1
   
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 2, 1998
    
                                                      REGISTRATION NO. 333-40465

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ----------
   
                                 AMENDMENT NO. 1
                                       TO
    
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   ----------
                           AVCO ABS RECEIVABLES CORP.
                                   (Depositor)
             (Exact name of Registrant as Specified in its Charter)

        NEVADA                                        APPLICATION PENDING
(State of incorporation)                 (I.R.S. Employer Identification Number)

                                1727-B CHARLESTON
                             LAS VEGAS, NEVADA 89104
                                 (702) 474-6282
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)
                                   ----------
                             HERBERT F. SMITH, ESQ.
                   AVCO FINANCIAL SERVICES MANAGEMENT COMPANY
                                 600 ANTON BLVD.
                        COSTA MESA, CALIFORNIA 92628-5011
                                 (714) 445-7860
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   ----------
                                    Copy to:
                             REED D. AUERBACH, ESQ.
                          STROOCK & STROOCK & LAVAN LLP
                                 180 MAIDEN LANE
                            NEW YORK, NEW YORK 10038
                                   ----------
        Approximate date of commencement of proposed sale to the public:
   From time to time after the effective date of this Registration Statement.
                                   ----------

     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, 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. [ ]

                                   ----------
   
    

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


   2
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS SHALL NOT CONSTITUTE AN
OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE
OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD
BE UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF
ANY SUCH STATE.



                                      S-2

   3
                   SUBJECT TO COMPLETION, DATED MARCH 2, 1998

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________ , 199_)

                                $_______________

                  AVCO FINANCIAL HOME EQUITY LOAN TRUST 199_-_
                   Home Equity Loan Asset-Backed Certificates,
                                  Series 199_-_
                           Avco ABS Receivables Corp.
                                    (Seller)

                   Avco Financial Services Management Company
                      (Master Servicer and Representative)

        The Home Equity Loan Asset-Backed Certificates, Series 199_-_ (the
"Certificates"), will consist of the Classes (each, a "Class") listed below
(collectively, the "Class A Certificates"), the Class S Certificates
(collectively with the Class A Certificates, the "Senior Certificates"), and one
or more Classes which are subordinated to the Senior Certificates. Only the
Class A Certificates are being offered hereby. The Senior Certificates will have
the benefit of an irrevocable and unconditional certificate guaranty insurance
policy (the "Policy") issued by [Name of Certificate Insurer] (the "Certificate
Insurer") pursuant to which the Certificate Insurer will guarantee certain
payments to the holders of Senior Certificates as described herein.

                                                  (cover continued on next page)

                                   ----------

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

                                   ----------

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

                                   ----------

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

                                   ----------



===============================================================================================================
                                     Initial Class    
                                     Principal        Certificate   Price to       Underwriting    Proceeds to  
                                     Balance          Rate          Public(1)      Discount        Seller(1)(2) 
- ---------------------------------------------------------------------------------------------------------------
                                                                                     
Class A-1 Certificates.......                             %              %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Class A-2 Certificates.......                             %              %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Class A-3 Certificates.......                             %              %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Class A-4 Certificates.......                             %              %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Class A-5 Certificates.......                             %              %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Class A-6 Certificates.......                             %              %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Class A-7 Certificates.......                            (3)             %                    %               %
- ---------------------------------------------------------------------------------------------------------------
Total                                                                            
===============================================================================================================

                                                                          
(1)  Plus accrued interest, if any, at the respective Certificate Rates from
     ______ __, 199_ (or in the case of the Class A-7 Certificates from ______
     __, 199_).

(2)  Before deduction of expenses payable by the Seller estimated to be
     $________.

(3)  The Certificate Rate for this Class will be calculated by reference to the
     London interbank offered rate for one-month U.S. dollar deposits ("1-Month
     LIBOR") subject to the limitations described herein. See "Description of
     the Certificates--The Certificate Rate" herein.

     The Class A Certificates are offered by the Underwriters subject to prior
sale, when, as and if issued to and accepted by them, subject to approval of
certain legal matters by counsel for the Underwriters. The Underwriters reserve
the right to withdraw, cancel or modify such offer and to reject orders in whole
or in part. It is expected that the Class A Certificates will be issued on or
about _____ __, 199_ (the "Closing Date"), and will thereafter be available from
the Underwriters through the facilities of The Depository Trust Company on the
Same Day Funds Settlement System and Cedel Bank, societe anonyme, and the
Euroclear System.

                                   ----------



   4
(Cover continued from front page)

[NAME OF UNDERWRITER]                                     [NAME OF UNDERWRITER]
_______ __, 199_

        The Certificates will evidence in the aggregate the entire beneficial
interest in a pool (the "Mortgage Pool") of closed-end, fixed- and
adjustable-rate mortgage loans (the "Mortgage Loans") consisting of two groups
("Loan Group 1" and "Loan Group 2," respectively, and each a "Loan Group") held
by Avco Financial Home Equity Loan Trust 199_-_ (the "Trust") to be formed
pursuant to a Pooling and Servicing Agreement, to be dated as of ______ __,
199_, between among Avco ABS Receivables Corp., as seller (the "Seller"), Avco
Financial Services Management Company, as master servicer (the "Master
Servicer") and as representative of the Trust (the "Representative"), and [Name
of Trustee], as Trustee. Distributions on the Class S, Class A-1, Class A-2,
Class A-3, Class A-4, Class A-5 and Class A-6 Certificates (collectively, the
"Group 1 Certificates") will be calculated by reference to Loan Group 1 which
consists of Mortgage Loans with fixed interest rates. Distributions on the Class
A-7 Certificates (the "Group 2 Certificates") will be calculated by reference to
Loan Group 2 which consists of Mortgage Loans with adjustable interest rates.
The Mortgage Loans are secured by first and second deeds of trust or mortgages
primarily on one- to four-family residential properties.

        Distributions on the Class A Certificates will be made on the 25th day
of each month or, if such date is not a Business Day, then on the next
succeeding Business Day (each, a "Distribution Date"), commencing in _____ 199_.
On each Distribution Date, holders of the Class A Certificates will be entitled
to receive, from and to the limited extent of funds available in the
Distribution Account (as defined herein), distributions calculated as set forth
herein.

        There is currently no market for the Class A Certificates and there can
be no assurance that such a market will develop or if it does develop that it
will continue or will provide sufficient liquidity of investment. See "RISK
FACTORS" herein.

   
        Separate elections will be made to treat certain assets of the Trust as
a "real estate mortgage investment conduit" (a "REMIC") for federal income tax
purposes. As described more fully herein and in the Prospectus, the Class A
Certificates will constitute "regular interests" in a REMIC. See "FEDERAL INCOME
TAX CONSEQUENCES" herein and in the Prospectus.
    

                                   ----------

        The Mortgage Loans that were identified as of ________ __, 199_ will be
collectively referred to herein as the "Initial Mortgage Loans." The Pooling and
Servicing Agreement will provide that additional closed-end, fixed- and
adjustable-rate mortgage loans (the "Subsequent Mortgage Loans") may be
purchased by the Trust from the Seller on the Closing Date. The Initial Mortgage
Loans and the Subsequent Mortgage Loans will be collectively referred to as the
"Mortgage Loans." The maximum amount of Subsequent Mortgage Loans to be
transferred to the Trust on the Closing Date for Loan Group 1 and Loan Group 2
is $__________ and $_____________, respectively (each, a "Maximum Funding
Amount").

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

        CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE
CERTIFICATES OFFERED HEREBY. SUCH TRANSACTIONS MAY INCLUDE STABILIZING AND THE
PURCHASE OF THE CLASS A CERTIFICATES TO COVER SYNDICATE SHORT POSITIONS. FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING" HEREIN.

                                   ----------

        The Class A Certificates constitute part of a separate series of
Asset-Backed Securities being offered by Avco ABS Receivables Corp. from time to
time pursuant to its Prospectus dated ______ __, 199_. This Prospectus
Supplement does not contain complete information about the offering of the Class
A Certificates. Additional information is contained in the Prospectus and
investors are urged to read both this Prospectus Supplement and the Prospectus
in full. Sales of the Class A Certificates may not be consummated unless the
purchaser has received both this Prospectus Supplement and the Prospectus.




                                      S-2
   5
                                     SUMMARY

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


Trust...............................    Avco Financial Home Equity Loan Trust 
                                        199_-_ (the "Trust") will be formed
                                        pursuant to a pooling and servicing
                                        agreement, to be dated as of _______ __,
                                        199_ (the "Agreement"), among Avco ABS
                                        Receivables Corp., as seller (the
                                        "Seller"), Avco Financial Services
                                        Management Company, as master servicer
                                        (together with any successor in such
                                        capacity, the "Master Servicer") and as
                                        representative of the Trust (the
                                        "Representative") and [Name of Trustee],
                                        as Trustee (the "Trustee"). The property
                                        of the Trust will include: a pool of
                                        closed- end, fixed- and adjustable-rate
                                        mortgage loans (the "Mortgage Loans"),
                                        secured by first and second deeds of
                                        trust or mortgages on residential
                                        properties that are primarily one- to
                                        four-family properties (the "Mortgaged
                                        Properties"); payments in respect of the
                                        Mortgage Loans received after the
                                        Cut-Off Date, other than payments of
                                        interest on the Initial Mortgage Loans
                                        due on or before ______ __, 199_;
                                        property that secured a Mortgage Loan
                                        which is acquired by foreclosure or deed
                                        in lieu of foreclosure; rights under
                                        certain hazard insurance policies
                                        covering the Mortgaged Properties; and
                                        funds on deposit in trust accounts (the
                                        "Initial Interest Coverage Account" and
                                        the "Funding Account"). In addition, the
                                        Seller and the Representative have
                                        caused the Certificate Insurer to issue
                                        an irrevocable and unconditional
                                        certificate guaranty insurance policy
                                        (the "Policy") for the benefit of the
                                        holders of the Class A and the Class S
                                        Certificates (collectively, "Senior
                                        Certificates") pursuant to which the
                                        Certificate Insurer will guarantee
                                        payments to the Senior
                                        Certificateholders as described herein.
                                        The "Cut-Off Date" for the Initial
                                        Mortgage Loans is ______ __, 199_, and
                                        the Cut-Off Date with respect to any
                                        Mortgage Loan originated on or
                                        after________ __, 199_ will be the date
                                        of origination of such Mortgage Loan.
                                        The Trust property will include the
                                        unpaid principal balance of each
                                        Mortgage Loan as of its Cut-Off Date.
                                        With respect to any date, the "Pool
                                        Balance" will be equal to the aggregate
                                        of the Principal Balances of all
                                        Mortgage Loans as of such date. The
                                        "Cut-Off Date Principal Balance" with
                                        respect to each Mortgage Loan is the
                                        unpaid principal balance thereof as of
                                        the related Cut-Off Date. With respect
                                        to any date, the "Loan Group 1 Principal
                                        Balance" and the "Loan Group 2 Principal
                                        Balance" will be equal to the aggregate
                                        of the Principal Balances of all
                                        Mortgage Loans in Loan Group 1 and Loan
                                        Group 2, respectively, as of such date.
                                        The Loan Group 1 Principal Balance and
                                        the Loan 



                                      S-3
   6

                                        Group 2 Principal Balance are each
                                        sometimes referred to herein as a "Loan
                                        Group Principal Balance." The "Principal
                                        Balance" of a Mortgage Loan (other than
                                        a Liquidated Mortgage Loan) on any day
                                        is equal to its Cut-Off Date Principal
                                        Balance, minus all collections applied
                                        in reduction of the Cut-Off Date
                                        Principal Balance of such Mortgage Loan.
                                        The Principal Balance of a Liquidated
                                        Mortgage Loan (as defined herein) after
                                        final recovery of related Liquidation
                                        Proceeds (as defined herein) will be
                                        zero.

Securities Offered..................    The Home Equity Loan Asset-Backed 
                                        Certificates, Series 199_-_ (the
                                        "Certificates") will consist of the
                                        Classes listed on the cover page hereof
                                        (the "Class A Certificates"), the Class
                                        S Certificates (collectively with the
                                        Class A Certificates, the "Senior
                                        Certificates") and one or more other
                                        Classes of Certificates which are
                                        subordinated to the Senior Certificates.
                                        Only the Class A Certificates are
                                        offered hereby. Each Class of Class A
                                        Certificates represents the right to
                                        receive payments of interest at the
                                        rates described below (with respect to
                                        each such Class, the "Certificate
                                        Rate"), payable monthly, and payments of
                                        principal to the extent provided below.
                                        The Class A-7 Certificates are sometimes
                                        referred to herein collectively as the
                                        "Variable Rate Certificates" and the
                                        Class A-1, Class A-2, Class A-3, Class
                                        A-4, Class A-5 and Class A-6
                                        Certificates are sometimes referred to
                                        herein collectively as the "Fixed Rate
                                        Certificates." The Senior Certificates
                                        will be divided into two groups (each a
                                        "Certificate Group"). Distributions on
                                        the Class A-1, Class A-2, Class A-3,
                                        Class A-4, Class A-5, Class A-6 and
                                        Class S Certificates (collectively, the
                                        "Group 1 Certificates") will be
                                        calculated by reference to Loan Group 1
                                        which consists of Mortgage Loans with
                                        fixed interest rates. Distributions on
                                        the Class A-7 Certificates (the "Group 2
                                        Certificates") will be calculated by
                                        reference to Loan Group 2 which consists
                                        of Mortgage Loans with adjustable
                                        interest rates. The principal amount of
                                        a Class of Class A Certificates (each, a
                                        "Class Principal Balance") on any date
                                        is equal to the applicable Class
                                        Principal Balance on the Closing Date
                                        minus the aggregate of amounts actually
                                        distributed as principal to the holders
                                        of such Class of Class A Certificates
                                        prior to such date. On any date, the
                                        "Certificate Group Principal Balance" is
                                        the aggregate of the Class Principal
                                        Balances of the Class A Certificates in
                                        such Certificate Group on such date.

Final Scheduled
Distribution Dates..................    The Final Scheduled Distribution Date 
                                        for each Class of Class A Certificates
                                        is as follows:


                                      S-4
   7


                                                         Final Scheduled
                                           Class         Distribution Date
                                           -----         -----------------
                                                      
                                           A-1
                                           A-2
                                           A-3
                                           A-4
                                           A-5
                                           A-6
                                           A-7


                                        Each such date has been calculated as
                                        described under "DESCRIPTION OF THE
                                        CERTIFICATES--Final Scheduled
                                        Distribution Date" herein.


Seller..............................    Avco ABS Receivables Corp., a Nevada 
                                        corporation (the "Seller"). The
                                        principal executive offices of the
                                        Seller are located at 1727-B Charleston,
                                        Las Vegas, Nevada 89104 (telephone:
                                        (702) 474-6282). See "THE SELLER" in the
                                        Prospectus.

Representative and
Master Servicer.....................    Avco Financial Services Management 
                                        Company, a Delaware corporation with
                                        principal executive offices located at
                                        600 Anton Boulevard, Costa Mesa,
                                        California, and a telephone number of
                                        (714) 445-7860. See "THE REPRESENTATIVE
                                        AND THE MASTER SERVICER" in the
                                        Prospectus.

Originators and
Sub-Servicers.......................    The Mortgage Loans will be originated or
                                        acquired by affiliates of the Master
                                        Servicer (each such affiliate, an
                                        "Originator") and sold by such
                                        Originators to the Seller. Each
                                        Originator will sub-service the Mortgage
                                        Loans originated or purchased by it
                                        pursuant to separate sub-servicing
                                        agreements (each a "Sub-Servicing
                                        Agreement") between the Master Servicer
                                        and the applicable Originator.

The Mortgage Loans..................    The Mortgage Pool consists of _____ 
                                        Initial Mortgage Loans with an aggregate
                                        Cut-Off Date Principal Balance of
                                        $__________ (the "Cut-Off Date Initial
                                        Pool Principal Balance") of closed-end,
                                        fixed- and adjustable-rate home equity
                                        loans secured by first and second deeds
                                        of trust or mortgages on Mortgaged
                                        Properties located in ___ states and the
                                        District of Columbia.

                                        The Mortgage Loans will be divided into
                                        two groups (each, a "Loan Group"): "Loan
                                        Group 1" and "Loan Group 2." The Initial
                                        Mortgage Loans in such Loan Groups are
                                        referred to herein as "Loan Group 1
                                        Initial Mortgage Loans" and "Loan Group
                                        2 Initial Mortgage Loans."



                                      S-5
   8

                                        Interest on each Mortgage Loan is
                                        payable monthly on the outstanding
                                        Principal Balance thereof at a rate per
                                        annum (the "Loan Rate") specified in the
                                        related Mortgage Note. Each Mortgage
                                        Loan in Loan Group 1 will bear interest
                                        at a fixed rate that is calculated on
                                        the 'simple interest" method. Certain of
                                        the Mortgage Loans in Loan Group 1 will
                                        have original terms to stated maturity
                                        of up to 15 years and amortization
                                        schedules of up to 30 years ("Balloon
                                        Loans"), leaving a substantial payment
                                        due at the stated maturity (each, a
                                        "Balloon Payment").

                                        Each Mortgage Loan in Loan Group 2 will
                                        bear interest at an adjustable rate
                                        (each an "ARM") that is calculated on
                                        the 'simple interest" method. The Loan
                                        Rate borne by each Loan Group 2 Mortgage
                                        Loan is subject to adjustment on the
                                        date set forth in the related Mortgage
                                        Note and at regular intervals thereafter
                                        (each, a "Change Date") to equal the sum
                                        of (i) the applicable index (the "Loan
                                        Index") and (ii) the number of basis
                                        points set forth in such Mortgage Note
                                        (the "Gross Margin"), subject to
                                        rounding and to the effects of the
                                        applicable 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. The "Lifetime Cap" is the
                                        maximum Loan Rate that may be borne by
                                        an ARM at any point of its life. The
                                        "Lifetime Floor" is the minimum Loan
                                        Rate that may be borne by an ARM at any
                                        point of its life. The Loan Group 2
                                        Mortgage Loans do not provide for
                                        negative amortization. See "DESCRIPTION
                                        OF THE MORTGAGE LOANS" herein.

Initial Interest Coverage
Account.............................    On the Closing Date, cash will be
                                        deposited in a trust account (the
                                        "Initial Interest Coverage Account") in
                                        the name of the Trustee on behalf of the
                                        Trust. The amount on deposit in the
                                        Initial Interest Coverage Account,
                                        including reinvestment income thereon,
                                        will be used by the Trustee to fund
                                        certain interest shortfalls on the
                                        initial Distribution Date as described
                                        herein under "DESCRIPTION OF THE
                                        CERTIFICATES -- Initial Interest
                                        Coverage Account." Amounts remaining in
                                        the Initial Interest Coverage Account
                                        after the initial Distribution Date and
                                        not used for such purpose are required
                                        to be paid to the Seller. The Initial
                                        Interest Coverage Account will terminate
                                        immediately following the first
                                        Distribution Date. The Initial Interest
                                        Coverage Account will not be an asset of
                                        any REMIC.

Funding Account.....................    On the Closing Date, it is expected that
                                        Subsequent Mortgage Loans equal to the
                                        applicable Maximum Funding Amount will
                                        be transferred to the Trust for Loan
                                        Group 1 and Loan Group 2, respectively.
                                        See "DESCRIPTION OF THE MORTGAGE LOANS
                                        -- Conveyance of Subsequent Mortgage
                                        Loans." In the event that less than such
                                        amounts of Subsequent Mortgage



                                      S-6
   9

                                        Loans are transferred to the Trust for
                                        each Loan Group, respectively, an
                                        aggregate cash amount equal to the
                                        excess of the applicable Maximum Funding
                                        Amount over the aggregate Cut-Off Date
                                        Principal Balances of the related
                                        Subsequent Mortgage Loans for such Loan
                                        Groups, respectively, will be deposited
                                        by the Seller in an account which will
                                        be in the name of, and maintained by,
                                        the Trustee on behalf of the Trust (the
                                        "Funding Account"). Any amounts on
                                        deposit in the Funding Account in
                                        respect of each Loan Group will be
                                        transferred by the Trustee on the first
                                        Distribution Date into the Distribution
                                        Account, and will be distributed as a
                                        principal prepayment to
                                        Certificateholders of the related
                                        Certificate Group then entitled to
                                        distributions of principal. See "RISK
                                        FACTORS -- The Subsequent Mortgage 
                                        Loans," "PREPAYMENT AND YIELD 
                                        CONSIDERATIONS," and "DESCRIPTION OF THE
                                        CERTIFICATES -- Distributions."

Denominations.......................    The Class A Certificates will be offered
                                        for purchase in denominations of $25,000
                                        and integral multiples of $1,000 in
                                        excess thereof.

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



                                       S-7
   10

                                        participating organizations for so long
                                        as such Class A Certificates are held by
                                        DTC. See "RISK FACTORS -- Book-Entry
                                        Registration May Affect Liquidity,"
                                        "DESCRIPTION OF THE
                                        CERTIFICATES -- Book-Entry Certificates"
                                        and "ANNEX I" hereto.

Certificate Rate....................    The Certificate Rate for each Class of
                                        Fixed Rate Certificates is set forth on
                                        the cover page hereof.

                                        The Certificate Rate for the Class A-7
                                        Certificates for the first Distribution
                                        Date is _______%. The Certificate Rate
                                        for the Class A-7 Certificates for any
                                        other Distribution Date will equal the
                                        lesser of (A) the Class A-7 Formula Rate
                                        and (B) the Loan Group 2 Net Funds Cap
                                        for such Distribution Date. The "Class
                                        A-7 Formula Rate" is the sum of the
                                        interbank offered rates for one-month
                                        United States dollar deposits in the
                                        London market (the "Certificate Index")
                                        (calculated as described under
                                        "DESCRIPTION OF THE CERTIFICATES -- The
                                        Certificate Rate") as of the related
                                        LIBOR Determination Date (as defined
                                        herein) plus ____% (or ____% for each
                                        Distribution Date occurring after the
                                        Optional Termination Date). The "Loan
                                        Group 2 Net Funds Cap" for any
                                        Distribution Date will equal the product
                                        of (x) 360/365 and (y) the difference
                                        between (A) the weighted average of the
                                        Loan Rates of the Loan Group 2 Mortgage
                                        Loans as of the first day of the related
                                        Due Period, weighted on the basis of the
                                        related Principal Balances as of such
                                        date and (B) the sum of (i) the
                                        Servicing Fee Rate and the rates at
                                        which the Trustee fee and the premium
                                        payable to the Certificate Insurer with
                                        respect to the Group 2 Certificates are
                                        calculated and (ii) commencing with the
                                        thirteenth Distribution Date, ____% per
                                        annum.

                                        The Certificate Rate on any Distribution
                                        Date for the Class S Certificates will
                                        equal the average of the Strip Rates
                                        weighted on the basis of the Class
                                        Principal Balances of the related
                                        Classes of Group 1 Certificates
                                        immediately prior to such Distribution
                                        Date. The Strip Rates are as follows:

                                           Class                Strip Rate
                                           -----                ----------

                                            A-1                  _____%
                                            A-2                  _____%
                                            A-3                  _____%
                                            A-4                  _____%
                                            A-5                  _____%
                                            A-6                  _____%


                                        The "Interest Period" means, with
                                        respect to each Distribution Date and
                                        the Fixed Rate Certificates and the
                                        Class S Certificates, the period from
                                        the first day of the calendar month
                                        preceding the month of such Distribution
                                        Date through the last day of such
                                        calendar month. Interest on the Fixed



                                      S-8
   11

                                        Rate Certificates in respect of any
                                        Distribution Date will accrue during the
                                        related Interest Period on the basis of
                                        a 360-day year consisting of twelve
                                        30-day months. The "Interest Period"
                                        means, with respect to each Distribution
                                        Date and the Variable Rate Certificates,
                                        the period from the Distribution Date in
                                        the month preceding the month of such
                                        Distribution Date (or, in the case of
                                        the first Distribution Date, from the
                                        Closing Date) through the day before
                                        such Distribution Date. Interest on the
                                        Variable Rate Certificates in respect of
                                        any Distribution Date will accrue during
                                        the related Interest Period on the basis
                                        of a 360-day year and the actual number
                                        of days elapsed.

Record Date.........................    With respect to the Variable Rate
                                        Certificates and any Distribution Date,
                                        the "Record Date" will be the day
                                        immediately preceding such Distribution
                                        Date. With respect to the Fixed Rate
                                        Certificates and any Distribution Date,
                                        the "Record Date" will be the last
                                        business day of the calendar month
                                        immediately preceding the calendar month
                                        in which such Distribution Date occurs.

Distributions.......................    On the 25th day of each month, or if
                                        such a day is not a Business Day then
                                        the next succeeding Business Day,
                                        commencing in _____, 199_ (each such
                                        day, a "Distribution Date"), the Trustee
                                        will be required to distribute from
                                        funds available therefor in the
                                        Distribution Account (as described
                                        herein) to the Holders of the Senior
                                        Certificates on the related Record Date,
                                        in the priorities described below, in
                                        the aggregate an amount equal to the sum
                                        of (a) the Class Interest Distribution
                                        for each Class of Senior Certificates in
                                        a Certificate Group and (b) the Class A
                                        Principal Distribution for each
                                        Certificate Group. On any Distribution
                                        Date, the Class A Principal Distribution
                                        will be distributed as described below.
                                        See "DESCRIPTION OF THE
                                        CERTIFICATES -- Distributions" herein.

                                        Interest

                                        On each Distribution Date, to the extent
                                        of funds available therefor as described
                                        herein, interest will be distributed
                                        with respect to each Class of Senior
                                        Certificates in an amount (each, a
                                        "Class Interest Distribution") equal to
                                        the sum of (a) interest for the related
                                        Interest Period at the related
                                        Certificate Rate on the related Class
                                        Principal Balance or, in the case of the
                                        Class S Certificates, the Notional
                                        Balance of such Class (the "Class
                                        Monthly Interest Distributable Amount")
                                        and (b) any Class Interest Carryover
                                        Shortfall for such Class of Senior
                                        Certificates for such Distribution Date.
                                        As to any Distribution Date and Class of
                                        Senior Certificates, "Class Interest
                                        Carryover Shortfall" is the sum of (i)
                                        the excess, if any, of the related Class
                                        Monthly Interest Distributable Amount
                                        for the preceding Distribution Date and
                                        any outstanding Class Interest



                                      S-9
   12

                                        Carryover Shortfall with respect to such
                                        Class on such preceding Distribution
                                        Date, over the amount in respect of
                                        interest that is actually distributed on
                                        the Certificates of such Class on such
                                        preceding Distribution Date plus (ii)
                                        one month's interest on such excess, to
                                        the extent permitted by law, at the
                                        related Certificate Rate. The interest
                                        entitlement described in (a) above will
                                        be reduced by such Class" pro rata share
                                        of Civil Relief Act Interest Shortfalls,
                                        if any, for such Distribution Date.
                                        Civil Relief Act Interest Shortfalls
                                        will not be covered by payments under
                                        the Policy. See "DESCRIPTION OF THE
                                        CERTIFICATES -- Interest" herein.

