S. federal income tax at
corporate income tax rates on the income it derives from the Home Loans, which
would reduce the amounts available for payments to the Noteholders. Cash
payments to the Noteholders whose interests were characterized as equity
interests generally would be treated as dividends for tax purposes to the
extent of such corporation's earnings and profits. If the transaction were
treated as creating a partnership, the partnership itself would not be subject
to U.S. federal income tax (unless it were to be characterized as a publicly
traded partnership taxable as a corporation) or a taxable mortgage pool,
described below. Rather, each Certificateholders and each Noteholder holding
an equity interest would be taxed individually on its respective distributive
share of the partnership's income, gain, loss, deductions and credits. The
amount and timing of items of income and deductions of such Noteholders could
differ if the notes were to constitute partnership interests rather than
indebtedness.

POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

         In relevant part, Section 7701(i) of the Code provides that any
entity (or a portion of an entity) that is a "taxable mortgage pool" will be
classified as a taxable corporation and will not be permitted to file a
consolidated U.S. federal income tax return with another corporation. Any
entity (or a portion of any entity) will be a taxable mortgage pool if (i)
substantially all of its assets consist of debt instruments, more than 50% of
which are principally secured by an interest in real property, (ii) the entity
is the obligor under debt obligations with two or more maturities, and (iii)
under the terms of the entity's debt obligations (or an underlying
arrangement), payments on such debt obligations bear a relationship to the
debt instruments held by the entity.

         Assuming compliance with all of the provisions of relevant documents,
and based upon representations received from seller establishing that the Home
Loans transferred to the trust will not cause the trust to hold debt
instruments more than 50% of which are principally secured by an interest in
real property within the meaning of the taxable mortgage pool provisions of
the Code, Tax Counsel is of the opinion that the trust will not be a taxable
mortgage pool under Section 7701(i) of the Code.

         The opinion of Tax Counsel is not binding on the IRS or the courts.
If the IRS were to contend successfully (or future regulations were to
provide) that the arrangement is a taxable mortgage pool, such arrangement
would be subject to U.S. federal corporate income tax on its taxable income
generated by ownership of the Home Loans. Such a tax might reduce amounts
available for payments to the Noteholders. The amount of such a tax would
depend upon whether payments to Noteholders would be deductible as interest
expense in computing the taxable income of such an arrangement as a taxable
mortgage pool.

NON-U.S. HOLDERS

         In general, a non-U.S. Holder will not be subject to U.S. federal
income taxes on payments of principal, premium (if any) or interest (including
OID, if any) on a note, unless such non-U.S. Holder is a direct or indirect
10% or greater shareholder of _________ or the Trust, a controlled foreign
corporation related to _________ or the Trust or a bank receiving interest
described in section 881(c)(3)(A) of the Code. To qualify for the exemption
from taxation, the last United States payor in the chain of payment prior to
payment to a non-U.S. Holder (the "Withholding Agent") must have received in
the year in which a payment of interest or principal occurs, or in either of
the two preceding calendar years, a statement that (i) is signed by the
beneficial owner of the note under penalties of perjury, (ii) certifies that
such owner is not a U.S. Holder and (iii) provides the name and address of the
beneficial owner. The statement may be made on an IRS Form W-8 or a
substantially similar form, and the beneficial owner must inform the
Withholding Agent of any change in the information on the statement within 30
days of such change. If a note is held through a securities clearing
organization or certain other financial institutions, the organization or
institution may provide a signed statement to the Withholding Agent. However,
in such case, the signed statement must be accompanied by a copy of the IRS
Form W-8 or the substitute form provided by the beneficial owner to the
organization or institution.

         Generally, a non-U.S. Holder will not be subject to federal income
taxes on any amount which constitutes capital gain upon retirement or
disposition of a note, provided that (i) such gain is not attributable to an
office or other fixed place of business maintained by the non-U.S. Holder in
the United States, and (ii) in the case of an individual non-U.S. Holder, the
non-U.S. Holder is not present in the U.S. for 183 days or more in the taxable
year. Certain other exceptions may be applicable, and a non-U.S. Holder should
consult its tax advisor in this regard.

         The notes will not be includible in the estate of a non-U.S. Holder
unless the individual is a direct or indirect 10% or greater shareholder of
_________ or the Trust or, at the time of such individual's death, payments in
respect of the Notes would have been effectively connected with the conduct by
such individual of a trade or business in the United States.

         Final regulations dealing with backup withholding and information
reporting on income paid to a foreign person and related matters (the "New
Withholding Regulations") unify current certification procedures and forms and
clarify reliance standards. The New Withholding Regulations generally will be
effective for payments made after December 31, 1999, subject to certain
transition rules. Prospective non-U.S. Holders of the Notes are strongly urged
to consult their own tax advisor with respect to the New Withholding
Regulations.

BACKUP WITHHOLDING

         Backup withholding of United States federal income tax at a rate of
31% may apply to payments made in respect of the notes to registered owners
who are not "exempt recipients" and who fail to provide certain identifying
information (such as the registered owner's taxpayer identification number) in
the required manner. Generally, individuals are not exempt recipients, whereas
corporations and certain other entities generally are exempt recipients.
Payments made in respect of the notes to a U.S. Holder must be reported to the
IRS, unless the U.S. Holder is an exempt recipient or establishes an
exemption. Compliance with the identification procedures described in the
preceding section would establish an exemption from backup withholding for
those non-U.S.

Holders who are not exempt recipients.

         In addition, upon the sale of a note to (or through) a broker, the
broker must withhold 31% of the entire purchase price, unless either (i) the
broker determines that the seller is a corporation or other exempt recipient
or (ii) the seller provides, in the required manner, certain identifying
information and, in the case of a non-U.S. Holder, certifies that such seller
is a non-U.S. Holder (and certain other conditions are met). Such a sale must
also be reported by the broker to the IRS, unless either (i) the broker
determines that the seller is an exempt recipient or (ii) the seller certifies
its non-U.S. status (and certain other conditions are met). Certification of
the registered owner's non-U.S. status would be made normally on an IRS Form
W-8 under penalties of perjury, although in certain cases it may be possible
to submit other documentary evidence.

         Any amounts withheld under the backup withholding rules from a
payment to a beneficial owner would be allowed as a refund or a credit against
such beneficial owner's United States federal income tax provided the required
information is furnished to the IRS.

         As previously mentioned, the New Withholding Regulations generally
will be effective for payments made after December 31, 1999, subject to
certain transition rules Prospective Noteholders are strongly urged to consult
their own tax advisor with respect to the New Withholding Regulations.

                             ERISA CONSIDERATIONS

         Except as described below, the notes may be purchased by an employee
benefit plan or an individual retirement account (a "Plan") subject to ERISA
or Section 4975 of the Internal Revenue Code of 1986, as amended (the "Code").
A fiduciary of a Plan must determine that the purchase of a note is consistent
with its fiduciary duties under ERISA and does not result in a nonexempt
prohibited transaction as defined in Section 406 of ERISA or Section 4975 of
the Code. For additional information regarding treatment of the Notes under
ERISA, See "ERISA Considerations" in the Prospectus.

         The notes may not be purchased with the assets of a Plan if the
seller, the servicer, the indenture trustee, the owner trustee 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 or 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.

                                 UNDERWRITING

         Subject to the terms and conditions set forth in an Underwriting
Agreement (the "Underwriting Agreement"), the depositor has agreed to sell to
each of the Underwriters named below (collectively, the "Underwriters"), and
each of the Underwriters has severally agreed to purchase, the principal
amount of Notes set forth opposite its name in the tables below:

<TABLE>
<CAPTION>

                                                                              PRINCIPAL AMOUNT OF
                                                           ---------------------------------------------------------
UNDERWRITER                                                    CLASS A              CLASS M-1            CLASS M-2
- -----------                                                   ---------            -----------          -----------

<S>                                                        <C>                   <C>                   <C>
Bear, Stearns & Co. Inc..............................      $                     $                     $
___________________.................................
     Total..........................................       $                     $                     $
                                                           ==================    ===================   ===============
</TABLE>

         The depositor has been advised that the Underwriters propose
initially to offer the notes to the public at the respective offering prices
set forth on the cover hereof and to certain dealers at such prices less a
selling concession not to exceed the percentage of the note denomination set
forth below, and that the Underwriters may allow and such dealers may reallow
a reallowance discount not to exceed the percentage of the note denomination
set forth below:

<TABLE>
<CAPTION>
                                                               CLASS A              CLASS M-1            CLASS M-2
                                                           ---------------         ------------         ------------
<S>                                                       <C>                      <C>                  <C>
Concessions......................................                         %                     %                   %
Reallowances.....................................                         %                     %                   %
</TABLE>

         Until the distribution of the notes is completed, rules of the SEC
may limit the ability of the Underwriters and certain selling group members to
bid for and purchase those classes of notes. As an exception to these rules,
the Underwriters are permitted to engage in certain transactions that
stabilize the price of the notes. Such transactions consist of bids of
purchase for the purpose of pegging, fixing or maintaining the price of those
classes of notes.

         In general, purchases of a security for the purpose of stabilization
or to reduce a short position could cause the price of the security to be
higher than it might be in the absence of such purchases.

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

         The depositor has been advised by Bear, Stearns & Co. Inc. that it
presently intends to make a market in the notes; however, it is not obligated
to do so, any market-making may be discontinued at any time, and there can be
no assurance that an active public market for the Notes will develop or, if it
does develop, that it will continue.

         The depositor is an affiliate of Bear, Stearns & Co. Inc.

         The Underwriting Agreement provides that the depositor and the seller
will indemnify the Underwriters against certain civil liabilities, including
liabilities under the Act.

                           LEGAL INVESTMENT MATTERS

         The notes will not constitute "mortgage related securities" under the
Secondary Mortgage Market Enhancement Act of 1984. Accordingly, many
institutions with legal authority to invest in "mortgage related securities"
may not be legally authorized to invest in the notes.

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

                                    RATINGS

         It is a condition to the issuance of the notes that (i) the Class A
Notes be rated "AAA" by each of Fitch IBCA, Inc. ("Fitch") and Standard and
Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc.
("S&P"), and "Aaa" by Moody's Investors Service, Inc. ("Moody's", and together
with Fitch and S&P, the "Rating Agencies"), (ii) the Class M-1 Notes be rated
"AA" by each of Fitch and S&P and "Aa2" by Moody's and (iii) the Class M-2
Notes be rated "A" by each of Fitch and S&P and "A2" by Moody's.

         The ratings on the notes address the likelihood of the receipt by
Noteholders of all payments on the Home Loans to which they are entitled. The
ratings on the notes also address the structural, legal and issuer-related
aspects associated with the notes, including the nature of the Home Loans. In
general, the ratings on the notes address credit risk and not prepayment risk.
The ratings on the notes do not represent any assessment of the likelihood
that principal prepayments of the Home Loans will be made by borrowers or the
degree to which the rate of such prepayments might differ from that originally
anticipated. As a result, the initial ratings assigned to the notes do not
address the possibility that Noteholders might suffer a lower than anticipated
yield in the event of principal payments on the notes resulting from rapid
prepayments of the Home Loans, or in the event that the trust is terminated
prior to the Maturity Date of the notes.

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

                                LEGAL OPINIONS

         In addition to the legal opinions described in the Prospectus,
certain legal matters relating to the issuance of the notes will be passed
upon for the seller by _____________________ and for the depositor and the
Underwriters by Brown & Wood LLP, New York, New York. Brown & Wood LLP will
also pass on certain federal income tax matters.

<PAGE>

                                INDEX OF TERMS

Administration Agreement.................................................S-16
Available Funds..........................................................S-29
Book-Entry Notes.........................................................S-27
Certificate Distribution Account.........................................S-35
Co-Administrator.........................................................S-16
Code...............................................................S-44, S-47
Collection Account.......................................................S-35
combined loan-to-value ratio.............................................S-12
CPR......................................................................S-41
Custodian................................................................S-16
Cut-Off Date Principal Balance...........................................S-15
Defective Home Loan......................................................S-24
Deleted Home Loan........................................................S-24
Depository...............................................................S-27
Determination Date.......................................................S-29
Discount Note............................................................S-45
ERISA.....................................................................S-5
FDIC.....................................................................S-10
FHLMC....................................................................S-12
Fitch....................................................................S-49
FNMA.....................................................................S-12
Home Loan File...........................................................S-34
Home Loan Purchase Agreement.............................................S-15
Home Loan Rate...........................................................S-16
home loans................................................................S-4
Home Loans...............................................................S-15
Indenture Event of Default...............................................S-33
Indirect Participants....................................................S-27
Industry.................................................................S-13
Initial Call Date........................................................S-33
IRS......................................................................S-45
Modeling Assumptions.....................................................S-41
New Withholding Regulations..............................................S-47
Note Payment Account.....................................................S-35
Notes....................................................................S-27
Original Pool Principal Balance..........................................S-15
Participants.............................................................S-27
Plan.....................................................................S-47
Prepayment and Yield Considerations......................................S-44
Prepayment Assumption....................................................S-41
Purchase Price...........................................................S-24
Rating Agencies..........................................................S-49
Record Date..............................................................S-27
Rules....................................................................S-28
S&P......................................................................S-49
Sale and Servicing Agreement.............................................S-15
Securities...............................................................S-27
Servicing Advance........................................................S-34
Servicing Compensation...................................................S-34
Servicing Fee............................................................S-34
Servicing Fee Rate.......................................................S-34
SMMEA....................................................................S-48
Substitution Adjustment..................................................S-24
Systems..................................................................S-13
Tax Counsel..............................................................S-44
The Seller--Underwriting Criteria.........................................S-16
Transfer and Servicing Agreements..................................S-15, S-33
Trust Agreement..........................................................S-27
Underwriters.............................................................S-48
Underwriting Agreement...................................................S-48
Weighted Average Life with Optional Redemption...........................S-41
Withholding Agent........................................................S-46

<PAGE>

                ________________ HOME LOAN OWNER TRUST _____-__

                          ISSUER OF THE CERTIFICATES

                   $__________ HOME LOAN ASSET-BACKED Notes

                                    [LOGO]

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

                             PROSPECTUS SUPPLEMENT

- ------------------------------------------------------------------------------
                           BEAR, STEARNS & CO. INC.

                                                               --------, ----
















PROSPECTUS


                             Asset-Backed Securities
                              (Issuable in Series)
                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                    Depositor

The Securities

- ----------------------------------------------------------
Consider carefully the risk factors beginning on page 3
of this prospectus.

The securities represent obligations of the trust only and
do not representan interest in or obligation of the depositor,
the seller,  the master servicer or any of their affiliates.

This  prospectus  may be used to  offer  and sell  the
securities  only if accompanied by a prospectus supplement.
- -----------------------------------------------------------


         Bear Stearns Asset Backed Securities, Inc., as depositor, will sell the
securities,   which  may  be  in  the  form  of  asset-backed   certificates  or
asset-backed   notes.  Each  issue  of  securities  will  have  its  own  series
designation and will evidence either:

         o   ownership interests in certain assets in a trust fund or

         o   debt obligations secured by certain assets in a trust fund.

         Each series of  securities  will consist of one or more  classes.  Each
class of securities  will represent the  entitlement  to a specified  portion of
future interest payments and a specified portion of future principal payments on
the assets in the related  trust fund. In each case,  the specified  portion may
equal from 0% to 100%.  A series may include one or more  classes of  securities
that are senior in right of payment  to one or more other  classes.  One or more
classes of  securities  may be entitled to receive  distributions  of principal,
interest or both prior to one or more other classes,  or before or after certain
specified events have occurred.  The related prospectus  supplement will specify
each of these features.

The Trust Fund and Its Assets

         As specified in the related prospectus supplement, each trust fund will
consist primarily of assets from one of the following categories:

         o    closed-end and/or revolving home equity loans secured by senior or
              subordinate liens on one- to four-family  residential or mixed-use
              properties;
         o    home improvement  installment sales contracts and installment loan
              agreements  that are  either  unsecured  or  secured  by senior or
              subordinate liens on one- to four-family  residential or mixed-use
              properties or by purchase money security  interests in the related
              home improvements; and
         o    private asset backed securities.

              Each trust fund may be  subject  to early  termination  in certain
circumstances.

Market for the Securities

         No market will exist for the  securities  of any series before they are
issued. In addition,  even after the securities of a series have been issued and
sold, there can be no assurance that a resale market will develop.

Offers of the Securities

         Offers of the securities are made through Bear,  Stearns & Co. Inc. and
the other underwriters listed in the related prospectus supplement.

         Neither the Securities and Exchange Commission nor any state securities
commission has approved these  securities or determined  that this prospectus is
accurate or complete. Any representation to the contrary is a criminal offense.
<PAGE>

                            Bear, Stearns & Co. Inc.
                                 _______ __, _____

<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS
                   AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT

              Information  about each series of  securities  is contained in the
following documents:

           o  this prospectus, which provides general information, some of which
              may not apply to a particular series; and

           o  the accompanying  prospectus  supplement for a particular  series,
              which  describes  the  specific  terms of the  securities  of that
              series. If the prospectus  supplement contains information about a
              particular  series that differs from the information  contained in
              this  prospectus,  you  should  rely  on  the  information  in the
              prospectus supplement.

         You should rely only on the  information  contained in this  prospectus
and the accompanying  prospectus  supplement.  We have not authorized  anyone to
provide you with  information  that is  different  from that  contained  in this
prospectus and the accompanying  prospectus supplement.  The information in this
prospectus is accurate only as of the date of this prospectus.

         Each  prospectus   supplement  generally  will  include  the  following
information with respect to the related series of securities:

           o   the principal amount, interest rate and authorized denominations
               of each class of securities;

           o   information  concerning  the home equity loans,  home
               improvement contracts and/or private securities in the related
               trust fund;

           o   information  concerning  the seller or sellers of the home
               equity loans,  home improvement  contracts and/or private
               securities and information concerning any servicer;

           o   the terms of any credit enhancement with respect to particular
               classes of the securities;

           o   information concerning other trust fund assets, including any
               reserve fund;

           o   the final scheduled distribution date for each class of
               securities;

           o   the method for  calculating  the amount of principal to be paid
               to each class of securities,  and the timing and order of
               priority of principal payments;

           o   information about any REMIC or FASIT tax elections for some or
               all of  the trust fund assets; and

           o   particulars of the plan of distribution for the securities.

         If you  require  additional  information,  the  mailing  address of our
principal executive offices is Bear Stearns Asset Backed Asset Securities, Inc.,
245 Park  Avenue,  New York,  New York 10167 and our  telephone  number is (212)
272-4095.  For other means of  acquiring  additional  information  about us or a
series  of  securities,  see  "The  Trust  Funds  --  Incorporation  of  Certain
Information by Reference" beginning on page 22 of this prospectus.

<PAGE>

                                  RISK FACTORS

         You should  consider  the  following  information  carefully,  since it
identifies certain  significant sources of risk associated with an investment in
the securities.


Limited Liquidity

         No market will exist for the  securities  of any series before they are
issued. In addition,  we cannot give you any assurance that a resale market will
develop following the issuance and sale of any series of the securities. Even if
a resale  market  does  develop,  it might not  provide  you with  liquidity  of
investment or continue for the life of the securities.

Limited Assets for Making Payments

         The securities of each series will be payable solely from the assets of
the related trust fund,  including any credit enhancement that may be applicable
to certain classes. In the case of securities that are in the form of notes, the
related indenture will require that noteholders  proceed only against the assets
of the related  trust fund.  We cannot  give you any  assurance  that the market
value of the assets in any trust fund will be equal to or greater than the total
principal  amount of the related  series of securities  then  outstanding,  plus
accrued  interest.  Moreover,  if the assets of a trust fund are ever sold,  the
sale proceeds will be applied first to reimburse any related  trustee,  servicer
and credit  enhancement  provider for their unpaid fees and expenses  before any
remaining amounts are distributed to securityholders.

         In  addition,   at  the  times  specified  in  the  related  prospectus
supplement,  certain assets of the trust fund and the related security  accounts
may be released to the depositor,  the servicer, the credit enhancement provider
or other persons, if

         o  all payments then due on the related securities have been made, and

         o  any other payments  specified in the related  prospectus  supplement
            have been made.