                                        On each Distribution Date, the Class
                                        Interest Distribution relating to each
                                        Class of Senior Certificates in a
                                        Certificate Group will be distributed on
                                        an equal priority and any shortfall in
                                        the amount required to be distributed as
                                        interest thereon to each such Class will
                                        be allocated among such Classes pro rata
                                        based on the amount that would have been
                                        distributed on each such Class in the
                                        absence of such shortfall.

                                        The "Notional Balance" of the Class S
                                        Certificates at any date of
                                        determination will equal the aggregate
                                        of the Class Principal Balances of the
                                        Group 1 Certificates on such date. The
                                        Notional Balance of the Class S
                                        Certificates does not entitle the
                                        Holders thereof to any distributions in
                                        respect of principal but is used to
                                        calculate the Class Interest
                                        Distribution for the Class S
                                        Certificates.

                                        If on any Distribution Date, the
                                        Certificate Rate for the Class A-7
                                        Certificates is based on the Loan Group
                                        2 Net Funds Cap, Holders of the Class
                                        A-7 Certificates will be entitled to
                                        receive the Class A-7 Basis Risk
                                        Carryover Amount (as defined herein) to
                                        the extent of funds available therefor
                                        as described herein. The Policy will not
                                        cover the payment of, and the ratings
                                        assigned to the Class A-7 Certificates
                                        do not address the likelihood of the
                                        payment of, any Class A-7 Basis Risk
                                        Carryover Amount.

                                        Principal

                                        On each Distribution Date, to the extent
                                        of funds available therefor as described
                                        herein, principal will be distributed to
                                        the holders of the Class A Certificates
                                        of a Certificate Group then entitled to
                                        distributions of principal in an amount
                                        equal to the lesser of (A) the related
                                        Certificate Group Principal Balance and
                                        (B) the related Class A Principal
                                        Distribution for such Distribution Date.
                                        "Class A Principal Distribution" means,
                                        with respect to any Distribution Date
                                        and Certificate Group, the sum of the
                                        related Class A Monthly Principal
                                        Distributable Amount for such
                                        Distribution Date and any Class A
                                        Principal Shortfall for such
                                        Distribution Date.




                                      S-10
   13

                                        So long as an Insurer Default has not
                                        occurred, the Class A Principal
                                        Distribution relating to the Group 1
                                        Certificates will be distributed as
                                        follows: (a) to the Class A-6
                                        Certificates, the Priority Amount for
                                        such Distribution Date until the Class
                                        Principal Balance thereof has been
                                        reduced to zero; and (b) sequentially,
                                        to the Class A-1, Class A-2, Class A-3,
                                        Class A-4, Class A-5 and Class A-6
                                        Certificates, in that order, until the
                                        respective Class Principal Balances
                                        thereof have been reduced to zero. On
                                        any Distribution Date during the
                                        occurrence and continuance of an Insurer
                                        Default, the Class A Principal
                                        Distribution relating to the Group 1
                                        Certificates will be distributed to each
                                        Class of Group 1 Certificates
                                        outstanding on a pro rata basis in
                                        accordance with the Class Principal
                                        Balance of each such Class immediately
                                        prior to such Distribution Date. The
                                        Class A Principal Distribution relating
                                        to the Group 2 Certificates will be
                                        distributed to the Holders of the Class
                                        A-7 Certificates. "Class A Monthly
                                        Principal Distributable Amount" means,
                                        with respect to any Distribution Date
                                        and Certificate Group, to the extent of
                                        funds available therefor as described
                                        herein, the amount equal to the sum of
                                        the following amounts (without
                                        duplication) with respect to the
                                        immediately preceding Due Period (as
                                        defined below): (i) each payment of
                                        principal on a Mortgage Loan in the
                                        related Loan Group received by the
                                        Master Servicer or a Sub-Servicer during
                                        such Due Period, including all full and
                                        partial principal prepayments, (ii) the
                                        Principal Balance as of the end of the
                                        immediately preceding Due Period of each
                                        Mortgage Loan in the related Loan Group
                                        that became a Liquidated Mortgage Loan
                                        for the first time during the related
                                        Due Period, (iii) the portion of the
                                        Purchase Price allocable to principal of
                                        all repurchased Defective Mortgage Loans
                                        in the related Loan Group with respect
                                        to such Due Period, (iv) any
                                        Substitution Adjustment Amounts received
                                        on or prior to the previous
                                        Determination Date and not yet
                                        distributed with respect to the related
                                        Loan Group, (v) the amount, if any,
                                        required to be distributed on such
                                        Distribution Date to satisfy the
                                        required level of overcollateralization
                                        for the related Loan Group for such
                                        Distribution Date (the "Distributable
                                        Excess Spread") and (vi) with respect to
                                        the initial Distribution Date, the
                                        amount by which the related Certificate
                                        Group Principal Balance exceeds the
                                        aggregate Principal Balance of the
                                        Mortgage Loans in the related Loan Group
                                        as of the Cut-Off Date.

                                        "Class A Principal Shortfall Amount"
                                        means for any Distribution Date and
                                        Certificate Group, the amount, if any,
                                        by which the related Certificate Group
                                        Principal Balance exceeds the related
                                        Loan Group Principal Balance at the end
                                        of the related Due Period after giving
                                        effect to all distributions of the
                                        related Class A Monthly Principal
                                        Distributable Amount (exclusive of
                                        Distributable Excess Spread) and draws
                                        under the Policy for such Distribution
                                        Date.



                                      S-11
   14

                                        If the required level of
                                        overcollateralization for a Certificate
                                        Group is reduced below the then existing
                                        amount of overcollateralization
                                        (described below) or if the required
                                        level of overcollateralization is
                                        satisfied, the amount of the Class A
                                        Monthly Principal Distributable Amount
                                        for such Certificate Group will be
                                        correspondingly reduced by the amount of
                                        such reduction or by the amount
                                        necessary such that the
                                        overcollateralization will not exceed
                                        the required level of
                                        overcollateralization for such
                                        Certificate Group after giving effect to
                                        the distribution in respect of principal
                                        to be made on such Distribution Date.

                                        The "Priority Amount" for any
                                        Distribution Date will equal the product
                                        of (i) the applicable Priority
                                        Percentage, and (ii) the product of (a)
                                        percentage equivalent of a fraction, the
                                        numerator of which is the Class
                                        Principal Balance of the Class A-6
                                        Certificates and the denominator of
                                        which is the Certificate Group Principal
                                        Balance of Certificate Group 1 (the
                                        "Pro-Rata Percentage") and (b) the Class
                                        A Principal Distribution for Certificate
                                        Group 1 for such Distribution Date. The
                                        "Priority Percentage" for any
                                        Distribution Date will be as follows:


                                        Distribution Dates   Priority Percentage
                                        ------------------   -------------------

                                        [--------]-[--------]      ---%
                                        [--------]-[--------]      ---%
                                        [--------]-[--------]      ---%
                                        [--------]-[--------]      ---%
                                        [--------]-[--------]      ---%
                                        thereafter

                                        "Due Period" means, (a) with respect to
                                        the first Determination Date (i) for
                                        collections of principal, the period
                                        from and including ______ 199_ through
                                        and including ______ __, 199_ and (ii)
                                        for collections of interest, the period
                                        from and including _______, 199_ through
                                        and including _____ __, 199_ and (b)
                                        with respect to each Determination Date
                                        thereafter for collections of both
                                        interest and principal the period from
                                        and including the ________ day of the
                                        month preceding the month of such
                                        Determination Date to and including the
                                        ________ day of the month of such
                                        Determination Date.

                                        For a description of a Liquidated
                                        Mortgage Loan, see "DESCRIPTION OF THE
                                        CERTIFICATES -- Principal" herein.

Overcollateralization...............    The credit enhancement provisions of the
                                        Trust result in a limited acceleration
                                        of the Class A Certificates of a
                                        Certificate



                                      S-12
   15
                                        Group relative to the amortization of
                                        the Mortgage Loans in the related Loan
                                        Group in the early months of the
                                        transaction. The accelerated
                                        amortization is achieved by the
                                        application of Excess Spread as
                                        described herein to principal
                                        distributions on the Class A
                                        Certificates of the related Certificate
                                        Group. "Excess Spread" means, with
                                        respect to any Distribution Date and
                                        Loan Group, the positive excess, if any,
                                        of (x) Available Funds (as defined
                                        herein) for the related Certificate
                                        Group for such Distribution Date over
                                        (y) the portion thereof to be
                                        distributed pursuant to subclauses A and
                                        C with respect to the Group 1
                                        Certificates and subclauses B and C with
                                        respect to the Group 2 Certificates, in
                                        each case as set forth under the heading
                                        "DESCRIPTION OF CERTIFICATES --
                                        Distributions" on such Distribution
                                        Date. This acceleration feature creates,
                                        with respect to each Certificate Group,
                                        overcollateralization (i.e., the excess,
                                        if any, of the aggregate outstanding
                                        Principal Balance of the Mortgage Loans
                                        in the related Loan Group over the
                                        related Certificate Group Principal
                                        Balance). Once the required level of
                                        overcollateralization is reached for a
                                        Certificate Group, and subject to the
                                        provisions described in the next
                                        paragraph, the acceleration feature for
                                        such Certificate Group will cease, until
                                        necessary to maintain the required level
                                        of overcollateralization for such
                                        Certificate Group.

                                        The Agreement will provide that, subject
                                        to certain floors, caps and triggers,
                                        the required level of
                                        overcollateralization with respect to a
                                        Certificate Group may increase or
                                        decrease over time. An increase in the
                                        required level of overcollateralization
                                        for a Certificate Group will result in a
                                        temporary period of accelerated
                                        amortization of the related Class A
                                        Certificates to increase the actual
                                        level of overcollateralization to its
                                        required level; a decrease would result
                                        in a temporary period of decelerated
                                        amortization to reduce the actual level
                                        of overcollateralization for a
                                        Certificate Group to its required level.
                                        An increase in the required level of
                                        overcollateralization for a Certificate
                                        Group will result if the delinquency
                                        experience on the related Mortgage Loans
                                        exceeds certain levels set forth in the
                                        Agreement. In that event, amortization
                                        of the Class A Certificates of the
                                        related Certificate Group would be
                                        accelerated until the level of
                                        overcollateralization reaches its
                                        required level. The required level of
                                        overcollateralization for a Certificate
                                        Group may be decreased (and may be
                                        decreased to zero) under certain
                                        circumstances, which will slow the
                                        amortization of the related Class A
                                        Certificates. See "PREPAYMENT AND YIELD
                                        CONSIDERATIONS" and "DESCRIPTION OF THE
                                        CERTIFICATES -- Overcollateralization
                                        Provisions."

Crosscollateralization..............    In addition to the foregoing, the
                                        Agreement provides for
                                        crosscollateralization through the
                                        application of certain Available Funds
                                        generated by one Loan Group to fund



                                      S-13
   16
                                        shortfalls in Available Funds and to
                                        create overcollateralization in the
                                        other Loan Group, subject to certain
                                        prior requirements of such Available
                                        Funds. See "DESCRIPTION OF THE
                                        CERTIFICATES -- Distributions" and
                                        "PREPAYMENT AND YIELD CONSIDERATIONS."

The Policy..........................    The Policy will unconditionally and
                                        irrevocably guarantee principal payments
                                        (as described in the next sentence) on
                                        the Class A Certificates plus accrued
                                        and unpaid interest due on the Senior
                                        Certificates. On each Distribution Date,
                                        a draw will be made on the Policy equal
                                        to the sum of (a) the amount by which
                                        interest accrued during the applicable
                                        Interest Period at the applicable
                                        Certificate Rate for each Class of
                                        Senior Certificates on the related
                                        outstanding Class Principal Balance or,
                                        in the case of the Class S Certificates,
                                        the Notional Balance (net of any Civil
                                        Relief Act Interest Shortfalls with
                                        respect to the related Loan Group)
                                        exceeds the amount on deposit in the
                                        Distribution Account available to be
                                        distributed therefor on such
                                        Distribution Date and (b) with respect
                                        to each Certificate Group, the amount,
                                        if any, by which the Certificate Group
                                        Principal Balance exceeds the related
                                        Loan Group Principal Balance at the end
                                        of the related Due Period (after giving
                                        effect to all distributions of principal
                                        on the related Class A Certificates on
                                        such Distribution Date). In addition,
                                        the Policy will guarantee the payment in
                                        full of the applicable Certificate Group
                                        Principal Balance to the Group 1
                                        Certificates and the Group 2
                                        Certificates on the Distribution Date in
                                        ________ (the "Final Distribution Date")
                                        (after giving effect to all other
                                        distributions of principal on such
                                        Classes on such Distribution Date).

                                        In the absence of payments under the
                                        Policy, Class A Certificateholders will
                                        directly bear the credit and other risks
                                        associated with their undivided interest
                                        in the Trust. See "DESCRIPTION OF THE
                                        CERTIFICATES -- The Policy" herein.

The Certificate Insurer.............    [Name of Certificate Insurer], a
                                        _________ stock insurance company (the
                                        "Certificate Insurer"). See "DESCRIPTION
                                        OF THE CERTIFICATES -- The Policy" and
                                        "THE CERTIFICATE INSURER" herein.

Certificates Involve Risks..........    An investment in the Class A
                                        Certificates involves material risks and
                                        should be considered only by investors
                                        which, either alone or together with
                                        their investment advisors, have the
                                        ability to understand such risks. See
                                        "RISK FACTORS" beginning on page S-__
                                        herein and on page __ in the Prospectus.

Servicing ..........................    The Master Servicer will be responsible
                                        for servicing, managing and making
                                        collections on the Mortgage Loans. The
                                        Master Servicer will deposit, or cause
                                        each Sub-Servicer



                                      S-14
   17
                                        to deposit, all collections in respect
                                        of the Mortgage Loans into the
                                        Collection Account as described herein.
                                        Not later than the fourth Business Day
                                        prior to each Distribution Date (the
                                        "Determination Date"), the Master
                                        Servicer will calculate the amounts to
                                        be paid, as described herein, to the
                                        Certificateholders on such Distribution
                                        Date. See "DESCRIPTION OF THE
                                        CERTIFICATES -- Distributions." With
                                        respect to each Due Period, the Master
                                        Servicer will receive from each payment
                                        in respect of interest on the Mortgage
                                        Loans a portion of such payments as a
                                        monthly servicing fee (the "Servicing
                                        Fee") in the amount of ____% per annum
                                        (the "Servicing Fee Rate") on the
                                        Principal Balance of each Mortgage Loan
                                        as of the first day of each such Due
                                        Period. See "DESCRIPTION OF THE
                                        CERTIFICATES -- Servicing Compensation,
                                        Payment of Expenses and Prepayment
                                        Interest Shortfalls." In certain limited
                                        circumstances, the Master Servicer may
                                        resign or be removed, in which event
                                        either the Trustee or a third-party
                                        servicer will be appointed as successor
                                        Master Servicer. See "DESCRIPTION OF THE
                                        CERTIFICATES -- Certain Matters
                                        Regarding the Master Servicer," "--
                                        Events of Default" and "-- Rights Upon
                                        an Event of Default."

                                        The Master Servicer will enter into
                                        Sub-Servicing Agreements with the
                                        Originators pursuant to which each
                                        originator will sub-service the Mortgage
                                        Loans originated or purchased by it.
                                        Such sub-servicing arrangements will not
                                        relieve the Master Servicer of any
                                        liability it might otherwise have, had
                                        the sub-servicing arrangement not been
                                        entered into.

Trustee.............................    [Name of Trustee], a _______ banking
                                        association (the "Trustee").

Monthly Advances....................    The Master Servicer is required to remit
                                        to the Trustee no later than the close
                                        of business on the Determination Date
                                        for each Distribution Date, for deposit
                                        in the Distribution Account, an amount
                                        equal to the scheduled installment of
                                        interest due on each Mortgage Loan but
                                        not received by the Master Servicer or a
                                        Sub-Servicer during the related Due
                                        Period (a "Monthly Advance"). Such
                                        obligation of the Master Servicer
                                        continues with respect to each Mortgage
                                        Loan until such Mortgage Loan becomes a
                                        Liquidated Mortgage Loan. The Master
                                        Servicer is not required to make any
                                        Monthly Advances which it determines
                                        would be nonrecoverable. Monthly
                                        Advances are reimbursable to the Master
                                        Servicer subject to certain conditions
                                        and restrictions, and are intended to
                                        provide sufficient funds for the payment
                                        of interest on the Senior Certificates.
                                        See "DESCRIPTION OF THE CERTIFICATES
                                        -- Advances" herein.



                                      S-15
   18

Prepayment Interest
Shortfalls..........................    Not later than the Determination Date,
                                        the Master Servicer is required to remit
                                        to the Trustee, without any right of
                                        reimbursement, an amount equal to, with
                                        respect to each Mortgage Loan as to
                                        which a principal prepayment in full was
                                        received during the related Due Period,
                                        the lesser of (a) the excess, if any, of
                                        (i) the sum of 30 days" interest on the
                                        Principal Balance of each such Mortgage
                                        Loan at the Loan Rate (or at such lower
                                        rate as may be in effect for such
                                        Mortgage Loan because of application of
                                        the Soldiers" and Sailors" Civil Relief
                                        Act of 1940, as amended (the "Civil
                                        Relief Act")), minus the sum of the
                                        Servicing Fees for each such Mortgage
                                        Loan over (ii) the amount of interest
                                        actually paid by the related Mortgagor
                                        in connection with such principal
                                        prepayment (with respect to all such
                                        Mortgage Loans, the "Prepayment Interest
                                        Shortfall") and (b) the Servicing Fee
                                        received by the Master Servicer in the
                                        most recently ended Due Period.

                                        Civil Relief Act Interest Shortfalls
                                        will not be covered by the Policy,
                                        although Prepayment Interest Shortfalls,
                                        after application of the Servicing Fee,
                                        will be so covered. The Master Servicer
                                        is not obligated to offset any of the
                                        Servicing Fee against, or to provide any
                                        other funds to cover, any shortfalls in
                                        interest collections on the Mortgage
                                        Loans that are attributable to the
                                        application of the Civil Relief Act
                                        ("Civil Relief Act Interest
                                        Shortfalls"). See "RISK
                                        FACTORS -- Payments on the Mortgage 
                                        Loans" herein.

Optional Termination by the
Master Servicer.....................    The Master Servicer may, at its option,
                                        terminate the Agreement on the
                                        Distribution Date following the Due
                                        Period at the end of which the aggregate
                                        Principal Balance of the Mortgage Loans
                                        is less than 10% of the sum of the
                                        Principal Balances of the Initial
                                        Mortgage Loans and Subsequent Mortgage
                                        Loans as of the Cut-Off Date (the
                                        "Optional Termination Date"). See
                                        "DESCRIPTION OF THE
                                        CERTIFICATES -- Termination; Purchase of
                                        Mortgage Loans" herein.

Optional Purchase of
Defaulted Mortgage
Loans...............................    The Master Servicer has the option, but
                                        is not obligated, to purchase from the
                                        Trust any Mortgage Loan 90 days or more
                                        delinquent at a purchase price equal to
                                        the outstanding Principal Balance as of
                                        the date of purchase, plus all accrued
                                        and unpaid interest on such Principal
                                        Balance through the date of purchase,
                                        computed at the Loan Rate net of the
                                        Servicing Fee Rate. See "DESCRIPTION OF
                                        THE CERTIFICATES -- Optional Purchase of
                                        Defaulted Mortgage Loans" herein.




                                      S-16
   19

   
Federal Income Tax
Consequences........................    Separate elections will be made to treat
                                        certain assets of the Trust (exclusive
                                        of the Initial Interest Coverage Account
                                        and the Funding Account) as a "real
                                        estate mortgage investment conduit" (the
                                        "REMIC"). The Class A Certificates will
                                        be designated as "regular interests" in
                                        a REMIC and will be treated as debt
                                        instruments of a REMIC for federal
                                        income tax purposes with payment terms
                                        equivalent to the terms of such
                                        Certificates. Upon the issuance of the
                                        Certificates, Stroock & Stroock & Lavan
                                        LLP, counsel to the Depositor, will
                                        deliver its opinion generally to the
                                        effect that, assuming compliance with
                                        all provisions of the Agreement, for
                                        federal income tax purposes the REMIC
                                        will qualify as a REMIC, as such term is
                                        defined in Section 860D of the Internal
                                        Revenue Code of 1986, as amended (the
                                        "Code").

                                        The holders of the Class A Certificates
                                        will be required to include in income
                                        interest on such Certificates in
                                        accordance with the accrual method of
                                        accounting, and the Class A Certificates
                                        may, depending on their issue price, be
                                        treated as having been issued with
                                        original issue discount for federal
                                        income tax purposes. For further
                                        information regarding the federal income
                                        tax consequences of investing in the
                                        Class A Certificates, see "FEDERAL
                                        INCOME TAX CONSEQUENCES" herein and in
                                        the Prospectus.
    

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

Legal Investment
Considerations......................    The Group 1 Certificates will not
                                        constitute "mortgage related securities"
                                        for purposes of the Secondary Mortgage
                                        Market Enhancement Act of 1984
                                        ("SMMEA"), because some of the Mortgages
                                        securing the Loan Group 1 Mortgage Loans
                                        are not first mortgages. Accordingly,
                                        many institutions with legal authority
                                        to invest in comparably rated securities
                                        based solely on first mortgages may not
                                        be legally authorized to invest in the
                                        Group 1 Certificates.




                                      S-17
   20

                                        The Group 2 Certificates will constitute
                                        "mortgage related securities" for
                                        purposes of SMMEA for so long as they
                                        are rated in one of the two highest
                                        rating categories by one or more
                                        nationally recognized statistical rating
                                        organizations. As such, the Group 2
                                        Certificates will be legal investments
                                        for certain entities to the extent
                                        provided in SMMEA, subject to state laws
                                        overriding SMMEA. In addition,
                                        institutions whose investment activities
                                        are subject to review by federal or
                                        state regulatory authorities may be or
                                        may become subject to restrictions,
                                        which may be retroactively imposed by
                                        such regulatory authorities, on the
                                        investment by such institutions in
                                        certain forms of mortgage related
                                        securities. Furthermore, certain states
                                        have enacted legislation overriding the
                                        legal investment provisions of SMMEA. In
                                        addition, institutions whose activities
                                        are subject to review by federal or
                                        state regulatory authorities may be or
                                        may become subject to restrictions,
                                        which may be retroactively imposed by
                                        such regulatory authorities, on the
                                        investment by such institutions in
                                        certain forms of mortgage related
                                        securities. See "LEGAL INVESTMENT
                                        CONSIDERATIONS" herein and "LEGAL
                                        INVESTMENT" in the Prospectus.

Certificate Rating..................    It is a condition to the issuance of the
                                        Class A Certificates that they receive
                                        ratings of "AAA" by Standard & Poor's
                                        Rating Services ("Standard & Poor's"),
                                        "AAA" by Fitch Investors Service, Inc.
                                        ("Fitch") and "Aaa" by Moody's Investors
                                        Service, Inc. ("Moody's") (each a
                                        "Rating Agency"). In general, ratings
                                        address credit risk and do not address
                                        the likelihood of prepayments or the
                                        payment of any Class A-7 Basis Risk
                                        Carryover Amount. See "RATINGS" herein
                                        and "RISK FACTORS -- Ratings Are Not
                                        Recommendations" in the Prospectus.



                                      S-18
   21

                                  RISK FACTORS

        Investors should consider, among other things, the following risk
factors and the risk factors set forth on page __ of the Prospectus in
connection with the purchase of the Offered Certificates.

        Prepayments May Vary. All of the Mortgage Loans may be prepaid in whole
or in part at any time. [However, Mortgage Loans secured by first liens on
Mortgaged Properties in [list states] are subject to a prepayment penalty for
the first 12 months following origination. In addition, Mortgage Loans secured
by Mortgaged Properties in other jurisdictions may be subject to prepayment
penalties to the extent permitted by law. Home equity loans, such as the
Mortgage Loans, have been originated in significant volume only during the past
few years and the Seller and Representative are unaware of any publicly
available studies or statistics on the rate of prepayment of such loans.
Generally, home equity loans are not viewed by borrowers as permanent financing.
Accordingly, the Mortgage Loans may experience a higher rate of prepayment than
traditional loans. The Trust's prepayment experience may be affected by a wide
variety of factors, including general economic conditions, interest rates, the
availability of alternative financing and homeowner mobility. In addition,
substantially all of the Mortgage Loans contain due-on-sale provisions and the
Master Servicer will be required by the Agreement to enforce such provisions
unless (i) such enforcement is not permitted by applicable law or (ii) the
Master Servicer or the applicable Sub-Servicer, in a manner consistent with
reasonable commercial practice, permits the purchaser of the related Mortgaged
Property to assume the Mortgage Loan. To the extent permitted by applicable law,
such assumption will not release the original borrower from its obligation under
any such Mortgage Loan. See "CERTAIN LEGAL ASPECTS OF THE LOANS -- Due-on-Sale
Clauses in Mortgage Loans" in the Prospectus.

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

        Risk of Early Defaults. Substantially all of the Initial Mortgage Loans
were originated within ___ months prior to the Cut-Off Date. Although little
data is available, defaults on mortgage loans, including home equity loans
similar to the Initial Mortgage Loans, are generally expected to occur with
greater frequency in the early years of the terms of mortgage loans. Liquidation
proceeds received upon liquidation of a Mortgaged Property following a default
on the related Mortgage Loan will have the same effect as a principal prepayment
on the yield to maturity of the Class of Class A Certificates receiving such
proceeds. In general, the earlier a prepayment is received, the greater will be
the effect on the yield to maturity. In addition, Holders may not be able to
reinvest such prepayment at yields equal to the yields on such Holders" Class A
Certificates.

        Balloon Loans May Adversely Affect Performance. With respect to
approximately _____% of the Loan Group 1 Initial Mortgage Loans (by Cut-Off Date
Loan Group 1 Principal Balance) the borrowers are not required to make monthly
payments of principal that will be sufficient to amortize such Mortgage Loans by
their maturity (collectively, "Balloon Loans"). Following the conveyance of the
Subsequent Mortgage Loans to the Trust, no more than approximately ____% (by
Cut-Off Date Loan Group 1 Principal Balance) of the Loan Group 1 Mortgage Loans
will be Balloon Loans. In the case of Balloon Loans, a borrower generally will
be required to pay the entire remaining principal amount of the Mortgage Loan at
its maturity. The general credit risk may be greater to holders of Group 1
Certificates than to holders of instruments representing interests only in level
payment fully amortizing first mortgage loans. The ability of a borrower to make
such a payment may depend on the ability of the borrower to obtain refinancing
of the balance due on the Mortgage Loan. An increase in interest rates over the
Loan Rate applicable at the time the Mortgage Loan was originated may have an
adverse effect on the borrower's ability to obtain refinancing or to pay the
required monthly payment.

        Second Liens Create Risks. Based on appraisals at the time of
origination of each Mortgage Loan, each such Mortgage Loan will have been fully
secured at such time. However, even if the Mortgaged Properties provide adequate
security for the Mortgage Loans, substantial delays could be encountered in
connection with the liquidation of Mortgage Loans that are delinquent and
resulting shortfalls in distributions to Class A Certificateholders could occur
if the Certificate Insurer were unable to perform its obligations under the
Policy.



                                                                                
                                      S-19
   22


Further, liquidation expenses (such as legal fees, real estate taxes, and
maintenance and preservation expenses) will reduce the proceeds payable to
Certificateholders and thereby reduce the security for the Mortgage Loans. In
the event any of the Mortgaged Properties fail to provide adequate security for
the related Mortgage Loans, Class A Certificateholders could experience a loss
if the Certificate Insurer were unable to perform its obligations under the
Policy.

        Approximately _____ % (by Cut-Off Date Principal Balance) of the Group 1
Initial Mortgage Loans are secured by second liens on the related Mortgaged
Properties. None of the Group 2 Mortgage Loans are secured by second liens. With
respect to Mortgage Loans that are junior in priority to liens having a first
priority with respect to the related Mortgaged Property ("First Liens"), the
Master Servicer or the applicable Sub-Servicer has the power under certain
circumstances to consent to a new mortgage lien on such Mortgaged Property
having priority over such Mortgage Loan in connection with the refinancing of
such First Lien. Mortgage Loans secured by second mortgages are entitled to
proceeds that remain from the sale of the related Mortgaged Property after any
related senior mortgage loan and prior statutory liens have been satisfied. In
the event that such proceeds are insufficient to satisfy such loans and prior
liens in the aggregate and the Certificate Insurer is unable to perform its
obligations under the Policy, the Trust and, accordingly, the
Certificateholders, bear (i) the risk of delay in distributions while a
deficiency judgment against the borrower is sought and (ii) the risk of loss if
the deficiency judgment cannot be obtained or is not realized upon. See "CERTAIN
LEGAL ASPECTS OF THE LOANS" in the Prospectus.

        Geographic Concentration. Approximately _____% (by Cut-Off Date
Principal Balance) of the Loan Group 1 Initial Mortgage Loans and approximately
_____ % (by Cut-Off Date Principal Balance) of the Loan Group 2 Initial Mortgage
Loans, are secured by Mortgaged Properties located in ____________. To the
extent that the ______ region has experienced or may experience in the future
weaker economic conditions or greater rates of decline in real estate values
than the United States generally, such a concentration of the Mortgage Loans may
be expected to exacerbate the foregoing risks. The Seller can neither quantify
the impact of any recent property value declines on the Mortgage Loans nor
predict whether, to what extent or for how long such declines may continue.

        Hazard Insurance. The Master Servicer is not obligated to maintain
hazard insurance policies, and does not currently pay hazard insurance premiums
if a Mortgagor has not paid insurance premiums to maintain in effect the hazard
insurance policy for related Mortgaged Property. As a result, there may be
Mortgaged Properties not covered by hazard insurance policies. See "THE HOME
EQUITY LENDING PROGRAM -- Underwriting-Other Issues" and "THE POOLING AND
SERVICING AGREEMENT -- Hazard Insurance" in the Prospectus.

        The Subsequent Mortgage Loans. The Originators will not select
Subsequent Mortgage Loans in a manner that they believe is adverse to the
interest of the Class A Certificateholders and the Certificate Insurer. However,
Subsequent Mortgage Loans sold to the Trust may have been originated using
credit criteria different from those which were applied to the Initial Mortgage
Loans and may be of a different credit quality. Therefore, following the
transfer of Subsequent Mortgage Loans to the Trust, the aggregate
characteristics of the Mortgage Loans then held in the Trust may vary from those
of the Initial Mortgage Loans. See "DESCRIPTION OF THE MORTGAGE LOANS --
Conveyance of Subsequent Mortgage Loans" herein.

        In the event that on the Closing Date the aggregate principal balance of
the Mortgage Loans in a Loan Group is less than the related Certificate Group
Principal Balance, the holders of the Class A-1 Certificates in the case of
Certificate Group 1 and the holders of the Class A-7 Certificates in the case of
Certificate Group 2 will receive, on the first Distribution Date, an additional
distribution allocable to principal in an amount equal to such difference.

        The ability of the Trust to invest in Subsequent Mortgage Loans is
largely dependent upon the ability of the Originators to originate and/or
purchase additional loans. The ability of the Originators to originate and/or
purchase additional loans may be affected as a result of a variety of social and
economic factors. Economic factors include interest rates, unemployment levels,
the rate of inflation and consumer perception of economic conditions generally.

        Prepayments and Simple Interest Loans Affect Interest Collections. When
a principal prepayment in full is made on a Mortgage Loan, the Mortgagor is
charged interest only up to the date of such prepayment, instead of for a full
month which may result in a Prepayment Interest Shortfall. The Master Servicer
is obligated to pay, without any right of reimbursement, those shortfalls in
interest collections payable on the Senior Certificates that are



                                      S-20
   23

attributable to Prepayment Interest Shortfalls, but only to the extent of the
Servicing Fee for the related Due Period (any such payment, "Compensating
Interest").

        The Initial Mortgage Loans are simple interest mortgage loans ("Simple
Interest Loans") pursuant to which interest is computed and charged to the
Mortgagor on the outstanding Principal Balance of the related Mortgage Loan
based on the number of days elapsed between the date through which interest was
last paid on the Mortgage Loan through receipt of the Mortgagor's most current
payment, and the portions of each monthly payment that are allocated to interest
and principal are adjusted based on the actual amount of interest charged on
such basis. Consequently, if less than a full month has elapsed between the
interest paid to date and the next payment on a Mortgage Loan, the amount of
interest actually paid by the Mortgagor will be less than a full month's
interest on the principal balance of such Mortgage Loan. Conversely, if more
than a full month has elapsed between the interest paid to date and the next
payment on a Mortgage Loan, the amount of interest actually paid by the
Mortgagor will be greater than a full month's interest on the principal balance
of such Mortgage Loan. To the extent that the aggregate of such shortfalls
exceeds the aggregate of such excesses, a "Net Simple Interest Shortfall" will
result. The Servicing Fee will not be available to cover any shortfalls in
interest collections on the Mortgage Loans that are attributable to Civil Relief
Act Interest Shortfalls or Net Simple Interest Shortfalls. Civil Relief Act
Interest Shortfalls will not be covered by payments under the Policy, although
Prepayment Interest Shortfalls, after application of the Servicing Fee as
described above, and Net Simple Interest Shortfalls, will be so covered.

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

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

        Certificate Owners may experience some delay in their receipt of
distributions of interest and principal on the Class A Certificates since such
distributions will be forwarded by the Trustee to DTC and DTC will credit such
distributions to the accounts of its Participants (as defined herein) which will
thereafter credit them to the accounts of Certificate Owners either directly or
indirectly through indirect participants. See "DESCRIPTION OF THE CERTIFICATES
- -- Book-Entry Certificates" herein.

        Reduction of Rating May Affect Price. The rating of the Class A
Certificates will depend primarily on an assessment by the Rating Agencies of
the Mortgage Loans and upon the claims-paying ability of the Certificate
Insurer. Any reduction in a rating assigned to the claims-paying ability of the
Certificate Insurer below the rating initially given to the Class A Certificates
would likely result in a withdrawal or reduction in the rating of the Class A
Certificates. Any such withdrawal or downgrading of the ratings of the Class A
Certificates may adversely affect the liquidity and the prices purchasers may be
willing to pay for such Certificates. The rating by the Rating Agencies of the
Class A Certificates is not a recommendation to purchase, hold or sell the Class
A Certificates, inasmuch as such rating does not comment as to the market price
or suitability for a particular investor. There is no assurance that the ratings
will remain in place for any given period of time or that the ratings will not
be lowered or withdrawn by the Rating Agencies. In general, the ratings address
credit risk and do not address the likelihood of prepayments.

                             THE CERTIFICATE INSURER

        The information set forth in this section and in the financial
statements of the Certificate Insurer incorporated by reference herein as
described below have been provided by the Certificate Insurer.

               [Insert brief description of Certificate Insurer.]

        The consolidated financial statements of the Certificate Insurer and its
subsidiaries as of December 31, 199__ and December 31, 199__ and for the three
years ended December 31, 199__, prepared in accordance with generally accepted
accounting principles, included in the Annual Report on Form 10-K of [_____] for
the year ended December 31, 199__, and the consolidated financial statements of
the Certificate Insurer and its subsidiaries for the _____ months ended
_______________ and for the periods ending _________ and ____________ included



                                      S-21
   24

in the Quarterly Report on Form 10-Q of [____________] for the period ending
_____________, are hereby incorporated by reference into this Prospectus
Supplement and shall be deemed to be a part hereof. Any statement contained in a
document incorporated by reference herein shall be modified or superseded for
the purposes of this Prospectus Supplement to the extent that a statement
contained herein or in any subsequently filed document which is also
incorporated by reference herein modifies or supersedes such statement. Any
statement so modified or superseded shall not be deemed, except as so modified
or superseded, to constitute part of this Prospectus Supplement.

        All financial statements of the Certificate Insurer and its subsidiaries
included in documents filed by [___________] pursuant to Section 13(a), 13(c),
14 or 15(d) of the Securities Exchange Act of 1934, as amended, subsequent to
the date of this Prospectus Supplement and prior to the termination of the
offering of the Class A Certificates shall be deemed to be incorporated by
reference into this Prospectus Supplement and to be a part hereof from the
respective dates of filing such documents.

        The tables below present selected financial information of the
Certificate Insurer determined in accordance with statutory accounting practices
prescribed or permitted by insurance regulatory authorities ("SAP") and
generally accepted accounting principles ("GAAP"):




                                                                           SAP
                                                          --------------------------------------
                                                           DECEMBER 31, 199__     [__________]
                                                           ------------------    --------------
                                                              (AUDITED)          (UNAUDITED)
                                                                      (IN MILLIONS)
                                                                                 
Admitted Assets....................................
Liabilities........................................
Capital and Surplus................................



                                                                          GAAP
                                                          --------------------------------------
                                                           DECEMBER 31, 199__     [__________]
                                                           ------------------    --------------
                                                              (AUDITED)          (UNAUDITED)
                                                                      (IN MILLIONS)
                                                                                 
Assets.............................................               $                   $
Liabilities........................................
Shareholder's Equity...............................


        Copies of the financial statements of the Certificate Insurer
incorporated by reference herein and copies of the Certificate Insurer's 199__
year-end audited financial statements prepared in accordance with statutory
accounting practices are available, without charge, from the Certificate
Insurer. The address of the Certificate Insurer is ____________________________.
The telephone number of the Certificate Insurer is (   ) ___ _____.

        The Certificate Insurer does not accept any responsibility for the
accuracy or completeness of this Prospectus Supplement or any information or
disclosure contained herein, or omitted herefrom, other than with respect to the
accuracy of the information regarding the Policy and the Certificate Insurer set
forth under the headings "DESCRIPTION OF THE CERTIFICATES -- The Policy" and
"THE CERTIFICATE INSURER." Additionally, the Certificate Insurer makes no
representation regarding the Certificates or the advisability of investing in
the Certificates.

        Moody's Investors Service, Inc. rates the claims paying ability of the
Certificate Insurer "Aaa".

        Standard & Poor's Rating Services, a division of the McGraw-Hill
Companies, Inc. rates the claims paying ability of the Certificate Insurer
"AAA".

        Fitch Investors Service L.P. rates the claims paying ability of the
Certificate Insurer "AAA".



                                      S-22
   25

        Each rating of the Certificate Insurer should be evaluated
independently. The ratings reflect the respective rating agency's current
assessment of the creditworthiness of the Certificate Insurer and its ability to
pay claims on its policies of insurance. Any further explanation as to the
significance of the above ratings may be obtained only from the applicable
rating agency. See "RATINGS" herein.

        The above ratings are not recommendations to buy, sell or hold the
Certificates, and such ratings may be subject to revision or withdrawal at any
time by the rating agencies. Any downward revision or withdrawal of any of the
above ratings may have an adverse effect on the market price of the
Certificates. The Certificate Insurer does not guaranty the market price of the
Certificates nor does it guaranty that the ratings on the Certificates will not
be revised or withdrawn.

                        DESCRIPTION OF THE MORTGAGE LOANS

GENERAL


        The statistical information presented in this Prospectus Supplement is
only with respect to the Initial Mortgage Loans and describes the Initial
Mortgage Loans in Loan Group 1 and Loan Group 2 and the characteristics of such
Initial Mortgage Loan as of the Cut-Off Date.

        The Subsequent Mortgage Loans are intended to be purchased by the Trust
from the Seller on the Closing Date. The Initial Mortgage Loans and the
Subsequent Mortgage Loans, if available, to be purchased by the Trust will be
originated or purchased by the Seller and sold by the Seller to the Trust. The
Agreement will provide that the Mortgage Loans, following the conveyance of the
Subsequent Mortgage Loans, must in the aggregate conform to certain specified
characteristics described below under" -- Conveyance of Subsequent Mortgage
Loans."
   
        The Mortgage Loans will be divided into two groups (each, a "Loan
Group"): "Loan Group 1" and "Loan Group 2". The Initial Mortgage Loans in such
Loan Groups are referred to herein as "Loan Group 1 Initial Mortgage Loans" and
"Loan Group 2 Initial Mortgage Loans." As of the Cut-Off Date, ___% (by
Principal Balance as of the Cut-Off Date) of the Mortgage Loans to be conveyed
to the Trust on the Closing Date will be in Loan Group 1 and the remainder will
be in Loan Group 2. The maximum amount of Subsequent Mortgage Loans to be
transferred to the Trust on the Closing Date for Loan Group 1 and Loan Group 2
is $_____________ and $____________________, respectively (each, a "Maximum
Funding Amount").

        Each Mortgage Loan in Loan Group 1 will bear interest at a fixed rate
that is calculated on the "simple interest" method. Certain of the Mortgage
Loans in Loan Group 1 will have original terms to stated maturity of up to 15
years and amortization schedules of up to 30 years ("Balloon Loans"), leaving a
substantial payment due at the stated maturity (each, a "Balloon Payment").
    
        Each Mortgage Loan in Loan Group 2 will bear interest at an adjustable
rate (each an "ARM") that is calculated on the 'simple interest" method. The
Loan Rate borne by each Loan Group 2 Mortgage Loan is subject to adjustment on
the date set forth in the related Mortgage Note and at regular intervals
thereafter (each, a "Change Date") to equal the sum of (i) the applicable index
(the "Loan Index") and (ii) the number of basis points set forth in such
Mortgage Note (the "Gross Margin"), subject to rounding and to the effects of
the applicable 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. The "Lifetime Cap" is the maximum Loan Rate that may be
borne by an ARM at any point of its life. The "Lifetime Floor" is the minimum
Loan Rate that may be borne by an ARM at any point of its life. The Loan Group 2
Mortgage Loans do not provide for negative amortization.

        For all of the Initial Mortgage Loans that are ARMS: the Loan Index is
________; the Change Dates occur every _______ months after the initial Change
Date; and the Periodic Cap is generally _____ basis points. The reference for
each applicable Loan Index and the date prior to a Change Date as of which such
Loan Index is determined is set forth in the related Mortgage Note.



                                      S-23
   26

        As of the Cut-Off Date, substantially all of the Group 2 Initial
Mortgage Loans were accruing interest at Loan Rates that are below the sum of
the related Gross Margin and the Loan Index that would otherwise have been
applicable. On the first Change Date for each such Mortgage Loan, the related
Loan Rate will adjust to the sum of the applicable Loan Index and the related
Gross Margin subject to the application of the related Periodic Caps, the
related Lifetime Cap and the related Lifetime Floor.

        The sole basis for determination of whether a Mortgage is secured by a
primary residence of a borrower ("Mortgagor") will be either (a) a
representation by the Mortgagor at origination of the Mortgage Loan that the
Mortgaged Property will be used for a period of at least six months every year,
or that he intends to use the Mortgaged Property as his primary residence or (b)
that the address of the Mortgaged Property is the Mortgagor's mailing address as
reflected in the Seller's records.

        The sum of the columns below may not equal the total indicated due to
rounding. In addition, unless otherwise set forth herein, all percentages and
weighted averages set forth herein with respect to a Loan Group are approximate
and are percentages or weighted averages of the Cut-Off Date Principal Balances
of the Initial Mortgage Loans in such Loan Group.

LOAN GROUP 1 STATISTICS

        The Loan Group 1 Initial Mortgage Loans consist of _____ loans, and the
related Mortgaged Properties are located in ___ states and the District of
Columbia as set forth herein. As of the Cut-Off Date, the Loan Group 1 Initial
Mortgage Loans had an aggregate Principal Balance of $_________ (the "Cut-Off
Date Loan Group 1 Initial Principal Balance"), the maximum Cut-Off Date
Principal Balance of any of the Loan Group 1 Initial Mortgage Loans was
$________ , the minimum Cut-Off Date Principal Balance thereof was $________,
and the Cut-Off Date Principal Balance of such Initial Mortgage Loans averaged
$_______. As of the Cut-Off Date, the Loan Rates on the Loan Group 1 Initial
Mortgage Loans ranged from ______ % to _____ % per annum, and the weighted
average Loan Rate for Loan Group 1 Initial Mortgage Loans was approximately
_____ % per annum. As of the Cut-Off Date, the original term to stated maturity
of the Loan Group 1 Initial Mortgage Loans ranged from ___ months to 360 months,
the remaining term to stated maturity ranged from ___ months to 360 months, the
weighted average original term to stated maturity was approximately ___ months,
the weighted average remaining term to stated maturity was approximately ___
months and the CLTV at origination (as defined herein) ranged from approximately
_____ % to approximately _____ % with a weighted average CLTV at origination of
approximately _____ %. Approximately _____ % of the Loan Group 1 Initial
Mortgage Loans are secured by first liens, and approximately ______% by second
liens. Approximately _____% of the Loan Group 1 Initial Mortgage Loans require
monthly payments of principal that will fully amortize such Initial Mortgage
Loans by their respective maturity dates (assuming all payments are received on
the Due Date), and approximately _____ % of the Loan Group 1 Initial Mortgage
Loans are Balloon Loans. Approximately _____ % of the Loan Group 1 Initial
Mortgage Loans (by Cut-off Date Loan Group 1 Principal Balance) have payments
which, as of the Cut-off Date, are more than 30 but less than 59 days
delinquent.

                         CUT-OFF DATE PRINCIPAL BALANCES
                                  LOAN GROUP 1


                                                    NUMBER OF        CUT-OFF DATE      % OF CUT-OFF DATE
                                                     INITIAL           INITIAL             INITIAL
RANGE OF CUT-OFF DATE PRINCIPAL BALANCES          MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ----------------------------------------          --------------   -----------------   -----------------
                                                                              
$       0.01-$ 25,000.00..........                                  $                          %
$  25,000.01-$ 50,000.00..........
$  50,000.01-$ 75,000.00..........
$  75,000.01-$100,000.00...........
$100,000.01-$125,000.00............
$125,000.01-$150,000.00............
$150,000.01-$175,000.00............
$175,000.01-$200,000.00............
$200,000.01-$225,000.00............




                                      S-24
   27


                                                                              
$225,000.01-$250,000.00............
$250,000.01-$275,000.00............
$275,000.01-$300,000.00............
$325,000.01-$350,000.00............
        Total......................                                                100.00%
                                                                                   =======


                       GEOGRAPHIC DISTRIBUTION BY STATE(1)
                                  LOAN GROUP 1


                                           NUMBER OF        CUT-OFF DATE     % OF CUT-OFF DATE
                                            INITIAL           INITIAL             INITIAL
STATE                                   MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----                                   --------------   -----------------   -----------------
                                                                    
Arizona............................                              $                   %
Arkansas...........................
California.........................
Colorado...........................
Connecticut........................
Delaware...........................
District of Columbia...............
Florida............................
Georgia............................
Illinois...........................
Indiana............................
Kansas.............................
Kentucky...........................
Maine..............................
Maryland...........................
Massachusetts......................
Michigan...........................
Minnesota..........................
Mississippi........................
Missouri...........................
Nebraska...........................
Nevada.............................
New Hampshire......................
New Jersey.........................
New York...........................
North Carolina.....................
Ohio...............................
Oklahoma...........................
Oregon.............................
Pennsylvania.......................
Rhode Island.......................
South Carolina.....................
Tennessee..........................
Texas..............................
Utah...............................
Vermont............................
Virginia...........................
Washington.........................
West Virginia......................
Wisconsin..........................
         Total.....................                                                100.00%
                                                                                   =======

- ----------


                                      S-25
   28

(1) Determined by property address designated as such in the related Mortgage.


                        COMBINED LOAN-TO-VALUE RATIOS(1)
                                  LOAN GROUP 1


                                              NUMBER OF       CUT-OFF DATE       % OF CUT-OFF DATE
                                               INITIAL           INITIAL               INITIAL
RANGE OF ORIGINAL COMBINED LOAN-TO-VALUE   MORTGAGE LOANS   PRINCIPAL BALANCE     PRINCIPAL BALANCE 
- -----------------------------------------  --------------   -----------------     ----------------- 
RATIOS
- ------
                                                                         
10.01%-15.00%......................                                $                      %
15.01%-20.00%......................
20.01%-25.00%......................
25.01%-30.00%......................
30.01%-35.00%......................
35.01%-40.00%......................
40.01%-45.00%......................
45.01%-50.00%......................
50.01%-55.00%......................
55.01%-60.00%......................
60.01%-65.00%......................
65.01%-70.00%......................
70.01%-75.00%......................
75.01%-80.00%......................
80.01%-85.00%......................
85.01%-90.00%......................
        Total......................                                                  100.00%
                                                                                     =======


- ----------
(1) The original Combined Loan-to-Value Ratios ("CLTV") shown above are equal,
    with respect to each Initial Mortgage Loan, to (i) the sum of (a) the
    original principal balance of such Mortgage Loan at the date of origination
    plus (b) the remaining balance of the senior lien(s), if any, at the date of
    origination of such Mortgage Loan divided by the value of the related
    Mortgaged Property, based upon the lesser of the appraisal made at the time
    of origination of such Mortgage Loan or the purchase price of such Mortgaged
    Property (where the proceeds are used to purchase the Mortgaged Property).
    No assurance can be given that the values of such Mortgaged Properties have
    remained or will remain at their levels as of the dates of origination of
    the related Initial Mortgage Loans. If the residential real estate market
    should experience an overall decline in property values such that the
    outstanding balances of such Mortgage Loans together with the outstanding
    balances of the related first liens become equal to or greater than the
    value of the related Mortgaged Properties, actual losses could be higher
    than those now generally experienced in the mortgage lending industry.



                                      S-26
   29

                             CUT-OFF DATE LOAN RATES
                                  LOAN GROUP 1



                                           NUMBER OF        CUT-OFF DATE     % OF CUT-OFF DATE
                                            INITIAL           INITIAL             INITIAL
RANGE OF CUT-OFF DATE LOAN RATES        MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------------------------        --------------   -----------------   -----------------
                                                                    
         8.500%....................                             $                    %
 8.501%- 9.000%....................
 9.001%- 9.500%....................
 9.501%-10.000%....................
10.001%-10.500%....................
10.501%-11.000%....................
11.001%-11.500%....................
11.501%-12.000%....................
12.001%-12.500%....................
12.501%-13.000%....................
13.001%-13.500%....................
13.501%-14.000%....................
14.001%-14.500%....................
14.501%-15.000%....................
15.001%-15.500%....................
15.501%-16.000%....................
16.001%-16.500%....................
16.501%-17.000%....................
17.501%-18.000%....................
        Total......................                                                100.00%
                                                                                   =======




                                      S-27
   30

                        ORIGINAL TERM TO STATED MATURITY
                                  LOAN GROUP 1



  ORIGINAL TERMS                          NUMBER OF        CUT-OFF DATE      % OF CUT-OFF DATE
TO STATED MATURITY                         INITIAL            INITIAL             INITIAL
   (IN MONTHS)                         MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ------------------                     --------------    -----------------   -----------------
                                                                    
     1-60...........................                      $                           %
   61-120...........................
  121-180...........................
  181-240...........................
  241-300...........................
  301-360...........................
    Total...........................                                                100.00%
                                                                                    =======



                       REMAINING MONTHS TO STATED MATURITY
                                  LOAN GROUP 1



     RANGE OF
 REMAINING MONTHS                         NUMBER OF        CUT-OFF DATE      % OF CUT-OFF DATE
TO STATED MATURITY                         INITIAL            INITIAL             INITIAL
   (IN MONTHS)                         MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ------------------                     --------------    -----------------   -----------------
                                                                    
    46-60...........................                      $                           %
    73-84...........................
  109-120...........................
  133-144...........................
  169-180...........................
  229-240...........................
  289-300...........................
  349-360...........................
    Total...........................                                                100.00%
                                                                                    =======



                            MONTHS SINCE ORIGINATION
                                  LOAN GROUP 1


                                          NUMBER OF        CUT-OFF DATE      % OF CUT-OFF DATE
                                           INITIAL            INITIAL             INITIAL
MONTHS SINCE ORIGINATION               MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ------------------------               --------------    -----------------   -----------------
                                                                    
        0...........................                      $                           %
      1-6...........................
     7-12...........................
    Total...........................                                                100.00%
                                                                                    =======




                                      S-28
   31

                                  PROPERTY TYPE
                                  LOAN GROUP 1


                                          NUMBER OF        CUT-OFF DATE      % OF CUT-OFF DATE
                                           INITIAL            INITIAL             INITIAL
PROPERTY TYPE                          MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -------------                          --------------    -----------------   -----------------
                                                                    
Single Family.......................                      $                           %
Two-to-Four Family..................
Mixed Use...........................
Four-to-Eight Family................
Condominium.........................
Cooperative.........................
Mobile Home treated as real property
    Total...........................                                                100.00%
                                                                                    =======



                                OCCUPANCY TYPE(1)
                                  LOAN GROUP 1


                                          NUMBER OF        CUT-OFF DATE      % OF CUT-OFF DATE
                                           INITIAL            INITIAL             INITIAL
OCCUPANCY TYPE                         MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------                         --------------    -----------------   -----------------
                                                                    
Owner Occupied......................                      $                           %
Non-Owner Occupied..................
    Total...........................                                                100.00%
                                                                                    =======


- ----------
(1) Based upon representations made by the borrowers at the time of origination
of such Mortgage Loans.