         Once released, such assets will no longer be available to make payments
to securityholders.

         You will have no recourse  against the depositor or any other person if
any  required  distribution  on the  securities  is not  made or for  any  other
default. The only obligations of the depositor with respect to the related trust
fund or the  securities  would result from a breach of the  representations  and
warranties  that the depositor may make  concerning  the trust assets.  However,
because of the depositor's very limited assets,  even if the depositor should be
required to repurchase a loan from a particular trust fund because of the breach
of a  representation  or warranty,  its sole source of funds for the  repurchase
would be:

         o   funds obtained from enforcing any similar obligation of the
             originator of the loan, or

         o   monies from any reserve fund established to pay for loan
             repurchases.

Limited Protection Against Losses

         Credit  enhancement  is  intended  to reduce the  effect of  delinquent
payments or loan losses on those classes of securities  that have the benefit of
the credit  enhancement.  Nevertheless,  the amount of any credit enhancement is
subject to the limits described in the related prospectus supplement.  Moreover,
the amount of credit  enhancement  may  decline  or be  depleted  under  certain
circumstances  before  the  related  securities  are paid in full.  As a result,
securityholders may suffer losses.

Your Yields on the Securities May Vary

         The timing of principal  payments on the securities of a series will be
affected by a number of factors, including the following:

         o   the    extent   of    prepayments    on   the    underlying  loans
             in   the   trust    fund   or,   if the trust fund contains
             underlying securities, on the loans backing the underlying
             securities;

         o   the method by which payments of principal are allocated  among the
             classes of  securities  of that series as specified in the related
             prospectus supplement;

         o   if any party has an option to  terminate  the  related  trust
             early, the effect of the  exercise  of the option;

         o   the rate and timing of defaults and losses on the assets in the
             related trust fund;

         o   repurchases  of assets in the  related  trust  fund as a result of
             material  breaches of  representations  and warranties made by the
             depositor or a seller; and

         o   in the case of a trust fund that  contains  revolving  credit line
             loans, any provisions for non-amortization,  early amortization or
             scheduled amortization periods described in the related prospectus
             supplement.

         All  the  above  factors  may  affect  the  yield  to  maturity  of the
securities.

         Interest payable on the securities on any given  distribution date will
include all interest accrued during the related  interest  accrual period.  Each
prospectus   supplement  will  specify  the  interest  accrual  period  for  the
securities of the related series.  If interest accrues during the calendar month
before the related  distribution date, your effective yield will be less than it
would be if the interest  accrual  period ended the day before the  distribution
date. As a result,  your  effective  yield at par may be less than the indicated
coupon rate.

Some Loans Require Balloon Payments

         Certain of the underlying  loans may not be fully amortizing over their
terms to maturity  and may require a  substantial  principal  payment  (i.e.,  a
"balloon"  payment)  at their  stated  maturity.  Loans of this  type  involve a
greater degree of risk than fully  amortizing  loans since the related  borrower
generally must be able to refinance the loan or sell the related  property prior
to the loan's maturity date. The borrower's ability to do so will depend on such
factors  as the  level  of  available  mortgage  rates  at the  time  of sale or
refinancing,  the relative strength of the local housing market,  the borrower's
equity in the property, the borrower's general financial condition and tax laws.

Adjustable Rate Loans May Be Underwritten Differently

         A trust fund may include  adjustable rate loans that were  underwritten
on the  assumption  that  the  borrowers  would be able to make  higher  monthly
payments in a relatively short period of time. In fact, however,  the borrowers'
income may not be  sufficient  to meet their loan  payments  as payment  amounts
increase, thus increasing the risk of default.

Property Values May Be Insufficient

         If the home equity loans in a trust fund are primarily in a junior lien
position, any proceeds from liquidations,  insurance recoveries or condemnations
must be used first to satisfy the claims of the  related  senior lien loans (and
related foreclosure  expenses) before being available to satisfy the junior lien
loans. In addition,  a junior mortgage lender may only foreclose  subject to the
related senior mortgage. As a result, the junior mortgage lender must either pay
the related senior mortgage  lender in full, at or before the foreclosure  sale,
or agree to make the regular payments on the senior mortgage. The trust will not
have a source of funds to satisfy any senior  mortgages  or to  continue  making
payments on them. As a result,  the trust's ability,  as a practical  matter, to
foreclose  on any junior  mortgage  loan will be quite  limited.  The  following
factors, among others, could adversely affect property values in such a way that
the outstanding balance of the related loans, together with any senior financing
on the same properties, would equal or exceed those values:

         o   an overall decline in the residential real estate markets where the
             properties are located;

         o   failure of borrowers to maintain their properties adequately; and

         o   natural  disasters  that may not be  covered  by  hazard insurance,
             such as earthquakes and floods.

         If property values decline, actual rates of delinquencies, foreclosures
and  losses  on the  underlying  loans  could be  higher  than  those  currently
experienced by the mortgage lending industry in general.

Home Improvement Contracts and Other Loans May Not Have Sufficient Security

         A trust  fund  may  include  home  improvement  contracts  that are not
secured by an interest in real estate or  otherwise.  It may also  include  home
equity  loans with  original  loan-to-value  ratios (or  combined  loan-to-value
ratios in the case of junior loans) greater than 100%. In these cases, the trust
fund could be treated as a general unsecured  creditor for the unsecured portion
of these loans.

         If a loan of this  type  goes into  default,  the trust  fund will have
recourse only against the borrower's  assets generally for the unsecured portion
of the loan, along with the borrower's other general unsecured  creditors.  In a
bankruptcy proceeding, the unsecured portion of the loan may be discharged, even
if the value of the  borrower's  assets  available  to the trust  fund  would be
insufficient to pay the remaining amounts owing on the loan.

Home Improvement Contracts Will Not Be Stamped

         The  depositor  will ensure that a UCC-1  financing  statement is filed
that identifies as collateral the home improvement contracts included in a trust
fund. However, unless the related prospectus supplement provides otherwise,  the
home improvement  contracts  themselves will not be stamped or marked to reflect
their assignment to the trust fund. Thus, if as a result of negligence, fraud or
otherwise,  a subsequent  purchaser were able to take physical possession of the
contracts  without  notice of the assignment to the trust fund, the interests of
the related securityholders in those contracts could be defeated.

Pre-Funding May Adversely Affect Your Investment

         The related  prospectus  supplement  may provide that the  depositor or
seller will deposit a specified amount in a pre-funding  account on the date the
securities  are issued.  In this case,  the deposited  funds may be used only to
acquire  additional  assets for the trust  during a specified  period  after the
initial issuance of the securities.  Any amounts remaining in the account at the
end of that period will be  distributed  as a  prepayment  of  principal  to the
holders of the related  securities.  As a result,  the yield to maturity on your
investment may be adversely affected.

Bankruptcy Laws May Adversely Affect Trust Fund Assets

         The federal  bankruptcy code and state debtor relief laws may adversely
affect the ability of the trust fund, as a secured  lender,  to realize upon its
security.  For example,  in a federal  bankruptcy  proceeding,  a lender may not
foreclose on  mortgaged  property  without the  bankruptcy  court's  permission.
Similarly,  the  debtor  may  propose  a  rehabilitation  plan,  in the  case of
mortgaged  property that is not his principal  residence,  that would reduce the
amount of the lender's  secured  indebtedness to the value of the property as of
the commencement of the bankruptcy.  As a result, the lender would be treated as
a general unsecured  creditor for the reduced amount,  the amount of the monthly
payments  due on the  loan  could be  reduced,  and the  interest  rate and loan
payment schedule could be changed.

         Any such actions  could  result in delays in receiving  payments on the
loans underlying the securities and result in the reduction of total payments.

Environmental Risks May Adversely Affect Trust Fund Assets

         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 that secure the
loans. Failure to comply with these laws and regulations can result in fines and
penalties that could be assessed  against the trust fund as owner of the related
property.

         In  some  states,  a lien  on the  property  due to  contamination  has
priority over the lien of an existing  mortgage.  Further, a mortgage lender may
be held liable as an "owner" or "operator" for costs associated with the release
of petroleum from an underground  storage tank under certain  circumstances.  If
the trust fund is considered the owner or operator of a property, it will suffer
losses as a result of any  liability  imposed for  environmental  hazards on the
property.

Consumer Protection Laws May Adversely Affect Trust Fund Assets

         The loans and  contracts  in each  trust  fund also may be  subject  to
federal laws relating to loan origination and underwriting. These laws

         o     require certain disclosures to the borrowers regarding the terms
               of the loans;

         o     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;

         o     regulate the use and reporting of information related to the
               borrower's credit experience; and

         o     require additional application disclosures, limit changes that
               may be made to the loan documents without the borrower's  consent
               and  restrict  a  lender's  ability  to  declare a default  or to
               suspend or reduce a borrower's credit limit to certain enumerated
               events.

         Certain  loans are also subject to federal laws that impose  additional
disclosure requirements on creditors with respect to non-purchase money mortgage
loans with high interest rates or high up-front fees and charges. These laws can
impose  specific  liabilities  upon creditors that fail to comply and may affect
the  enforceability  of the related  loans.  In  addition,  the trust  fund,  as
assignee of the creditor,  would generally be subject to all claims and defenses
that the borrower  could assert  against the  creditor,  including  the right to
rescind the loan.

         Certain  home  improvement  contracts  are subject to federal laws that
protect the borrower from  defective or incomplete  work by a contractor.  These
laws  permit  the  borrower  to  withhold  payment if the work does not meet the
quality  and  durability  standards  agreed  to  between  the  borrower  and the
contractor. These laws have the effect of subjecting the trust fund, as assignee
of the  creditor,  to all  claims  and  defenses  which the  borrower  in a sale
transaction could assert against the seller of defective goods.

         If certain provisions of these federal laws are violated,  the servicer
may be unable to collect all or part of the  principal or interest on the loans.
The trust fund also could be subject to damages and administrative enforcement.

Subordinate Securities Are Subject to Additional Risk

         If you invest in any class of subordinate securities, your rights as an
investor to receive payments otherwise due you will be subordinate to the rights
of the servicer and the holders of the related senior  securities.  As a result,
before investing in any subordinate securities, you must be prepared to bear the
risk that  payments  on your  securities  may be delayed  and that you might not
recover all of your initial investment.

Financial Instruments May Not Perform As Expected

         As described under  "Enhancement--Financial  Instruments," a trust fund
may include financial instruments to protect against certain risks or to provide
certain cash flow  characteristics for particular classes of the securities of a
series.  If  you  invest  in  such a  class  and  the  issuer  of the  financial
instruments  fails to perform its  obligations,  the yield to  maturity,  market
price and liquidity of your securities could be materially  adversely  affected.
In addition,  if the issuer of the related financial  instruments  experiences a
credit rating downgrade, the market price and liquidity of your securities could
be reduced.  Finally,  if the financial  instruments  are intended to provide an
approximate or partial hedge for certain risks or cashflow characteristics,  the
yield to  maturity,  market  price and  liquidity  of your  securities  could be
adversely affected to the extent that the financial  instrument does not provide
a perfect hedge.

REMIC Residual Securities Are Subject to Additional Risk

         If you invest in any class of securities  that  represent the "residual
interest" in a real estate  mortgage  investment  conduit  (REMIC),  you will be
required to report as ordinary income your pro rata share of the REMIC's taxable
income,  whether or not you actually received any cash. Thus, as the holder of a
REMIC  residual  interest  security,  you  could  have  taxable  income  and tax
liabilities  in a year that are in excess of your  ability  to deduct  servicing
fees and any other REMIC  expenses.  In addition,  because of their  special tax
treatment,  your after-tax  yield on a REMIC residual  interest  security may be
significantly  less  than  that  of a  corporate  bond  with  similar  cash-flow
characteristics  and  pre-tax  yield.   Transfers  of  REMIC  residual  interest
securities are also restricted.

FASIT Ownership Securities Are Subject to Additional Risk

         If you are a fully  taxable  domestic  corporation  that invests in any
class of securities  representing the "ownership  interest" in a financial asset
securitization  investment  trust  (FASIT),  you will be  required  to report as
ordinary income your pro rata share of the FASIT's  taxable  income,  whether or
not you actually  received any cash.  Thus,  as the holder of a FASIT  ownership
interest  security,  you could have taxable income and tax liabilities in a year
that are in excess of your ability to deduct  servicing fees and any other FASIT
expenses.  In addition,  because of their special tax treatment,  your after-tax
yield on a FASIT ownership interest security may be significantly less than that
of a corporate bond with similar  cash-flow  characteristics  and pre-tax yield.
Transfers of FASIT ownership interest securities are also restricted.

Book Entry Registration

         Limit on Liquidity of Securities.  Securities issued in book-entry form
may have only limited  liquidity in the resale  market,  since  investors may be
unwilling  to  purchase   securities  for  which  they  cannot  obtain  physical
instruments.

         Limit on Ability to  Transfer  or Pledge.  Transactions  in  book-entry
securities can be effected only through The Depository  Trust Company (DTC), its
participating  organizations,  its indirect participants and certain banks. As a
result,  your ability to transfer or pledge securities issued in book-entry form
may be limited.

         Delays in  Distributions.  You may experience some delay in the receipt
of  distributions  on  book-entry  securities  since the  distributions  will be
forwarded by the trustee to DTC for credit to the accounts of its  participants.
In turn, these participants will credit the distributions to your account either
directly or indirectly through indirect participants.

Security Ratings Are Not Recommendations

         Any  class  of  securities   issued  under  this   prospectus  and  the
accompanying  prospectus  supplement  will be rated  in one of the four  highest
rating categories of a nationally recognized rating agency. A rating is based on
the  adequacy of the value of the trust fund  assets and any credit  enhancement
for that class and reflects the rating  agency's  assessment  of the  likelihood
that holders of the class of securities  will receive the payments to which they
are entitled.  A rating is not an assessment of the  likelihood  that  principal
prepayments on the  underlying  loans will be made, the degree to which the rate
of prepayments  might differ from that originally  anticipated or the likelihood
of an early  termination  of the  securities.  You should not view a rating as a
recommendation to purchase,  hold or sell securities because it does not address
the market price or suitability of the securities for any particular investor.

         There is no  assurance  that any rating  will  remain in effect for any
given period or that the rating  agency will not lower or withdraw the rating in
the future. The rating agency could lower or withdraw its rating due to:

         o     any decrease in the adequacy of the value of the trust fund
               assets or any related credit enhancement, or

         o     an adverse change in the financial or other condition of a credit
               enhancement provider.




                          DESCRIPTION OF THE SECURITIES

General

         Bear Stearns  Asset Backed  Securities,  Inc.  (the  "Depositor")  will
establish a trust fund (each,  a "Trust  Fund") for each series (a  "Series") of
its Asset-Backed  Notes (the "Notes") and of its Asset-Backed  Certificates (the
"Certificates").

         Each Series of Notes will be issued pursuant to an indenture  (each, an
"Indenture")  between  the  Trust  Fund  and the  entity  named  in the  related
Prospectus  Supplement as trustee (the "Trustee") with respect to that Series. A
form of Indenture has been filed as an exhibit to the Registration  Statement of
which this prospectus  forms a part. If the Trust Fund includes Loans, the Trust
Fund and the related  servicer (the "Servicer") will also enter into a Servicing
Agreement (each, a "Servicing Agreement") with respect to the Loans.

         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 related Servicer (if the Trust Fund includes Loans) and
the related 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.  We refer to both Notes and
Certificates in this prospectus as "Securities."

         The  seller  or  sellers  named in the  related  Prospectus  Supplement
(collectively,  the  "Seller"),  from which the  Depositor  will have  purchased
certain of the assets  included in the Trust Fund,  may agree to  reimburse  the
Depositor for certain fees and expenses that the Depositor  incurs in connection
with the offering of the related Securities.

         The following  summaries describe certain provisions in the Pooling and
Servicing Agreement or Trust Agreement, in the case of a Series of Certificates,
and the Indenture and the Servicing Agreement,  in the case of a Series of Notes
(collectively,  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 in this prospectus
by reference as part of such summaries.

         Each Series of Securities  will consist of one or more classes (each, a
"Class"),  one or more of which may be compound  interest  Securities,  variable
interest Securities,  planned balance (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 any  conditions,  applicable to a
particular Class 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 Trustee without the payment of any service charge,  other than any
tax or  governmental  charge  payable in  connection  with the  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  (each,  a
"Distribution  Date") by check mailed to holders of that Series,  registered  as
such at the close of business on the record date  (specified  in the  Prospectus
Supplement)  that is applicable  to that  Distribution  Date at their  addresses
appearing on the security register (each, a "Holder").  However, payments may be
made by wire transfer (at the expense of the Holder  requesting  payment by wire
transfer) in certain circumstances  described in the Prospectus  Supplement.  In
addition final payments of principal in retirement of each Security will be made
only upon  presentation  and  surrender  of the  Security  at the  office of the
related Trustee. Notice of the final payment on a Security will be mailed to the
Holder  of that  Security  before  the  Distribution  Date on  which  the  final
principal payment is expected to be made.

         Payments of principal of and interest on the Securities will be made by
the Trustee,  or a paying  agent on behalf of the  Trustee,  as specified in the
related  Prospectus  Supplement.   Unless  otherwise  provided  in  the  related
Prospectus Supplement,  the following amounts will be deposited directly into an
account (each, a "Collection  Account") established for a particular Series with
the Trustee (or with the Servicer in the name of the Trustee):

         o    all payments with respect to the Primary Assets (as defined below)
              for a Series, together with reinvestment income thereon;

         o    amounts  withdrawn  from any cash,  letters of credit,  short-term
              investments or other instruments acceptable to the rating agencies
              identified  in the  Prospectus  Supplement  as rating  that Series
              (each, a "Rating  Agency")  deposited in one or more reserve funds
              established in the name of the Trustee  (each, a "Reserve  Fund');
              and

         o    amounts available pursuant to any other credit enhancement.

         If provided in the related Prospectus  Supplement,  the deposits may be
net of certain amounts payable to the Servicer and any other person specified in
the Prospectus  Supplement.  Those amounts thereafter will be deposited into the
separate  distribution account (each, a "Distribution  Account") established for
that Series and will be available  to make  payments on the  Securities  of that
Series on the next  Distribution  Date.  See "The  Trust  Funds--Collection  and
Distribution Accounts" in this prospectus.

The Primary Assets and Their Valuation

         The  "Primary  Assets" of each Trust Fund may include one or more pools
of the following:

         o    closed-end  and/or  revolving  home  equity  loans (the  "Mortgage
              Loans"),  secured  by  senior  or  subordinate  liens  on  one- to
              four-family residential or mixed-use properties;

         o    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 related home  improvements  (the
              "Home Improvements"); and

         o    securities  (the  "Private   Securities")  backed  or  secured  by
              Mortgage Loans,  Contracts and/or Home Improvement  Contracts (the
              "Underlying Loans").

         The Mortgage Loans and the Home Improvement  Contracts are collectively
referred to in this  prospectus  as the "Loans".  The  residential  or mixed-use
properties that secure the Mortgage Loans are  collectively  referred to in this
prospectus as the "Mortgaged Properties".

         If  specified  in the  related  Prospectus  Supplement  for a Series of
Notes, each Primary Asset included in the related Trust Fund 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

         o    the product of the Asset Value Percentage as set forth in the
              Indenture and

         o    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 that  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.

         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 or reinvestment  agreement or other
arrangement  satisfactory to the Rating  Agencies.  If the Assumed  Reinvestment
Rate is insured in this way, the related  Prospectus  Supplement  will set forth
the terms of the arrangement.

Payments of Interest

         The  Securities  of each  Class  that by their  terms are  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 rate  specified,  or will be entitled to
receive  interest  payment amounts  calculated in the method  described,  in the
related Prospectus Supplement.  Interest on the interest-bearing 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  interest  rates of the Loans
(or Underlying  Loans)  included in the related Trust Fund and/or as prepayments
occur with respect to the Loans (or Underlying Loans). 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 principal 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 that Distribution Date.