                                      S-29
   32

LOAN GROUP 2 STATISTICS

        The Loan Group 2 Initial Mortgage Loans consist of ___ loans, and the
related Mortgaged Properties are located in ___ states. As of the Cut-Off Date,
the Loan Group 2 Initial Mortgage Loans had an aggregate Principal Balance of
$___________ (the "Cut-Off Date Loan Group 2 Initial Principal Balance"), the
maximum Cut-Off Date Principal Balance of any of the Loan Group 2 Initial
Mortgage Loans was $__________, the minimum Cut-Off Date Principal Balance
thereof was $___________ and the Cut-Off Date Principal Balance of such Initial
Mortgage Loans averaged $__________. As of the Cut-Off Date, the current Loan
Rates on the Loan Group 2 Initial Mortgage Loans ranged from _____% to _____%
per annum, and the weighted average current Loan Rate for Loan Group 2 Initial
Mortgage Loans was approximately _____% per annum. As of the Cut-Off Date, the
original term to stated maturity of the Loan Group 2 Initial Mortgage Loans
ranged from 180 months to 360 months, the remaining term to stated maturity
ranged from _____ months to 360 months, the weighted average original term to
stated maturity was approximately ___ months, the weighted average remaining
term to stated maturity was approximately ____ months and the LTV (as defined
herein) ranged from approximately _____% to approximately _____ % with a
weighted average LTV of approximately ____%. All of the Loan Group 2 Initial
Mortgage Loans are secured by first liens. All of the Loan Group 2 Initial
Mortgage Loans require monthly payments of principal that will fully amortize
such Initial Mortgage Loans by their respective maturity dates (assuming all
payments are received on the Due Date). As of the Cut-Off Date the weighted
average Gross Margin of the Loan Group 2 Initial Mortgage Loans was
approximately _____ %, the weighted average Lifetime Cap was approximately _____
% and the weighted average Lifetime Floor was approximately _____%. None of the
Initial Loan Group 2 Mortgage Loans has reached its first Change Date and the
earliest such date occurs in _____ ___.

        As of the Cut-off Date, substantially all of the Group 2 Initial
Mortgage Loans were accruing interest at Loan Rates that are below the sum of
the related Gross Margin and the applicable Loan Index that would otherwise have
been applicable. On the first Change Date for each such Mortgage Loan, the
related Loan Rate will adjust to the sum of the applicable Loan Index and the
related Gross Margin subject to the application of the applicable Periodic Cap,
the related Lifetime Cap and the related Lifetime Floor. The weighted average
number of months before the next Change Date for Group 2 Initial Mortgage Loans
in the Trust is approximately 9 months. Approximately _____% of the Loan Group 2
Initial Mortgage Loans (by Cut-off Date Loan Group 2 Initial Balance) have
payments which, as of the Cut-off Date, are more than 30 but less than 59 days
delinquent.



                                      S-30
   33

                               CUT-OFF DATE PRINCIPAL BALANCES
                                         LOAN GROUP 2


                                           NUMBER OF        CUT-OFF DATE     % OF CUT-OFF DATE
                                            INITIAL           INITIAL             INITIAL
RANGE OF CUT-OFF DATE PRINCIPAL         MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------------------------        --------------   -----------------   -----------------
BALANCES
- --------
                                                                    
$     0.01 -  $25,000.00...............                     $                         %
$25,000.01 -  $50,000.00...............
$50,000.01 -  $75,000.00...............
$75,000.01 -  $100,000.00..............
$100,000.01 - $125,000.00..............
$125,000.01 - $150,000.00..............
$150,000.01 - $175,000.00..............
$175,000.01 - $200,000.00..............
$200,000.01 - $225,000.00..............
$225,000.01 - $250,000.00..............
$250,000.01 - $275,000.00..............
$275,000.01 - $300,000.00..............
$300,000.01 - $350,000.00..............
$350,000.01 - $375,000.00..............
$375,000.01 - $400,000.00..............
$400,000.01 - $425,000.00..............
        Total..........................                                             100.00%
                                                                                    =======




                                      S-31
   34

                       GEOGRAPHIC DISTRIBUTION BY STATE(1)
                                  LOAN GROUP 2



                                           NUMBER OF        CUT-OFF DATE     % OF CUT-OFF DATE
                                            INITIAL           INITIAL             INITIAL
STATE                                   MORTGAGE LOANS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----                                   --------------   -----------------   -----------------
                                                                    
Colorado...........................                      $                           %
Connecticut........................
Florida............................
Georgia............................
Illinois...........................
Indiana............................
Kentucky...........................
Maine..............................
Maryland...........................
Massachusetts......................
Michigan...........................
Minnesota..........................
Mississippi........................
Missouri...........................
New Hampshire......................
New Jersey.........................
New York...........................
North Carolina.....................
North Dakota.......................
Ohio...............................
Oklahoma...........................
Pennsylvania.......................
Rhode Island.......................
Texas..............................
Virginia...........................
Washington.........................
Wisconsin..........................
      Total........................                                                100.00%
                                                                                   =======


- ----------
(1) Determined by property address designated as such in the related Mortgage.


                             LOAN-TO-VALUE RATIOS(1)
                                  LOAN GROUP 2



                                          NUMBER OF        CUT-OFF DATE         % OF CUT-OFF DATE
                                           INITIAL            INITIAL               INITIAL
RANGE OF ORIGINAL LOAN TO VALUE RATIO   MORTGAGE LOANS    PRINCIPAL BALANCE    PRINCIPAL BALANCE
- -------------------------------------   --------------    -----------------    -----------------
                                                                      
35.01%-40.00%.....................                        $                          %
40.01%-45.00%.....................
45.01%-50.00%.....................
50.01%-55.00%.....................
55.01%-60.00%.....................
60.01%-65.00%.....................
65.01%-70.00%.....................
70.01%-75.00%.....................
75.01%-80.00%.....................
80.01%-85.00%.....................
85.01%-90.00%.....................
    Total                                                                          100.00%
                                                                                   =======


- ----------
(1) The original Loan-to-Value Ratios ("LTV") shown above are equal, with
    respect to each Initial Mortgage Loan, to the original principal balance of
    such Mortgage Loan at the date of origination divided by the value of the
    related Mortgaged Property, based upon the lesser of the appraisal made at
    the time of origination of such Mortgage Loan or the purchase price for such
    Mortgaged Property (where the proceeds are used to purchase the Mortgaged
    Property). No assurance can be given that the values of such Mortgaged
    Properties have remained or will remain at their levels as of the dates of
    origination of the related Initial Mortgage Loans. If the residential real
    estate market should experience an overall decline in property values such
    that the outstanding balances of such Mortgage Loans together with the
    outstanding balances of the related first liens become equal to or greater
    than the value of the related Mortgaged Properties, the actual losses could
    be higher than those now generally experienced in the mortgage lending
    industry.



                                      S-32
   35

                                   CUT-OFF DATE LOAN RATES
                                         LOAN GROUP 2


                                         NUMBER OF        CUT-OFF DATE       % OF CUT-OFF DATE
                                          INITIAL            INITIAL              INITIAL
RANGE OF CUT-OFF DATE LOAN RATES      MORTGAGE LOANS    PRINCIPAL BALANCE    PRINCIPAL BALANCE
- --------------------------------      --------------    -----------------    -----------------
                                                                    
  8.001%-8.500%...................                        $                          %
  8.501%-9.000%...................
  9.001%-9.500%...................
 9.501%-10.000%
10.001%-10.500%...................
10.501%-11.000%...................
11.001%-11.500%...................
11.501%-12.000%...................
12.001%-12.500%...................
12.501%-13.000%...................
13.001%-13.500%...................
13.501%-14.000%...................
14.001%-14.500%...................
16.001%-16.500%...................
    Total                                                                          100.00%
                                                                                   =======


                        ORIGINAL TERM TO STATED MATURITY
                                  LOAN GROUP 2



                                    Number of            Cut-Off Date        % of Cut-Off Date
Original Terms to Stated              Initial                Initial               Initial
Maturity (in months)               Mortgage Loans       Principal Balance    Principal Balance
- ------------------------           --------------       -----------------    ------------------
                                                                    
121-180......................                           $                           %
181-240......................
301-360......................
     Total...................                                                    100.00%
                                                                                 =======




                                      S-33
   36

                       REMAINING MONTHS TO STATED MATURITY
                                  LOAN GROUP 2



Range of Remaining Months to       Number of Initial    Cut-Off Date Initial       % of Cut-Off Date Initial
Stated Maturity (in months)          Mortgage Loans       Principal Balance             Principal Balance
- ----------------------------       -----------------    --------------------       -------------------------
                                                                          
169-180......................                           $                                      %
229-240......................
349-360......................
     Total...................                                                              100.00%
                                                                                           =======



                            MONTHS SINCE ORIGINATION
                                  LOAN GROUP 2



                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Months Since Origination             Mortgage Loans      Principal Balance            Principal Balance  
- ------------------------           -----------------    --------------------     -------------------------
                                                                        
0............................                           $                                   %
1-6..........................
     Total...................                                                            100.00%
                                                                                         =======



                                  PROPERTY TYPE
                                  LOAN GROUP 2



                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Property Type                         Mortgage Loans      Principal Balance            Principal Balance  
- -------------                      -----------------    --------------------     -------------------------
                                                                        
Single Family................                           $                                    %
Two-to-Four Family
Condominium
     Total...................                                                             100.00%
                                                                                          =======



                                 OCCUPANCY TYPE
                                  LOAN GROUP 2


                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Occupancy Type(1)                     Mortgage Loans      Principal Balance            Principal Balance  
- -----------------                  -----------------    --------------------     -------------------------
                                                                        
Owner Occupied...............                           $                                    %
Non-Owner Occupied...........
     Total...................                                                             100.00%
                                                                                          =======


- ----------
(1)     Based upon representations made by the borrowers at the time of
        origination of such Mortgage Loans.



                                      S-34

   37

                                  GROSS MARGIN
                                  LOAN GROUP 2


                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Range of Gross Margins                Mortgage Loans      Principal Balance            Principal Balance  
- ----------------------             -----------------    --------------------     -------------------------
                                                                        
4.001%-4.500%................                           $                                     %
4.501%-5.000%................
5.001%-5.500%................
5.501%-6.000%................
6.001%-6.500%................
6.501%-7.000%................
7.001%-7.500%................
7.501%-8.000%................
8.001%-8.500%................
8.501%-9.000%................
9.001%-9.500%................
9.501-%10.000%...............
10.501%-11.000%..............
11.001%-11.500%..............
     Total...................                                                              100.00%
                                                                                           =======


                                  LIFETIME CAP
                                  LOAN GROUP 2


                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Range of Lifetime Caps                Mortgage Loans      Principal Balance            Principal Balance  
- ----------------------             -----------------    --------------------     -------------------------
                                                                        
14.001%-14.500%..............                           $                                    %
14.501%-15.000%..............
15.001%-15.500%..............
15.501%-16.000%..............
16.001%-16.500%..............
16.501%-17.000%..............
17.001%-17.500%..............
17.501%-18.000%..............
18.001%-18.500%..............
18.501%-19.000%..............
19.001%-19.500%..............
19.501-%20.000%..............
20.501%-21.000%..............
21.001%-21.500%..............
     Total...................                                                             100.00%
                                                                                          =======





                                      S-35
   38

                                 LIFETIME FLOORS
                                  LOAN GROUP 2


                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Range of Gross Margins                Mortgage Loans      Principal Balance            Principal Balance  
- ----------------------             -----------------    --------------------     -------------------------
                                                                        
4.001%-4.500%................                           $                                    %
4.501%-5.000%................
5.001%-5.500%................
5.501%-6.000%................
6.001%-6.500%................
6.501%-7.000%................
7.001%-7.500%................
7.501%-8.000%................
8.001%-8.500%................
8.501%-9.000%................
9.001%-9.500%................
9.501-%10.000%...............
10.001%-10.500%..............
10.501%-11.000%..............
11.001%-11.500%..............
11.501%-12.000%..............
12.001%-12.500%..............
12.501%-13.000%..............
13.001%-13.500%..............
13.501%-14.000%..............
16.001%-16.500%..............
     Total...................                                                              100.00%
                                                                                           =======



                            MONTH OF NEXT CHANGE DATE
                                  LOAN GROUP 2


                                   Number of Initial    Cut-Off Date Initial     % of Cut-Off Date Initial
Month of Next Change Date             Mortgage Loans      Principal Balance            Principal Balance  
- -------------------------          -----------------    --------------------     -------------------------
                                                                        
May 199_.....................                           $                                      %
June 199_....................
July 199_....................
August 199_..................
September 199_...............
October 199_.................
November 199_................
March 1998...................
December 1998................
January 1999.................
February 1999................
March 1999...................
April 1999...................
August 1999..................
September 1999...............
April 2000...................
     Total...................                                                             100.00%
                                                                                          =======





                                      S-36
   39

CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS

        The Agreement permits the Trust to acquire up to the applicable Maximum
Funding Amount of Subsequent Mortgage Loans for Loan Group 1 and Loan Group 2,
respectively. Accordingly, the statistical characteristics of the Mortgage Loans
in the Trust will vary as of the Closing Date upon the acquisition of Subsequent
Mortgage Loans.

        The obligation of the Trust to purchase Subsequent Mortgage Loans on the
Closing Date is subject to the following requirements, any of which requirements
(except for the requirement stated in clause (v) of this paragraph) may be
waived or modified in any respect by the Certificate Insurer: (i) such
Subsequent Mortgage Loan may not be 30 or more days contractually delinquent as
of the related Cut-Off Date; (ii) the remaining term to stated maturity of such
Subsequent Mortgage Loan will not exceed 30 years for fully amortizing loans or
15 years for "Balloon Loans" in Loan Group 1; (iii) such Subsequent Mortgage
Loan will be secured by a Mortgage in a first or second lien position; (iv) such
Subsequent Mortgage Loan will not have a Loan Rate less than _____%; (v) such
Subsequent Mortgage Loan will be otherwise acceptable to the Certificate
Insurer; (vi) such Subsequent Mortgage Loan shall be secured by a mortgage on
property which, at the time of the origination of such Subsequent Mortgage Loan,
has an appraised value of not more than $________ ; (vii) following the purchase
of such Subsequent Mortgage Loan by the Trust for Loan Group 1, the Mortgage
Loans in Loan Group 1 (including such Subsequent Mortgage Loan) as of the
Closing Date: (a) will have a weighted average Loan Rate of at least _____ %;
(b) will have a weighted average remaining term to stated maturity of not less
than ___ months; (c) will have a weighted average CLTV of not more than ___%;
(d) will not have more than ___% by aggregate principal balance "Balloon Loans";
(e) will have no Mortgage Loan with a principal balance in excess of $______;
(f) will have a state concentration not in excess of ___ % for any one state;
(g) will have not more than ____% in aggregate principal balance of the Mortgage
Loans concentrated in any single zip code; (h) will have no more than ____%
Mortgage Loans relating to non-owner occupied properties; and (i) will not
include Mortgage Loans in excess of ___% by aggregate principal balance secured
by Mortgages in a second lien position; and (viii) following the purchase of
such Subsequent Mortgage Loan by the Trust for Loan Group 2, the Mortgage Loans
in Loan Group 2 (including such Subsequent Mortgage Loan) as of the Closing
Date: (a) will have a weighted average Loan Rate of at least _____%; (b) will
have a weighted average remaining term to stated maturity of not less than ____
months; (c) will have a weighted average loan-to-value ratio of not more than
____ %; (d) will have no Mortgage Loan with a principal balance in excess of
$______; (e) will have a state concentration not in excess of ____% for any one
state; (f) will have not more than ____% in aggregate principal balance of the
Mortgage Loans concentrated in any single zip code; (g) will have no more than
____% Mortgage Loans relating to non-owner occupied properties; and (h) will not
have a Mortgage Loan secured by a Mortgage in a junior lien position.

                       PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

        The rate of principal payments on the Class A Certificates, the
aggregate amount of distributions on the Class A Certificates and the yield to
maturity of the Class A Certificates will be related to the rate and timing of
payments of principal on the Mortgage Loans in the related Loan Group and, in
certain circumstances, the Mortgage Loans in the other Loan Group. The rate of
principal payments on the Mortgage Loans will in turn be affected by the
amortization schedules of the Mortgage Loans and by the rate of principal
prepayments (including for this purpose prepayments resulting from refinancing,
liquidations of the Mortgage Loans due to defaults, casualties, condemnations
and repurchases by the Seller or the Master Servicer). The Mortgage Loans may be
prepaid by the Mortgagors at any time. However, Mortgage Loans secured by first
liens on Mortgaged Properties in ______ are subject to a prepayment penalty for
the first 12 months following origination. In addition, Mortgage Loans secured
by Mortgaged Properties in other jurisdictions may be subject to prepayment
penalties to the extent permitted by law.

THE VARIABLE RATE CERTIFICATES

        The yield to investors in the Class A-7 Certificates will be sensitive
to, among other things, the level of the Loan Index and the Certificate Index.
As described herein, the Certificate Rate for the Class A-7 Certificates may in



                                      S-37
   40

no event exceed the lesser of the Class A-7 Formula Rate and the Loan Group 2
Net Funds Cap, which depends, in large part, on the Loan Rates of the Loan Group
2 Mortgage Loans in effect at the beginning of the related Due Period. Although
each of the Mortgage Loans in Loan Group 2 bears interest at an adjustable rate,
such rate is subject to a Periodic Rate Cap, a Lifetime Floor and a Lifetime
Cap. If the Loan Index changes substantially between Change Dates, the adjusted
Loan Rate on the related Mortgage Loan may not equal the Loan Index plus the
related Gross Margin due to the constraint of such caps and floors. In such
event, the related Loan Rate will be less than would have been the case in the
absence of such caps. In addition, the Loan Rate applicable to any Change Date
will be based on the Loan Index related to the Change Date. Thus, if the value
of the Loan Index with respect to a Mortgage Loan rises, the lag in time before
the corresponding Loan Rate increases will, all other things being equal, slow
the upward adjustment of the Loan Group 2 Net Funds Cap. Furthermore, Mortgage
Loans that have not reached their first Change Date are more likely to be
subject to the Periodic Rate Cap on their first Change Date. See "DESCRIPTION OF
THE MORTGAGE LOANS" herein.

        Although the Loan Rates on the Mortgage Loans in Loan Group 2 are
subject to adjustment, the Loan Rates adjust less frequently than the
Certificate Rate and adjust by reference to the Loan Index. Changes in the
Certificate Index may not correlate with changes in the Loan Index and either
may not correlate with prevailing interest rates. It is possible that an
increased level of Certificate Index could occur simultaneously with a lower
level of prevailing interest rates, which would be expected to result in faster
prepayments, thereby reducing the weighted average life of the Class A-7
Certificates.

        Although the Agreement provides a mechanism to pay any Class A-7 Basis
Risk Carryover Amount, there is no assurance that funds will be available to pay
such amount. In addition, the Policy will not cover the payment of, and the
ratings assigned to the Class A-7 Certificates do not address the likelihood of
the payment of, any such amount.

PREPAYMENT CONSIDERATIONS

        Prepayments, liquidations and purchases of the Mortgage Loans in a Loan
Group (including any optional purchase by the Servicer of a Delinquent Mortgage
Loan and any optional purchase of the remaining Mortgage Loans in connection
with the termination of the Trust, in each case as described herein) will result
in distributions on the related Classes of Class A Certificates then entitled to
distributions of principal which would otherwise be distributed over the
remaining terms of such Mortgage Loans. Since the rate of payment of principal
of the Mortgage Loans will depend on future events and a variety of factors, no
assurance can be given as to such rate or the rate of principal prepayments. The
extent to which the yield to maturity of a Class of Class A Certificates in
either Certificate Group may vary from the anticipated yield will depend upon
the degree to which a Certificate of such Class is purchased at a discount or
premium, and the degree to which the timing of payments thereon is sensitive to
prepayments, liquidations and purchases of the Mortgage Loans in the related
Loan Group. An additional factor affecting the yield to maturity of the Class A
Certificates is the overcollateralization amount. The overcollateralization in
either Certificate Group will accelerate the amortization of the related Class A
Certificates relative to the amortization of the Mortgage Loans in the related
Loan Group because all Excess Spread received on the Mortgage Loans in such Loan
Group will be distributed to the related Class A Certificateholders as long as
the amount of overcollateralization is less than the required level of
overcollateralization.

        The rate of prepayment on the Mortgage Loans cannot be predicted. Home
equity loans such as the Mortgage Loans have been originated in significant
volume only during the past few years and the Seller is unaware of any publicly
available studies or statistics on the rate of prepayment of such home equity
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. The prepayment experience of
the Trust with respect to the Mortgage 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. The increased availability of credit to borrowers with
impaired or limited credit profiles may affect the prepayment experience on the
Mortgage Loans. As borrowers re-establish or establish an acceptable credit
profile such borrowers may be able to refinance their loans at lower rates
reflecting their improved credit profiles. Substantially all of the Mortgage
Loans contain "due-on-sale" provisions and the Servicer is required by the
Agreement to



                                      S-38
   41

enforce such provisions, unless such enforcement is not permitted by applicable
law. The enforcement of a "due-on-sale" provision will have the same effect as a
prepayment of the related Mortgage Loan. See "CERTAIN LEGAL ASPECTS OF
LOANS--Due-on-Sale Clauses in Home Equity Loans" in the Prospectus.

        As with fixed rate obligations generally, the rate of prepayment on a
pool of mortgage loans with fixed rates such as the Mortgage Loans in Loan Group
1 is affected by prevailing market rates for mortgage loans of a comparable term
and risk level. When the market interest rate is below the mortgage coupon,
mortgagors may have an increased incentive to refinance their mortgage loans.
Depending on prevailing market rates, the future outlook for market rates and
economic conditions generally, some mortgagors may sell or refinance mortgaged
properties in order to realize their equity in the mortgaged properties, to meet
cash flow needs or to make other investments.

        All of the Mortgage Loans in Loan Group 2 are adjustable-rate mortgage
loans. As is the case with conventional fixed-rate mortgage loans,
adjustable-rate mortgage loans may be subject to a greater rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest rates fall significantly, adjustable-rate mortgage loans could be
subject to higher prepayment rates than if prevailing interest rates remain
constant because the availability of fixed-rate mortgage loans at competitive
interest rates may encourage mortgagors to refinance their adjustable-rate
mortgage loans to "lock in" a lower fixed interest rate. However, no assurance
can be given as to the level of prepayments that the Mortgage Loans will
experience.

        In addition to the foregoing factors affecting the weighted average
lives of the Class A Certificates, the use of Excess Spread to pay principal of
the Class A Certificates to the extent required by the Agreement will result in
acceleration of the Class A-1 and Class A-7 Certificates as applicable relative
to the amortization of the Mortgage Loans in the related Loan Group in the early
months of the transaction and may accelerate the first date on which each other
Class of Group 1 Certificates will begin to receive distributions of principal.
This acceleration feature creates overcollateralization which results from the
excess of the aggregate Principal Balance of the Mortgage Loans in a Loan Group
over the Certificate Group Principal Balance of the related Certificate Group.
Once the required level of overcollateralization for a Certificate Group is
reached, the acceleration feature will cease, unless necessary to maintain the
required level of overcollateralization for such Certificate Group.

PAYMENT DELAY FEATURE OF FIXED RATE CERTIFICATES

        The effective yield to the Certificateholders of each Class of Fixed
Rate Certificates will be lower than the yield otherwise produced by the
Certificate Rate for each such Class and the purchase price of such Certificates
because distributions will not be payable to the Certificateholders until the
25th day of the month following the month of accrual (without any additional
distribution of interest or earnings thereon in respect of such delay).

MANDATORY PREPAYMENT

        In the event that on the Closing Date the aggregate principal balance of
the Mortgage Loans in a Loan Group is less than the related Certificate Group
Principal Balance, the holders of the Class A-1 Certificates in the case of
Certificate Group 1 and the holders of the Class A-7 Certificates in the case of
Certificate Group 2 will receive, on the first Distribution Date, an additional
distribution allocable to principal in an amount equal to the difference, if
any, between the aggregate Principal Balance of all Mortgage Loans in the
related Loan Group as of the Cut-Off Date and the related Certificate Group
Principal Balance. Although no assurances can be given, the Seller intends that
the principal amount of Mortgage Loans in each Loan Group in the Trust on the
Closing Date will equal the related Certificate Group Principal Balance.
Accordingly, there should be no material principal prepayment to the
Certificateholders due to a lack of Subsequent Mortgage Loans.



                                      S-39
   42

INITIAL DISTRIBUTION DATE

        With respect to a certain number of the Loan Group 1 Initial Mortgage
Loans and the Loan Group 2 Initial Mortgage Loans, the related Class A
Certificateholders will receive a distribution of principal reflecting two
installments of principal during the first Due Period. As a result, such Class A
Certificateholders will receive a larger payment in respect of principal on the
initial Distribution Date than would have been the case if the first Due Period
were a one-month period.

WEIGHTED AVERAGE LIVES

        Generally, greater than anticipated prepayments of principal will
increase the yield on Class A Certificates purchased at a price less than par
and will decrease the yield on Class A Certificates purchased at a price greater
than par. The effect on an investor's yield due to principal payments on the
Mortgage 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 Certificates will not be entirely offset by a subsequent like reduction (or
increase) in the rate of principal payments. The weighted average life of the
Class A Certificates will also be affected by the amount and timing of
delinquencies and defaults on the Mortgage Loans and the recoveries, if any, on
Liquidated Mortgage Loans and foreclosed properties.

        The "weighted average life" of a Certificate refers to the average
amount of time that will elapse from the date of issuance to the date each
dollar in respect of principal of such Certificate is repaid. The weighted
average life of any Class of the Class A Certificates will be influenced by,
among other factors, the rate at which principal payments are made on the
Mortgage Loans, including final payments made upon the maturity of the Balloon
Loans.