Payments of Principal

         On each Distribution Date for a Series, principal payments will be made
to the Holders of the related Securities on which principal is then payable,  to
the extent set forth in the related Prospectus Supplement.  The payments will be
made in a  total  amount  determined  as  specified  in the  related  Prospectus
Supplement and will be allocated  among the respective  Classes of the 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 total  principal  balance of
that Class  will be fully  paid,  and with  respect to each Class of a Series of
Certificates  is the  date on  which  the  principal  balance  of that  Class is
expected  to be reduced  to zero,  in each case  calculated  on the basis of the
assumptions  applicable  to that  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  that reduce the  outstanding
principal  amount  of  the  Securities,  it is  likely  that  the  actual  final
Distribution Date of any 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, the actual final Distribution Date of any Certificate may
occur  later  than  its  Final  Scheduled  Distribution  Date  as  a  result  of
delinquencies,  defaults  and  liquidations  of the Primary  Assets in the Trust
Fund.  No assurance  can be given as to the actual  prepayment  experience  with
respect to a Series. See "-Weighted Average Lives 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 that 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 related Loans (or
Underlying  Loans) or low yields then  available  for  reinvestment,  the entity
specified in the Prospectus  Supplement  determines,  based on  assumptions  set
forth in the applicable Agreement,  that the amount available for the payment of
interest that will have accrued on those  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 those Securities to that date. In this event and as further  described in the
Prospectus Supplement, the Trustee will redeem a principal amount of outstanding
Securities of that Series  sufficient to cause the Available  Interest Amount to
equal the amount of  interest  that will have  accrued  through  the  designated
interest  accrual  date for that Series of  Securities  outstanding  immediately
after the redemption.

Optional Redemption, Purchase or Termination

         The  Depositor  or  the  Servicer  or  any  other  entity  that  may be
designated in the related Prospectus  Supplement will have the option to 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  related  Prospectus   Supplement.
Alternatively,  if the  Prospectus  Supplement for a Series of  Certificates  so
provides,  the  Depositor,  the  Servicer or another  entity  designated  in the
related Prospectus Supplement will have the option to cause an early termination
of the Trust Fund by repurchasing  all of the Primary Assets from the Trust Fund
on or after a date specified in the Prospectus  Supplement,  or on or after such
time as the total  outstanding  principal  amount of the Certificates or Primary
Assets (as specified in the Prospectus  Supplement) is equal to or less than the
amount or  percentage  specified in the  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 Prospectus  Supplement.  If specified in the 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  Internal  Revenue  Code of 1986,  as  amended  (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 Lives 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
the 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,  whether  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, that is used
and may contain tables setting forth the projected weighted average life of each
Class of Securities of the Series and the  percentage of the original  principal
amount of each Class of  Securities of the Series that would be  outstanding  on
specified  Distribution Dates 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 the 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 others.  The
deductibility  of mortgage  interest  payments,  servicing  decisions  and other
factors also can 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 the
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) for a Series,  those loans are likely to prepay at
rates higher than if prevailing  interest  rates remain at or above the interest
rates borne by those loans.  In this  regard,  it should be noted that the Loans
(or  Underlying  Loans)  for a Series  may have  different  interest  rates.  In
addition, the weighted average life of a Class of the Securities may be affected
by the varying  maturities of the Loans (or Underlying  Loans). If any Loans (or
Underlying  Loans) for a Series have actual  terms to stated  maturity  that are
less  than  those  that  were  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 by the Depositor from the Seller composed of:

         o    the Primary Assets;

         o    amounts available from the reinvestment of payments on the Primary
              Assets at the Assumed  Reinvestment Rate, if any, specified in the
              related Prospectus Supplement;

         o    any  credit   enhancement   ("Enhancement")  in  the  form  of  an
              irrevocable  letter of credit,  surety bond,  insurance  policy or
              other form of credit support;

         o    any Mortgaged Property or Home Improvement that secured a Loan but
              which is acquired by foreclosure or deed in lieu of foreclosure or
              repossession "REO Property"); and

         o    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  the  Prospectus  Supplement
indicates  otherwise,   will  serve  as  collateral  only  for  that  Series  of
Securities. Holders of a Series of Notes may only proceed against the collateral
securing  that  Series of Notes in the case of a default  with  respect  to that
Series of Notes and may not proceed  against any assets of the  Depositor or the
related Trust Fund not pledged to secure those 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)  that is
specified in the related  Prospectus  Supplement.  The Servicer will service the
Loans pursuant to a Pooling and Servicing Agreement, with respect to a Series of
Certificates or a Servicing Agreement between the Trust Fund and Servicer,  with
respect to a Series of Notes.

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

         Each Trust Fund, prior to the initial offering of the related Series of
Securities,  will have no assets or  liabilities.  No Trust Fund is  expected to
engage in any activities other than:

         o     to acquire,  manage and hold the related  Primary Assets and
               other assets  contemplated  in this prospectus and in the related
               Prospectus Supplement, and the proceeds thereof;

         o     to issue the Securities;

         o     to make payments and distributions on the Securities; and

         o     to perform 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,  as and to the  extent  the
related Prospectus Supplement specifies.

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 forming a part of the revolving
loans (the  "Revolving  Credit  Line Loans" and,  together  with the  Closed-End
Loans,  the  "Mortgage  Loans")  secured  by  mortgages,  primarily  on  one- to
four-family  residential or mixed-use  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 date designated in
the  Prospectus  Supplement  as the cut-off date (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 that 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  under  which  only the amount of  interest  that
accrues on the loan  during the  billing  cycle must be paid.  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 to be lower than, or similar
to, those of traditional  fully-amortizing  first mortgage loans. The prepayment
experience  of the  related  Trust  Fund may be  affected  by a wide  variety of
factors, including general economic conditions, prevailing interest rate levels,
the  availability  of  alternative  financing  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  first 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 Mortgage Loans.  Moreover, the enforcement of a "due-on-sale"
provision (as described  below) will have the same effect as a prepayment of the
related  Mortgage  Loan.  See "Certain  Legal Aspects of the  Loans--Due-on-Sale
Clauses in Mortgage Loans."

         Collections  on  Revolving  Credit  Line Loans may vary for a number of
reasons, including those listed below.

         o    A borrower may make a payment  during a month in an amount that is
              as little as the minimum monthly payment for that 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, fees and charges for that month.

         o    A  borrower  may  make a  payment  that is as  much as the  entire
              Principal  Balance  plus  accrued  interest  and related  fees and
              charges during a month.

         o    A borrower may fail to make the required periodic payment.

         o    Collections  on the  Mortgage  Loans  may  vary  due  to  seasonal
              purchasing and the payment habits of borrowers.

         The Mortgage Loans will be secured by "Single Family Properties" (i.e.,
one-  to  four-family  residential  housing,  including  condominium  units  and
cooperative dwelling units) and mixed-use properties.  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 Single Family  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  dwelling units consist of a lien on the shares issued
by the cooperative  dwelling  corporation and the proprietary lease or occupancy
agreement relating to the cooperative dwelling.

         The  aggregate  Principal  Balance of Loans  secured  by Single  Family
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

         o    a  representation  by the borrower at  origination of the Mortgage
              Loan either that the underlying Mortgaged Property will be used by
              the  borrower  for a period of at least six  months  every year or
              that the  borrower  intends  to use the  Mortgaged  Property  as a
              primary residence, or

         o    a finding that the address of the underlying Mortgaged Property is
              the  borrower's  mailing  address as reflected  in the  Servicer's
              records.

         To the extent specified in the related  Prospectus  Supplement,  Single
Family  Properties  may include  non-owner  occupied  investment  properties and
vacation and second homes.

         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 senior or junior Mortgages primarily on Single Family
Properties,  or by  purchase  money  security  interests  in  the  related  Home
Improvements.   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. As used in this prospectus,  the term "Property"
includes the Mortgaged Properties and the Home Improvements.

         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 under  various  FHA
programs as authorized under the United States Housing Act of 1937, as amended..
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  borrower'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
borrower. 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
borrower 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 a Loan upon default for
an amount equal to the principal amount of the 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 the date of  foreclosure  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 borrower'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 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 its 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
guaranteed  amount is submitted  to the VA after  liquidation  of the  Mortgaged
Property.

         The amount  payable under a VA guaranty  will be the  percentage of the
VA- insured loan  originally  guaranteed  by the VA applied to the  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:

         o    the aggregate unpaid Principal Balance of the Loans;

         o    the range and weighted average  interest rates on the Loans,  and,
              in the case of  adjustable  rate  Loans,  the range  and  weighted
              average of the current  interest  rates and the lifetime  interest
              rate caps, if any;

         o    the range and average Principal Balance of the Loans;

         o    the  weighted  average  original  and  remaining  terms to  stated
              maturity  of the  Loans and the range of  original  and  remaining
              terms to stated maturity, if applicable;

         o    the range and weighted average of combined loan-to-value ratios
              or loan-to-value ratios for the Loans, as applicable;

         o    the  percentage  (by Principal  Balance as of the Cut-off Date) of
              Loans that accrue interest at adjustable or fixed interest rates;

         o    any special hazard insurance policy or bankruptcy bond or other
              enhancement relating to the Loans;

         o    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;

         o    the geographic distribution of any Mortgaged Properties securing
              the Loans;

         o   for Loans  that are  secured  by  Single  Family  Properties,  the
              percentage  (by Principal  Balance as of the Cut-off Date) secured
              by shares  relating to  cooperative  dwelling  units,  condominium
              units, investment property and vacation or second homes;

         o    the lien priority of the Loans;

         o    the delinquency status and year of origination of the Loans;

         o    whether such Loans are Closed-End Loans and/or Revolving Credit
              Line Loans; and

         o    in the case of Revolving  Credit Line Loans,  the general payments
              and credit line terms of those Loans and other pertinent features.

         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,
more general or approximate  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 the Securities.

Private Securities

         General.  Primary  Assets for a Series  may  consist,  in whole or in
part,  of  Private  Securities  that include:

         o     pass-through  certificates  representing  beneficial  interests
               in loans of the type that would  otherwise  be  eligible to be
               Loans (the "Underlying Loans") or

         o     collateralized obligations secured by Underlying Loans.

The pass-through certificates or collateralized obligations will have previously
been

         o     offered and distributed to the public pursuant to an effective
               registration statement, or

         o     purchased in a transaction  not involving any public offering
               from a  person  that is not an  affiliate  of the  issuer  of the
               Private  Securities at the time of sale (nor its affiliate at any
               time during the three preceding months) and a period of two years
               has elapsed since the date the Private  Securities  were acquired
               from the issuer or from its affiliate, whichever is later.

         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 insured or guaranteed.

         Private  Securities  will have been  issued  pursuant  to a pooling and
servicing  agreement,  a trust  agreement  or  similar  agreement  (each,  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

         o     a financial institution or other entity engaged generally in the
               business of lending;

         o     a public agency or instrumentality of a state, local or federal
               government; or

         o     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 generally will be
limited to certain  representations and warranties that it makes 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.

         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. The 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,  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:

         o     the total approximate principal amount and type of the Private
               Securities to be included in the Trust Fund for that Series;

         o     certain characteristics of the Underlying Loans, including

               (a)  the payment features of the 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
                    the Underlying  Loans  insured  or  guaranteed  by a
                    governmental entity;

               (c)  the servicing  fee or range of  servicing  fees for the
                    Underlying  Loans;

               (d)  the minimum and maximum stated  maturities of the Underlying
                    Loans at  origination;

               (e)  the lien priority of the Underlying  Loans;  and

               (f)  the delinquency  status and year of origination  of such
                    Underlying  Loans;

         o     the maximum  original term to stated maturity of the Private
               Securities;

         o     the weighted average term to stated maturity of the Private
               Securities;

         o     the pass-through or certificate rate or range of rates for the
               Private Securities;

         o     the PS Sponsor, the PS Servicer (if other than the PS Sponsor)
               and the PS Trustee for the Private Securities;

         o     certain  characteristics  of any  credit  support  such as
               reserve funds,  security  policies or guarantees  relating to the
               Underlying Loans or to the Private Securities themselves;

         o     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

         o     the terms on which  Underlying  Loans may be substituted for
               those originally underlying the Private Securities.

         The above  disclosure may be on an approximate  basis and will be as of
the date specified in the related Prospectus  Supplement.  If information of the
nature described above for the Private  Securities is not known to the Depositor
at the time the  Securities are initially  offered,  more general or approximate
information of a similar  nature 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 SEC  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 any  cash  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 that may be 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 the Series, a portion of the proceeds of the
sale of the related  Securities (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 total principal  amount of the related  Securities,  and in no
case will the  Pre-Funding  Period  exceed one year.  The  Primary  Assets to be
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 to them. 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 the
Series,  a portion of the proceeds of the sale of the  Securities  of the Series
will be deposited  into the  Capitalized  Interest  Account and used to fund the
excess, if any, of

     o   the sum of

         (i)   the amount of interest accrued on the Securities of the Series
               and

        (ii)   if specified in the related Prospectus Supplement, certain
               fees or expenses during the Pre-Funding Period,

                                      over

     o   the amount of interest available 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 so provided  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 the 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
the Prospectus  Supplement.  Enhancement for a Series may include one or more of
the forms described below, or such other form as may be specified in the related
Prospectus Supplement. If so specified in the related Prospectus Supplement, any
Enhancement  may be structured so as to protect  against losses relating to more
than one Trust Fund, in the manner described in that Prospectus Supplement.

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  Holders  of  subordinated  Securities  to receive  distributions  on any
Distribution  Date will be  subordinate  in right and  priority to the rights of
Holders  of  senior  Securities  of the  same  Series,  but  only to the  extent
described in the related Prospectus Supplement.

Insurance

         If specified in the related  Prospectus  Supplement,  Enhancement for a
Series  may  consist  of  pool  insurance  policies,  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  related  Prospectus
Supplement,  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 the 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 the Property, or

        (ii)  upon transfer of the Property to the special hazard  insurer,  the
              unpaid Principal Balance of the Loan at the time of acquisition of
              the 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 the 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 that amount less
any net proceeds from the sale of the  Property.  Any amount paid as the cost of
repair of the  Property  will reduce  coverage by that  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 clause
(i) in the second previous  paragraph is expected to satisfy the condition under
any Pool Insurance Policy that the Property be restored before a claim under the
Pool  Insurance  Policy may be validly  presented  with respect to the defaulted
Loan secured by the  Property.  The payment  described  under clause (ii) in the
second  previous  paragraph will render  unnecessary  presentation of a claim in
respect of the Loan under any Pool  Insurance  Policy.  Therefore,  so long as a
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 the Loan.
The amount of the secured debt could be reduced to that value, and the holder of
the Loan thus would  become an  unsecured  creditor to the extent the  Principal
Balance of the Loan exceeds the value 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" in
this prospectus. If the related Prospectus Supplement so provides, the Depositor
or other entity specified in the Prospectus  Supplement will obtain a bankruptcy
bond or similar  insurance  contract  covering losses resulting from proceedings
with respect to borrowers under the Federal 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 the
court of the principal  amount of a Loan and will cover certain unpaid  interest
on the  amount  of any  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  Prospectus  Supplement for all Loans in the Trust Fund for the
related  Series.  Such  amount  will be  reduced  by  payments  made  under  the
bankruptcy  bond in respect  of the Loans,  unless  otherwise  specified  in the
related Prospectus Supplement, and will not be restored.

Reserve Funds

         If the  Prospectus  Supplement  relating to a Series of  Securities  so
specifies,  the Depositor  will deposit into one or more funds to be established
with the Trustee as part of the Trust Fund for that Series or for the benefit of
any provider of Enhancement with respect to that 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 in
the amount  specified in such  Prospectus  Supplement.  In the alternative or in
addition to such an initial  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 the  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 the related Series, to
pay expenses, to reimburse any provider of Enhancement for the Series 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  provided  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 the
entity will  provide  certain  payments on the  Securities  of the Series in the
event that aggregate  scheduled  principal  payments  and/or  prepayments on the
Primary Assets for the Series are not sufficient to make certain payments on the
Securities of the 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 the related 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.

Financial Instruments

         If provided in the related  Prospectus  Supplement,  the Trust Fund may
include  one or more  financial  instruments  that  are  intended  to  meet  the
following goals:

         o    to convert  the  payments  on some or all of the Loans and Private
              Securities  from fixed to floating  payments,  or from floating to
              fixed,  or from floating  based on a particular  index to floating
              based on another index;

         o    to provide payments if any index rises above or falls below
              specified levels; or

         o    to provide protection against interest rate changes, certain types
              of losses or other  payment  shortfalls  to one or more Classes of
              the related Series.

         If a Trust  Fund  includes  financial  instruments  of this  type,  the
instruments may be structured to be exempt from the registration requirements of
the Securities Act of 1933, as amended.

         The related  Prospectus  Supplement  will include,  or  incorporate  by
reference,  material  financial and other  information about the provider of the
financial instruments.


                               SERVICING OF LOANS

General

         Customary  servicing  functions  with respect to Loans  comprising  the
Primary  Assets  in a 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 a borrower a schedule for the liquidation of delinquencies by extending the
Due Dates for Scheduled Payments on a Loan.

         If the related Prospectus Supplement so provides,  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 borrowers
to pay taxes,  assessments,  mortgage and hazard insurance policy premiums,  and
other  comparable  items  will be  deposited.  In the case of Loans  that do not
require such payments under the related loan documents, the Servicer will not be
required to establish any Escrow Account for those Loans. The Servicer will make
withdrawals  from the  Escrow  Accounts  to  effect  timely  payment  of  taxes,
assessments and mortgage and hazard  insurance,  to refund to borrowers  amounts
determined  to be  overages,  to pay  interest to  borrowers  on balances in the
Escrow Account to the extent required by law, to repair or otherwise protect the
related  Property 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 the  related  Prospectus  Supplement  specifies  otherwise,  the
Trustee or the  Servicer  will  establish a separate  account  (the  "Collection
Account") in the name of the Trustee.  Unless the related Prospectus  Supplement
provides otherwise, the Collection Account will be an account maintained

         o    at  a  depository   institution,   the  long-term  unsecured  debt
              obligations  of which at the time of any deposit are rated by each
              Rating Agency that rates the related the Securities of that Series
              at levels satisfactory to each Rating Agency; or

         o    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,  all  scheduled  payments of principal and interest on the Primary
Assets ("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 the Cut-off Date):

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

        (ii)   All  payments in respect of interest on the 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 fee payable to the Servicer (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 the  related  Property,
               whether  through  foreclosure  sale,  repossession  or otherwise,
               including payments in connection with the Primary Assets received
               from the  borrower,  other than  amounts  required  to be paid or
               refunded to the borrower  pursuant to the terms of the applicable
               loan  documents  or  otherwise  pursuant  to law,  net of related
               liquidation   expenses   (such  net  amount,   the   "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 borrower in accordance  with
               the related Agreement;

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

       (vi)    All  advances  of  cash  made  by  the  Servicer  in  respect  of
               delinquent Scheduled Payments on a Loan and for any other purpose
               as required pursuant to the related Agreement ("Advances"); and

      (vii)    All repurchase  prices of any 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 made by it in connection with
               that Series 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  proceeds of insurance
               policies  covering  the related  Loans and  Mortgaged  Properties
               ("Insurance   Proceeds"))   that  represent  late  recoveries  of
               Scheduled Payments with respect to which the Advance was made;

      (ii)     to the extent provided in the related Agreement,  to reimburse
               itself  for any  Advances  that it made in  connection  with  the
               Series  which  the  Servicer  determines  in  good  faith  to  be
               nonrecoverable  from  amounts  representing  late  recoveries  of
               Scheduled Payments  respecting which the 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 the  Loan  next  succeeding  the date of its  receipt  of the
               Liquidation  Proceeds,  to pay to itself  out of the  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 the 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 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  related  REO  Property  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 Trustee of the Series for deposit into
               the related Distribution  Account,  if any, or for remittance to
               the  Holders  of the  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, the Servicer may, at any
time, withdraw the amount from the Collection Account.

Advances and Limitations on Advances

         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. Its obligation to make Advances 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  Scheduled   Payments,   Insurance  Proceeds  or
Liquidation  Proceeds  respecting  which any 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  borrower  under  each Loan to  maintain)  a standard
hazard insurance  policy providing the standard form of fire insurance  coverage
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,  the  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 the Property, to the extent available.

         The standard hazard insurance  policies covering  Properties  typically
will  contain a  "coinsurance"  clause,  which in effect will  require  that the
insured at all times 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,  the
coinsurance 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 (i.e.,
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 the  Property  and
improvements.  Since the  amount of hazard  insurance  to be  maintained  on the
improvements  securing the Loans declines as their Principal  Balances 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 a standard hazard insurance policy in an amount that is
at least equal to the maximum insurable value of the REO Property. No earthquake
or other  additional  insurance  will be  required  of any  borrower  or will be
maintained  on REO  Property  other than  pursuant to such  applicable  laws and
regulations  as shall at any time be in force and shall  require the  additional
insurance.

         Any  amounts  collected  by the  Servicer  under  any  those  insurance
policies  (other than amounts to be applied to the  restoration or repair of the
Property,   released  to  the  borrower  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 the related  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 the policy  absent the  deductible  clause,  to deposit  into the  Collection
Account the amount not otherwise payable under the blanket policy because of the
application of the 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 that come into and  continue  in default and as to
which no  satisfactory  arrangements  can be made for  collection  of delinquent
payments.  In this  connection,  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 that it services. 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 of
the related Loan available to the Holders after  reimbursement to itself for its
expenses and (ii) its expenses will be recoverable  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 REO Property by the end of the third
calendar  year after the Trust Fund  acquires  beneficial  ownership  of the REO
Property. While the holder of an REO Property 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 borrower on a defaulted Loan a change
in the terms of such  Loan to the  extent  provided  in the  related  Prospectus
Supplement.  This type of modification  may only be entered into if it meets the
underwriting  policies  and  procedures  employed by the  Servicer in  servicing
receivables for its own account and meets 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 the prospective  conveyance and prior to
the  time  of the  consummation  of  the  conveyance,  exercise  its  rights  to
accelerate the maturity of the related Loan under any  applicable  "due-on-sale"
clause,  unless it reasonably  believes that the clause is not enforceable under
applicable  law or if the  enforcement  of the  clause  would  result in loss of
coverage  under any  primary  mortgage  insurance  policy.  In that  event,  the
Servicer is authorized to accept from or enter into an assumption agreement with
the person to whom the Property  has been or is about to be conveyed.  Under the
assumption, the transferee of the Property becomes liable under the Loan and the
original  borrower is released from  liability and the transferee is substituted
as the  borrower  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  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 additional  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 a borrower makes a principal  prepayment in full between due dates
on the related Loan, the borrower  generally will 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
Securities 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 total 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 that it incurs
in connection with the liquidation of defaulted  Loans. The related Holders will
suffer no loss by reason of the  Servicer's  expenses to the extent the 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 its expenses in
connection with the restoration of REO Property This right of  reimbursement  is
prior to the rights of the Holders to receive any  related  Insurance  Proceeds,
Liquidation  Proceeds or amounts  derived from other  Enhancement.  The Servicer
generally is 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 Securities of the Series.

Evidence as to Compliance

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

         If so specified in the related  Prospectus  Supplement,  the applicable
Agreement  will also provide for delivery to the Trustee of an annual  statement
signed by an  officer  of the  Servicer  to the  effect  that the  Servicer  has
fulfilled its obligations under the 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  (defined below) 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,  the Events of Default and the rights of a Trustee upon a
default under the Agreement for the related Series will be substantially similar
to those described under "The  Agreements--Events of Default;  Rights upon Event
of  Default--Pooling  and  Servicing  Agreement;  Servicing  Agreement"  in this
prospectus.

         Unless otherwise specified in the Prospectus  Supplement,  the Servicer
does not have the right to  assign  its  rights  and  delegate  its  duties  and
obligations under the related Agreement unless the successor  Servicer accepting
such assignment or delegation

         o     services similar loans in the ordinary course of its business;

         o     is reasonably satisfactory to the Trustee;

         o     has a net worth of not less than the amount specified in the
               Prospectus Supplement;

         o     would  not  cause  any  Rating  Agency's  rating  of  the
               related Securities in effect immediately prior to the assignment,
               sale or transfer to be  qualified,  downgraded  or withdrawn as a
               result of the assignment, sale or transfer; and

         o     executes  and  delivers to the Trustee an  agreement,  in form
               and  substance  reasonably  satisfactory  to  the  Trustee,  that
               contains an assumption  by the successor  Servicer of the due and
               punctual   performance   and  observance  of  each  covenant  and
               condition  required to be  performed  or observed by the Servicer
               under the Agreement from and after the date of the agreement.

         No 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,  the  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 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 Agreement provided that the 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.
However,  neither the Servicer nor any such person will be protected against any
breach of warranty or representations  made under the Agreement,  or the failure
to perform its  obligations in compliance with any standard of care set forth in
the 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  under  the
Agreement.  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 under the Agreement or by reason of reckless disregard
of those  obligations and duties.  In addition,  the 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 the
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  Agreement and the rights and duties
of the parties  thereto and the  interests  of the Holders  thereunder.  In that
event,  the legal  expenses and costs of the action and any resulting  liability
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, the
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 related Trust Fund all right,
title and interest of the Depositor in the Primary  Assets and other property to
be transferred to the Trust Fund. Such assignment will include all principal and
interest  due on or with  respect to the Primary  Assets  after the Cut-off Date
(except for any retained  interests).  The Trustee will,  concurrently  with the
assignment, execute and deliver the Securities.

         Assignment of Mortgage Loans. Unless otherwise specified in the related
Prospectus  Supplement,  the Depositor  will deliver or cause to be delivered to
the Trustee  (or, if  specified  in the  Prospectus  Supplement,  a custodian on
behalf of the Trustee (the "Custodian")),  as to each Mortgage Loan, the related
note  endorsed  without  recourse to the order of the  Trustee or in blank,  the
original  mortgage,  deed  of  trust  or  other  security  instrument  (each,  a
"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 those documents in trust for the
benefit of the Holders.

         If so specified in the related  Prospectus  Supplement,  at the time of
issuance of the Securities,  the Depositor will cause assignments to the Trustee
of the Mortgages  relating to the Loans 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,  recording  is not required to protect the
Trustee's  interest  in the  related  Loans.  If  specified  in  the  Prospectus
Supplement,  the Depositor will cause the  assignments to be recorded within the
time after issuance of the Securities as is specified in the related  Prospectus
Supplement.  In this event,  the Prospectus  Supplement will specify whether the
Agreement  requires the  Depositor to  repurchase  from the Trustee any Loan the
related  Mortgage  of which is not  recorded  within  that  time,  at the  price
described   below  with   respect  to   repurchases   by  reason  of   defective
documentation.  Unless  otherwise  provided in the  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.

         Assignment of Home Improvement Contracts. Unless otherwise specified in
the related  Prospectus  Supplement,  the Depositor  will deliver or cause to be
delivered  to the  Trustee  (or  the  Custodian),  as to each  Home  Improvement
Contract, the original Home Improvement Contract and copies of related documents
and  instruments  and,  other  than in the case of  unsecured  Home  Improvement
Contracts,  the security interest in the related Home Improvements.  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" in this prospectus.

         Loan  Schedule.  Each Loan will be  identified  in a schedule
appearing  as an exhibit to the related and will specify with respect to each
Loan:

         o      the original principal amount,

         o      its unpaid Principal Balance as of the Cut-off Date,

         o      the current interest rate,

         o      the current Scheduled Payment of principal and interest,

         o      the maturity date, if any, of the related note, and

         o      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" in this prospectus.  Each Private Security
will  be  identified  in a  schedule  appearing  as an  exhibit  to the  related
Agreement,  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 that:

         o     the information contained in the Private Securities schedule is
               true and correct in all material respects;

         o     immediately prior to the conveyance of the Private Securities,
               the Depositor had good title,  and was their sole owner  (subject
               to any retained interest);

         o     there has been no other sale by the Private Securities; and

         o     there is no  existing  lien,  charge,  security  interest or
               other  encumbrance  (other  than any  retained  interest)  on the
               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  any  other  period  specified  in  the  related   Prospectus
Supplement),  the  Depositor or Seller  will,  not later than 90 days (or within
such any 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.  Unless otherwise  specified in the related Prospectus
Supplement, the repurchase shall be effected at a price equal to the:

     (a)      the lesser of

          (i)    the Principal Balance of the Primary Asset, and

         (ii)    the Trust Fund's federal income tax basis in the Primary Asset;

                                      plus

     (b)      accrued and unpaid  interest to the date of the next Scheduled
              Payment  on the  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 the repurchased 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 the  non-conforming  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, the  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, on the date of substitution,

         o    have  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),

         o    have an interest rate not less than (and not more than 2% greater
              than) the interest rate of the Deleted Primary Asset,

         o    have a remaining term-to-stated maturity not greater than (and not
              more than two years less than) that of the Deleted  Primary Asset;
              and

         o    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 the
other 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 the breach
is of a nature that  materially and adversely  affects the value of such Primary
Asset,  the  Depositor or the other entity will be obligated to  repurchase  the
affected Primary Asset or, if provided in the Prospectus  Supplement,  provide a
Qualifying  Substitute  Primary  Asset,  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 the  non-conforming  Primary
Assets.  See  "Risk  Factors--Limited   Assets  for  Making  Payments"  in  this
prospectus.

         No Holder of Securities  of a Series,  solely by virtue of the Holder's
status as a  Holder,  will have any right  under  the  applicable  Agreement  to
institute any proceeding with respect to Agreement, unless Holder previously has
given to the  Trustee  for the Series  written  notice of default and unless the
Holders  of  Securities  evidencing  not less than 51% of the  aggregate  voting
rights of the  Securities  of the  Series  have made  written  request  upon the
Trustee to institute the  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.

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 the
                Securities following the distribution;

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

       (iii)    the amount of

                (a)  any overdue accrued interest included in such distribution,

                (b)  any remaining overdue accrued interest with respect to the
                     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
                     the distribution,

                (b)  any remaining overdue principal amounts with respect to
                     the 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 the Securities;

         (v)    the  amount  received  under any  related  Enhancement,  and the
                remaining amount available under the 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
the calendar year:

         o     the total of the amounts reported pursuant to clauses (i), (ii)
               and (iv)(d) above for the calendar year, and

         o     the  information  specified  in the  related  Agreement  to
               enable  Holders to prepare their tax returns  including,  without
               limitation,  the amount of any original issue discount accrued on
               the Securities.

         Information in the Distribution  Date Statements 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 the Trustee
a report by independent  public accountants with respect to its servicing of the
Loans. See "Servicing of Loans--Evidence as to Compliance" in this prospectus.

         If so specified in the  Prospectus  Supplement,  the related  Series of
Securities  (or one or more Classes of the Series) will be issued in  book-entry
form. In that event, owners of beneficial interests in those Securities will not
be  considered  Holders  and will not receive  such  reports  directly  from the
Trustee. The 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  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

         o    any failure by the Servicer to deposit  amounts in the  Collection
              Account  and  Distribution  Account(s)  to enable  the  Trustee to
              distribute  to Holders of  Securities  of the Series any  required
              payment,  provided that this failure continues  unremedied for the
              number of days  specified  in the  related  Prospectus  Supplement
              after the giving of written notice to the Servicer by the Trustee,
              or to the Servicer and the Trustee by Holders having not less than
              25% of the total voting rights of the Series;

         o    any  failure  by the  Servicer  duly to  observe or perform in any
              material  respect any other of its  covenants or agreements in the
              Agreement provided that this failure continues  unremedied for the
              number of days  specified  in the  related  Prospectus  Supplement
              after the giving of written to the Servicer by the Trustee,  or to
              the Servicer  and the Trustee by the Holders  having not less than
              25% of the total voting rights of the of the Series; and

         o    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 or Holders
of  Securities of the Series having not less than 51% of the total voting rights
of the 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 the  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 the  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 the 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  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 the Agreement.

         During the  continuance  of any Event of Default of a Servicer under an
Agreement  for a Series of  Securities,  the Trustee 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 Securities of the Series,  and, unless  otherwise
specified in the related Prospectus Supplement, Holders of Securities having not
less than 51% of the total  voting  rights of the  Series  may  direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee or exercising any trust or power  conferred  upon the Trustee.  However,
the  Trustee  will not be under any  obligation  to pursue any such remedy or to
exercise  any of such  trusts or powers  unless the  Holders  have  offered  the
Trustee  reasonable  security  or  indemnity  against  the  cost,  expenses  and
liabilities  that may be incurred  by the  Trustee as a result.  The Trustee may
decline  to  follow  any such  direction  if it  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:

         o    a default for thirty (30) days or more in the payment of any
              principal of or interest on any Note of the Series;

         o    failure to perform  any other  covenant  of the  Depositor  or the
              Trust Fund in the Indenture,  provided that the failure  continues
              for a  period  of  sixty  (60)  days  after  notice  is  given  in
              accordance with the procedures described in the related Prospectus
              Supplement;

         o    any  representation or warranty made by the Depositor or the Trust
              Fund in the  Indenture  or in any  certificate  or  other  writing
              delivered  pursuant to it or in connection with it with respect to
              or  affecting  such  Series  having been  incorrect  in a material
              respect as of the time made, provided that the breach is not cured
              within  sixty (60) days after notice is given in  accordance  with
              the procedures described in the related Prospectus Supplement;

         o    certain events of bankruptcy, insolvency, receivership or
              liquidation of the Depositor or the Trust Fund; and

         o    any other Event of Default specified with respect to Notes of
              that Series.

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

         If,  following an Event of Default with respect to any Series of Notes,
the  related  Notes have been  declared  to be due and  payable,  the  Indenture
Trustee may, in its discretion, and notwithstanding such acceleration,  elect to
maintain  possession  of the  collateral  securing  the Notes and to continue to
apply  distributions  on the  collateral as if there had been no  declaration of
acceleration, provided that the collateral continues to provide sufficient funds
for the  payment of  principal  of and  interest on the Notes as they would have
become  due if there had not been 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 the Series for thirty (30) days or
more), unless:

         (a)    the  Holders  of 100% of the total  amount of the  then-
                outstanding  Notes of the  Series  consent to such
                sale;

         (b)    the proceeds of the sale or liquidation are sufficient to pay in
                full the principal of and accrued interest due and unpaid on the
                outstanding Notes of the Series at the date of sale; or

         (c)    the Indenture  Trustee  determines that the collateral would not
                be  sufficient  on an ongoing  basis to make all payments on the
                Notes as such  payments  would have  become due if the Notes had
                not been  declared due and payable,  and the  Indenture  Trustee
                obtains  the consent of the  Holders of  66 2/3%  of the total
                amount of the then-outstanding Notes of the 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 liquidation for its unpaid fees and expenses.  As a result, upon
the  occurrence  of an Event of Default of this type,  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 that the principal of the Notes of a Series is declared due and payable as
described  above,  Holders  of the Notes  issued at a  discount  from par may be
entitled to receive no more than an amount equal to the unpaid  principal amount
of those Notes less the amount of the discount that remains 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 its rights or powers  under the  Indenture at the
request or  direction  of any of the Holders of Notes of the Series,  unless the
Holders  offer  security or  indemnity  satisfactory  to the  Indenture  Trustee
against the costs,  expenses and  liabilities  it might incur in complying  with
their request or direction.  Subject to the provisions for  indemnification  and
certain  limitations  contained in the  Indenture,  the Holders of a majority of
amount  of the  then-outstanding  Notes of the  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 those Notes, and the Holders of a majority
of the amount of the amount of the then- outstanding Notes of the Series may, in
certain cases, waive any default with respect to the Notes,  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 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  an
appointment,  all rights,  powers,  duties and obligations  conferred or imposed
upon the Trustee by the related Agreement will be conferred or imposed upon that
Trustee and each separate trustee or co-trustee jointly, or, in any jurisdiction
in which the Trustee shall be  incompetent  or  unqualified  to perform  certain
acts,  singly upon the  separate  trustee or  co-trustee  who will  exercise and
perform such rights,  powers,  duties and obligations solely at the direction of
the  Trustee.  The  Trustee  may  also  appoint  agents  to  perform  any of its
responsibilities,  which  agents  will  have any or all of the  rights,  powers,
duties and  obligations of the Trustee  conferred on them by their  appointment;
provided,  however,  that the 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 the  Agreement.  Upon  receipt of the
various  certificates,  statements,  reports or other instruments required to be
furnished  to it, the  Trustee  will be required  to examine  them to  determine
whether they are in the form  required by the related  Agreement.  However,  the
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 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 that  Trustee  ceases to be  eligible  to continue as
such under the related  Agreement,  (ii) if that  Trustee  becomes  insolvent or
(iii) by the Holders of Securities having more than over 50% of the total voting
rights of the  Securities  in the Trust Fund upon written  notice to the Trustee
and to the Depositor. Any resignation or removal of a Trustee and appointment of
a  successor  Trustee  will not become  effective  until the  successor  Trustee
accepts its appointment.

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 Trustee, 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,  however,  that any such amendment (other than pursuant to clause (vi)
above) will not  adversely  affect in any material  respect the interests of any
Holders of the Series,  as evidenced  by an opinion of counsel  delivered to the
Trustee.  Unless  otherwise  specified in the  Prospectus  Supplement,  any such
amendment  shall be deemed not to adversely  affect in any material  respect the
interests of any Holder if the Trustee receives written  confirmation  from each
applicable  Rating Agency  rating that the  amendment  will not cause the Rating
Agency to reduce its then-current rating.

         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 the consent of the Holders  possessing  not
less than 66 2/3% of the total outstanding  principal amount of the Securities
of the Series  (or, if only  certain  Classes  are  affected  by the  amendment,
66 2/3% of the total outstanding principal amount of each affected Class), for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Agreement, or modifying in any manner the rights of
Holders of the Series. In no event, however, shall any such amendment

          (a) reduce the amount or delay the timing of  payments  on any
              Security  without the consent of the Holder of the Security; or

          (b) reduce the aforesaid percentage of the total 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 total  outstanding  principal amount of
              each affected Class.

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 Trustee  will  afford  them  access  during
business  hours to the most  recent  list of Holders of that  Series held by the
Trustee.

              No  Agreement  will provide for the holding of any annual or other
meeting of Holders.

Book-Entry Securities

         If  specified  in the  related  Prospectus  Supplement  for a Series of
Securities,  the  Securities (or one or more Classes of the  Securities)  may be
issued in book-entry form. In that event,  beneficial owners of those 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 the Agreement under the circumstances  described in the related
Prospectus Supplement. See "Description of the Securities--Optional  Redemption,
Purchase or Termination" in this prospectus.

         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 that 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 the Series.

         In  addition  to  such  discharge  with  certain  limitations,  , if so
specified  with respect to the Notes of any Series,  the Indenture  will provide
that the related Trust Fund will be discharged  from any and all  obligations in
respect of the Notes of that Series (except for certain obligations  relating to
temporary Notes and exchange of Notes,  registration of the transfer or exchange
of those Notes,  replacing  stolen,  lost or mutilated  Notes,  to,  maintaining
paying  agencies and holding  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 accordance with their terms,  will provide money in
an amount sufficient to pay the principal of and each installment of interest on
those  Notes on the  Final  Scheduled  Distribution  Date for the  Notes and any
installment  of  interest  on the  Notes in  accordance  with  the  terms of the
Indenture and the Notes.  In the event of any such  defeasance  and discharge of
Notes of a Series, Holders of Notes of that 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  legal  aspects  are  governed by  applicable  state law (which laws may
differ  substantially),  the  summaries do not purport to be complete or reflect
the laws of any particular  state,  or 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 that  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 the
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,  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 its 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 the 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 enacted the Asset Conservation, Limited
Liability and Deposit  Insurance  Protection Act (ACA) which 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 ACA
specifies 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 ACA states 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 ACA also specifies  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 ACA  also  specifies  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 ACA specifically  addresses 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
of 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 the 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 the 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 of 1940 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 rehabilitation plan under chapter 13 of the federal bankruptcy code to
cure a  monetary  default  with  respect  to a loan on his  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 its  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 federal  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,  generally
are "chattel paper" or constitute  "purchase money security  interests," each as
defined in the Uniform  Commercial  Code (the "UCC") in effect in the applicable
jurisdiction.  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 Home
Improvement  Contracts to the Trustee or 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 Home Improvement 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  Home
Improvement Contracts without notice of such assignment,  the Trustee's interest
in the contracts could be defeated.