        Prepayments on Mortgage Loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement
represents an assumed rate of prepayment each month relative to the then
outstanding principal balance of the pool of mortgage loans for the life of such
mortgage loans. A 100% Prepayment Assumption (the "Prepayment Assumption")
assumes a conditional prepayment rate ("CPR") of 4.0% per annum of the
outstanding principal balance of such mortgage loans in the first month of the
life of the mortgage loans and an additional 1.455% (precisely 16/11 percent per
annum) in each month thereafter until the twelfth month; beginning in the
twelfth month and in each month thereafter during the life of the mortgage
loans, a conditional prepayment rate of 20% per annum each month is assumed. As
used in the table below, 0% Prepayment Assumption assumes a conditional
prepayment rate equal to 0% of the applicable Prepayment Assumption, i.e., no
prepayments. Correspondingly, 120% Prepayment Assumption assumes prepayment
rates equal to 120% 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
mortgage loans, including the Mortgage Loans. The Representative believes that
no existing statistics of which it is aware provide a reliable basis for holders
of Class A Certificates to predict the amount or the timing of receipt of
prepayments on the Mortgage Loans.

        Since the tables were prepared on the basis of the assumptions in the
following paragraph, there are discrepancies between characteristics of the
actual Mortgage Loans and the characteristics of the Mortgage Loans assumed in
preparing the tables. Any such discrepancy may have an effect upon the
percentages of the Principal Balances outstanding and weighted average lives of
the Certificates set forth in the tables. In addition, since the actual Mortgage
Loans in the Trust have characteristics which differ from those assumed in
preparing the tables set forth below, the distributions of principal on the
Certificates may be made earlier or later than as indicated in the tables.

        For the purposes of the tables below, it is assumed that: (i) the
Mortgage Loans consist of pools of loans with the level-pay and balloon
characteristics as set forth below, (ii) the amount of interest accrued on the
Mortgage Loans is reduced by amounts sufficient to pay servicing fees, trustee
fees and the premium for the Policy, (iii) the Closing Date for the Class A
Certificates is _______ __, 199__, (iv) distributions on the Class A
Certificates are made on the 25th day of each month regardless of the date on
which the Distribution Date actually occurs, commencing in _____ 199__, and are
made in accordance with the priorities described herein, (v) the scheduled
monthly payments of principal and interest on each Mortgage Loan will be timely
delivered on the first day of each



                                      S-40
   43

month (with no defaults) commencing in the calendar month following their
delivery, (vi) all prepayments are prepayments in full received on the first day
of each month commencing in the calendar month following their delivery with 30
days of accrued interest, (vii) the Mortgage Loan prepayment rates are a
multiple of the related Prepayment Assumption, (viii) the prepayment assumed to
be received during the first Due Period has been increased to reflect that the
first Due Period is longer than subsequent Due Periods, (ix) the optional
termination is not exercised, (x) each Class of Class A Certificates has the
respective Certificate Rate and initial Class Principal Balance as set forth
herein, (xi) the overcollateralization levels for the Initial Mortgage Loans
apply to the Subsequent Mortgage Loans, are set initially as specified in the
Agreement, and thereafter decrease in accordance with the provisions of the
Agreement, (xii) the Loan Index is ______% on each Change Date, (xiii) the
Certificate Index for each Interest Period will be ______%, and (xiv) the
maximum amount of Subsequent Mortgage Loans is purchased by the Trust on the
Closing Date.



                                                            ORIGINAL
ORIGINAL       REMAINING
                                                             TERM TO     AMORTIZATION      TERM TO
                                  PRINCIPAL       LOAN      MATURITY         TERM         MATURITY
AMORTIZATION METHODOLOGY           BALANCE        RATE      (MONTHS)       (MONTHS)       (MONTHS)
- ------------------------          ---------       ----      --------     ------------     --------
                                                                           
GROUP 1 MORTGAGE LOANS
    Level Pay...................      $            %
    Level Pay...................      $            %
    Level Pay...................      $            %
    Level Pay...................      $            %
    Balloon.....................      $            %




                                                                       NUMBER     PERIODIC    PERIOD
                                       ORIGINAL   REMAINING           OF MONTHS   RATE CAP   RATE CAP
                             CURRENT    TERM TO    TERM TO             TO NEXT    (FIRST    SUBSEQUENT
                  PRINCIPAL    LOAN    MATURITY   MATURITY   GROSS      RATE       RESET      RESET
                   BALANCE     RATE    (MONTHS)   (MONTHS)  MARGIN     CHANGE      DATE)      DATES)
                  ---------  -------   --------   --------- ------   ----------   --------  ----------
                                                                    
GROUP 2
MORTGAGE LOANS
   Level Pay..        $         %                            %                       %          %
   Level Pay..        $         %                            %                       %          %
   Level Pay..        $         %                            %                       %          %
   Level Pay..        $         %                            %                       %          %
   Level Pay..        $         %                            %                       %          %
   Level Pay..        $         %                            %                       %          %


        Subject to the foregoing discussion and assumptions, the following
tables set forth the percentages of the initial Class Principal Balance of each
Class of Class A Certificates that would be outstanding after each of the dates
shown at various percentages of Prepayment Assumption and the corresponding
weighted average lives.



                                      S-41
   44


             PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
            AT THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION



                                     CLASS A-1                          CLASS A-2
                         -------------------------------   ----------------------------------
DISTRIBUTION DATE        0%   50%  100%  120%  150% 200%   0%   50%  100%  120%   150%   200%
- -----------------        --   ---  ----  ----  ---- ----   --   ---  ----  ----   ----   ----
                                                      
Initial Percentage
March 25, 1998......
March 25, 1999......
March 25, 2000......
March 25, 2001......
March 25, 2002......
March 25, 2003......
March 25, 2004......
March 25, 2005......
March 25, 2006......
March 25, 2007......
March 25, 2008......
March 25, 2009......
March 25, 2010......
March 25, 2011......
March 25, 2012......
March 25, 2013......
March 25, 2014......
March 25, 2015......
March 25, 2016......
March 25, 2017......
March 25, 2018......
March 25, 2019......
March 25, 2020......
March 25, 2021......
March 25, 2022......
March 25, 2023......
March 25, 2024......
March 25, 2025......
March 25, 2026......
March 25, 2027......
Weighted Average
  Life (years)*..







                                       CLASS A-3                           CLASS A-4
                         -------------------------------  ------------------------------------
DISTRIBUTION DATE        0%   50%   100% 120%  150% 200%  0%   50%  100%   120%   150%    200%
- -----------------        --   ---   ---- ----  ---- ----  --   ---  ----   ----   ----    ----
                                                       
Initial Percentage
March 25, 1998......
March 25, 1999......
March 25, 2000......
March 25, 2001......
March 25, 2002......
March 25, 2003......
March 25, 2004......
March 25, 2005......
March 25, 2006......
March 25, 2007......
March 25, 2008......
March 25, 2009......
March 25, 2010......
March 25, 2011......
March 25, 2012......
March 25, 2013......
March 25, 2014......
March 25, 2015......
March 25, 2016......
March 25, 2017......
March 25, 2018......
March 25, 2019......
March 25, 2020......
March 25, 2021......
March 25, 2022......
March 25, 2023......
March 25, 2024......
March 25, 2025......
March 25, 2026......
March 25, 2027......
Weighted Average
  Life (years)*..


- ----------

*       The weighted average life of a Certificate of any Class is determined by
        (i) multiplying the amount of each distribution in reduction of the
        related Certificate Principal Balance by the number of years from the
        date of issuance of the Certificate to the related Distribution Date,
        (ii) adding the results, and (iii) dividing the sum by the highest
        related Certificate Principal Balance of the Certificate.



                                      S-42
   45



             PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
     AT THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION - (CONTINUED)



Distribution Date                                Class A-5                       Class A-6                   Class A-7
- -----------------                    -------------------------------   ----------------------------   ---------------------
                                                                                                       
Initial Percentage...............
March 25, 1998...................
March 25, 1999...................
March 25, 2000...................
March 25, 2001...................
March 25, 2002...................
March 25, 2003...................
March 25, 2004...................
March 25, 2005...................
March 25, 2006...................
March 25, 2007...................
March 25, 2008...................
March 25, 2009...................
March 25, 2010...................
March 25, 2011...................
March 25, 2012...................
March 25, 2013...................
March 25, 2014...................
March 25, 2015...................
March 25, 2016...................
March 25, 2017...................
March 25, 2018...................
March 25, 2019...................
March 25, 2020...................
March 25, 2021...................
March 25, 2022...................
March 25, 2023...................
March 25, 2024...................
March 25, 2025...................
March 25, 2026...................
March 25, 2027...................
Weighted Average Life (years)*...


- ----------
*       The weighted average life of a Certificate of any Class is determined by
        (i) multiplying the amount of each distribution in reduction of the
        related Certificate Principal Balance by the number of years from the
        date of issuance of the Certificate to the related Distribution Date,
        (ii) adding the results, and (iii) dividing the sum by the highest
        related Certificate Principal Balance of the Certificate.



                                      S-43
   46


                         DESCRIPTION OF THE CERTIFICATES

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

GENERAL

        The Class A Certificates will be issued in denominations of $25,000 and
integral multiples of $1,000 in excess thereof and will evidence specified
undivided interests in the Trust. The property of the Trust will consist of, to
the extent provided in the Agreement: (i) the Mortgage Loans; (ii) payments
received after the Cut-Off Date, other than payments of interest on the Initial
Mortgage Loans due on or before __________; (iii) Mortgaged Properties relating
to the Mortgage Loans that are acquired by foreclosure or deed in lieu of
foreclosure together with all collections thereon and proceeds thereof; (iv) the
Collection Account and the Distribution Account and such assets deposited
therein from time to time and any investment proceeds thereof; and (v) the
Initial Interest Coverage Account and Funding Account and funds on deposit
therein. In addition, the Seller has caused the Certificate Insurer to issue an
irrevocable and unconditional certificate guaranty insurance policy (the
"Policy") for the benefit of the Holders of the Senior Certificates pursuant to
which it will guarantee payments to such Senior Certificateholders as described
herein. Definitive Certificates (as defined under "DESCRIPTION OF THE
SECURITIES--Book-Entry Securities" in the Prospectus), if issued, will be
transferable and exchangeable at the corporate trust office of the Trustee,
which will initially act as Certificate Registrar. See "--Book-Entry
Certificates" below. No service charge will be made for any registration of
exchange or transfer of Certificates, but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge.

        Each Mortgage Loan in the Trust will be assigned to one of two mortgage
loan groups ("Loan Group 1" and "Loan Group 2," respectively, and each a "Loan
Group"). Distributions on the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6 and Class S Certificates (collectively, the "Group 1
Certificates") will be calculated by reference to the Mortgage Loans assigned to
Loan Group 1. Distributions on the Class A-7 Certificates will be calculated by
reference to the Mortgage Loans assigned to Loan Group 2. The principal balance
of a Class of Class A Certificates (each, a "Class Principal Balance") on any
Distribution Date is equal to the applicable Class Principal Balance on the
Closing Date minus the aggregate of amounts actually distributed as principal to
the holders of such Class of Class A Certificates prior to such date. On any
date, the "Certificate Group Principal Balance" is the aggregate of the Class
Principal Balances of the Certificates in such Certificate Group on such date.

        The Person in whose name a Certificate is registered as such in the
Certificate Register is referred to herein as a "Certificateholder."

        The "Percentage Interest" of a Class A Certificate as of any date of
determination will be equal to the percentage obtained by dividing the
denomination of such Certificate by the Class Principal Balance for the related
Class of Class A Certificates as of the Cut-Off Date.

SEPARATE REMIC STRUCTURE

        For federal income tax purposes, the Trust other than the Funding
Account and the Initial Interest Coverage Account created by the Agreement will
include two or more segregated asset pools, each of which will be treated as a
separate REMIC. The assets of REMIC I will generally consist of the Mortgage
Loans. The assets of each other REMIC will generally consist of uncertified
regular interests issued by a REMIC, which in the aggregate will correspond to
the Certificates.



                                      S-44
   47

BOOK-ENTRY CERTIFICATES

   
        The Class A Certificates will be book-entry Certificates (the
"Book-Entry Certificates"). Persons acquiring beneficial ownership interests in
the Class A Certificates ("Certificate Owners") will hold their Class A
Certificates through the Depository Trust Company ("DTC") in the United States,
or Cedel or Euroclear in Europe, if they are participants of such systems, or
indirectly through organizations which are participants in such systems. The
Book-Entry Certificates will be issued in one or more certificates which equal
the aggregate principal balance of the Class A Certificates and will initially
be registered in the name of Cede & Co., the nominee of DTC. Cedel and Euroclear
will hold omnibus positions on behalf of their participants through customers"
securities accounts in Cedel's and Euroclear's names on the books of their
respective depositaries which in turn will hold such positions in customers"
securities accounts in the depositaries" names on the books of DTC. Citibank
will act as depositary for Cedel and Chase will act as depositary for Euroclear
(in such capacities, individually the "Relevant Depositary" and collectively the
"European Depositaries"). Investors may hold such beneficial interests in the
Book-Entry Certificates in minimum denominations representing Certificate
Principal Balances of $25,000 and in integral multiples of $1,000 in excess
thereof. Unless and until Definitive Certificates are issued, it is anticipated
that the only "Certificateholder" of the Class A Certificates will be Cede &
Co., as nominee of DTC. Certificate Owners will not be Certificateholders as
that term is used in the Agreement. Certificate Owners are only permitted to
exercise their rights indirectly through Participants and DTC. For a description
of the features of the book-entry registration system, see "DESCRIPTION OF THE
SECURITIES--Book-Entry Securities" in the Prospectus. For information with
respect to tax documentation procedures relating to the Certificates, see
"FEDERAL INCOME TAX CONSEQUENCES--Federal Income Tax Consequences to Foreign
Investors" and "--Backup Withholding" herein and "GLOBAL CLEARANCE, SETTLEMENT
AND TAX DOCUMENTATION PROCEDURES--Certain U.S.Federal Income Tax Documentation
Requirements" in Annex I hereto.
    

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

ASSIGNMENT OF MORTGAGE LOANS

        On the Closing Date the Seller will transfer to the Trust all of its
right, title and interest in and to each Mortgage Loan, the related mortgage
note, mortgages and other related documents (collectively, the "Related
Documents"), including all payments received after the Cut-Off Date other than
payments of interest on the Initial Mortgage Loans due on or before ___________.
The Trustee, concurrently with such initial transfer, will deliver the
Certificates to the Seller. Each Mortgage Loan transferred to the Trust will be
identified on a schedule (the "Mortgage Loan Schedule") delivered to the Trustee
pursuant to the Agreement. Such schedule will include information as to the
Principal Balance of each Mortgage Loan as of the Cut-Off Date, as well as
information with respect to the Loan Rate.

        The Agreement will require that, within the time period specified
therein, the Seller will deliver to the Trustee (or a custodian, as the
Trustee's agent for such purpose) the Mortgage Loans endorsed to the Trustee and
the Related Documents. In lieu of delivery of original mortgages, if such
original is not available, the Seller may deliver true and correct copies
thereof.

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



                                      S-45
   48

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

        In connection with the substitution of an Eligible Substitute Mortgage
Loan, the Represenative will be required to deposit in the Collection Account on
or prior to the next succeeding Determination Date after such obligation arises
an amount (the "Substitution Adjustment") equal to the excess of the Principal
Balance of the related Defective Mortgage Loan over the Principal Balance of
such Eligible Substitute Mortgage Loan.

        An "Eligible Substitute Mortgage Loan" is a mortgage loan to be
substituted for a Defective Mortgage Loan which must, on the date of such
substitution, (i) have an outstanding principal balance after deducting all
scheduled principal payments due in the month of such substitution (or in the
case of a substitution of more than one Mortgage Loan for a Defective Mortgage
Loan, an aggregate Principal Balance), not in excess of, and not more than 5%
less than, the Principal Balance of the Defective Mortgage Loan; (ii) have a
Loan Rate not less than the Loan Rate of the Defective Mortgage Loan and not
more than 1% in excess of the Loan Rate of such Defective Mortgage Loan; (iii)
have a mortgage of the same or higher level of priority as the mortgage relating
to the Defective Mortgage Loan; (iv) have a remaining term to maturity not more
than six months earlier and not later than the remaining term to maturity of the
Defective Mortgage Loan; and (v) comply with each representation and warranty as
to the Mortgage Loans set forth in the Agreement (deemed to be made as of the
date of substitution).

        The Representative will make certain representations and warranties as
to the accuracy in all material respects of certain information furnished to the
Trustee with respect to each Mortgage Loan (e.g., Cut-Off Date Principal Balance
and the Loan Rate). In addition, the Representative will represent and warrant,
on the Closing Date, that, among other things: (i) at the time of transfer to
the Trust, the Seller has transferred or assigned all of its right, title and
interest in each Mortgage Loan and the Related Documents, free of any lien; and
(ii) each Mortgage Loan complied, at the time of origination, in all material
respects with applicable state and federal laws. Upon discovery of a breach of
any such representation and warranty which materially and adversely affects the
interests of the Certificateholders or the Certificate Insurer in the related
Mortgage Loan and Related Documents, the Representative 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 Representative will be obligated
to (i) cause an Eligible Substitute Mortgage Loan to be substituted for such
Mortgage Loan or (ii) purchase such Mortgage Loan from the Trust. The same
procedure and limitations that are set forth above for the substitution or
purchase of Defective Mortgage Loans as a result of deficient documentation
relating thereto will apply to the substitution or purchase of a Mortgage Loan
as a result of a breach of a representation or warranty in the Agreement that
materially and adversely affects the interests of the Certificateholders or the
Certificate Insurer.



                                      S-46
   49

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT AND DISTRIBUTION
ACCOUNT

        The Master Servicer will establish and maintain in the name of the
Trustee a separate trust account (the "Collection Account") for the benefit of
the holders of the Certificates. The Collection Account will be an Eligible
Account (as defined herein). Subject to the investment provisions described in
the following paragraphs, upon receipt by the Servicer of amounts in respect of
the Mortgage Loans (excluding amounts representing the Servicing Fee,
reimbursement for Monthly Advances and Servicer Advances and insurance proceeds
to be applied to the restoration or repair of a Mortgaged Property or similar
items and amounts in respect of interest due on or before _________ __, 199__),
the Master Servicer will deposit, or cause the Sub-Servicer to deposit, such
amounts in the Collection Account. Amounts so deposited may be invested in
Eligible Investments (as described in the Agreement) maturing no later than one
Business Day prior to the date on which the amount on deposit therein is
required to be deposited in the Distribution Account or on such Distribution
Date if approved by the Rating Agencies and the Certificate Insurer.

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

        An "Eligible Account" is a segregated account that is (i) maintained
with a depository institution whose debt obligations at the time of any deposit
therein have the highest short-term debt rating by the Rating Agencies and whose
accounts are fully insured by either the Savings Association Insurance Fund
("SAIF") or the Bank Insurance Fund ("BIF") of the Federal Deposit Insurance
Corporation established by such fund with a minimum long-term unsecured debt
rating of A2 by Moody's and A by Standard & Poor's, and which is any of (A) a
federal savings and loan association duly organized, validly existing and in
good standing under the federal banking laws, (B) an institution duly organized,
validly existing and in good standing under the applicable banking laws of any
state, (C) a national banking association duly organized, validly existing and
in good standing under the federal banking laws, (D) a principal subsidiary of a
bank holding company, and in each case of (A)-(D) above, approved in writing by
the Certificate Insurer; (ii) a segregated trust account maintained with the
corporate trust department of a federal or state chartered depository
institution or trust company, having capital and surplus of not less than
$50,000,000, acting in its fiduciary capacity or (iii) otherwise acceptable to
each Rating Agency and the Certificate Insurer as evidenced by a letter from
each Rating Agency and the Certificate Insurer to the Trustee, without reduction
or withdrawal of the then current ratings of the Certificates.

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

ADVANCES

        Not later than the close of business on the Determination Date for each
Distribution Date, the Master Servicer will remit to the Trustee for deposit in
the Collection Account an amount, to be distributed on the related Distribution
Date, equal to the sum of the interest accrued on each Mortgage Loan through the
related Due Date but not received by the Master Servicer or the applicable
Sub-Servicer as of the close of business on the last day of the related Due
Period (net of the Servicing Fee) (the "Monthly Advance"). Such obligation of
the Master Servicer continues with respect to each Mortgage Loan until such
Mortgage Loan becomes a Liquidated Mortgage Loan.

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

        The Master Servicer's right to reimbursement for Servicing Advances is
limited to late collections on the related Mortgage Loan, including Liquidation
Proceeds, released mortgaged property proceeds, Insurance Proceeds



                                      S-47
   50

and such other amounts as may be collected by the Master Servicer or the
applicable Sub-Servicer from the related Mortgagor or otherwise relating to the
Mortgage Loan in respect of which such unreimbursed amounts are owed. The Master
Servicer's right to reimbursement for Monthly Advances is limited to late
collections of interest on any Mortgage Loan and to Liquidation Proceeds and
Insurance Proceeds on the related Mortgage Loan. The Master Servicer's right to
such reimbursements is prior to the rights of Certificateholders.

        Notwithstanding the foregoing, the Master Servicer is not required to
make any Monthly Advance or Servicing Advance if in the good faith judgment and
sole discretion of the Master Servicer, the Master Servicer determines that such
advance will not be ultimately recoverable from collections received from the
Mortgagor in respect of the related Mortgage Loan or other recoveries in respect
of such Mortgage Loan (a "Nonrecoverable Advance"). However, if any Servicing
Advance or Monthly Advance is determined in good faith by the Master Servicer to
be non-recoverable from such sources, the amount of such Non-Recoverable
Advances may be reimbursed to the Master Servicer from other amounts on deposit
in the Collection Account.

DISTRIBUTION DATES

        On each Distribution Date, the Holders of the Senior Certificates will
be entitled to receive, from amounts then on deposit in the Distribution
Account, to the extent of funds available therefor in accordance with the
priority and in the amounts described below under "--Distributions,"
distributions in an aggregate amount equal to the sum of (a) the related Class
Interest Distribution for each Class of Senior Certificates and (b) the Class A
Principal Distribution for each Certificate Group. Distributions will be made
(i) in immediately available funds to holders of Class A Certificates holding
Certificates the aggregate principal balance of which is at least $1,000,000, by
wire transfer or otherwise, to the account of such Certificateholder at a
domestic bank or other entity having appropriate facilities therefor, if such
Certificateholder has so notified the Trustee, or (ii) by check mailed to the
address of the person entitled thereto as it appears on the register (the
"Certificate Register") maintained by the Trustee as registrar (the "Certificate
Registrar").

DEPOSITS TO THE DISTRIBUTION ACCOUNT

        No later than 11:00 a.m. (New York time) two Business Days prior to each
Distribution Date, the following amounts in respect of a Loan Group and the
related Due Period are required to be deposited into the Distribution Account
and will constitute the "Available Funds" for the related Certificate Group for
such Distribution Date: (i) scheduled and unscheduled payments of principal and
interest on the Mortgage Loans in such Loan Group (net of amounts representing
the Servicing Fee with respect to each Mortgage Loan in the related Loan Group
and reimbursement for related Monthly Advances and Servicing Advances); (ii) Net
Liquidation Proceeds and Insurance Proceeds with respect to the Mortgage Loans
in such Loan Group (net of amounts applied to the restoration or repair of a
Mortgaged Property); (iii) the Purchase Price for repurchased Defective Mortgage
Loans with respect to the Mortgage Loans in such Loan Group and any related
Substitution Adjustment Amounts; (iv) payments from the Servicer in connection
with (a) Monthly Advances, (b) Prepayment Interest Shortfalls and (c) the
termination of the Trust with respect to the Mortgage Loans in such Loan Group
as provided in the Agreement; (v) any amounts paid under the Policy in respect
of the related Certificate Group; (vi) transfers from the Initial Interest
Coverage Account of funds for the payment of interest on the Class A
Certificates; and (vii) in respect of the initial Distribution Date, an amount
equal to the amount by which the related Certificate Group Principal Balance
exceeds the aggregate Principal Balance of all Mortgage Loans in such Loan Group
of the related Cut-Off Date.

DISTRIBUTIONS

        On each Distribution Date the Trustee will withdraw from the
Distribution Account the sum of (a) the Available Funds with respect to the
Group 1 Certificates and (b) the Available Funds with respect to the Group 2
Certificates (such sum, the "Amount Available"), and make the following
disbursements and transfers as described below and to the extent of the Amount
Available (except that amounts paid under the Policy will only be available for
distribution to Holders of the Senior Certificates):

        A. With respect to the Group 1 Certificates, the Available Funds with
respect to such Certificate Group in the following order of priority:



                                      S-48
   51

                   (i) to the Trustee, the Trustee fee for Loan Group 1 for such
               Distribution Date and to the Certificate Insurer, the amount
               owing to the Certificate Insurer under the Insurance Agreement
               for the premium payable in respect of the Group 1 Certificates;

                   (ii) concurrently to the Holders of the Class S, Class A-1,
               Class A-2, Class A-3, Class A-4, Class A-5 and Class A-6
               Certificates, an amount equal to the related Class Interest
               Distribution for such Distribution Date;

                   (iii) to the Holders of the Class A-6 Certificates, the
               product of (x) the applicable Priority Percentage and (y) the
               product of (A) the Pro-Rata Percentage and (B) the Class A
               Principal Distribution (other than the portion of the Class A
               Principal Distribution constituting Distributable Excess Spread),
               until the Class Principal Balance thereof is reduced to zero;

                   (iv) sequentially, to the Holders of the Class A-1, Class
               A-2, Class A-3, Class A-4, Class A-5 and Class A-6 Certificates,
               in that order, until the respective Class Principal Balance of
               each such Class is reduced to zero, the remaining Class A
               Principal Distribution (other than the portion of the Class A
               Principal Distribution constituting the Distributable Excess
               Spread) for such Distribution Date; and

                   (v) to the Certificate Insurer, the amount owing to the
               Certificate Insurer under the Insurance Agreement for
               reimbursement for prior draws made on the Policy in respect of
               the Group 1 Certificates.

        B. With respect to the Group 2 Certificates, the Available Funds with
respect to such Certificate Group in the following order of priority:

                   (i) to the Trustee, the Trustee fee for Loan Group 2 for such
               Distribution Date and to the Certificate Insurer, the amount
               owing to the Certificate Insurer under the Insurance Agreement
               for the premium payable in respect of the Group 2 Certificates;

                   (ii) to the Holders of the Class A-7 Certificates, an amount
               equal to the Class Interest Distribution for the Class A-7
               Certificates for such Distribution Date;

                   (iii) to the Holders of the Class A-7 Certificates, the
               related Class A Principal Distribution for the Class A-7
               Certificates (other than the portion of the Class A Principal
               Distribution constituting the Distributable Excess Spread) for
               such Distribution Date; and

                   (iv) to the Certificate Insurer, the amount owing to the
               Certificate Insurer under the Insurance Agreement for
               reimbursement for prior draws made on the Policy in respect of
               the Group 2 Certificates.