         Security Interests in Home Improvements

         The  Home   Improvement   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.  Purchase money security interests of
this type 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 the 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 Home
Improvement 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 Home Improvement 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  the
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 the contract free of
notice of claims by the debtor thereunder. The effect of this rule is to subject
the  assignee of the 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 Home Improvement 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 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 those 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
related  loss may reduce the amounts  available to be paid to the Holders of the
related  Securities.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  any  shortfalls  in interest  collections  on Loans (or  Underlying
Loans),  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 the 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 the 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").  The
Depositor  Securities must be  collateralized or otherwise secured or backed by,
or  otherwise  represent  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,  In connection therewith or otherwise, the depositor may purchase,
acquire, own, hold, transfer, convey, service, sell, pledge, assign, finance and
otherwise   deal   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
those 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:

         o     to purchase the related Primary Assets,

         o     to repay indebtedness incurred to obtain funds to acquire such
               Primary Assets,

         o     to establish any Reserve Funds described in the related
               Prospectus Supplement and

         o     to pay costs of structuring and issuing the Securities,
               including the costs of obtaining any Enhancement. 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
Code; (iii) the Securities represent an ownership interest in some or all of the
assets  included in the Trust Fund for a Series;  or (iv) an election is made to
treat the Trust  Fund  relating  to a  particular  Series of  Certificates  as a
partnership;  or (v) an election  is made to treat the Trust Fund  relating to a
particular Series of Securities as a Financial Asset  Securitization  Investment
Trust  ("FASIT")  under the Code. The  Prospectus  Supplement for each Series of
Securities  will specify how the  Securities  will be treated for federal income
tax purposes and will discuss  whether a REMIC  election,  if any,  will be made
with respect to such Series.

         As used herein,  the term "U.S.  Person" means a citizen or resident of
the  United  States,  a  corporation,  partnership  or other  entity  created or
organized in or under the laws of the United  States,  any state  thereof or the
District of Columbia  (other than a partnership  that is not treated as a United
States person under any applicable Treasury regulations), an estate whose income
is subject to U.S.  federal income tax regardless of its source of income,  or a
trust  if a  court  within  the  United  States  is  able  to  exercise  primary
supervision  of the  trust  and one or  more  United  States  persons  have  the
authority to control all substantial decisions of the trust. Notwithstanding the
preceding  sentence,  to the extent provided in  regulations,  certain trusts in
existence on August 20, 1996 and treated as United States  persons prior to such
date that elect to  continue  to be treated as United  States  persons  shall be
considered U.S. Persons as well.

Taxation of Debt Securities

         Status as Real Property Loans.  Except to the extent otherwise provided
in the related Prospectus Supplement, if the Securities are regular interests in
a REMIC  ("Regular  Interest  Securities")  or represent  interests in a grantor
trust,  Tax Counsel is of the opinion that:  (i)  Securities  held by a domestic
building and loan association will constitute  "loans...  secured by an interest
in real property" within the meaning of Code section 7701(a)(19)(C)(v); and (ii)
Securities held by a real estate  investment  trust will constitute "real estate
assets"  within  the  meaning  of Code  section  856(c)(4)(A)  and  interest  on
Securities will be considered  "interest on obligations  secured by mortgages on
real  property  or on  interests  in real  property"  within the meaning of Code
section 856(c)(3)(B).

         Interest  and  Acquisition  Discount.  In the  opinion of Tax  Counsel,
Regular  Interest  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 (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.

         On  December  30,  1997,   the  IRS  issued  final   regulations   (the
"Amortizable Bond Premium  Regulations")  dealing with amortizable bond premium.
The regulations specifically do not apply to prepayable debt instruments subject
to Code Section  1272(a)(6).  Absent further  guidance from the IRS, the Trustee
intends to account for amortizable  bond premium in the manner  described above.
Prospective  Purchasers of the Debt Securities should consult their tax advisors
regarding the possible application of the Amortizable Bond Premium Regulations.

         Election  to Treat All  Interest as Original  Issue  Discount.  The OID
Regulations  permit a Holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or original issue discount) and premium in
income  as  interest,  based on a  constant  yield  method  for Debt  Securities
acquired  on or after April 4, 1994.  If such an  election  were to be made with
respect to a Debt Security with market discount, the Holder of the Debt Security
would be deemed to have made an election to include in income  currently  market
discount with respect to all other debt instruments  having market discount that
such Holder of the Debt  Security  acquires  during the year of the  election or
thereafter.  Similarly, a Holder of a Debt Security that makes this election for
a Debt  Security  that is acquired  at a premium  will be deemed to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable  bond  premium  that such Holder owns or  acquires.  The election to
accrue interest, discount and premium on a constant yield method with respect to
a Debt Security is irrevocable.

Taxation of the REMIC and its Holders

         General.  In the opinion of 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. Qualification as a
REMIC requires ongoing compliance with certain  conditions.  Although a REMIC is
not generally  subject to federal income tax, failure to comply with one or more
of the  ongoing  requirements  of the Code for REMIC  status  during any taxable
year,  including the implementation of restrictions on the purchase and transfer
of the  residual  interests  in a REMIC as  described  below under  "Taxation of
Owners of Residual Interest  Securities",  the Code provides that the Trust will
not be  treated as a REMIC for such year and  thereafter.  In that  event,  such
entity may be taxable as a separate corporation and the related certificates may
not be accorded the status or given the tax treatment described below.

         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.  A  Holder's  adjusted  basis in a  Residual
Certificate  generally equals the cost of such Residual Certificate increased by
the taxable income of the REMIC that was included in the income of such Residual
Certificate  Holder and  decreased  by  distributions  received  thereon by such
Residual Certificateholder.  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.  In that  event,  the loss will be used to increase  such  Residual
Interest Security Holders adjusted basis in the newly acquired asset.

         Excess  Inclusions.  In the opinion of Tax Counsel,  the portion of the
REMIC taxable income of a Holder of a Residual Interest  Security  consisting of
"excess  inclusion"  income  may not be offset by other  deductions  or  losses,
including net operating  losses,  on such  Holder's  federal  income tax return.
Further,  if the  Holder of a  Residual  Interest  Security  is an  organization
subject to the tax on  unrelated  business  income  imposed by Code Section 511,
such  Holder's  excess  inclusion  income will be treated as unrelated  business
taxable income of such Holder. In addition, under Treasury regulations yet to be
issued,  if a real estate investment trust, a regulated  investment  company,  a
common  trust  fund,  or certain  cooperatives  were to own a Residual  Interest
Security,  a portion  of  dividends  (or other  distributions)  paid by the real
estate  investment  trust (or other entity) would be treated as excess inclusion
income.  If a Residual  Security is owned by a foreign person,  excess inclusion
income is subject  to tax at a rate of 30%,  which may not be reduced by treaty,
is not eligible for treatment as "portfolio  interest" and is subject to certain
additional  limitations.  See "Tax  Treatment of Foreign  Investors."  The Small
Business Job Protection  Act of 1996 has eliminated the special rule  permitting
Section 593 institutions ("thrift institutions") to use net operating losses and
other allowable deductions to offset their excess inclusion income from Residual
Interest  Securities  that have  "significant  value"  within the meaning of the
REMIC  Regulations,  effective for taxable years  beginning  after  December 31,
1995, except with respect to Residual Interest Securities continuously held by a
thrift institution since November 1, 1995.

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

         The excess inclusion  portion of a REMIC's income is generally equal to
the excess,  if any, of REMIC taxable income for the quarterly  period allocable
to a Residual  Interest  Security,  over the daily  accruals for such  quarterly
period of (i) 120% of the long term  applicable  federal rate on the Startup Day
multiplied by (ii) the adjusted issue price of such Residual  Interest  Security
at the  beginning  of such  quarterly  period.  The  adjusted  issue  price of a
Residual Interest at the beginning of each calendar quarter will equal its issue
price  (calculated in a manner analogous to the determination of the issue price
of a Regular  Interest),  increased by the  aggregate of the daily  accruals for
prior  calendar  quarters,  and decreased  (but not below zero) by the amount of
loss allocated to a Holder and the amount of distributions  made on the Residual
Interest  Security  before the beginning of the quarter.  The long-term  federal
rate, which is announced monthly by the Treasury Department, is an interest rate
that is based on the average market yield of outstanding  marketable obligations
of the United States  government  having remaining  maturities in excess of nine
years.

         Under the REMIC  Regulations,  in certain  circumstances,  transfers of
Residual  Securities may be disregarded.  See  "--Restrictions  on Ownership and
Transfer  of  Residual  Interest  Securities"  and "--Tax  Treatment  of Foreign
Investors" below.

         Restrictions on Ownership and Transfer of Residual Interest Securities.
As a condition to qualification as a REMIC, reasonable arrangements must be made
to prevent the  ownership  of a REMIC  residual  interest  by any  "Disqualified
Organization."  Disqualified  Organizations include the United States, any State
or political  subdivision  thereof,  any foreign  government,  any international
organization,  or any agency or instrumentality of any of the foregoing, a rural
electric or  telephone  cooperative  described in Section  1381(a)(2)(C)  of the
Code, or any entity exempt from the tax imposed by Sections  1-1399 of the Code,
if  such  entity  is  not  subject  to tax on  its  unrelated  business  income.
Accordingly,  the  applicable  Pooling and  Servicing  Agreement  will  prohibit
Disqualified   Organizations  from  owning  a  Residual  Interest  Security.  In
addition,  no transfer of a Residual  Interest Security will be permitted unless
the  proposed  transferee  shall have  furnished  to the  Trustee  an  affidavit
representing  and warranting that it is neither a Disqualified  Organization nor
an agent or nominee acting on behalf of a Disqualified Organization.

         If a  Residual  Interest  Security  is  transferred  to a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions  set forth
above),  a  substantial  tax will be imposed on the  transferor of such Residual
Interest  Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity  after March 31, 1988
(including,  among others, a partnership,  trust,  real estate investment trust,
regulated  investment  company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through  entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

         Under the REMIC  Regulations,  if a  Residual  Interest  Security  is a
"noneconomic  residual  interest," as described  below, a transfer of a Residual
Interest  Security to a United States person will be disregarded for all federal
tax  purposes  unless no  significant  purpose of the transfer was to impede the
assessment or collection of tax. A Residual  Interest Security is a "noneconomic
residual  interest" unless, at the time of the transfer (i) the present value of
the expected future  distributions  on the Residual  Interest  Security at least
equals the product of the present value of the anticipated excess inclusions and
the highest rate of tax for the year in which the  transfer  occurs and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions in an amount  sufficient to satisfy the accrued  taxes.  If a
transfer of a Residual  Interest is disregarded,  the transferor would be liable
for any federal income tax imposed upon taxable income derived by the transferee
from the REMIC. The REMIC Regulations provide no guidance as to how to determine
if a significant purpose of a transfer is to impede the assessment or collection
of tax. A similar type of limitation exists with respect to certain transfers of
residual  interests  by foreign  persons to United  States  persons.  See "--Tax
Treatment of Foreign Investors."

         Mark to  Market  Rules.  Prospective  purchasers  of a  REMIC  Residual
Interest  Security should be aware that the IRS recently  finalized  regulations
(the "Final  Mark-to-Market  Regulations"),  which provide that a REMIC Residual
Interest  Security  acquired  after January 3, 1995 cannot be  marked-to-market.
Prospective  purchasers of a REMIC  Residual  Interest  Security  should consult
their tax  advisors  regarding  the possible  application  of the Mark to Market
Regulations.

Administrative Matters

         The REMIC's  books must be  maintained on a calendar year basis and the
REMIC  must file an annual  federal  income tax  return.  The REMIC will also be
subject to the procedural  and  administrative  rules of the Code  applicable to
partnerships,  including the  determination  of any  adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in a
unified administrative proceeding.

Tax Status as a Grantor Trust

         General. As further specified in the related Prospectus Supplement,  if
a  REMIC  election  is not  made  and the  Trust  Fund  is not  structured  as a
partnership,  then, in the opinion of Tax Counsel,  the Trust Fund relating to a
Series of  Securities  will be classified  for federal  income tax purposes as a
grantor  trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association   taxable  as  a  corporation   (the   Securities  of  such  Series,
"Pass-Through  Securities").  In some Series there will be no  separation of the
principal and interest  payments on the Loans. In such  circumstances,  a Holder
will be considered to have  purchased a pro rata  undivided  interest in each of
the Loans. In other cases ("Stripped  Securities"),  sale of the Securities will
produce a  separation  in the  ownership  of all or a portion  of the  principal
payments from all or a portion of the interest payments on the Loans.

         In the opinion of Tax  Counsel,  each Holder must report on its federal
income  tax  return its share of the gross  income  derived  from the Loans (not
reduced by the amount payable as fees to the applicable Trustee and the Servicer
and similar fees  (collectively,  the "Servicing Fee")), at the same time and in
the same manner as such items would have been  reported  under the  Holder's tax
accounting  method  had it held its  interest  in the Loans  directly,  received
directly its share of the amounts  received with respect to the Loans,  and paid
directly its share of the Servicing Fees. In the case of Pass-Through Securities
other than Stripped Securities,  such income will consist of a pro rata share of
all of the income  derived  from all of the Loans and,  in the case of  Stripped
Securities,  such income will consist of a pro rata share of the income  derived
from each stripped bond or stripped coupon in which the Holder owns an interest.
The Holder of a Security  will  generally  be entitled to deduct such  Servicing
Fees  under  Section  162 or  Section  212 of the Code to the  extent  that such
Servicing Fees represent "reasonable"  compensation for the services rendered by
the applicable  Trustee and the Servicer (or third parties that are  compensated
for the performance of services). In the case of a noncorporate Holder, however,
Servicing  Fees (to the extent not  otherwise  disallowed,  e.g.,  because  they
exceed  reasonable  compensation)  will be deductible in computing such Holder's
regular tax  liability  only to the extent  that such fees,  when added to other
miscellaneous  itemized  deductions,  exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such Holder's  alternative  minimum
tax liability. In addition, for taxable years beginning after December 31, 1990,
the amount of itemized  deductions  otherwise allowable for the taxable year for
an individual  whose adjusted gross income exceeds the applicable  amount (which
amount will be adjusted for  inflation in taxable  years  beginning  after 1990)
will be reduced by the lesser of (i) 3% of the excess of adjusted  gross  income
over the  applicable  amount or (ii) 80% of the  amount of  itemized  deductions
otherwise allowable for such taxable year.

         Discount or Premium on Pass-Through  Securities.  In the opinion of Tax
Counsel,  the  Holder's  purchase  price  of a  Pass-Through  Security  is to be
allocated among the Loans in proportion to their fair market values,  determined
as of the time of purchase of the  Securities.  In the typical case, the Trustee
(to the extent necessary to fulfill its reporting  obligations)  will treat each
Loan as having a fair market value  proportional  to the share of the  aggregate
Principal Balances of all of the Loans that it represents, since the Securities,
unless otherwise  specified in the related  Prospectus  Supplement,  will have a
relatively uniform interest rate and other common characteristics. To the extent
that the portion of the purchase price of a Pass-Through Security allocated to a
Loan  (other than to a right to receive  any  accrued  interest  thereon and any
undistributed  principal  payments)  is less than or greater than the portion of
the Principal Balance of the Loan allocable to the Security, the interest in the
Loan allocable to the Pass-Through Security will be deemed to have been acquired
at a discount or premium, respectively.

         The  treatment  of any  discount  will depend on whether  the  discount
represents OID or market discount. In the case of a Loan with OID in excess of a
prescribed de minimis amount or a Stripped Security, a Holder of a Security will
be required to report as interest  income in each  taxable year its share of the
amount of OID that accrues during that year in the manner  described  above. OID
with respect to a Loan could arise,  for example,  by virtue of the financing of
points by the  originator of the Loan, or by virtue of the charging of points by
the  originator  of the Loan in an amount  greater  than a statutory  de minimis
exception,  in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a Loan
will be includible in income,  generally in the manner described  above,  except
that in the case of Pass-Through Securities,  market discount is calculated with
respect to the Loans underlying the Certificate, rather than with respect to the
Security. A Holder that acquires an interest in a Loan originated after July 18,
1984 with more than a de  minimis  amount  of market  discount  (generally,  the
excess  of the  principal  amount  of the Loan  over the  purchaser's  allocable
purchase price) will be required to include accrued market discount in income in
the manner set forth above. See "--Taxation of Debt Securities  Market Discount"
and "--Premium" above.

         In the case of market discount on a Pass-Through  Security attributable
to Loans  originated on or before July 18, 1984,  the Holder  generally  will be
required to allocate  the portion of such  discount  that is allocable to a loan
among the principal  payments on the Loan and to include the discount  allocable
to each principal  payment in ordinary income at the time such principal payment
is made.  Such treatment  would  generally  result in discount being included in
income at a slower rate than discount would be required to be included in income
using the method described in the preceding paragraph.

         Stripped  Securities.  A Stripped  Security  may  represent  a right to
receive only a portion of the interest payments on the Loans, a right to receive
only principal  payments on the Loans, or a right to receive certain payments of
both  interest  and  principal.   Certain  Stripped   Securities  ("Ratio  Strip
Securities") may represent a right to receive differing  percentages of both the
interest and principal on each Loan.  Pursuant to Section 1286 of the Code,  the
separation  of  ownership  of the right to receive  some or all of the  interest
payments on an obligation  from ownership of the right to receive some or all of
the principal  payments results in the creation of "stripped bonds" with respect
to principal  payments and "stripped coupons" with respect to interest payments.
Section  1286 of the Code  applies the OID rules to stripped  bonds and stripped
coupons. For purposes of computing original issue discount, a stripped bond or a
stripped  coupon is  treated as a debt  instrument  issued on the date that such
stripped  interest is purchased  with an issue price equal to its purchase price
or, if more than one stripped  interest is  purchased,  the ratable share of the
purchase price allocable to such stripped interest.

         Servicing  fees in excess of  reasonable  servicing  fees (the  "excess
servicing  fee") will be treated  under the stripped  bond rules.  If the excess
servicing  fee is less than 100 basis  points  (i.e.,  1% interest on the Loan's
Principal  Balance)  or the  Securities  are  initially  sold with a de  minimis
discount  (assuming no prepayment  assumption is required),  any non-de  minimis
discount arising from a subsequent  transfer of the Securities should be treated
as market discount. The IRS appears to require that reasonable servicing fees be
calculated  on a Loan by Loan  basis,  which  could  result in some Loans  being
treated as having more than 100 basis points of interest stripped off.

         The Code,  OID  Regulations  and judicial  decisions  provide no direct
guidance as to how the interest and original  issue  discount rules are to apply
to  Stripped  Securities  and other  Pass-Through  Securities.  Under the method
described  above for  Pay-Through  Securities  (the "Cash Flow Bond Method"),  a
prepayment  assumption  is used and periodic  recalculations  are made that take
into  account  with  respect to each  accrual  period the effect of  prepayments
during such period. However, the 1986 Act does not, absent Treasury regulations,
appear specifically to cover instruments such as the Stripped Securities,  which
technically  represent  ownership interests in the underlying Loans, rather than
being debt instruments  "secured by" those loans.  Nevertheless,  it is believed
that the Cash Flow Bond Method is a reasonable  method of  reporting  income for
such  Securities,  and it is  expected  that OID will be  reported on that basis
unless otherwise specified in the related Prospectus Supplement. In applying the
calculation to Pass-Through  Securities,  the Trustee will treat all payments to
be received by a Holder with  respect to the  underlying  Loans as payments on a
single  installment  obligation.  The IRS could,  however,  assert that original
issue  discount  must be  calculated  separately  for  each  Loan  underlying  a
Security.

         Under certain circumstances,  if the Loans prepay at a rate faster than
the Prepayment Assumption, the use of the Cash Flow Bond Method may accelerate a
Holder's  recognition of income. If, however,  the Loans prepay at a rate slower
than the Prepayment Assumption, in some circumstances the use of this method may
decelerate a Holder's recognition of income.

         In the  case  of a  Stripped  Security  that  is an  Interest  Weighted
Security, the applicable Trustee intends,  absent contrary authority,  to report
income to Holders as OID, in the manner  described  above for Interest  Weighted
Securities.

         Possible Alternative  Characterizations.  The  characterizations of the
Stripped Securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities,  the Internal Revenue
Service could contend that (i) in certain  Series,  each  non-Interest  Weighted
Security is composed of an unstripped  undivided ownership interest in Loans and
an installment  obligation  consisting of stripped principal payments;  (ii) the
non-Interest   Weighted   Securities  are  subject  to  the  contingent  payment
provisions of the Proposed Regulations; or (iii) each Interest Weighted Stripped
Security is composed of an unstripped  undivided ownership interest in Loans and
an installment obligation consisting of stripped interest payments.

         Given  the  variety  of  alternatives  for  treatment  of the  Stripped
Securities and the different  federal income tax  consequences  that result from
each  alternative,  potential  purchasers  are  urged to  consult  their own tax
advisers regarding the proper treatment of the Securities for federal income tax
purposes.

         Character  as  Qualifying  Loans.  In the case of Stripped  Securities,
there is no specific legal authority existing regarding whether the character of
the Securities,  for federal income tax purposes, will be the same as the Loans.
The IRS could take the position that the Loans  character is not carried over to
the  Securities in such  circumstances.  Pass-Through  Securities  will be, and,
although  the  matter  is not free from  doubt,  Stripped  Securities  should be
considered  to  represent  "real  estate  assets"  within the meaning of Section
856(c)(4)(A)  of the Code,  and "loans  secured by an interest in real property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest income
attributable  to the Securities  should be considered to represent  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property"  within the meaning of Section  856(c)(3)(B) of the Code.  Reserves or
funds  underlying  the  Securities  may cause a  proportionate  reduction in the
above-described qualifying status categories of Securities.

Sale or Exchange

         Subject to the discussion below with respect to Trust Funds as to which
a partnership  election is made,  in the opinion of Tax Counsel,  a Holder's tax
basis in its Security is the price such Holder pays for a Security, plus amounts
of  original  issue or market  discount  included  in income and  reduced by any
payments  received  (other than  qualified  stated  interest  payments)  and any
amortized premium. Gain or loss recognized on a sale, exchange, or redemption of
a Security,  measured by the  difference  between  the amount  realized  and the
Security's  basis  as so  adjusted,  will  generally  be  capital  gain or loss,
assuming  that the  Security is held as a capital  asset and will  generally  be
long-term capital gain or loss if the holding period of the Security is one year
or more  and  short-term  capital  gain or loss  if the  holding  period  of the
Security is less than one year.  Non-corporate  taxpayers are subject to reduced
maximum rates on long-term  capital  gains and are  generally  subject to tax at
ordinary income rates on short-term  capital gains. The deductibility of capital
losses is subject to certain limitations.  Prospective  investors should consult
their own tax advisors concerning these tax law provisions.

         In  the  case  of  a  Security  held  by a  bank,  thrift,  or  similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or  exchange  of a Regular  Interest  Security  will be  taxable  as
ordinary  income or loss. In addition,  gain from the  disposition  of a Regular
Interest  Security  that  might  otherwise  be  capital  gain will be treated as
ordinary  income to the extent of the  excess,  if any,  of (i) the amount  that
would have been  includible in the Holder's  income if the yield on such Regular
Interest  Security  had equaled  110% of the  applicable  federal rate as of the
beginning of such Holder's  holding  period,  over the amount of ordinary income
actually  recognized  by the  Holder  with  respect  to  such  Regular  Interest
Security.

Miscellaneous Tax Aspects

         Backup  Withholding.  Subject to the  discussion  below with respect to
Trust Funds as to which a partnership  election is made, a Holder,  other than a
Holder of a REMIC  Residual  Security,  may,  under  certain  circumstances,  be
subject to "backup  withholding" at a rate of 31% with respect to  distributions
or the proceeds of a sale of  certificates  to or through brokers that represent
interest  or  original  issue  discount  on  the  Securities.  This  withholding
generally  applies  if the  Holder  of a  Security  (i)  fails  to  furnish  the
applicable  Trustee with its taxpayer  identification  number (the "TIN");  (ii)
furnishes  the  applicable  Trustee  an  incorrect  TIN;  (iii)  fails to report
properly  interest,  dividends or other "reportable  payments" as defined in the
Code;  or (iv) under  certain  circumstances,  fails to provide  the  applicable
Trustee or such Holder's  securities broker with a certified  statement,  signed
under penalty of perjury,  that the TIN provided is its correct  number and that
the Holder is not subject to backup  withholding.  Backup  withholding  will not
apply,  however,  with respect to certain  payments  made to Holders,  including
payments to certain  exempt  recipients  (such as exempt  organizations)  and to
certain  Nonresidents  (as defined  below).  Holders  should  consult  their tax
advisers as to their qualification for exemption from backup withholding and the
procedure for obtaining the exemption.

         The  applicable  Trustee will report to the Holders and to the Servicer
for each calendar year the amount of any "reportable  payments" during such year
and the  amount  of tax  withheld,  if any,  with  respect  to  payments  on the
Securities.

New Withholding Regulations

         On October 6, 1997, the Treasury Department issued new regulations (the
"New Regulations"),  which make certain modifications to the withholding, backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
2000,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

Tax Treatment of Foreign Investors

         Subject to the discussion below with respect to Trust Funds as to which
a partnership  election is made, under the Code, unless interest (including OID)
paid on a Security (other than a Residual  Interest Security is considered to be
"effectively  connected" with a trade or business conducted in the United States
by a nonresident alien individual,  foreign  partnership or foreign  corporation
("Nonresidents"),  in the opinion of Tax Counsel,  such  interest  will normally
qualify as  portfolio  interest  (except  where (i) the  recipient  is a holder,
directly or by attribution, of 10% or more of the capital or profits interest in
the issuer, or (ii) the recipient is a controlled  foreign  corporation to which
the issuer is a related person) and will be exempt from federal income tax. Upon
receipt  of  appropriate  ownership  statements,  the  issuer  normally  will be
relieved of  obligations  to withhold  tax from such  interest  payments.  These
provisions  supersede the generally  applicable  provisions of United States law
that would  otherwise  require the issuer to withhold at a 30% rate (unless such
rate were reduced or  eliminated  by an  applicable  tax treaty) on, among other
things, interest and other fixed or determinable, annual or periodic income paid
to  Nonresidents.  Holders of Pass-Through  Securities and Stripped  Securities,
including Ratio Strip Securities,  however, may be subject to withholding to the
extent that the Loans were originated on or before July 18, 1984.

         Interest and OID of Holders who are foreign  persons are not subject to
withholding  if they are  effectively  connected  with a United States  business
conducted by the Holder. They will, however, generally be subject to the regular
United States income tax.

         Payments to Holders of  Residual  Interest  Securities  who are foreign
persons will  generally be treated as interest for purposes of the 30% (or lower
treaty rate) United  States  withholding  tax.  Holders  should assume that such
income does not qualify for  exemption  from United  States  withholding  tax as
"portfolio  interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes  excess  inclusion  income, a
Holder of a Residual Interest Security will not be entitled to an exemption from
or  reduction of the 30% (or lower treaty  rate)  withholding  tax rule.  If the
payments are subject to United States  withholding  tax, they  generally will be
taken into account for  withholding  tax purposes only when paid or  distributed
(or when the  Residual  Interest  Security is disposed  of).  The  Treasury  has
statutory authority,  however, to promulgate regulations that would require such
amounts to be taken into  account  at an  earlier  time in order to prevent  the
avoidance of tax. Such regulations could, for example, require withholding prior
to the distribution of cash in the case of Residual Interest  Securities that do
not have significant value. Under the REMIC Regulations,  if a Residual Interest
Security has tax avoidance potential, a transfer of a Residual Interest Security
to a Nonresident  will be disregarded  for all federal tax purposes.  A Residual
Interest  Security  has  tax  avoidance  potential  unless,  at the  time of the
transfer the transferor reasonably expects that the REMIC will distribute to the
transferee residual interest Holder amounts that will equal at least 30% of each
excess inclusion, and that such amounts will be distributed at or after the time
at which the  excess  inclusions  accrue and not later  than the  calendar  year
following  the calendar year of accrual.  If a Nonresident  transfers a Residual
Interest Security to a United States person,  and if the transfer has the effect
of allowing the transferor to avoid tax on accrued excess  inclusions,  then the
transfer is disregarded and the transferor  continues to be treated as the owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the Code. See "--Excess Inclusions."

Tax Characterization of the Trust Fund as a Partnership

         Tax  Counsel  is of the  opinion  that a  Trust  Fund  structured  as a
partnership will not be an association (or publicly traded partnership)  taxable
as a corporation  for federal income tax purposes.  This opinion is based on the
assumption that the terms of the Trust  Agreement and related  documents will be
complied with, and on counsel's conclusions that the nature of the income of the
Trust  Fund  will  exempt  it  from  the  rule  that  certain   publicly  traded
partnerships are taxable as corporations or the issuance of the Certificates has
been  structured as a private  placement  under an IRS safe harbor,  so that the
Trust Fund will not be characterized as a publicly traded partnership taxable as
a corporation.

         If the Trust Fund were taxable as a corporation  for federal income tax
purposes,  in the  opinion  of Tax  Counsel,  the Trust Fund would be subject to
corporate  income tax on its taxable  income.  The Trust Fund's  taxable  income
would include all its income,  possibly  reduced by its interest  expense on the
Notes. Any such corporate  income tax could materially  reduce cash available to
make  payments  on  the  Notes  and  distributions  on  the  Certificates,   and
Certificateholders  could be liable for any such tax that is unpaid by the Trust
Fund.

Tax Consequences to Holders of the Notes

         Treatment of the Notes as Indebtedness.  The Trust Fund will agree, and
the  Noteholders  will agree by their  purchase of Notes,  to treat the Notes as
debt for federal income tax purposes.  In such a  circumstance,  Tax Counsel is,
except as  otherwise  provided  in the  related  Prospectus  Supplement,  of the
opinion  that the  Notes  will be  classified  as debt for  federal  income  tax
purposes.  The discussion  below assumes this  characterization  of the Notes is
correct.

         OID,  Indexed  Securities,  etc. The discussion  below assumes that all
payments on the Notes are  denominated in U.S.  dollars,  and that the Notes are
not Indexed Securities or Strip Notes. Moreover, the discussion assumes that the
interest  formula for the Notes meets the  requirements  for  "qualified  stated
interest" under the OID  Regulations,  and that any OID on the Notes (i.e.,  any
excess of the  principal  amount of the Notes over their  issue  price) does not
exceed a de minimis amount (i.e.,  0.25% of their principal amount multiplied by
the number of full years included in their term),  all within the meaning of the
OID regulations. If these conditions are not satisfied with respect to any given
Series of Notes,  additional tax considerations  with respect to such Notes will
be disclosed in the applicable Prospectus Supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following  paragraph,  in the opinion of Tax Counsel, the Notes
will not be  considered  issued with OID.  The stated  interest  thereon will be
taxable to a Noteholder as ordinary  interest income when received or accrued in
accordance  with  such  Noteholder's  method  of tax  accounting.  Under the OID
Regulations,  a Holder of a Note  issued  with a de  minimis  amount of OID must
include such OID in income, on a pro rata basis, as principal  payments are made
on the Note.  It is believed that any  prepayment  premium paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest  when it becomes
fixed and unconditionally  payable. A purchaser who buys a Note for more or less
than its  principal  amount  will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.

         A Holder of a Note that has a fixed  maturity date of not more than one
year from the issue  date of such Note (a  "Short-Term  Note") may be subject to
special  rules.  An accrual basis Holder of a Short-Term  Note (and certain cash
method  Holders,  including  regulated  investment  companies,  as set  forth in
Section 1281 of the Code)  generally would be required to report interest income
as  interest  accrues on a  straight-line  basis over the term of each  interest
period.  Other cash basis  Holders of a Short-Term  Note would,  in general,  be
required to report interest income as interest is paid (or, if earlier, upon the
taxable  disposition of the Short-Term Note).  However, a cash basis Holder of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness  incurred
to purchase or carry the  Short-Term  Note until the taxable  disposition of the
Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all  nongovernment  debt obligations with a term of
one year or less,  in which case the  taxpayer  would  include  interest  on the
Short-Term  Note in  income as it  accrues,  but  would  not be  subject  to the
interest  expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term  Note is purchased for more or less than its
principal amount.

         Sale  or  Other  Disposition.  In  the  opinion  of Tax  Counsel,  if a
Noteholder  sells a Note,  the Holder will  recognize  gain or loss in an amount
equal to the difference between the amount realized on the sale and the Holder's
adjusted tax basis in the Note. The adjusted tax basis of a Note to a particular
Noteholder  will equal the Holder's  cost for the Note,  increased by any market
discount,  acquisition  discount,  OID  and  gain  previously  included  by such
Noteholder  in income with  respect to the Note and  decreased  by the amount of
bond  premium  (if any)  previously  amortized  and by the  amount of  principal
payments  previously  received by such Noteholder with respect to such Note. Any
such gain or loss will be capital gain or loss if the Note was held as a capital
asset, except for gain representing accrued interest and accrued market discount
not previously included in income.  Capital losses generally may be used only to
offset capital gains.

         Foreign Holders. In the opinion of Tax Counsel,  interest payments made
(or accrued) to a Noteholder who is a nonresident alien,  foreign corporation or
other non-United States person (a "foreign person") generally will be considered
"portfolio interest," and generally will not be subject to United States federal
income tax and  withholding  tax, if the interest is not  effectively  connected
with the conduct of a trade or business  within the United States by the foreign
person  and the  foreign  person (i) is not  actually  or  constructively  a "10
percent  shareholder" of the Trust Fund or the Seller (including a Holder of 10%
of the outstanding  Certificates)  or a "controlled  foreign  corporation"  with
respect to which the Trust Fund or the Seller is a "related  person"  within the
meaning  of the  Code and (ii)  provides  the  Trustee  or other  person  who is
otherwise  required  to  withhold  U.S.  tax with  respect  to the Notes with an
appropriate statement (on Form W-8 or a similar form), signed under penalties of
perjury,  certifying  that the beneficial  owner of the Note is a foreign person
and providing the foreign person's name and address. If a Note is held through a
securities clearing  organization or certain other financial  institutions,  the
organization  or institution  may provide the relevant  signed  statement to the
withholding  agent;  in  that  case,  however,  the  signed  statement  must  be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note.  If such  interest  is not  portfolio  interest,  then it will be
subject to United  States  federal  income and  withholding  tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable tax treaty.

         Any capital gain realized on the sale, redemption,  retirement or other
taxable  disposition  of a Note by a foreign  person  will be exempt from United
States federal income and withholding tax;  provided,  that (i) such gain is not
effectively  connected  with the  conduct of a trade or  business  in the United
States  by the  foreign  person  and (ii) in the case of an  individual  foreign
person,  the foreign  person is not present in the United States for 183 days or
more in the taxable year.

         Backup Withholding.  Each Holder of a Note (other than an exempt Holder
such  as  a  corporation,   tax-exempt   organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account or nonresident alien who
provides  certification  as to  status as a  nonresident)  will be  required  to
provide, under penalties of perjury, a certificate containing the Holder's name,
address, correct federal taxpayer identification number and a statement that the
Holder is not subject to backup withholding.  Should a nonexempt Noteholder fail
to  provide  the  required  certification,  the Trust Fund will be  required  to
withhold 31 percent of the amount otherwise payable to the Holder, and remit the
withheld  amount to the IRS as a credit against the Holder's  federal income tax
liability.

         The New Regulations  described herein make certain modifications to the
backup  withholding  and  information   reporting  rules.  The  New  Regulations
generally will be effective for payments made after  December 31, 1999,  subject
to certain  transition rules.  Prospective  investors are urged to consult their
own tax advisors regarding the New Regulations.
         Possible  Alternative  Treatments  of the Notes.  If,  contrary  to the
opinion of Tax Counsel,  the IRS  successfully  asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might be
treated as equity  interests  in the Trust Fund.  If so treated,  the Trust Fund
might be taxable as a corporation with the adverse consequences  described above
(and the taxable  corporation  would not be able to reduce its taxable income by
deductions   for  interest   expense  on  Notes   recharacterized   as  equity).
Alternatively,  and most likely in the view of Tax Counsel, the Trust Fund might
be  treated  as a  publicly  traded  partnership  that would not be taxable as a
corporation because it would meet certain qualifying income tests.  Nonetheless,
treatment of the Notes as equity interests in such a publicly traded partnership
could have adverse tax consequences to certain Holders.  For example,  income to
certain  tax-exempt  entities  (including  pension  funds)  would be  "unrelated
business taxable  income," income to foreign Holders  generally would be subject
to U.S.  tax and U.S.  tax  return  filing  and  withholding  requirements,  and
individual  Holders might be subject to certain  limitations on their ability to
deduct their share of the Trust Fund's expenses.

Tax Consequences to Holders of the Certificates

         Treatment  of the Trust Fund as a  Partnership.  The Trust Fund and the
Servicer will agree, and the Certificateholders  will agree by their purchase of
Certificates,  to treat the Trust Fund as a partnership  for purposes of federal
and state  income tax,  franchise  tax and any other tax measured in whole or in
part by income,  with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership  being the  Certificateholders,  and
the Notes being debt of the partnership. However, the proper characterization of
the arrangement involving the Trust Fund, the Certificates, the Notes, the Trust
Fund and the Servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

         A variety of alternative  characterizations are possible.  For example,
because the  Certificates  have certain  features  characteristic  of debt,  the
Certificates   might  be   considered   debt  of  the  Trust   Fund.   Any  such
characterization  would not result in  materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

         Indexed  Securities,  etc. The  following  discussion  assumes that all
payments  on the  Certificates  are  denominated  in U.S.  dollars,  none of the
Certificates are Indexed Securities or Strip Certificates,  and that a Series of
Securities includes a single Class of Certificates.  If these conditions are not
satisfied  with  respect to any given  Series of  Certificates,  additional  tax
considerations  with  respect  to such  Certificates  will be  disclosed  in the
applicable Prospectus Supplement.

         Partnership  Taxation.  If the  Trust  Fund  is a  partnership,  in the
opinion of Tax  Counsel,  the Trust  Fund will not be subject to federal  income
tax.  Rather,  in the opinion of Tax  Counsel,  each  Certificateholder  will be
required to  separately  take into  account  such  Holder's  allocated  share of
income,  gains,  losses,  deductions  and credits of the Trust  Fund.  The Trust
Fund's income will consist  primarily of interest and finance  charges earned on
the Loans (including  appropriate  adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Loans.  The Trust Fund's
deductions  will  consist  primarily  of interest  accruing  with respect to the
Notes,  servicing and other fees,  and losses or deductions  upon  collection or
disposition of Loans.

         In the  opinion  of Tax  Counsel,  the tax items of a  partnership  are
allocable to the partners in accordance with the Code, Treasury  regulations and
the partnership agreement (here, the Trust Agreement and related documents). The
Trust Agreement will provide, in general,  that the  Certificateholders  will be
allocated  taxable  income of the Trust Fund for each month  equal to the sum of
(i) the interest that accrues on the Certificates in accordance with their terms
for such month,  including  interest  accruing at the Pass-Through Rate for such
month and interest on amounts  previously  due on the  Certificates  but not yet
distributed;  (ii) any Trust Fund income  attributable  to discount on the Loans
that corresponds to any excess of the principal amount of the Certificates  over
their   initial   issue  price   (iii)   prepayment   premium   payable  to  the
Certificateholders  for such month; and (iv) any other amounts of income payable
to the Certificateholders for such month. Such allocation will be reduced by any
amortization  by the Trust  Fund of premium  on Loans  that  corresponds  to any
excess of the issue  price of  Certificates  over their  principal  amount.  All
remaining  taxable  income of the Trust Fund will be allocated to the Depositor.
Based on the economic arrangement of the parties, in the opinion of Tax Counsel,
this  approach for  allocating  Trust Fund income  should be  permissible  under
applicable Treasury regulations, although no assurance can be given that the IRS
would   not   require  a  greater   amount   of  income  to  be   allocated   to
Certificateholders.  Moreover,  in the  opinion of Tax  Counsel,  even under the
foregoing method of allocation, Certificateholders may be allocated income equal
to the entire Pass-Through Rate plus the other items described above even though
the Trust Fund might not have sufficient cash to make current cash distributions
of such amount.  Thus,  cash basis  Holders will in effect be required to report
income from the  Certificates  on the accrual basis and  Certificateholders  may
become liable for taxes on Trust Fund income even if they have not received cash
from the Trust Fund to pay such taxes. In addition,  because tax allocations and
tax  reporting  will be done on a uniform basis for all  Certificateholders  but
Certificateholders  may be  purchasing  Certificates  at different  times and at
different  prices,  Certificateholders  may be  required  to report on their tax
returns  taxable income that is greater or less than the amount reported to them
by the Trust Fund.