        C. On any Distribution Date, to the extent Available Funds for a
Certificate Group are insufficient to make the distributions specified in A or B
above, Available Funds for the other Certificate Group remaining after making
the distributions required to be made pursuant to A or B, as applicable, for
such other Certificate Group shall be distributed to the extent of such
insufficiency in accordance with the priorities for distribution set forth in
the subclause above with respect to the Certificate Group experiencing such
insufficiency.

        D. The related remaining Available Funds, up to the related
Distributable Excess Spread for such Distribution Date as follows: (i) to the
Holders of the Class A-6 Certificates, the product of (x) the applicable
Priority Percentage, and (y) the product of (A) the Pro-Rata Percentage and (B)
the Distributable Excess Spread, until the Class Principal Balance thereof is
reduced to zero; and (ii) sequentially, to the Holders of the Class A-1, Class
A-2, Class A-3, Class A-4, Class A-5 and Class A-6 Certificates, in that order,
until the respective Class Principal Balance of each such Class is reduced to
zero.



                                      S-49
   52

        E. To the Holders of the Class A-7 Certificates, to the extent of the
related Available Funds remaining, the related Distributable Excess Spread for
such Distribution Date, until the Class A-7 Principal Balance thereof is reduced
to zero.

        F. After making the distributions referred to in subclauses A, B, C, D
and E above, the Trustee shall make distributions in the following order of
priority, to the extent of the balance of the Amount Available:

                   (i) (a) the excess of the related Distributable Excess Spread
               over the amount thereof distributed pursuant to subclause D above
               as follows: to the Holders of the Class A-6 Certificates, the
               product of (x) the applicable Priority Percentage, (y) the
               Pro-Rata Percentage and (z) such excess, until the Class
               Principal Balance thereof is reduced to zero; and (ii)
               sequentially, to the Holders of the Class A-1, Class A-2, Class
               A-3, Class A-4, Class A-5 and Class A-6 Certificates, in that
               order, until the Class Principal Balance of each such Class is
               reduced to zero, and (b) to the Holders of the Class A-7
               Certificates, until the Class Principal Balance thereof is
               reduced to zero, the excess of the related Distributable Excess
               Spread for such Distribution Date over the amount distributed to
               such Certificateholders pursuant to subclause E above on such
               Distribution Date;

                   (ii) to the Master Servicer, the amount of any accrued and
               unpaid Servicing Fee;

                   (iii) to the Master Servicer, the amount of Nonrecoverable
               Advances not previously reimbursed;

                   (iv) to the Certificate Insurer, any other amounts owing to
               the Certificate Insurer under the Insurance Agreement;

                   (v) to the Holders of the Class A-7 Certificates, the Class
               A-7 Basis Risk Carryover Amount but only from and to the extent
               of remaining Excess Spread from Loan Group 2; and

                   (vi) to the Holders of one or more Classes of Certificates
which are not offered hereby.

THE CERTIFICATE RATE

        The Certificate Rate for each class of Fixed Rate Certificates is set
forth on the cover page hereof.

        The Certificate Rate for the Class A-7 Certificates for the first
Distribution Date is ________% per annum. The Certificate Rate on any subsequent
Distribution Date with respect to the Class A-7 Certificates will equal the
lesser of (A) Class A-7 Formula Rate and (B) the Loan Group 2 Net Funds Cap for
such Distribution Date. The "Class A-7 Formula Rate" is the sum of the
Certificate Index as of the related LIBOR Determination Date plus _____ % (or
_____% for each Distribution Date occurring after the Optional Termination
Date.) The "Loan Group 2 Net Funds Cap" for any Distribution Date will equal the
product of (x) 360/365 and (y) the difference between (A) the weighted average
of the Loan Rates of the Loan Group 2 Mortgage Loans as of the first day of the
related Due Period, weighted on the basis of the related Principal Balances as
of such date and (B) the sum of (i) the Servicing Fee Rate and the rates at
which the Trustee fee and the premium payable to the Certificate Insurer with
respect to the Group 2 Certificates are calculated and (ii) commencing with the
thirteenth Distribution Date, _____% per annum.

        With respect to each Distribution Date, the "Certificate Index" will
equal the interbank offered rate for one-month United States dollar deposits in
the London market as quoted on Telerate Page 3750 as of 11:00 A.M., London time,
on the second LIBOR Business Day prior to the first day of the related Interest
Period. "Telerate Page 3750" means the display designated as page 3750 on the
Telerate Service (or such other page as may replace page 3750 on that service
for the purpose of displaying London interbank offered rates of major banks). If
such rate does not appear on such page (or such other page as may replace that
page on that service, or if such service is no longer offered, such other
service for displaying LIBOR or comparable rates as may be selected by the
Trustee after consultation with the Servicer), the rate will be the Reference
Bank Rate. The "Reference Bank Rate" will be determined on the basis of the
rates at which deposits in U.S. Dollars are offered by the reference banks
(which



                                      S-50
   53

shall be three major banks that are engaged in transactions in the London
interbank market, selected by the Trustee after consultation with the Servicer)
as of 11:00 A.M., London time, on the day that is two LIBOR Business Days prior
to the immediately preceding Distribution Date to prime banks in the London
interbank market for a period of one month in amounts approximately equal to the
sum of the Class Principal Balance of the Variable Rate Certificates then
outstanding. The Trustee will request the principal London office of each of the
reference banks to provide a quotation of its rate. If at least two such
quotations are provided, the rate will be the arithmetic mean of the quotations.
If on such date fewer than two quotations are provided as requested, the rate
will be the arithmetic mean of the rates quoted by one or more major banks in
New York City, selected by the Trustee after consultation with the Servicer, as
of 11:00 A.M., New York City time, on such date for loans in U.S. Dollars to
leading European banks for a period of one month in amounts approximately equal
to the sum of the Class Principal Balances of the Variable Rate Certificates
then outstanding. If no such quotations can be obtained, the rate will be LIBOR
for the prior Distribution Date. "LIBOR Business Day" means any day other than
(i) a Saturday or a Sunday or (i) a day on which banking institutions in the
State of New York or in the city of London, England are required or authorized
by law to be closed.

        The Certificate Rate on any Distribution Date for the Class S
Certificates will equal the average of the Strip Rates, weighted on the basis of
the Class Principal Balances of the related Classes of Group 1 Certificates
immediately prior to such Distribution Date. The Strip Rates are as follows:

                  Class                        Strip Rate
                  ------                       ----------
                  A-1                          %
                  A-2                          %
                  A-3                          %
                  A-4                          %
                  A-5                          %
                  A-6                          %

        The "Interest Period" means, with respect to each Distribution Date and
the Fixed Rate Certificates, the period from the first day of the calendar month
preceding the month of such Distribution Date through the last day of such
calendar month. Interest on the Fixed Rate Certificates in respect of any
Distribution Date will accrue during the related Interest Period on the basis of
a 360-day year consisting of twelve 30-day months.

        The "Interest Period" means, with respect to each Distribution Date and
the Variable Rate Certificates, the period from the Distribution Date in the
month preceding the month of such Distribution Date (or, in the case of the
first Distribution Date, from the Closing Date) through the day before such
Distribution Date. Interest on the Variable Rate Certificates in respect of any
Distribution Date will accrue during the related Interest Period on the basis of
a 360-day year and the actual number of days elapsed.

        The "Class A-7 Basis Risk Carryover Amount" as of any Distribution Date
is equal to the sum of (A) if on such Distribution Date the Certificate Rate for
the Class A-7 Certificates is based upon the Loan Group 2 Net Funds Cap, the
excess of (i) the amount of interest the Class A-7 Certificates would otherwise
be entitled to receive on such Distribution Date had such rate been calculated
at the applicable Class A-7 Formula Rate for such Distribution Date over (ii)
the amount of interest payable on the Class A-7 Certificates at the Loan Group 2
Net Funds Cap for such Distribution Date and (B) the Class A-7 Basis Risk
Carryover Amount for all previous Distribution Dates not previously paid
together with interest thereon at a rate equal to the applicable Class A-7
Formula Rate for such Distribution Date. The Policy does not cover the payment,
nor do the ratings assigned to the Class A-7 Certificates address the likelihood
of the payment, of any Class A-7 Basis Risk Carryover Amount.

INTEREST

        With respect to any Distribution Date, the amount of interest to be
distributed on the Senior Certificates, to the extent of funds available
therefor in accordance with the priorities described above under
"--Distributions," is the sum of the Class Interest Distributions for each Class
of Senior Certificates. For each Distribution Date and each class of Senior
Certificates, the "Class Interest Distribution" is the sum of (a) interest for
the related Interest



                                      S-51
   54

Period at the related Certificate Rate on the related Class Principal Balance
or, in the case of the Class S Certificates, the Notional Balance (the "Class
Monthly Interest Distributable Amount") and (b) any Class Interest Carryover
Shortfall for such Class of Senior Certificates for such Distribution Date. As
to any Distribution Date and Class of Senior Certificates, "Class Interest
Carryover Shortfall" is the sum of (i) the excess of the related Class Monthly
Interest Distributable Amount for the preceding Distribution Date and any
outstanding Class Interest Carryover Shortfall with respect to such Class on
such preceding Distribution Date, over the amount in respect of interest that is
actually distributed to the Holders of such Class on such preceding Distribution
Date plus (ii) one month's interest on such excess, to the extent permitted by
law, at the related Certificate Rate. The interest entitlement described in (a)
above will be reduced by such Class" pro rata share of Civil Relief Act Interest
Shortfalls, if any, for such Distribution Date. Civil Relief Act Interest
Shortfalls will not be covered by payments under the Policy. The Class Monthly
Interest Distributable Amount does not include any Class A-7 Basis Risk
Carryover Amount.

        On each Distribution Date, the Class Interest Distribution for each
Class of Senior Certificates in a Certificate Group will be distributed on an
equal priority and any shortfall in the amount required to be distributed as
interest thereon to each such Class will be allocated between such Classes pro
rata based on the amount that would have been distributed on each such Class in
the absence of such shortfall.

PRINCIPAL

        "Class A Principal Distribution" means, with respect to any Distribution
Date and Certificate Group, the sum of the related Class A Monthly Principal
Distributable Amount for such Distribution Date and any Class A Principal
Shortfall for such Distribution Date; provided, however, that the Class A
Principal Distribution will not exceed the related Certificate Group Principal
Balance. On any Distribution Date, the Class A Principal Distribution will be
distributed as described below.

        "Class A Monthly Principal Distributable Amount" means, with respect to
any Distribution Date and Certificate Group, to the extent of funds available
therefor as described herein, the amount equal to the sum of the following
amounts (without duplication) with respect to the immediately preceding Due
Period (as defined below): (i) each payment of principal on a Mortgage Loan in
the related Loan Group received by the Master Servicer or a Sub-Servicer during
such Due Period, including all full and partial principal prepayments, (ii) the
Principal Balance as of the end of the immediately preceding Due Period of each
Mortgage Loan in the related Loan Group that became a Liquidated Mortgage Loan
for the first time during the related Due Period, (iii) the portion of the
Purchase Price allocable to principal of all repurchased Defective Mortgage
Loans in the related Loan Group with respect to such Due Period, (iv) any
Substitution Adjustment Amounts received on or prior to the previous
Determination Date and not yet distributed with respect to the related Loan
Group, (v) the amount, if any, required to be distributed on such Distribution
Date to satisfy the required level of overcollateralization for the related Loan
Group for such Distribution Date (the "Distributable Excess Spread") and (vi)
with respect to the initial Distribution Date, the amount by which the related
Certificate Group Principal Balance exceeds the aggregate Principal Balance of
the Mortgage Loans in the related Loan Group as of the Cut-Off Date.

        If the required level of overcollateralization for a Certificate Group
is reduced below the then existing amount of overcollateralization (described
below) or if the required level of overcollateralization is satisfied, the
amount of the Class A Monthly Principal Distributable Amount for such
Certificate Group will be correspondingly reduced by the amount of such
reduction or by the amount necessary such that the overcollateralization will
not exceed the required level of overcollateralization after giving effect to
the distribution in respect of principal to be made on such Distribution Date.

       "Class A Principal Shortfall Amount" means for any Distribution Date and
Certificate Group, the amount, if any, by which the related Certificate Group
Principal Balance exceeds the related Loan Group Principal Balance at the end of
the related Due Period after giving effect to all distributions of the related
Class A Monthly Principal Distributable Amount (exclusive of Distributable
Excess Spread) and draws under the Policy for such Distribution Date.

        The application of Excess Spread to a Certificate Group as described
below is intended to create overcollateralization to provide a source of
additional cashflow to cover losses on the Mortgage Loans. If the



                                      S-52
   55

amount of losses in a particular Due Period exceeds the amount of Excess Spread
for the related Distribution Date, the amount distributed in respect of
principal will be reduced. A draw on the Policy in respect of principal will not
be made until the Certificate Group Principal Balance for a Certificate Group
exceeds the aggregate Principal Balance of the Mortgage Loans in the related
Loan Group. See "--The Policy" herein. Accordingly, there may be Distribution
Dates on which Class A Certificateholders receive little or no distributions in
respect of principal.

        On each Distribution Date following an Insurer Default, net losses
realized in respect of Mortgage Loans as to which the Master Servicer has
determined that all amounts which it expects to receive have been received will
first reduce the amount of overcollateralization. In addition, on any
Distribution Date if an Insurer Default has occurred and is continuing, the
Class A Principal Distribution with respect to the Group 1 Certificates will be
applied to the distribution of principal of each such Class outstanding on a pro
rata basis in accordance with the Class Principal Balance of each such Class.

        The "Priority Amount" for any Distribution Date will equal the product
of (i) the applicable Priority Percentage, and (ii) the product of (a) the
percentage equivalent of a fraction, the numerator of which is the Class
Principal Balance of the Class A-6 Certificates and the denominator of which is
the Certificate Group Principal Balance of Certificate Group 1 (the "Pro-Rata
Percentage") and (b) the Class A Principal Distribution for Certificate Group 1
for such Distribution Date. The "Priority Percentage" for any Distribution Date
will be as follows:

              Distribution Dates                       Priority Percentage
              ------------------                       -------------------

              ----------------------------------                %
              ----------------------------------                %
              ----------------------------------                %
              ----------------------------------                %
              ---------------------------------                 %

        "Due Period" means, (a) with respect to the first Determination Date (i)
for collections of principal the period from and including _________, 199__
through and including _______ __, 199__ and (ii) for collections of interest the
period from and including __________, 199__ through and including ________ __,
199__ and (b) with respect to each Determination Date thereafter for collections
of both interest and principal the period from and including the sixteenth day
of the month preceding the month of such Determination Date to and including the
fifteenth day of the month of such Determination Date.

        A "Liquidated Mortgage Loan," as to any Distribution Date, is a Mortgage
Loan with respect to which the Master Servicer has determined, in accordance
with the servicing procedures specified in the Agreement, as of the end of the
preceding Due Period, that all Liquidation Proceeds which it expects to recover
with respect to such Mortgage Loan (including the disposition of the related
REO) have been received.

        "Excess Spread" means, with respect to any Distribution Date and Loan
Group, the positive excess, if any, of (x) Available Funds (as defined herein)
for the related Certificate Group for such Distribution Date over (y) the
portion thereof required to be distributed pursuant to subclauses A and C with
respect to the Group 1 Certificates and subclauses B and C with respect to the
Group 2 Certificates, in each case as set forth under the heading "DESCRIPTION
OF CERTIFICATES--Distributions" on such Distribution Date.

        An "Insurer Default" will occur in the event the Certificate Insurer
fails to make a payment required under the Policy or if certain events of
bankruptcy or insolvency occur with respect to the Certificate Insurer.

THE POLICY

        The following information has been supplied by the Certificate Insurer
for inclusion in this Prospectus Supplement.

        The Certificate Insurer, in consideration of the payment of the premium
and subject to the terms of the Policy, thereby unconditionally and irrevocably
guarantees to any Owner that an amount equal to each full and



                                      S-53
   56

complete Insured Payment will be received by [NAME OF TRUSTEE], or its
successor, as trustee for the Owners (the "Trustee"), on behalf of the Owners
from the Certificate Insurer, for distribution by the Trustee to each Owner of
each Owner's proportionate share of the Insured Payment. The Certificate
Insurer's obligations under the Policy with respect to a particular Insured
Payment shall be discharged to the extent funds equal to the applicable Insured
Payment are received by the Trustee, whether or not such funds are properly
applied by the Trustee. Insured Payments shall be made only at the time set
forth in the Policy and no accelerated Insured Payments shall be made regardless
of any acceleration of the Class A Certificates, unless such acceleration is at
the sole option of the Certificate Insurer.

        Notwithstanding the foregoing paragraph, the Policy does not cover
shortfalls, if any, attributable to the liability of the Trust, any REMIC or the
Trustee for withholding taxes, if any (including interest and penalties in
respect of any such liability), any Civil Relief Act Interest Shortfalls or any
Class A-7 Basis Risk Carryover Amount.

        The Certificate Insurer will pay any Insured Payment that is a
Preference Amount on the Business Day following receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of a preference payment, (ii) an opinion of counsel satisfactory to
the Certificate Insurer that such order is final and not subject to appeal,
(iii) an assignment in such form as is reasonably required by the Certificate
Insurer, irrevocably assigning to the Certificate Insurer all rights and claims
of the Owner relating to or arising under the Senior Certificates against the
debtor that made such preference payment or otherwise with respect to such
preference payment and (iv) appropriate instruments to effect the appointment of
the Certificate Insurer as agent for such Owner in any legal proceeding related
to such preference payment, such instruments being in a form satisfactory to the
Certificate Insurer, provided that if such documents are received after 12:00
noon, New York City time, on such Business Day, they will be deemed to be
received on the following Business Day. Such payments shall be disbursed to the
receiver or trustee in bankruptcy named in the final order of the court
exercising jurisdiction on behalf of the Owners and not any Owner directly
unless such Owner has returned principal or interest paid on the Senior
Certificates to such receiver or trustee in bankruptcy, in which case such
payment shall be disbursed to such Owner.

        The Certificate Insurer will pay any other amount payable under the
Policy no later than 12:00 noon, New York City time, on the later of the
Distribution Date on which the related Deficiency Amount is due or the second
Business Day following receipt in New York, New York on a Business Day by
[________________________], as Fiscal Agent for the Certificate Insurer or any
successor fiscal agent appointed by the Certificate Insurer (the "Fiscal Agent")
of a Notice (as described below); provided that if such Notice is received after
12:00 noon, New York City time, on such Business Day, it will be deemed to be
received on the following Business Day. If any such Notice received by the
Fiscal Agent is not in proper form or is otherwise insufficient for the purpose
of making a claim under the Policy, it shall be deemed not to have been received
by the Fiscal Agent for purposes of this paragraph, and the Certificate Insurer
or the Fiscal Agent, as the case may be, shall promptly so advise the Trustee
and the Trustee may submit an amended Notice.

        Insured Payments due under the Policy unless otherwise stated therein
will be disbursed by the Fiscal Agent to the Trustee on behalf of the Owners by
wire transfer of immediately available funds in the amount of the Insured
Payment less, in respect of Insured Payments related to Preference Amounts, any
amount held by the Trustee for the payment of such Insured Payment and legally
available therefor.

        The Fiscal Agent is the agent of the Certificate Insurer only and the
Fiscal Agent shall in no event be liable to the Owners for any acts of the
Fiscal Agent or any failure of the Certificate Insurer to deposit or cause to be
deposited, sufficient funds to make payments due under the Policy.

        As used in the Policy, the following terms shall have the following
meanings:

        "Agreement" means the Pooling and Servicing Agreement, dated as of
________ __, 199__, among Avco ABS Receivables Corp., as Seller, Avco Financial
Services Management Company, as Master Servicer and Representative, and the
Trustee, as trustee, without regard to any amendment or supplement thereto
unless such amendment or modification has been approved in writing by the
Certificate Insurer.



                                      S-54
   57

        "Business Day" means any day other than a Saturday, a Sunday or a day on
which the Certificate Insurer or banking institutions in New York City or the
city in which either the corporate trust office of the Trustee under the
Agreement is located are authorized or obligated by law or executive order to
close.

        "Deficiency Amount" means for any Distribution Date the excess, if any,
of (A) (i) Class Monthly Interest Distributable Amount for each Class of Senior
Certificates (net of any Civil Relief Act Interest Shortfalls with respect to
the related Loan Group) plus any Class Interest Carryover Shortfall for each
Class of Senior Certificates and (ii) the Guaranteed Principal Amount over (B)
Available Funds with respect to the related Loan Group (after giving effect to
the cross-collateralization provisions in Section 5.01 (a)(iii) of the Agreement
and without regard to any Insured Payments to be made as of such Distribution
Date). The Policy will not cover payment of any Class A-7 Basis Risk Carryover
Amount.

        "Guaranteed Principal Amount" means for any Distribution Date (a) the
amount, if any, by which the Certificate Group Principal Balance of each
Certificate Group exceeds the related Loan Group Principal Balance at the end of
the previous month (after giving effect to all distributions of principal on the
related Class A Certificates on such Distribution Date) and (b) with respect to
the Group 1 Certificates and the Group 2 Certificates, on the Distribution Date
in _____ ___ (after giving effect to all other distributions of principal on the
Group 1 Certificates and the Group 2 Certificates, respectively), an amount
equal to the applicable Certificate Group Principal Balance.

        "Insured Payment" means (i) as of any Distribution Date, any Deficiency
Amount and (ii) any Preference Amount.

        "Notice" means the telephonic or telegraphic notice, promptly confirmed
in writing (in the case of a telephonic notice) by telecopy, substantially in
the form of Exhibit A attached to the Policy, the original of which is
subsequently delivered by registered or certified mail, from the Trustee
specifying the Insured Payment which shall be due and owing on the applicable
Distribution Date.

        "Owner" means each Holder (as defined in the Agreement) who, on the
applicable Distribution Date, is entitled under the terms of the applicable
Senior Certificates to payment thereunder.

        "Preference Amount" means any amount previously distributed to an Owner
on the Senior Certificates that is recoverable and sought to be recovered as a
voidable preference by a trustee in bankruptcy pursuant to the United States
Bankruptcy Code (11 U.S.C.), as amended from time to time, in accordance with a
final nonappealable order of a court having competent jurisdiction.

         Capitalized terms used in the Policy and not otherwise defined in the
Policy shall have the respective meanings set forth in the Agreement as of the
date of execution of the Policy, without giving effect to any subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Certificate Insurer.

        Any notice under the Policy or service of process on the Fiscal Agent
may be made at the address listed below for the Fiscal Agent or such other
address as the Certificate Insurer shall specify to the Trustee in writing.

        The notice address of the Fiscal Agent is
_________________________________________________, Attention: Municipal
Registrar and Paying Agency, or such other address as the Fiscal Agent shall
specify to the Trustee in writing.

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

        The insurance provided by the Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.



                                      S-55
   58

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

OVERCOLLATERALIZATION PROVISIONS

        The Agreement requires that, on each Distribution Date, the Excess
Spread will be applied on such Distribution Date as an accelerated payment of
principal on the Class or Classes of Class A Certificates then entitled to a
distribution of the Class A Principal Distribution. This has the effect of
accelerating the amortization of the Class A Certificates in the related
Certificate Group relative to the amortization of the Mortgage Loans in the
related Loan Group.

        The required level of overcollateralization will be satisfied as of each
Distribution Date when the aggregate of the Principal Balances of the Mortgage
Loans in a Loan Group at the end of the previous Due Period exceeds the related
Certificate Group Principal Balance after distribution of principal on the
related Distribution Date by an amount specified in the Agreement. Thereafter,
the level of overcollateralization necessary to satisfy the required level of
overcollateralization may be increased or decreased from time to time based on
the loss and delinquency experience of the Mortgage Loans in accordance with the
provisions of the Agreement. In addition, the required level of
overcollateralization may be decreased, in the sole discretion of the
Certificate Insurer and with the prior consent of each Rating Agency, as low as
zero, which would have the effect of reducing the amortization of the Class A
Certificates below what it otherwise would have been.

CROSSCOLLATERALIZATION PROVISIONS

        Certain Available Funds with respect to each Loan Group will be
available to cover certain shortfalls and to create overcollateralization with
respect to the Class A Certificates relating to the other Loan Group as
described above under the caption "--Distributions."

INITIAL INTEREST COVERAGE ACCOUNT

        On the Closing Date cash will be deposited in the Initial Interest
Coverage Account, which account will be in the name of and maintained by the
Trustee and will be part of the Trust. The amount on deposit in the Initial
Interest Coverage Account, including reinvestment income thereon, will be used
by the Trustee to fund, on the initial Distribution Date, the amount of interest
accruing at the weighted average Certificate Rate of all Senior Certificates on
the amount by which the aggregate Class Principal Balance of the Class A
Certificates as of the Closing Date exceeds the Cut-Off Date Principal Balance
of the Initial Mortgage Loans. Any amounts remaining in the Initial Interest
Coverage Account after the initial Distribution Date and not needed for such
purpose will be paid to the Seller and will not thereafter be available for
distribution to the Holders of the Class A Certificates. The Initial Interest
Coverage Account will terminate immediately following the first Distribution
Date.

        Amounts on deposit in the Initial Interest Coverage Account will be
invested in Eligible Investments. The Initial Interest Coverage Account will not
be an asset of any REMIC.

FUNDING ACCOUNT

        On the Closing Date, it is expected that each Maximum Funding Amount of
Subsequent Mortgage Loans will be transferred to the Trust for Loan Group 1 and
Loan Group 2, respectively. See "DESCRIPTION OF THE MORTGAGE LOANS--Conveyance
of Subsequent Mortgage Loans." In the event that less than such amounts of
Subsequent Mortgage Loans are transferred to the Trust for each Loan Group,
respectively, an aggregate cash amount equal to the excess of the applicable
Maximum Funding Amount over the aggregate Cut-Off Date Principal Balances of the
related Subsequent Mortgage Loans for such Loan Groups, respectively, will be
deposited by the Seller in an account which will be in the name of, and
maintained by, the Trustee on behalf of the Trust (the "Funding Account"). Any
amounts on deposit in the Funding Account in respect of each Loan Group will be
transferred by the Trustee on the first Distribution Date into the Distribution
Account, and will be distributed as a principal prepayment to Certificateholders
of the related Certificate Group then entitled to distributions of principal.
See "RISK FACTORS--The Subsequent Mortgage Loans" and "PREPAYMENT AND YIELD



                                      S-56
   59

CONSIDERATIONS." Any reinvestment income earned on amounts on deposit in the
Funding Account is required to be paid to the Seller. The Funding Account will
terminate immediately after the first Distribution Date and will not be an asset
of any REMIC.

REPORTS TO CERTIFICATEHOLDERS

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

                      (i) the aggregate amount of the distribution to each Class
               of Certificates on such Distribution Date;

                      (ii) the amount of the distribution set forth in paragraph
               (i) above in respect of interest and the amount thereof in
               respect of any Class Interest Carryover Shortfall, and the amount
               of any Class Interest Carryover Shortfall remaining;

                      (iii) the amount of the distribution set forth in
               paragraph (i) above in respect of principal and the amount
               thereof in respect of the Class A Principal Carryover Shortfall,
               and any remaining Class A Principal Carryover Shortfall;


                      (iv) the amount of Distributable Excess Spread for each
               Loan Group paid as principal;

                      (v) the Guaranteed Principal Amount for such Distribution
               Date;

                      (vi) the amount paid under the Policy for such
               Distribution Date in respect of the Class Interest Distribution
               of each Class of Senior Certificates and the portion of the
               Guaranteed Principal Amount paid to the Class A Certificates;

                      (vii)  the Servicing Fee;

                      (viii) the Pool Principal Balance, the Loan Group 1
               Principal Balance and the Loan Group 2 Principal Balance, in each
               case as of the close of business on the last day of the preceding
               Due Period;

                      (ix) the Certificate Group Principal Balance of each
               Certificate Group and Class Principal Balance of each Class of
               Class A Certificates in the Certificate Group after giving effect
               to payments allocated to principal above;

                      (x) the amount of overcollateralization relating to each
               Loan Group as of the close of business on the Distribution Date,
               after giving effect to distributions of principal on such
               Distribution Date;

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

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

                      (xiii) the amounts of net losses for such Due Period and
               the cumulative amount of net losses to date;



                                      S-57
   60

                      (xiv) the weighted average Loan Rate on the Mortgage Loans
               and specifying such weighted average Loan Rate for each Loan
               Group as of the first day of the month prior to the Distribution
               Date; and

                      (xv) the Certificate Rate on the Variable Rate
               Certificates for such Distribution Date.

        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, if requested in writing by such Person, who was a
Certificateholder during the prior calendar year a statement containing the
information set forth in clauses (ii) and (iii) above aggregated for such
calendar year.

FINAL SCHEDULED DISTRIBUTION DATE

        The Final Scheduled Distribution Date for each Class of Class A
Certificates is set forth under "SUMMARY--Final Scheduled Distribution Dates"
herein. The Final Scheduled Distribution Dates for the Class A Certificates
(other than the Class A-5, Class A-6 and Class A-7 Certificates) are based on a
0% Prepayment Assumption with no Excess Spread used to make accelerated payments
of principal to the holders of the related Class A Certificates and the
assumptions set forth above under "PREPAYMENT AND YIELD CONSIDERATIONS--Weighted
Average Lives." The Final Scheduled Distribution Date for the Class A-5, Class
A-6 and Class A-7 Certificates is the ___th Distribution Date after the month of
the latest maturing Mortgage Loan in either Loan Group. It is expected that the
last actual Distribution Date for each Class of Class A Certificates will occur
significantly earlier than such Final Scheduled Distribution Dates. See
"PREPAYMENT AND YIELD CONSIDERATIONS."

SERVICING COMPENSATION, PAYMENT OF EXPENSES AND PREPAYMENT INTEREST SHORTFALLS

        With respect to each Due Period, the Master Servicer will receive from
interest payments in respect of the Mortgage Loans a portion of such interest
payments as a monthly Servicing Fee in the amount equal to_____% per annum (the
"Servicing Fee Rate") on the Principal Balance of each Mortgage Loan as of the
first day of each such Due Period. All assumption fees, late payment charges and
other fees and charges, to the extent collected from borrowers, will be retained
by the Master Servicer as additional servicing compensation. The Master Servicer
will pay any fees due the Sub-Servicers from the Servicing Fee.

        The Master Servicer's right to reimbursement for unreimbursed Servicing
Advances is limited to late collections on the related Mortgage Loan, including
Liquidation Proceeds, released mortgaged property proceeds, Insurance Proceeds
and such other amounts as may be collected by the Master Servicer from the
related Mortgagor or otherwise relating to the Mortgage Loan in respect of which
such unreimbursed amounts are owed. The Master Servicer's right to reimbursement
for unreimbursed Monthly Advances shall be limited to late collections of
interest on any Mortgage Loan and to Liquidation Proceeds and Insurance Proceeds
on the related Mortgage Loan. The Master Servicer's right to such reimbursements
is prior to the rights of Certificateholders. However, if any Servicing Advance
or Monthly Advance is determined by the Master Servicer to be non-recoverable
from such sources, the amount of such non-recoverable advances may be reimbursed
to the Master Servicer from other amounts on deposit in the Collection Account.

        Not later than the Determination Date, the Master Servicer is required
to remit to the Trustee, without any right of reimbursement, an amount equal to,
with respect to each Mortgage Loan as to which a principal prepayment in full
was received during the related Due Period, the lesser of (a) the excess, if
any, of the sum of 30 days" interest on the Principal Balance of such Mortgage
Loan at the Loan Rate (or at such lower rate as may be in effect for such
Mortgage Loan because of application of the Civil Relief Act) minus the sum of
the Servicing Fees for such Mortgage Loan, over the amount of interest actually
paid by the related Mortgagor in connection with such principal prepayment (with
respect to all such Mortgage Loans, the "Prepayment Interest Shortfall") and (b)
the sum of the Servicing Fees received by the Master Servicer in the most
recently ended Due Period.



                                      S-58
   61

        Civil Relief Act Interest Shortfalls will not be covered by the Policy,
although Prepayment Interest Shortfalls, after application of the Servicing Fee,
will be so covered. The Servicer is not obligated to offset any of the Servicing
Fee against, or to provide any other funds to cover, any Civil Relief Act
Interest Shortfalls. See "RISK FACTORS--Payments on the Mortgage Loans" in this
Prospectus Supplement.

EVIDENCE AS TO COMPLIANCE

        The Agreement provides for delivery on or before the last business day
of the fifth month following the end of each fiscal year of the Master Servicer,
beginning in 199__, to the Trustee, the Certificate Insurer and the Rating
Agencies of an annual statement signed by an officer of the Master Servicer to
the effect that the Master Servicer has fulfilled its material obligations under
the Agreement throughout the preceding fiscal year, except as specified in such
statement.

        On or before the last business day of the fifth month following the end
of each fiscal year of the Master Servicer, beginning in 199__, the Master
Servicer will furnish a report prepared by a firm of nationally recognized
independent public accountants (who may also render other services to the Master
Servicer or the Sub-Servicers) to the Trustee, the Certificate Insurer and the
Rating Agencies to the effect that such firm has examined certain documents and
the records relating to servicing of the Mortgage Loans under the Uniform Single
Attestation Program for Mortgage Bankers and such firm's conclusion with respect
thereto.

        The Master Servicer's fiscal year is the calendar year.

CERTAIN MATTERS REGARDING THE MASTER SERVICER

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

        The Master Servicer will enter into Sub-Servicing Agreements with the
Originators pursuant to which each Originator will sub-service the Mortgage
Loans originated or purchased by it. Notwithstanding any such arrangement, the
Master Servicer will remain liable and obligated to the Trustee and the
Certificateholders for the Master Servicer's duties and obligations under the
Agreement, without any diminution of such duties and obligations and as if the
Master Servicer itself were performing such duties and obligations.

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

EVENTS OF DEFAULT

        "Events of Default" will consist of: (i) (A) any failure by the Master
Servicer to make any required Monthly Advance or (B) any other failure of the
Master Servicer to deposit in the Collection Account or the Distribution Account
any deposit required to be made under the Agreement, which failure continues
unremedied for three Business Days after payment was required to be made; (ii)
any failure by the Master Servicer duly to observe or perform in any material
respect any other of its covenants or agreements in the Agreement which, in each
case, materially and adversely affects the interests of the Certificateholders
or the Certificate Insurer and continues



                                      S-59
   62

unremedied for 30 days after knowledge or the giving of written notice of such
failure to the Master Servicer by the Trustee, or to the Master Servicer and the
Trustee by the Certificate Insurer or Certificateholders evidencing at least 25%
of the Voting Rights; (iii) any failure by the Master Servicer to make any
required Servicing Advance, which failure continues unremedied for a period of
30 days after knowledge or the giving of written notice of such failure to the
Master Servicer by the Trustee, or to the Master Servicer and the Trustee by the
Certificate Insurer or Certificateholders evidencing at least 25% of the Voting
Rights; and (iv) certain events of insolvency, readjustment of debt, marshalling
of assets and liabilities or similar proceedings relating to the Master Servicer
and certain actions by the Master Servicer indicating insolvency, reorganization
or inability to pay its obligations.

       If any Monthly Advance is not made by 12:00 noon, New York City time, on
the second Business Day preceding the applicable Distribution Date, the Trustee
or a successor Master Servicer will immediately assume the duties of the Master
Servicer.

        Upon removal or resignation of the Master Servicer, the Trustee will be
the successor master servicer (the "Successor Master Servicer "). The Trustee,
as Successor Master Servicer, will be obligated to make Monthly Advances and
Servicing Advances unless it determines reasonably and in good faith that such
advances would not be recoverable. If, however, the Trustee is unwilling or
unable to act as Successor Master Servicer, or if the majority of
Certificateholders (with the consent of the Certificate Insurer) or the
Certificate Insurer so requests, the Trustee may appoint, or petition a court of
competent jurisdiction to appoint, subject to the approval of the Certificate
Insurer, any established mortgage loan servicing institution acceptable to the
Certificate Insurer having a net worth of not less than $25,000,000 as the
Successor Master Servicer in the assumption of all or any part of the
responsibilities, duties or liabilities of the Master Servicer.

       In addition, the Certificate Insurer may terminate the Master Servicer
upon the occurrence of a Trigger Event. Trigger Events will consist of, among
other things, (i) any failure by the Master Servicer to pay when due any amount
payable by it under the Agreement or the Insurance Agreement which results in a
drawing under the Policy, (ii) failure of the Master Servicer to satisfy certain
financial tests; and (iii) the loss and delinquency performance of the Mortgage
Loans exceeding certain levels.

RIGHTS UPON AN EVENT OF DEFAULT

        So long as an Event of Default remains unremedied, either the Trustee,
Certificateholders holding Certificates evidencing at least 51% of the Voting
Rights in the Trust (with the consent of the Certificate Insurer) or the
Certificate Insurer may terminate all of the rights and obligations of the
Master Servicer under the Agreement and in and to the Mortgage Loans, whereupon
the Trustee will succeed to all the responsibilities, duties and liabilities of
the Master Servicer under the Agreement and will be entitled to similar
compensation arrangements. In the event that the Trustee would be obligated to
succeed the Master Servicer but is unwilling or unable so to act, it may
appoint, or petition a court of competent jurisdiction for the appointment of, a
housing and home finance institution or other mortgage loan or home equity loan
servicer with all licenses and permits required to perform its obligations under
the Agreement and having a net worth of at least $25,000,000 and acceptable to
the Certificate Insurer to act as successor to the Master Servicer under the
Agreement. Pending such appointment, the Trustee will be obligated to act in
such capacity unless prohibited by law. Such successor will be entitled to
receive the same compensation that the Master Servicer would otherwise have
received (or such lesser compensation as the Trustee and such successor may
agree). A receiver or conservator for the Master Servicer may be empowered to
prevent the termination and replacement of the Master Servicer if the only Event
of Default that has occurred is an Insolvency Event.

AMENDMENT

        The Agreement may be amended from time to time by the Seller, the Master
Servicer, the Representative and the Trustee and 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
inconsistent with any other provisions of the Agreement, to add to the duties of
the Master Servicer to comply with any requirements imposed by the Internal
Revenue Code or any regulation thereunder, or to add or amend any provisions of
the Agreement as required by the Rating Agencies in order to maintain or improve
any rating of the Senior Certificates (it being



                                      S-60
   63

understood that, after obtaining the ratings in effect on the Closing Date, none
of the Seller, the Trustee, the Certificate Insurer or the Master Servicer is
obligated to obtain, maintain, or improve any such rating) or to add any other
provisions with respect to matters or questions arising under the Agreement
which shall not be inconsistent with the provisions of the Agreement, provided
that such action will not, as evidenced by an opinion of counsel, materially and
adversely affect the interests of any Certificateholder or the Certificate
Insurer; provided, that any such amendment will not be deemed to materially and
adversely affect the Certificateholders and no such opinion will be required to
be delivered if the person requesting such amendment obtains a letter from the
Rating Agencies stating that such amendment would not result in a downgrading of
the then current rating of the Senior Certificates. The Agreement may also be
amended from time to time by the Seller, the Master Servicer, the Representative
and the Trustee, with the consent of Certificateholders holding Certificates
evidencing at least 51% of the Voting Rights of each Class affected thereby (or
51% of all of the Voting Rights if all Classes are affected) and the Certificate
Insurer, for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of the Agreement or of modifying in any
manner the rights of the Certificateholders, provided that no such amendment
will (i) reduce in any manner the amount of, or delay the timing of, collections
of payments on the Certificates or distributions or payments under the Policy
which are required to be made on any Certificate without the consent of the
Certificateholder or (ii) reduce the aforesaid percentage required to consent to
any such amendment, without the consent of the holders of all Senior
Certificates then outstanding.

TERMINATION; PURCHASE OF MORTGAGE LOANS

        The Trust will terminate on the Distribution Date following the later of
(A) payment in full of all amounts owing to the Certificate Insurer unless the
Certificate Insurer shall otherwise consent and (B) the earliest of (i) the
Distribution Date on which the aggregate Class Principal Balance of the Class A
Certificates has been reduced to zero, (ii) the final payment or other
liquidation of the last Mortgage Loan in the Trust, (iii) the optional purchase
by the Master Servicer of the Mortgage Loans, as described below and (iv) the
Distribution Date in __________, on which date the Policy will be available to
pay the Group Principal Balance of the outstanding Group 1 Certificates and the
Group 2 Certificates.

        Subject to provisions in the Agreement concerning adopting a plan of
complete liquidation, the Master Servicer may, at its option, terminate the
Agreement on any Distribution Date following the Due Period during which the
aggregate Principal Balance of the Mortgage Loans is less than 10% of the sum of
the Principal Balances of the Initial Mortgage Loans and Subsequent Mortgage
Loans as of the Cut-Off Date (the "Optional Termination Date") by purchasing all
of the outstanding Mortgage Loans and REO Properties at a price equal to the sum
of the outstanding Pool Balance (subject to reduction of the purchase price
based in part on the appraised value of any REO Property included in the Trust
if such appraised value is less than the Principal Balance of the related
Mortgage Loan, as provided in the Agreement) and accrued and unpaid interest
thereon at the weighted average of the Loan Rates through the end of the related
Due Period together with all amounts due and owing to the Certificate Insurer.

        Any such purchase shall be accomplished by deposit into the Collection
Account of the purchase price specified above.

OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

        The Master Servicer has the option to purchase from the Trust any
Mortgage Loan 90 days or more delinquent at a purchase price equal to the
outstanding principal balance of such Mortgage Loan as of the date of purchase,
plus all accrued and unpaid interest on such principal balance computed at the
Loan Rate.

        Notwithstanding the foregoing, unless the Certificate Insurer consents,
the Master Servicer may only exercise its option with respect to the Mortgage
Loan or Mortgage Loans that have been delinquent for the longest period at the
time of such repurchase. If the Certificate Insurer fails to respond to the
Master Servicer 's request for consent within 10 Business Days after receipt
thereof, the Master Servicer may repurchase the Mortgage Loan or Mortgage Loans
proposed to be repurchased without the consent of, or any further action by, the
Certificate Insurer.



                                      S-61
   64

VOTING RIGHTS

        Under the Agreement, the Voting Rights will be allocated as follows: 95%
to the Class A Certificates; 2% to the Class S Certificates; and 1% to each of
the Class X, Class R-1 and Class R-2 Certificates. Voting Rights allocated to
the Class A Certificates will be allocated among such Classes in proportion to
their respective Class Principal Balances. Voting Rights allocated to a Class of
Certificates will be further allocated among the Certificates of such Class on
the basis of their respective Percentage Interests. So long as no Certificate
Insurer Default is continuing, the Certificate Insurer will be entitled to
exercise the Voting Rights of the Senior Certificates.

THE TRUSTEE

        [Name of Trustee], a __________ banking association with its principal
place of business in California, will be named Trustee pursuant to the
Agreement.

        The Trustee may have banking relationships with the Seller and the
Master Servicer.

        The Trustee may resign at any time, in which event the Representative
will be obligated to appoint a successor Trustee, as approved by the Certificate
Insurer. The Representative 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 Represenative will be
obligated to appoint a successor Trustee, as approved by the Certificate
Insurer. Any resignation or removal of the Trustee and appointment of a
successor Trustee will not become effective until acceptance of the appointment
by the successor Trustee.

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

                                 USE OF PROCEEDS

        The net proceeds to be received from the sale of the Certificates will
be applied by the Seller to acquire the Mortgage Loans from the Originators, who
in turn will use such net proceeds for general corporate purposes, including
repayment of financing for the Mortgage Loans.

   
                         FEDERAL INCOME TAX CONSEQUENCES

    
        Separate elections will be made to treat certain assets of the Trust
(exclusive of the Initial Interest Coverage Account and the Funding Account) as
a "real estate mortgage investment conduit" (a "REMIC") for federal income tax
purposes under the Internal Revenue Code of 1986, as amended (the "Code"). The
Class A Certificates will be designated as "regular interests" in a REMIC. See
"FEDERAL INCOME TAX CONSEQUENCES--Taxation of the REMIC and its Holders" in the
Prospectus.

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

        The Class A Certificates may, depending on their issue price, be issued
with original issue discount ("OID") for federal income tax purposes. In such
event, holders of such Certificates will be required to include OID in income as
it accrues under a constant yield method, in advance of the receipt of cash
attributable to such income. The OID Regulations do not contain provisions
specifically interpreting Code Section 1272(a)(6). Until the



                                     S-62
   65

Treasury issues guidance to the contrary, the Trustee intends to base its
computation on Code Section 1272(a)(6) and the OID Regulations as described in
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 Class A
Certificates with OID will be the original yield to maturity of such
Certificates, determined by assuming that the Mortgage Loans in Loan Group 1 and
Loan Group 2 will prepay in accordance with 120% and 125%, respectively, of the
Prepayment Assumption. No representation is made as to the actual rate at which
the Mortgage Loans will prepay.

        A reasonable application of the principles of the OID Regulations to the
Variable Rate Certificates generally would be to report all income with respect
to such Certificates as original issue discount for each period, computing such
original issue discount (i) by assuming that the value of the Certificate Index
will remain constant for purposes of determining the original yield to maturity
of such Class of Certificates and projecting future distributions on such
Certificates, thereby treating such Certificates as fixed rate instruments to
which the original issue discount computation rules described in the Prospectus
can be applied, and (ii) by accounting for any positive or negative variation in
the actual value of the applicable index in any period from its assumed value as
a current adjustment to original issue discount with respect to such period.

        The Class A Certificates will be treated as regular interests in a REMIC
under section 860G of the Code. Accordingly, the Class A Certificates will be
treated as (i) assets described in section 7701(a)(19)(C) of the Code, and (ii)
"real estate assets" within the meaning of section 856(c)(5) of the Code, in
each case to the extent described in the Prospectus. Interest on the Class A
Certificates will be treated as interest on obligations secured by mortgages on
real property within the meaning of section 856(c)(3)(B) of the Code to the same
extent that the Class A Certificates are treated as real estate assets. See
"FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus.

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, fails to report interest, dividends, or other "reportable
payments" (as defined in the Code) properly, or, under certain circumstances,
fails 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 IRS, and to each
Class A Certificateholder of record, the amount of interest paid (and OID
accrued, if any) on the Class A 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 "Class A Certificateholder" of record is
Cede, as nominee for DTC, Certificate Owners and the IRS will receive tax and
other information including the amount of interest paid on such Certificates
owned from Participants and Indirect Participants rather than from the Trustee.
(The Trustee, however, will respond to requests for necessary information to
enable Participants, Indirect Participants and certain other persons to complete
their reports.) Each non-exempt Certificate Owner will be required to provide,
under penalty of perjury, a certificate on IRS Form W-9 containing his or her
name, address, correct Federal taxpayer identification number and a statement
that he or she is not subject to backup withholding. Should a nonexempt
Certificate Owner fail to provide the required certification, the Participants
or Indirect Participants (or the Paying Agent) will be required to withhold 31%
of the interest (and principal) otherwise payable to the holder, and remit the
withheld amount to the IRS as a credit against the holder's federal income tax
liability. Such amounts will be deemed distributed to the affected Certificate
Owner for all purposes of the Certificates, the Agreement and the Policy.

FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS

        The following information describes the United States federal income tax
treatment of holders that are not United States persons ("Foreign Investors").
The term "Foreign Investor" means any person other than (i) a citizen



                                      S-63
   66

or resident of the United States, (ii) a corporation, partnership or other
entity organized in or under the laws of the United States or any state or
political subdivision thereof or (iii) an estate the income of which is
includible in gross income for United States federal income tax purposes,
regardless of its source or a trust if a court within the United States is able
to exercise primary supervision of the administration of the trust and one or
more United States fiduciaries have the authority to control all substantial
decisions of the trust.

        The Code and Treasury regulations generally subject interest paid to a
Foreign Investor to a withholding tax at a rate of 30% (unless such rate were
changed by an applicable treaty). The withholding tax, however, is eliminated
with respect to certain "portfolio debt investments" issued to Foreign
Investors. Portfolio debt investments include debt instruments issued in
registered form for which the United States payor receives a statement that the
beneficial owner of the instrument is a Foreign Investor. The Class A
Certificates will be issued in registered form, therefore if the information
required by the Code is furnished (as described below) and no other exceptions
to the withholding tax exemption are applicable, no withholding tax will apply
to the Class A Certificates.

        For the Class A Certificates to constitute portfolio debt investments
exempt from the United States withholding tax, the withholding agent must
receive from the Certificate Owner an executed IRS Form W-8 signed under penalty
of perjury by the Certificate Owner stating that the Certificate Owner is a
Foreign Investor and providing such Certificate Owner's name and address. The
statement must be received by the withholding agent in the calendar year in
which the interest payment is made, or in either of the two preceding calendar
years.

        A Certificate Owner that is a nonresident alien or foreign corporation
will not be subject to United States federal income tax on gain realized on the
sale, exchange, or redemption of such Class A Certificate, provided that (i)
such gain is not effectively connected with a trade or business carried on by
the Certificate Owner in the United States, (ii) in the case of a Certificate
Owner that is an individual, such Certificate Owner is not present in the United
States for 183 days or more during the taxable year in which such sale, exchange
or redemption occurs and (iii) in the case of gain representing accrued
interest, the conditions described in the immediately preceding paragraph are
satisfied.

                                   STATE TAXES

        The Seller 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 Certificates
should consult their own tax advisors regarding such tax consequences.

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

                              ERISA CONSIDERATIONS

        Any Plan fiduciary which proposes to cause a Plan to acquire any of the
Class A Certificates should consult with its counsel with respect to the
potential consequences under the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), and the Code, of the Plans acquisition and ownership
of such Certificates. See "ERISA CONSIDERATIONS" in the Prospectus.

        The U.S. Department of Labor has granted an administrative exemption to
[Name of Underwriter]. (Prohibited Transaction Exemption _____; ___ Fed. Reg.
_____ (199__)) (the "Exemption") which exempts from the application of the
prohibited transaction rules transactions relating to (1) the acquisition, sale
and holding by Plans of certain certificates representing an undivided interest
in certain asset-backed pass-through trusts, with respect to which [Name of
Underwriter] or any of its affiliates is the sole underwriter or the manager or
co-manager of the underwriting syndicate; and (2) the servicing, operation and
management of such asset-backed pass-through trusts, provided that the general
conditions and certain other conditions set forth in the Exemption are
satisfied. The Exemption will apply to the acquisition, holding and resale of
the Class A Certificates by a Plan provided that certain conditions (certain of
which are described below) are met.



                                      S-64
   67

        Among the conditions which must be satisfied for the Exemption to apply
are the following:

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

        (2) The rights and interests evidenced by the Class A Certificates
acquired by the Plan are not subordinated to the rights and interests evidenced
by other certificates of the Trust;

        (3) The Class A Certificates acquired by the Plan have received a rating
at the time of such acquisition that is in one of the three highest generic
rating categories from either Standard & Poor's, Moody's, or Duff & Phelps
Credit Rating Co.;

        (4) The sum of all payments made to and retained by the Underwriters in
connection with the distribution of the Class A Certificates represents not more
than reasonable compensation for underwriting such Certificates; the sum of all
payments made to and retained by the Seller pursuant to the sale of the Mortgage
Loans to the Trust represents not more than the fair market value of such
Mortgage Loans; the sum of all payments made to and retained by the Master
Servicer represent not more than reasonable compensation for the Master
Servicer's services under the Agreement and reimbursement of the Master
Servicer's reasonable expenses in connection therewith;

        (5) The Trustee is not an affiliate of the Underwriters, the Seller, the
Master Servicer, the Certificate Insurer, the Representative, any borrower whose
obligations under one or more Mortgage Loans constitute more than 5% of the
aggregate unamortized principal balance of the assets in the Trust, or any of
their respective affiliates (the "Restricted Group"); and

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

        It is expected that the Exemption will apply to the acquisition and
holding of the Class A Certificates by Plans and that all conditions of the
Exemption other than those within the control of the investors will be met.

        Any Plan fiduciary considering whether to purchase any Class A
Certificates on behalf of a Plan should consult with its counsel regarding the
applicability of the fiduciary responsibility and prohibited transaction
provisions of ERISA and the Code to such investment. Among other things, before
purchasing any Class A Certificates, a fiduciary of a Plan subject to the
fiduciary responsibility provisions of ERISA or an employee benefit plan subject
to the prohibited transaction provisions of the Code should make its own
determination as to the availability of the exemptive relief provided in the
Exemption, and also consider the availability of any other prohibited
transaction exemptions.