         In the opinion of Tax Counsel, all of the taxable income allocated to a
Certificateholder that is a pension,  profit sharing or employee benefit plan or
other  tax-exempt  entity  (including  an  individual  retirement  account) will
constitute  "unrelated  business  taxable  income"  generally  taxable to such a
Holder under the Code.

         In the  opinion  of Tax  Counsel,  an  individual  taxpayer's  share of
expenses of the Trust Fund  (including  fees to the  Servicer  but not  interest
expense) would be miscellaneous  itemized  deductions.  Such deductions might be
disallowed to the individual in whole or in part and might result in such Holder
being  taxed on an amount of income  that  exceeds  the amount of cash  actually
distributed to such Holder over the life of the Trust Fund.

         The Trust Fund intends to make all tax calculations  relating to income
and allocations to  Certificateholders on an aggregate basis. If the IRS were to
require that such  calculations be made separately for each Loan, the Trust Fund
might be required  to incur  additional  expense  but it is believed  that there
would not be a material adverse effect on Certificateholders.

         Discount  and  Premium.  It is believed  that the Loans were not issued
with OID, and,  therefore,  the Trust Fund should not have OID income.  However,
the  purchase  price paid by the Trust Fund for the Loans may be greater or less
than the remaining  Principal  Balance of the Loans at the time of purchase.  If
so, in the opinion of Tax Counsel, the Loan will have been acquired at a premium
or discount,  as the case may be. (As indicated  above, the Trust Fund will make
this calculation on an aggregate basis, but might be required to recompute it on
a Loan by Loan basis.)

         If the Trust Fund  acquires the Loans at a market  discount or premium,
the Trust Fund will elect to include any such discount in income currently as it
accrues  over  the life of the  Loans or to  offset  any  such  premium  against
interest  income on the Loans.  As  indicated  above,  a portion of such  market
discount income or premium deduction may be allocated to Certificateholders.

         Section 708 Termination.  In the opinion of Tax Counsel,  under Section
708 of the Code,  the Trust Fund will be deemed to terminate for federal  income
tax  purposes if 50% or more of the capital and profits  interests  in the Trust
Fund are sold or exchanged within a 12-month period.  Pursuant to final Treasury
regulations  issued  May 9,  1997  under  Section  708 of the  Code,  if  such a
termination  occurs, the Trust Fund (the "old  partnership")  would be deemed to
contribute its assets to a new partnership  (the "new  partnership") in exchange
for interests in the new partnership. Such interests would be deemed distributed
to the partners of the old partnership in liquidation  thereof,  which would not
constitute a sale or exchange.

         Disposition of Certificates.  Generally, in the opinion of Tax Counsel,
capital gain or loss will be recognized on a sale of  Certificates  in an amount
equal to the difference  between the amount  realized and the seller's tax basis
in the Certificates sold. A Certificateholder's  tax basis in a Certificate will
generally  equal the Holder's cost increased by the Holder's share of Trust Fund
income  (includible in income) and decreased by any distributions  received with
respect to such Certificate. In addition, both the tax basis in the Certificates
and the amount  realized on a sale of a  Certificate  would include the Holder's
share of the Notes and other  liabilities of the Trust Fund. A Holder  acquiring
Certificates at different  prices may be required to maintain a single aggregate
adjusted tax basis in such Certificates,  and, upon sale or other disposition of
some of the Certificates,  allocate a portion of such aggregate tax basis to the
Certificates  sold  (rather  than  maintaining  a  separate  tax  basis  in each
Certificate  for  purposes  of  computing  gain  or  loss  on  a  sale  of  that
Certificate).

         Any  gain on the sale of a  Certificate  attributable  to the  Holder's
share of  unrecognized  accrued market  discount on the Loans would generally be
treated as  ordinary  income to the  Holder  and would give rise to special  tax
reporting requirements.  The Trust Fund does not expect to have any other assets
that would give rise to such  special  reporting  requirements.  Thus,  to avoid
those  special  reporting  requirements,  the Trust  Fund will  elect to include
market discount in income as it accrues.

         If a Certificateholder  is required to recognize an aggregate amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

         Allocations Between Transferors and Transferees.  In general, the Trust
Fund's  taxable  income and losses will be determined  monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal  amount of  Certificates  owned by them as of the
close  of the  last  day  of  such  month.  As a  result,  a  Holder  purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

         The use of such a monthly  convention  may not be permitted by existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust Fund might be reallocated among the  Certificateholders.  The Trust
Fund's method of allocation  between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

         Section 754 Election.  In the event that a Certificateholder  sells its
Certificates at a profit (loss),  the purchasing  Certificateholder  will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust  Fund's  assets will not be adjusted to reflect  that
higher (or lower)  basis  unless the Trust Fund were to file an  election  under
Section 754 of the Code. In order to avoid the administrative  complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information  reporting  requirements,  the Trust Fund will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount  of Trust  Fund  income  than  would be  appropriate  based on their  own
purchase price for Certificates.

         Administrative  Matters.  The  Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial  reporting and tax purposes on an accrual basis and the fiscal year of
the Trust Fund will be the calendar  year.  The Trustee will file a  partnership
information  return  (IRS Form 1065) with the IRS for each  taxable  year of the
Trust Fund and will report each Certificateholder's  allocable share of items of
Trust Fund income and expense to Holders and the IRS on Schedule  K-1. The Trust
Fund will provide the Schedule K-l  information to nominees that fail to provide
the Trust Fund with the information  statement described below and such nominees
will be required to forward such  information  to the  beneficial  owners of the
Certificates.  Generally, Holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the Holder notifies the IRS of all such inconsistencies.

         Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement  containing certain information on the nominee,  the beneficial
owners and the  Certificates  so held. Such  information  includes (i) the name,
address and  taxpayer  identification  number of the nominee and (ii) as to each
beneficial owner (a) the name, address and identification number of such person,
(b) whether such person is a United  States  person,  a  tax-exempt  entity or a
foreign government, an international  organization or any wholly owned agency or
instrumentality  of either of the  foregoing,  and (c)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to  themselves  and  their  ownership  of  Certificates.  A  clearing  agency
registered  under Section 17A of the Exchange Act is not required to furnish any
such information  statement to the Trust Fund. The information referred to above
for any  calendar  year must be  furnished  to the Trust  Fund on or before  the
following January 31. Nominees,  brokers and financial institutions that fail to
provide the Trust Fund with the  information  described  above may be subject to
penalties.

         The  Depositor  will be  designated  as the tax matters  partner in the
related Trust Agreement and, as such, will be responsible for  representing  the
Certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the Trust  Fund by the  appropriate  taxing  authorities
could result in an  adjustment  of the returns of the  Certificateholders,  and,
under  certain   circumstances,   a  Certificateholder  may  be  precluded  from
separately  litigating a proposed  adjustment to the items of the Trust Fund. An
adjustment  could also result in an audit of a  Certificateholder's  returns and
adjustments of items not related to the income and losses of the Trust Fund.

         Tax Consequences to Foreign Certificateholders. It is not clear whether
the Trust Fund would be  considered  to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
persons because there is no clear authority  dealing with that issue under facts
substantially  similar to those  described  herein.  Although it is not expected
that the Trust Fund would be engaged in a trade or business in the United States
for such  purposes,  the Trust  Fund will  withhold  as if it were so engaged in
order to protect the Trust Fund from possible adverse  consequences of a failure
to  withhold.  The Trust Fund  expects to withhold on the portion of its taxable
income that is allocable to foreign Certificateholders  pursuant to Section 1446
of the Code,  as if such income were  effectively  connected to a U.S.  trade or
business,  at a rate of 35% for foreign Holders that are taxable as corporations
and  39.6%  for all other  foreign  Holders.  Subsequent  adoption  of  Treasury
regulations or the issuance of other  administrative  pronouncements may require
the Trust Fund to change its withholding  procedures.  In determining a Holder's
withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the
Holder's certification of nonforeign status signed under penalties of perjury.

         Each  foreign  Holder  might be required to file a U.S.  individual  or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust Fund's  income.  Each foreign Holder must
obtain a taxpayer  identification  number from the IRS and submit that number to
the Trust Fund on Form W-8 in order to assure appropriate crediting of the taxes
withheld.  A foreign Holder  generally  would be entitled to file with the IRS a
claim for refund  with  respect to taxes  withheld  by the Trust Fund taking the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade  or  business.   However,   interest  payments  made  (or  accrued)  to  a
Certificateholder   who  is  a  foreign  person  generally  will  be  considered
guaranteed payments to the extent such payments are determined without regard to
the  income  of  the  Trust  Fund.  If  these  interest  payments  are  properly
characterized as guaranteed  payments,  then the interest will not be considered
"portfolio interest." As a result,  Certificateholders will be subject to United
States federal income tax and  withholding  tax at a rate of 30 percent,  unless
reduced or eliminated  pursuant to an applicable treaty. In such case, a foreign
Holder would only be entitled to claim a refund for that portion of the taxes in
excess of the taxes that  should be  withheld  with  respect  to the  guaranteed
payments.

         Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  Holder  is an exempt  recipient  under
applicable  provisions of the Code. The New  Regulations  described  herein make
certain modifications to the backup withholding and information reporting rules.
The New Regulations will generally be effective for payments made after December
31, 1999, subject to certain transition rules.  Prospective  investors are urged
to consult their own tax advisors regarding the New Regulations.


                            STATE TAX CONSIDERATIONS

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


                                FASIT SECURITIES

         General.  The FASIT  provisions  of the Code were  enacted by the Small
Business Job Protection Act of 1996 and create a new elective  statutory vehicle
for  the  issuance  of  mortgage-backed  and  asset-backed   securities  ("FASIT
Securities").  Although  the FASIT  provisions  of the Code became  effective on
September 1, 1997, no Treasury regulations or other administrative  guidance has
been issued with respect to those provisions.  Accordingly,  definitive guidance
cannot be provided  with respect to many aspects of the tax treatment of Holders
of FASIT  Securities.  Investors  also  should  note that the FASIT  discussions
contained  herein   constitutes  only  a  summary  of  the  federal  income  tax
consequences  to Holders of FASIT  Securities.  With  respect to each  Series of
FASIT  Securities,  the related  Prospectus  Supplement  will provide a detailed
discussion  regarding the federal income tax  consequences  associated  with the
particular transaction.

         FASIT Securities will be classified as either FASIT Regular Securities,
which  generally  will be treated as debt for federal  income tax  purposes,  or
FASIT  Ownership  Securities,  which  generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the taxable income or loss of the related Series. The Prospectus  Supplement for
each Series of Securities will indicate whether one or more FASIT elections will
be made for such Series,  and which Securities of such Series will be designated
as Regular  Securities,  and which,  if any,  will be  designated  as  Ownership
Securities.

         Qualification as a FASIT. The Trust Fund underlying a Series (or one or
more  designated  pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular  Securities  and the FASIT  Ownership
Securities   will   constitute  the  "regular   interests"  and  the  "ownership
interests,"  respectively,  if (i) a FASIT  election is in effect,  (ii) certain
tests concerning (a) the composition of the FASIT's assets and (b) the nature of
the Holders'  interest in the FASIT are met on a continuing  basis and (iii) the
Trust Fund is not a regulated company as defined in Section 851(a) of the Code.

         Asset Composition. In order for a Trust Fund (on one or more designated
pools  of  assets  held  by a Trust  Fund)  to be  eligible  for  FASIT  status,
substantially  all of the assets of the Trust Fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the Closing Date and at all times thereafter (the "FASIT  Qualification  Test").
Permitted  assets include (i) cash or cash  equivalents,  (ii) debt  instruments
with fixed terms that would  qualify as REMIC  regular  interests if issued by a
REMIC  (generally,  instruments  that  provide for  interest at a fixed rate,  a
qualifying  variable  rate,  or a  qualifying  interest-only  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 the Employment
Retirement Security Act of 1974, as amended ("ERISA"), and the Code, which apply
only to  Securities  of a  Series  that  are not  divided  into  subclasses.  If
Securities are divided into subclasses,  the related Prospectus  Supplement will
contain  information  concerning  considerations  relating to ERISA and the Code
that are applicable to such Securities and such subclasses of Securities.

         ERISA imposes  requirements  on employee  benefit plans (and on certain
other retirement plans and arrangements, including certain individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts  in  which  such  plans,   accounts  or   arrangements   are  invested)
(collectively  "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Generally,  ERISA applies to investments  made by Plans.
Among other things, ERISA requires that the assets of Plans be held in trust and
that the trustee, or other duly authorized  fiduciary,  have exclusive authority
and  discretion  to manage  and  control  the assets of such  Plans.  ERISA also
imposes certain duties on persons who are fiduciaries of Plans. Under ERISA, any
person who  exercises  any  authority or control  respecting  the  management or
disposition of the assets of a Plan is considered to be a fiduciary of such Plan
(subject to certain  exceptions not here  relevant).  Certain  employee  benefit
plans, such as governmental plans (as defined in ERISA Section 3(32)) and, if no
election  has been made  under  Section  410(d) of the  Code,  church  plans (as
defined  in  ERISA  Section  3(33)),  are not  subject  to  ERISA  requirements.
Accordingly,  assets of such plans may be invested in Securities  without regard
to the ERISA considerations described above and below, subject to the provisions
of  applicable  law.  Any such plan that is qualified  and exempt from  taxation
under Code Sections  401(a) and 501(a),  however,  is subject to the  prohibited
transaction rules set forth in Code Section 503.

         In  addition  to the  imposition  of  general  fiduciary  standards  of
investment  prudence  and  diversification,  ERISA and Section  4975 of the Code
prohibit  a broad  range of  transactions  involving  Plan  assets  and  persons
("Parties in Interest")  having certain  specified  relationships to a Plan, and
impose  additional  prohibitions  where Parties in Interest are fiduciaries with
respect  to such  Plan.  Certain  Parties  in  Interest  that  participate  in a
prohibited  transaction  may be  subject to an excise tax  imposed  pursuant  to
Section 4975 of the Code,  or a penalty  imposed  pursuant to Section  502(i) of
ERISA, unless a statutory, regulatory or administrative exemption is available.

         On November 13, 1986, the United States Department of Labor (the "DOL")
issued  final  regulations  (Labor  Reg.  Section  2510.3-101)   concerning  the
definition  of  what   constitutes  the  assets  of  a  Plan  (the  "Plan  Asset
Regulation").  Under this  regulation,  the underlying  assets and properties of
corporations,  partnerships  and certain other entities in which a Plan acquires
an "equity"  interest  could be deemed for purposes of ERISA to be assets of the
investing Plan in certain circumstances, unless certain exceptions apply.

         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,  the  Underwriter 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 Backup Servicer,  the Indenture Trustee,  the Owner Trustee,  the
Underwriter,  the  Depositor or any of their  affiliates  (a) has  investment or
administrative discretion with respect to such Plan assets; (b) has authority or
responsibility  to give, or regularly gives,  investment  advice with respect to
such Plan assets for a fee and pursuant to an agreement  of  understanding  that
such  advice (i) will serve as a primary  basis for  investment  decisions  with
respect to such Plan assets and (ii) will be based on the particular  investment
needs for such Plan; or (c) is an employer  maintaining or  contributing to such
Plan.

         In  addition,  the Trust  Fund,  any  underwriter,  trustee,  servicer,
administrator  or  producer  of  credit  support  or their  affiliates  might be
considered or might become Parties in Interest with respect to a Plan. Also, any
holder of Notes,  because of its  activities or the activities of its respective
affiliates,  may be deemed to be a Party in  Interest  with  respect  to certain
Plans,  including but not limited to Plans  sponsored by such holder.  In either
case,  the  acquisition or holding of Notes by or on behalf of such a Plan could
be  considered  to give rise to a prohibited  transaction  within the meaning of
ERISA and the Code,  unless it is  subject  to one or more  exemptions  such as:
Prohibited  Transaction  Class Exemption  ("PTCE") 84-14,  which exempts certain
transactions  effected on behalf of a Plan by a  "qualified  professional  asset
manager";  PTCE 90-1,  which exempts certain  transactions  involving  insurance
company pooled separate accounts; PTCE 91-38, which exempts certain transactions
involving bank collective  investment funds;  PTCE 95-60,  which exempts certain
transactions  involving insurance company general accounts; or PTCE 96-23, which
exempts certain  transactions  effected on behalf of a Plan by certain "in-house
asset  managers."  There can be no assurance that any of these class  exemptions
will apply with respect to any particular Plan investment in Notes,  or, even if
it did apply, that any exemption would apply to all prohibited transactions that
may occur in connection with such an investment.  Each prospective  purchaser or
transferee  of a Note that is a Plan or a person  acting on behalf or  investing
the assets of a Plan shall be required to  represent  (or,  with  respect to any
transfer  of a  beneficial  interest  in a  Global  Note,  shall  be  deemed  to
represent) to the  Indenture  Trustee and the Note  Registrar  that the relevant
conditions for exemptive  relief under at least one of the foregoing  exemptions
have been satisfied.

         The Plan Asset  Regulation  provides that,  generally,  the assets of a
corporation  or  partnership  in which a Plan  invests  will not be  deemed  for
purposes of ERISA to be assets of such Plan if the equity  interest  acquired by
the investing Plan is a publicly-offered security, of if equity participation by
benefit plan  investors is not  significant.  A  publicly-offered  security,  as
defined in the Plan Asset Regulation,  is a security that is widely held, freely
transferable and registered  under the Exchange Act. Equity  participation in an
entity by benefit plan  investors is not  significant  if, after the most recent
acquisition of an equity  interest in the entity,  less than 25% of the value of
each class of equity interest in the entity is held by "benefit plan investors,"
which  include  benefit  plans  described in ERISA or under  section 4975 of the
Code,  whether  or not they are  subject  to ERISA,  as well as  entities  whose
underlying  assets  include plan assets by reason of a plan's  investment in the
entity.

         If no exception under the Plan Asset Regulation applies, then if a Plan
(or a  person  investing  Plan  assets,  such as an  insurance  company  general
account)  acquires an equity  interest in the Trust Fund, then the assets of the
Trust Fund would be considered to be assets of the Plan.  Because the Loans held
by the  Trust  Fund may be  deemed  Plan  assets  of each  Plan  that  purchases
Securities,  an  investment  in the  Securities  by a Plan might be a prohibited
transaction  under ERISA Sections 406 and 407 and subject to an excise tax under
Code  Section  4975 and may  cause  transactions  undertaken  in the  course  of
operating  the  Trust  Fund to  constitute  prohibited  transactions,  unless  a
statutory or administrative exemption applies.

         In Prohibited  Transaction Class Exemption 83-1 ("PTCE 83-1"),  the DOL
exempted from ERISA's prohibited transaction rules certain transactions relating
to the  operation  of  residential  mortgage  pool  investment  trusts  and  the
purchase,  sale and holding of "mortgage pool pass-through  certificates" in the
initial  issuance of such  certificates.  PTCE 83-1 permits,  subject to certain
conditions,  transactions  that might otherwise be prohibited  between Plans and
Parties in  Interest  with  respect to those Plans  related to the  origination,
maintenance  and  termination  of mortgage  pools  consisting of mortgage  loans
secured  by  first or  second  mortgages  or  deeds  of  trust on  single-family
residential  property,  and the acquisition and holding of certain mortgage pool
pass-through  certificates  representing  an interest in such mortgage  pools by
Plans. If the general  conditions  (discussed below) of PTCE 83-1 are satisfied,
investments  by a  Plan  in  Securities  that  represent  interests  in  a  Pool
consisting  of  Loans   conforming  to  these   requirements   ("Single   Family
Securities")  will be exempt from the  prohibitions of ERISA Sections 406(a) and
407  (relating  generally to  transactions  with Parties in Interest who are not
fiduciaries) if the Plan purchases the Single Family  Securities at no more than
fair market  value and will be exempt from the  prohibitions  of ERISA  Sections
406(b)(1) and (2) (relating  generally to transactions  with fiduciaries) if, in
addition,  the  purchase  is  approved  by an  independent  fiduciary,  no sales
commission is paid to the pool sponsor, the Plan does not purchase more than 25%
of all  Single  Family  Securities,  and at  least  50%  of  all  Single  Family
Securities  are  purchased  by persons  independent  of the pool sponsor or pool
trustee.  PTCE 83-1 does not provide an  exemption  for  transactions  involving
Subordinated Securities.  Accordingly,  unless otherwise provided in the related
Prospectus Supplement, no transfer of a Subordinated Security or a Security that
is not a Single Family Security may be made to a Plan.

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

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

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

         The DOL issued to Bear,  Stearns & Co. Inc.,  an  individual  exemption
(Prohibited  Transaction  Exemption 90-30;  Exemption Application No. D-8207, 55
Fed. Reg. 21461 (1990)) (the "Underwriter Exemption"),  which applies to certain
sales and servicing of  "certificates"  that are  obligations  of a "trust" with
respect to which Bear, Stearns & Co. Inc. is the underwriter,  or the manager or
co-manager of an  underwriting  syndicate.  The Underwriter  Exemption  provides
relief  generally  similar  to that  provided  by PTCE  83-1,  but is broader in
several respects.

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

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

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

         (2)   All  Obligations  transferred  after the Closing Date (the
               "Additional  Obligations")  must  meet the same  terms and
               conditions  for  eligibility  as the original  Obligations
               used to create the trust,  which terms and conditions have
               been approved by an Exemption Rating Agency.

         (3)   The transfer of such  Additional  Obligations to the trust
               during the Specified Funding Period must not result in the
               certificates  to be covered by the  Exemption  receiving a
               lower credit  rating from an Exemption  Rating Agency upon
               termination  of the  Specified  Funding  Period  than  the
               rating  that  was  obtained  at the  time  of the  initial
               issuance of the certificates by the trust.

         (4)   Solely as a result of the use of pre-funding, the weighted
               average  annual  percentage  interest  rate for all of the
               Obligations  in  the  trust  at the  end of the  Specified
               Funding  Period  must not be more  than 100  basis  points
               lower than the average  interest rate for the  Obligations
               transferred to the trust on the Closing Date.

         (5)   In  order  to  insure  that  the  characteristics  of  the
               Additional  Obligations are  substantially  similar to the
               original  Obligations  which were transferred to the Trust
               Fund:

               (i)   the characteristics of the Additional Obligations
                     must be  monitored  by an insurer or other credit
                     support  provider  that  is  independent  of  the
                     depositor; or

              (ii)   an  independent  accountant  retained by the  depositor
                     must  provide the  depositor  with a letter (with copies
                     provided  to each  Exemption  Rating  Agency  rating the
                     certificates,  the related   underwriter  and  the
                     related   trustee)   stating  whether  or  not  the
                     characteristics  of  the  Additional  Obligations  conform
                     to  the  characteristics described in the related
                     prospectus or  Prospectus  Supplement  and/or  pooling and
                     servicing  agreement.  In preparing such letter,  the
                     independent  accountant  must use the same type of
                     procedures as were  applicable to the  Obligations
                     transferred to the trust as of the Closing Date.

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

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

         (8)   The related prospectus or Prospectus Supplement must describe:

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

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

             (iii)   the percentage and/or dollar amount of the Specified
                     Funding Limit for the trust; and

              (iv)   that the  amounts  remaining  in the  pre-funding
                     account  at  the  end of  the  Specified  Funding
                     Period will be remitted to  certificateholders as
                     repayments of principal.

         (9)   The related pooling and servicing  agreement must describe
               the  Permitted  Investments  for the  pre-funding  account
               and/or capitalized  interest account and, if not disclosed
               in the related  prospectus or Prospectus  Supplement,  the
               terms  and  conditions   for   eligibility  of  Additional
               Obligations.

         Neither  PTCE 83-1 nor the  Underwriter  Exemption  applies  to a trust
which contains unsecured obligations.

         Any Plan fiduciary that proposes to cause a Plan to purchase Securities
should  consult with counsel  concerning  the impact of ERISA and the Code,  the
applicability  of PTCE 83-1, the Underwriter  Exemption,  or any other 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 for each Series of Securities. 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.


                              AVAILABLE INFORMATION

         The Depositor has filed with the SEC a Registration Statement under the
Securities  Act of 1933,  as  amended,  with  respect  to the  Securities.  This
Prospectus, which forms a part of the Registration Statement, and the Prospectus
Supplement  relating  to each  Series of  Securities  contain  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 SEC. 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  SEC at its  Public  Reference
Section,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at its Regional
Offices located as follows:  Midwest Regional  Office,  500 West Madison Street,
Suite 1400, Chicago, Illinois 60661-2511; and Northeast Regional Office, 7 World
Trade  Center,  Suite 1300,  New York,  New York  10048.  In  addition,  the SEC
maintains  a Web  site  at  http://www.sec.gov  containing  reports,  proxy  and
information  statements and other information regarding  registrants,  including
the Depositor, that file electronically with the Commission.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         This  Prospectus  incorporates  by reference  all documents and reports
filed on behalf of the  Depositor  with  respect  to a Trust  Fund  pursuant  to
Section 13(a),  14 or 15(d) of the Securities  Exchange Act of 1934, as amended,
prior to the termination of the offering the related Securities. Upon request by
any person to whom this  prospectus is delivered in connection with the offering
of one or more Classes  Securities,  the  Depositor  will provide or cause to be
provided  without  charge  a  copy  of  any  of  the  documents  and/or  reports
incorporated  herein by  reference,  in each case to the extent the documents or
reports  relate to such Classes of  Securities,  other than the exhibits to such
documents  (unless those exhibits are specifically  incorporated by reference in
such  documents).  Requests to the  Depositor  should be directed in writing to:
Bear Stearns Asset Backed  Securities Inc., 245 Park Avenue,  New York, New York
10167,  Telephone  number (212) 272-4095 . The Depositor has determined that its
financial statements are not material to the offering of any Certificates.

         Investors may read and copy the documents  and/or reports  incorporated
herein by reference at the Public  Reference Room of the Securities and Exchange
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549.  Investors may
obtain  information on the operation of the Public Reference Room by calling the
SEC  at   1-800-SEC-0330.   In  addition,   the  SEC   maintains  a  website  at
http://www.sec.gov  containing  reports,  proxy and  information  statements and
other  information  regarding  issuers,  including  each Trust  Fund,  that file
electronically with the SEC.


                                     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 the Secondary Market Mortgage Enhancement Act.  Accordingly,  investors whose
investment  authority is subject to legal restrictions  should consult their own
legal advisors to determine whether and to what extent the Securities constitute
legal investments for them.


                              PLAN OF DISTRIBUTION

         The Depositor may offer each Series of Securities through Bear, Stearns
& Co. Inc. ("Bear Stearns") or one or more other firms that may be designated at
the time of each offering of such Securities.  The participation of Bear Stearns
in any  offering  will  comply with  Schedule E to the  By-Laws of the  National
Association of Securities  Dealers,  Inc. The Prospectus  Supplement relating to
each Series of Securities  will set forth the specific  terms of the offering of
such Series of Securities and of each Class within such Series, the names of the
underwriters,  the  purchase  price  of  the  Securities,  the  proceeds  to the
Depositor from such sale, any securities exchange on which the Securities may be
listed,  and, if applicable,  the initial public offering prices,  the discounts
and commissions to the underwriters and any discounts and concessions allowed or
reallowed to certain  dealers.  The place and time of delivery of each Series of
Securities will also be set forth in the Prospectus  Supplement relating to such
Series. Bear Stearns is an affiliate of the Depositor.

<PAGE>

                             Index of Defined Terms


Additional Obligations:............................84
Advances...........................................27
Agreements..........................................8
Amortizable Bond Premium Regulations...............59
Asset Value........................................10
Available Interest Amount..........................11
Capitalized Interest Account.......................22
Cash Flow Bond Method..............................67
CERCLA.............................................45
Certificates........................................8
Class...............................................9
Closed-End Loans...................................14
Code 12
Collection Account.................................26
Contingent Payment Regulations.....................56
Custodian..........................................33
Debt Securities....................................55
Deleted Primary Asset..............................35
Depositor...........................................8
Depositor Securities...............................53
Distribution Account................................9
Distribution Date...................................9
Eligible Investments...............................22
Enhancement....................................13, 22
ERISA..............................................80
Escrow Account.....................................26
Events of Default..............................37, 38
FASIT..............................................54
FASIT Qualification Test...........................77
FASIT Securities...................................76
FHA  17
Final Mark-to-Market Regulations...................64
Final Scheduled Distribution Date..................11
Holder..............................................9
Home Improvement Contracts.....................10, 16
Home Improvements..............................10, 16
HUD..............................................  17
Indenture...........................................8
Installment Sales Contract.........................52
Insurance Proceeds.................................27
IRS  56
Liquidation Proceeds...............................27
Loans..............................................10
Mortgage...........................................33
Mortgage Loans.....................................10
New Regulations....................................68
Nonresidents.......................................69
Notes...............................................8
Obligations:.......................................84
OID..............................................  55
OID Regulations....................................55
Parties in Interest................................80
Pass-Through Securities............................65
Pay-Through Security...............................57
Plan Asset Regulation..............................80
Plans..............................................80
Pool Insurance Policy..............................23
Pooling and Servicing Agreement.....................8
Pre-Funded Amount..................................22
Pre-Funding Account................................22
Pre-Funding Period.................................22
Prepayment Assumption..............................57
Primary Assets......................................9
Private Securities.................................10
Property...........................................16
PS Agreement.......................................19
PS Servicer........................................20
PS Sponsor.........................................20
PS Trustee.........................................20
PTCE 81
PTCE 83-1..........................................82
Qualifying Substitute Primary Asset................35
Rating Agency...................................9, 86
Ratio Strip Securities.............................66
Regular Interest Securities........................55
REMIC..........................................12, 54
REO Property.......................................13
Reserve Fund....................................9, 24
Residual Interest Security.........................62
Revolving Credit Line Loans........................14
Revolving Mortgage Loans...........................14
Scheduled Payments.................................26
Securities..........................................8
Servicing Fee..................................27, 65
Short-Term Note....................................70
Single Family Property.............................15
Single Family Securities...........................82
Special Redemption Date............................11
Specified Funding Limit............................84
Specified Funding Period...........................84
Stripped Securities................................65
Tax Counsel........................................54
TIN  68
Trust Agreement.................................8, 14
Trust Fund..........................................8
Trustee.............................................8
U.S. Person........................................54
UCC  50
Underlying Loans...............................10, 19     VA 17







                                    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>
<CAPTION>

<S>                                                                                                <C>

           SEC Registration Fee............................................................        $   556,000**
           Trustee's Fees and Expenses.....................................................             95,000
           Printing and Engraving..........................................................            237,000
           Legal Fees and Expenses.........................................................            713,000
           Blue Sky Fees...................................................................            116,000
           Accounting Fees and Expenses....................................................            238,000
           Rating Agency Fees..............................................................            578,000
           Miscellaneous...................................................................            116,000

           Total...........................................................................         $2,649,000

</TABLE>

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

*    All amounts, except the SEC Registration Fee, are estimates of aggregate
expenses incurred or to be incurred in connection with the issuance and
distribution of Securities in an aggregate principal amount assumed for these
purposes to be equal to $2,377,230,000 of Securities registered hereby.

**   This amount relates to the additional $2,000,000,000 registered hereby.
The remaining $377,230,000 of Asset Backed Securities relates to Registration
Statement No. 333-9532, and the registration fee with respect thereto has been
previously paid.

Item 15. Indemnification of Directors and Officers.

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

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

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

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

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

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

Item 16.   Exhibits.

     (a)   Financial Statements:

           None.

     (b)  Exhibits:

          1.1      -- Form of Underwriting Agreement.*
          4.1      -- Form of Indenture.*
          4.2      -- Form of Pooling and Servicing Agreement.*
          4.3      -- Form of Purchase Agreement.*
          4.4      -- Form of Trust Agreement.*
          5.1      -- Opinion of Brown & Wood LLp with respect to the
                      securities being registered.
          8.1      -- Opinion of Brown & Wood LLp with respect to tax matters.
          10.1     -- Form of Sale and Servicing Agreement.*
          23.1     -- Consent of Brown & Wood LLp (included as part of Exhibit
                      5.1).
          23.2     -- Consent of Brown & Wood LLp (included as part of Exhibit
                      8.1).
          24.1     -- Power of Attorney of Directors and Officers of Issuer
                      (included on signature page).
          25.1     -- Statement of Eligibility and Qualification of Trustee.**

- ---------------------
*        Incorporated by reference to Registration Statement No. 33-93574.
**       To be filed on Form 8-K, as applicable.

Item 17. Undertakings.

         The undersigned registrant hereby undertakes:

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

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

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

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

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

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

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

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

<PAGE>

                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-3 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of New York, State of New York, on the
21st day of July, 1999.

                                       BEAR STEARNS ASSET BACKED
                                       SECURITIES, INC.

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

                               POWER OF ATTORNEY

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

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

<TABLE>
<CAPTION>

         Signature                                Title                                      Date
         ---------                                -----                                      ----

<S>                                      <C>                                        <C>

/s/  Patricia A. Jehle                   President, Chief Executive Officer and     July 21, 1999
- -------------------------------            Director (Principal Executive Officer)
Patricia A. Jehle


/s/  Samuel L. Molinaro, Jr.             Treasurer (Principal Financial and         July 21, 1999
- -------------------------------            Accounting Officer)
Samuel L. Molinaro, Jr.


/s/  Thomas F. Marano                    Director                                   July 21, 1999
- -------------------------------
Thomas F. Marano


/s/  Jeffrey Mayer                       Director                                   July 21, 1999
- -------------------------------
Jeffrey Mayer


/s/  Juliana C. Johnson                  Director                                   July 21, 1999
- -------------------------------
Juliana C. Johnson

</TABLE>

<PAGE>

                                 EXHIBIT INDEX

Exhibit No.                         Description of Exhibit

1.1                        Form of Underwriting Agreement.*
4.3      Form of Indenture.*
4.4      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.
10.1     Form of Sale and Servicing Agreement.*
23.3     Consent of Brown & Wood LLP (included as part of Exhibit 5.1).
23.4     Consent of Brown & Wood LLP (included as part of Exhibit 8.1).
24.1     Power of Attorney of Directors and Officers of Issuer (included on
         signature page).
25.1     Statement of Eligibility and Qualification of Trustee.**

- ----------------------
*        Incorporated by reference to Registration Statement No. 33-93574.
**       To be filed on Form 8-K, as applicable.







                                                                EXHIBIT 5.1




                                                              July 23, 1999

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 $2,377,230,000 aggregate principal amount of asset-backed
securities (the "Securities"). As set forth in the Registration Statement,
each Series of Securities will be issued under and pursuant to the conditions
of a separate pooling and servicing agreement, master pooling and servicing
agreement, pooling agreement, trust agreement or indenture (each, an
"Agreement") among the Company, a trustee (the "Trustee") and, where
applicable, a servicer (the "Servicer"), each to be identified in the
prospectus supplement for such Series of Securities.

         We have examined copies of the Company's Certificate of
Incorporation, the Company's By-laws and forms of each Agreement, as
incorporated by reference as exhibits to the Registration Statement, and the
forms of Securities included in any Agreement so incorporated by reference in
the Registration Statement and such other records, documents and statutes as
we have deemed necessary for purposes of this opinion.

         Based upon the foregoing, we are of the opinion that:

         1. When any Agreement relating to a Series of Securities has been
duly authorized by all necessary action on the part of the Company and has
been duly executed and delivered by the Company, the Servicer, if any, the
Trustee and any other party thereto, such Agreement will constitute a legal,
valid and binding agreement of the Company, enforceable against the Company in
accordance with its terms, except as enforcement thereof may be limited by
bankruptcy, insolvency or other laws relating to or affecting creditors'
rights generally or by general equity principles.

         2. When a Series of Securities has been duly authorized by all
necessary action on the part of the Company (subject to the terms thereof
being otherwise in compliance with applicable law at such time), duly executed
and authenticated by the Trustee for such Series in accordance with the terms
of the related Agreement and issued and delivered against payment therefor as
described in the Registration Statement, such Series of Securities will be
legally issued, fully paid and nonassessable, and the holders thereof will be
entitled to the benefits of the related Agreement.

         In rendering the foregoing opinions, we express no opinion as to the
laws of any jurisdiction other than the laws of the State of New York
(excluding choice of law principles therein) and the federal laws of the
United States of America.

         We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to the references to this firm under the heading
"Legal Matters" in each Prospectus forming a part of the Registration
Statement, without admitting that we are "experts" within the meaning of the
Securities Act of 1933, as amended, or the Rules and Regulations of the
Commission issued thereunder, with respect to any part of the Registration
Statement, including this exhibit.

                                                     Very truly yours,

                                                     /s/ Brown & Wood LLP







                                                               EXHIBIT 8.1

                                                              July 23, 1999

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 $2,377,230,000 aggregate principal amount of asset-backed
securities (the "Securities"). The Registration Statement is being filed with
the Securities and Exchange Commission under the Securities Act of 1933, as
amended. As set forth in the Registration Statement, each Series of Securities
will be issued under and pursuant to the conditions of a separate pooling and
servicing agreement, master pooling and servicing agreement, pooling
agreement, trust agreement or indenture (each an "Agreement") among the
Company, a trustee (the "Trustee") and, where applicable, a servicer (the
"Servicer"), each to be identified in the prospectus supplement for such
Series of Securities.

         We have examined the prospectus and forms of prospectus supplement
related thereto contained in the Registration Statement (each, a "Prospectus")
and such other documents, records and instruments as we have deemed necessary
for the purposes of this opinion.

         In arriving at the opinion expressed below, we have assumed that each
Agreement will be duly authorized by all necessary corporate action on the
part of the Company, the Trustee, the Servicer (where applicable) and any
other party thereto for such Series of Securities and will be duly executed
and delivered by the Company, the Trustee, the Servicer and any other party
thereto substantially in the applicable form incorporated by reference as an
exhibit to the Registration Statement, that each Series of Securities will be
duly executed and delivered in substantially the forms set forth in the
related Agreement incorporated by reference as an exhibit to the Registration
Statement, and that Securities will be sold as described in the Registration
Statement.

         As special tax counsel to the Company, we have advised the Company
with respect to certain material federal income tax aspects of the proposed
issuance of each Series of Securities pursuant to the related Agreement. Such
advice has formed the basis for the description of selected federal income tax
consequences for holders of such Securities that appear under the heading
"Certain Federal Income Tax Considerations" in each Prospectus forming a part
of the Registration Statement. Such description does not purport to discuss
all possible federal income tax ramifications of the proposed issuance of the
Securities, but with respect to those federal income tax consequences
described therein, such description is accurate in all material respects.

         This opinion is based on the facts and circumstances set forth in the
Registration Statement and in the other documents reviewed by us. Our opinion
as to the matters set forth herein could change with respect to a particular
Series of Securities as a result of changes in facts or circumstances, changes
in the terms of the documents reviewed by us, or changes in the law subsequent
to the date hereof. Because the Prospectuses contemplate Series of Securities
with numerous different characteristics, you should be aware that the
particular characteristics of each Series of Securities must be considered in
determining the applicability of this opinion to a particular Series of
Securities.

         We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to the references to this firm under the heading
"Certain Federal Income Tax Considerations" in each Prospectus forming a part
of the Registration Statement, without admitting that we are "experts" within
the meaning of the 1933 Act or the Rules and Regulations of the Commission
issued thereunder, with respect to any part of the Registration Statement,
including this exhibit.

                                                     Very truly yours,

                                                     /s/ Brown & Wood LLP



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