                         LEGAL INVESTMENT CONSIDERATIONS

        Although, as a condition to their issuance, the Group 1 Certificates
will be rated in the highest rating category of the Rating Agencies, the Group 1
Certificates will not constitute "mortgage related securities" for purposes of
the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA"), because not all
of the Mortgages securing the Mortgage Loans are first mortgages. Accordingly,
many institutions with legal authority to invest in comparably rated securities
based on first mortgage loans may not be legally authorized to invest in the
Group 1 Certificates, which, because they evidence interests in a pool that
includes junior mortgage loans, are not "mortgage related securities" under
SMMEA. See "LEGAL INVESTMENT" in the Prospectus.

        The Group 2 Certificates will constitute "mortgage related securities"
for purposes of SMMEA for so long as they are rated in one of the two highest
rating categories by one or more nationally recognized statistical rating
organizations. As such, the Group 2 Certificates will be legal investments for
certain entities to the extent provided in SMMEA, subject to state laws
overriding SMMEA. In addition, institutions whose investment activities are



                                      S-65
   68

subject to review by federal or state regulatory authorities may be or may
become subject to restrictions, which may be retroactively imposed by such
regulatory authorities, on the investment by such institutions in certain forms
of mortgage related securities. Furthermore, certain states have enacted
legislation overriding the legal investment provisions of SMMEA. In addition,
institutions whose activities are subject to review by federal or state
regulatory authorities may be or may become subject to restrictions, which may
be retroactively imposed by such regulatory authorities, on the investment by
such institutions in certain forms of mortgage related securities.

                                  UNDERWRITING

        Subject to the terms and conditions set forth in the underwriting
agreement, dated _____ __, 199__ (the "Underwriting Agreement"), among the
Seller, the Representative and the Underwriters named below (the
"Underwriters"), the Seller has agreed to sell to the Underwriters and each of
the Underwriters has severally agreed to purchase from the Seller the principal
amount of Class A Certificates set forth below opposite their respective names.



                         Class A-1     Class A-2      Class A-3     Class A-4      Class A-5     Class A-6
Underwriter              Certificates  Certificates   Certificates  Certificates   Certificates  Certificates
                                                                               

[Name of Underwriter]... $             $              $             $              $             $

[Name of Underwriter]...
                          ------------  ------------   ------------  ------------   ------------  ------------
                         
            Total....... $             $              $             $              $             $




                                      S-66

   69

                                    Class A-7
Underwriter                         Certificates


[Name of Underwriter]..........     $

[Name of Underwriter]........
                                    ------------
            Total............       $


        The Seller has been advised that the Underwriters propose initially to
offer the Class A Certificates to certain dealers at such price less a selling
concession not to exceed the percentage of the Certificate 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 Certificate
denomination set forth below:



Class of Certificate         Selling Concession           Reallowance Discount

                                                    
Class A-1                            %                            %
Class A-2                            %                            %
Class A-3                            %                            %
Class A-4                            %                            %
Class A-5                            %                            %
Class A-6                            %                            %
Class A-7                            %                            %


        After the initial public offering, the public offering price, such
concessions and such discounts may be changed.

        The Seller has been advised by the Underwriters that they presently
intend to make a market in the Class A Certificates offered hereby; however, no
Underwriter is 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 Class A
Certificates will develop.

        The Underwriters may engage in over-allotment, stabilizing transactions,
syndicate covering transactions and penalty bids in accordance with the
Regulation M under the Exchange Act. Over-allotment involves syndicate sales in
excess of the offering size, which creates a syndicate short position.
Stabilizing transactions permit bids to purchase the underlying security so long
as the stabilizing bids do not exceed a specific maximum. Syndicate covering
transactions involve purchases of the Class A Certificates in the open market
after the distribution has been completed in order to cover syndicate short
positions. Penalty bids permit the Underwriters to reclaim a selling concession
from a syndicate member when the Class A Certificates originally sold by such
syndicate member are purchased in a syndicate covering transaction to cover
syndicate short positions. Such stabilizing transactions, syndicate covering
transactions and penalty bids may cause the price of the Class A Certificates to
be higher than it would otherwise be in the absence of such transaction.

        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 Seller 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 Class A Certificates.
In addition, neither the Seller 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 Underwriting Agreement provides that the Representative will
indemnify the Underwriters against certain civil liabilities, including
liabilities under the Securities Act of 1933, as amended.



                                      S-67

   70

                                     EXPERTS

        The consolidated financial statements of [Certificate Insurer] as of
December 31, 199__ and 199__ and for each of the three years in the period ended
December 31, 199__, incorporated by reference in this Prospectus Supplement have
been audited by [ ______________], independent accountants, as set forth in
their report thereon, incorporated by reference herein in reliance upon the
authority of such firm as experts in accounting and auditing.

                                  LEGAL MATTERS

        Certain legal matters with respect to the Class A Certificates will be
passed upon for the Seller and Master Servicer by Stroock & Stroock & Lavan LLP,
New York, New York, for the Underwriters by________________________
_______________, and for the Certificate Insurer by _________________.

                                     RATINGS

CERTIFICATES

        It is a condition to issuance that the Class A Certificates receive
ratings of "AAA" by Standard & Poor's, "AAA" by Fitch and "Aaa" by Moody's.

        A securities rating addresses the likelihood of the receipt by Class A
Certificateholders of distributions on the Mortgage Loans to which they are
entitled. The rating takes into consideration the characteristics of the
Mortgage Loans and the structural and legal 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 Mortgage Loans or the possibility that Class A Certificateholders might
realize a lower than anticipated yield due to prepayments. The ratings do not
address the likelihood of the payment of any Class A-7 Basis Risk Carryover
Amount.

        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.

CERTIFICATE INSURER

        Moody's Investors Service, Inc. ("Moody's") rates the claims paying
ability of the Certificate Insurer "Aaa". Insurance companies rated Aaa offer
exceptional financial security. While the financial strength of these companies
is likely to change, such changes as can be visualized are most unlikely to
impair their fundamentally strong position.

        Standard & Poor's Rating Services ("S&P") rates the claims paying
ability of the Certificate Insurer "AAA". "AAA" is the highest rating assigned
by S&P. Capacity to pay claims is extremely strong.

        Fitch Investors Service, L.P. ("Fitch") rates the claims paying ability
of the Certificate Insurer "AAA". AAA is the highest claims paying ability. Risk
factors are negligible.



                                      S-68
   71

                            INDEX OF PRINCIPAL TERMS

        Set forth below are the pages on which certain principal terms are first
defined. Additional defined terms can be found in THE GLOSSARY OF TERMS
beginning on page ___ of the Prospectus.



Terms                                                                                     Page
- -----                                                                                     ----
                                                                                         
Agreement....................................................................................3
Amount Available............................................................................48
ARM..........................................................................................6
Available Funds.............................................................................48
Balloon Loans................................................................................6
Balloon Payment..............................................................................6
Book-Entry Certificates.....................................................................45
Business Day................................................................................55
Cede.........................................................................................7
Cedel........................................................................................7
Certificate Group............................................................................4
Certificate Group Principal Balance..........................................................4
Certificate Index............................................................................8
Certificate Insurer.........................................................................14
Certificate Owners..........................................................................45
Certificate Rate.............................................................................4
Certificate Register........................................................................48
Certificate Registrar.......................................................................48
Certificateholder...........................................................................45
Certificates.................................................................................1
Change Date..................................................................................6
Chase........................................................................................7
Citibank.....................................................................................7
Civil Relief Act............................................................................16
Civil Relief Act Interest Shortfalls........................................................16
Class........................................................................................1
Class A Certificates.........................................................................1
Class A Monthly Principal Distributable Amount..............................................11
Class A Principal Distribution..............................................................52
Class A Principal Shortfall Amount..........................................................11
Class A-7 Formula Rate.......................................................................8
Class Interest Carryover Shortfall...........................................................9
Class Interest Distribution.................................................................51
Class Monthly Interest Distributable Amount.................................................52
Class Principal Balance......................................................................4
Class R-1...................................................................................62
Class R-2...................................................................................62
Closing Date.................................................................................1
CLTV........................................................................................26
Code........................................................................................17
Collection Account..........................................................................47
Compensating Interest.......................................................................21
CPR.........................................................................................40
Cut-Off Date.................................................................................3
Cut-Off Date Initial Pool Principal Balance..................................................5
Cut-Off Date Loan Group 1 Initial Principal Balance.........................................24
Cut-Off Date Loan Group 2 Initial Principal Balance.........................................30
Cut-Off Date Principal Balance...............................................................3




                                      S-69
   72



                                                                                        
Defective Mortgage Loans....................................................................11
Deficiency Amount...........................................................................54
Determination Date..........................................................................15
Distributable Excess Spread.................................................................52
Distribution Account........................................................................47
Distribution Date............................................................................2
DTC..........................................................................................7
Due Period..................................................................................12
Eligible Account............................................................................47
Eligible Substitute Mortgage Loan...........................................................46
ERISA.......................................................................................64
Euroclear....................................................................................7
European Depositaries........................................................................7
Events of Default...........................................................................59
Excess Spread...............................................................................13
Exemption...................................................................................64
Final Distribution Date.....................................................................14
First Liens.................................................................................20
Fiscal Agent................................................................................54
Fixed Rate Certificates......................................................................4
Funding Account..............................................................................3
GAAP........................................................................................22
Gross Margin................................................................................23
Group 1 Certificates.........................................................................4
Group 2 Certificates.........................................................................2
Guaranteed Principal Amount.................................................................55
Initial Interest Coverage Account............................................................3
Initial Mortgage Loans.......................................................................2
Insured Payment.............................................................................55
Insurer Default.............................................................................53
Interest Period.............................................................................51
LIBOR Business Day..........................................................................51
Lifetime Cap.................................................................................6
Lifetime Floor...............................................................................6
Liquidated Mortgage Loan....................................................................53
Loan Group...................................................................................2
Loan Group 1.................................................................................2
Loan Group 1 Initial Mortgage Loans..........................................................5
Loan Group 1 Principal Balance...............................................................3
Loan Group 2.................................................................................2
Loan Group 2 Initial Mortgage Loans..........................................................5
Loan Group 2 Net Funds Cap...................................................................8
Loan Group 2 Principal Balance...............................................................3
Loan Group Principal Balance.................................................................4
Loan Index...................................................................................6
Loan Rate....................................................................................6
Master Servicer..............................................................................2
Maximum Funding Amount.......................................................................2
Monthly Advance.............................................................................15
Moody's.....................................................................................18
Mortgage Loan Schedule......................................................................45
Mortgage Loans...............................................................................3
Mortgage Pool................................................................................2
Mortgaged Properties.........................................................................3
Mortgagor...................................................................................24





                                      S-70
   73



                                                                                        
Net Simple Interest Shortfall...............................................................21
Nonrecoverable Advance......................................................................48
Notice......................................................................................55
Notional Balance............................................................................10
Optional Termination Date...................................................................16
Originators..................................................................................5
Owner.......................................................................................55
Percentage Interest.........................................................................44
Periodic Cap.................................................................................6
Plan........................................................................................17
Policy.......................................................................................1
Pool Balance.................................................................................3
Preference Amount...........................................................................55
Prepayment Assumption.......................................................................40
Prepayment Interest Shortfall...............................................................16
Principal Balance............................................................................4
Priority Amount.............................................................................12
Priority Percentage.........................................................................12
Purchase Price..............................................................................46
Rating Agency...............................................................................18
Record Date..................................................................................9
Related Documents...........................................................................45
Relevant Depositary.........................................................................45
REMIC........................................................................................2
Representative...............................................................................3
Restricted Group............................................................................65
SAP.........................................................................................22
Seller.......................................................................................2
Senior Certificates..........................................................................1
Servicing Advance...........................................................................47
Servicing Fee...............................................................................15
Servicing Fee Rate..........................................................................58
Simple Interest Loans.......................................................................21
SMMEA.......................................................................................17
Standard & Poor's...........................................................................18
Strip Rates..................................................................................8
Subsequent Mortgage Loans....................................................................2
Sub-Servicer................................................................................11
Sub-Servicing Agreement......................................................................5
Substitution Adjustment.....................................................................46
Trust........................................................................................2
Trustee......................................................................................3
Underwriters................................................................................66
Underwriting Agreement......................................................................66
Variable Rate Certificates...................................................................4




                                      S-71
   74

                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

Initial Settlement

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

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

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

Secondary Market Trading

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

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

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



                                      S-72
   75

        Trading between DTC seller and Cedel or Euroclear purchaser. When Global
Securities are to be transferred from the account of a DTC Participant to the
account of a Cedel Participant or a Euroclear Participant, the purchaser will
send instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant at least one business day prior to settlement. Cedel or Euroclear
will instruct the respective Depositary, as the case may be, to receive the
Global Securities against payment. Payment will include interest accrued on the
Global Securities from and including the last coupon payment date to and
excluding the settlement date, on the basis of either the actual number of days
in such accrual period and a year assumed to consist of 360 days or a 360-day
year of twelve 30-day months as applicable to the related class of Global
Securities. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
Payment will then be made by the respective Depositary of the DTC Participant's
account against delivery of the Global Securities. After settlement has been
completed, the Global Securities will be credited to the respective clearing
system and by the clearing system, in accordance with its usual procedures, to
the Cedel Participant's or Euroclear Participant's account. The securities
credit will appear the next day (European time) and the cash debt will be
back-valued to, and the interest on the Global Securities will accrue from, the
value date (which would be the preceding day when settlement occurred in New
York). If settlement is not completed on the intended value date (i.e., the
trade fails), the Cedel or Euroclear cash debt will be valued instead as of the
actual settlement date.

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

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

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

        Trading between Cedel or Euroclear Seller and DTC Purchaser. Due to time
zone differences in their favor, Cedel Participants and Euroclear Participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant. The seller will send instructions
to Cedel or Euroclear through a Cedel Participant or Euroclear Participant at
least one business day prior to settlement. In these cases Cedel or Euroclear
will instruct the respective Depositary, as appropriate, to deliver the Global
Securities to the DTC Participant's account against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment to and excluding the settlement date on the basis of either the
actual number of days in such accrual period and a year assumed to consist of
360 days or a 360-day year of twelve 30-day months as applicable to the related
class of Global Securities. For transactions settling on the 31st of the month,
payment will include interest accrued to and excluding the first day of the
following month. The payment will then be reflected in the account of the Cedel
Participant or Euroclear Participant the following day, and receipt of the cash
proceeds in the Cedel Participant's or Euroclear Participant's account would be
back-valued to the value date (which would be the preceding day, when settlement
occurred in New York). Should the Cedel Participant or Euroclear Participant
have a line of credit with its respective clearing system and elect to be in
debt in anticipation of receipt of the sale proceeds in its account, the
back-valuation will extinguish any overdraft incurred over that one-day period.
If



                                      S-73
   76

settlement is not completed on the intended value date (i.e., the trade fails),
receipt of the cash proceeds in the Cedel Participant's or Euroclear
Participant's account would instead be valued as of the actual settlement date.

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

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

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

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

Certain U.S.  Federal Income Tax Documentation Requirements

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

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

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

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

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

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



                                      S-74
   77

        The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate the income
of which is includible in gross income for United States tax purposes,
regardless of its source or a trust if a court within the United States is able
to exercise primary supervision of the administration of the trust and one or
more United States fiduciaries have the authority to control all substantial
decisions of the trust. 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.

        No dealer, salesman or other person has been authorized to give any
information or to make any representation not contained in this Prospectus
Supplement or the Prospectus and, if given or made, such information or
representation must not be relied upon as having been authorized by the Seller
or the Underwriters. This Prospectus Supplement and the Prospectus do not
constitute an offer of any securities other than those to which they relate or
an offer to sell, or a solicitation of an offer to buy, to any person in any
jurisdiction where such an offer or solicitation would be unlawful. Neither the
delivery of this Prospectus Supplement and the Prospectus nor any sale made
hereunder shall, under any circumstances, create any implication that the
information contained herein is correct as of any time subsequent to their
respective dates.


                                      S-75
   78
PROSPECTUS

                            ASSET-BACKED CERTIFICATES
                               ASSET-BACKED NOTES
                              (ISSUABLE IN SERIES)

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

   
                           AVCO ABS RECEIVABLES CORP.
                                    (SELLER)
                   AVCO FINANCIAL SERVICES MANAGEMENT COMPANY
                                (MASTER SERVICER)
                          AVCO FINANCIAL SERVICES, INC.
                                (REPRESENTATIVE)
    

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

      The Asset-Backed Certificates (the "Certificates") and the Asset-Backed
Notes (the "Notes" and, collectively with the Certificates, the "Securities")
described herein may be sold from time to time in one or more series (each, a
"Series") in amounts, at prices and on terms to be determined at the time of
sale and to be set forth in a supplement to this Prospectus (a "Prospectus
Supplement"). Each series (each a "Series") of Securities will include either
one or more classes of Certificates or, if Notes are issued as part of a Series,
one or more Classes of Notes and one or more Classes of Certificates, as set
forth in the related Prospectus Supplement. Certain capitalized terms used
herein are defined in "GLOSSARY OF TERMS" beginning on page __.

   
      The Certificates of a Series will evidence undivided interests in certain
assets deposited into a trust (each, a "Trust Fund") by Avco ABS Receivables
Corp. (the "Seller") pursuant to a Pooling and Servicing Agreement or a Trust
Agreement, as described herein. The Notes of a Series will be issued and secured
pursuant to an Indenture and will represent indebtedness of the related Trust
Fund. The Trust Fund for a Series of Securities will include (a) Primary Assets,
which may include one or more pools of closed-end home equity loans (the "Home
Equity Loans"), secured by first or second mortgages on one- to four-family
residential or mixed use properties, (b) certain monies received or due
thereunder on or after the date specified in the related Prospectus Supplement
(the "Cut-off Date") net of certain amounts payable to Avco Financial Services
Management Company, as master servicer (the "Master Servicer") of the Home
Equity Loans, (c) if specified in the related Prospectus Supplement, funds on
deposit in one or more pre-funding accounts and/or capitalized interest accounts
and (d) reserve funds, letters of credit, surety bonds, insurance policies or
other forms of credit support as described herein and in the related Prospectus
Supplement. Amounts on deposit in a pre-funding account for any Series will be
used to purchase additional Home Equity Loans during the funding period
specified in the related Prospectus Supplement in the manner specified therein.
The amount initially deposited in a pre-funding account for a Series of
Securities will not exceed fifty percent of the aggregate principal amount of
such Series of Securities.
    

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

      If a Series includes multiple Classes, such Classes may vary with respect
to the amount, percentage (which may be 0%) and timing of distributions of
principal, interest or both and one or more Classes may be subordinated to other
Classes with respect to distributions of principal, interest or both as
described herein and in the related Prospectus Supplement. The Primary Assets
and other assets comprising the Trust Fund may be divided into one or more Asset
Groups and each Class of the related Series will evidence beneficial ownership
of the corresponding Asset Group, as applicable.

   
      SEE "RISK FACTORS" BEGINNING ON PAGE __ FOR MATERIAL RISKS TO BE
CONSIDERED IN PURCHASING THE SECURITIES.
    

   79
   
      The Seller, the Master Servicer, or such other entity that is specified in
the related Prospectus Supplement, may, at its option, cause an early
termination of one or more Classes of Securities by purchasing all or part of
the Primary Assets remaining in the Trust Fund on or after a specified date, or
on or after such time as the aggregate principal balance of the Securities of
the Series or the Primary Assets relating to such Series, as specified in the
related Prospectus Supplement, is less than the amount or percentage, not more
than 25%, specified in the related Prospectus Supplement. See "DESCRIPTION OF
THE SECURITIES--Optional Redemption, Purchase or Termination."

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

      If specified in the related Prospectus Supplement, one or more
elections may be made to treat certain assets comprising the Trust Fund for a
Series as a "real estate mortgage investment conduit" (a "REMIC") for federal
income tax purposes.  See "FEDERAL INCOME TAX CONSEQUENCES."
    

      There currently is no secondary market for the Securities. There can be no
assurance that any such market will develop or, if it does develop, that it will
continue.

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

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

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

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

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

      Retain this Prospectus for future reference. This Prospectus may not be
used to consummate sales of securities offered hereby unless accompanied by a
Prospectus Supplement.

   
               The date of this Prospectus is ____________, 199__.
    


                                      -2-
   80

                              PROSPECTUS SUPPLEMENT

      The Prospectus Supplement relating to a Series of Securities to be offered
hereunder will, among other things, set forth with respect to such Series of
Securities: (i) the aggregate principal amount, interest rate, and authorized
denominations of each Class of such Securities; (ii) certain information
concerning the Primary Assets; (iii) the terms of any Enhancement (as defined
herein) with respect to such Series; (iv) the terms of any insurance related to
the Primary Assets; (v) information concerning any other assets in the related
Trust Fund, including any Reserve Fund; (vi) the Final Scheduled Distribution
Date (as defined herein) of each Class of such Securities; (vii) the method to
be used to calculate the amount of interest and principal required to be applied
to the Securities of each Class of such Series on each Distribution Date, the
timing of the application of interest and principal and the order of priority of
the application of such interest and principal to the respective Classes and the
allocation of interest and principal to be so applied; (viii) the Distribution
Dates and any Assumed Reinvestment Rate (as defined herein); (ix) the amount, if
any, deposited in the Pre-Funding Account (as defined herein) available to
purchase additional Home Equity Loans, the length of the Pre-Funding Period (as
defined herein) and the criteria for determining which additional Home Equity
Loans may become part of the Trust Fund; (x) additional information with respect
to the plan of distribution of such Securities; and (xi) whether one or more
REMIC elections will be made with respect to some or all of the Trust Fund for
such Series and if so, the designation of the Securities offered hereunder as
regular interests or residual interests in a REMIC.

                               REPORTS TO HOLDERS

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

                              AVAILABLE INFORMATION

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

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


                                      -3-
   81

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

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

   
      The Representative on behalf of any Trust Fund will provide without charge
to each person to whom this Prospectus is delivered, on the written or oral
request of such person, a copy of any or all of the documents referred to above
that have been or may be incorporated by reference in this Prospectus (not
including exhibits to the information that is incorporated by reference unless
such exhibits are specifically incorporated by reference into the information
that this Prospectus incorporates). Such requests should be directed to Chief
Financial Officer, Avco Financial Services, Inc., 600 Anton Boulevard, Costa
Mesa, CA 92626 (telephone: (714) 435-1200; facsimile: (714) 445-7875).
    


                                      -4-
   82

                                SUMMARY OF TERMS

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

   
SECURITIES OFFERED ..............   Asset-Backed Certificates (the
                                    "Certificates") and Asset-Backed Notes
                                    (the "Notes").  Certificates are issuable
                                    from time to time in Series pursuant to a
                                    Pooling and Servicing Agreement or Trust
                                    Agreement.  Each Certificate of a Series
                                    will evidence an interest in the Trust
                                    Fund for such Series, or in an Asset
                                    Group specified in the related Prospectus
                                    Supplement.  Notes are issuable from time
                                    to time in a Series pursuant to an
                                    Indenture.  Each Series of Securities
                                    will consist of one or more Classes, one
                                    or more of which may be Classes of
                                    Compound Interest Securities, Planned
                                    Amortization Class ("PAC") Securities,
                                    Variable Interest Securities, Zero Coupon
                                    Securities, Principal Only Securities,
                                    Interest Only Securities, Senior
                                    Securities or Subordinate Securities
                                    (each of which is generally described in
                                    the "GLOSSARY OF TERMS").  Each Class may
                                    differ in, among other things, the
                                    amounts allocated to and the priority of
                                    principal and interest payments, Final
                                    Scheduled Distribution Dates,
                                    Distribution Dates and interest rates.
                                    The Securities of each Class will be
                                    issued in fully registered form in the
                                    denominations specified in the related
                                    Prospectus Supplement.  If so specified
                                    in the related Prospectus Supplement, the
                                    Securities or certain Classes of such
                                    Securities offered thereby may be
                                    available in book-entry form only.  The
                                    related Prospectus Supplement will set
                                    forth whether there will be an
                                    application to list any Class of
                                    Securities on an exchange or to quote the
                                    securities in the automated quotation
                                    system of a registered securities
                                    association.

ISSUER ..........................   The Trust Fund created pursuant to the
                                    applicable Pooling and Servicing
                                    Agreement or Trust Agreement, as
                                    applicable.
    
SELLER ..........................   Avco ABS Receivables Corp., a Nevada
                                    corporation, with its principal executive
                                    offices located at 1727-B Charleston, Las
                                    Vegas, Nevada 89104, and a telephone
                                    number of (702) 474-6282.  See "THE
                                    SELLER."
   
MASTER SERVICER .................   Avco Financial Services Management
                                    Company, a Delaware corporation with its
                                    principal executive offices located at
                                    600 Anton Boulevard, Costa Mesa,
                                    California 92626, and a telephone number
                                    of (714) 445-1200.  See "THE MASTER
                                    SERVICER."
    


                                      -5-
   83


   
REPRESENTATIVE ..................   Avco Financial Services, Inc., a Delaware
                                    corporation with its principal executive
                                    offices located at 600 Anton Boulevard,
                                    Costa Mesa, California 92626 and a
                                    telephone number of (714) 435-1200.  See
                                    "THE REPRESENTATIVE."

ORIGINATORS AND SUB-SERVICERS ...   The Home Equity Loans will be
                                    originated or acquired by affiliates of
                                    the Representative and the Master
                                    Servicer (each such affiliate, an
                                    "Originator") and sold by such
                                    Originators to the Seller.  Each
                                    Originator (or such other entity, if any,
                                    specified in the related Prospectus
                                    Supplement) will sub-service the Home
                                    Equity Loans originated or purchased by
                                    it pursuant to separate sub-servicing
                                    agreements (each a "Sub-Servicing
                                    Agreement") between the Master Servicer
                                    and the applicable Originator.

INTEREST PAYMENTS ...............   Interest payments on the Securities of a
                                    Series entitled by their terms to receive
                                    interest will be made on each
                                    Distribution Date, to the extent set
                                    forth in, and at the applicable rate
                                    specified in (or determined in the manner
                                    set forth in), the related Prospectus
                                    Supplement.  The interest rate on
                                    Securities of a Series may be variable or
                                    change with changes in the rates of
                                    interest on the related Home Equity Loans
                                    and/or as prepayments occur with respect
                                    to such Home Equity Loans.  Interest Only
                                    Securities may be assigned a "Notional
                                    Amount" which is used solely for
                                    convenience in expressing the calculation
                                    of interest and for certain other
                                    purposes and does not represent the right
                                    to receive any distributions allocable to
                                    principal.  Principal Only Securities may
                                    not be entitled to receive any interest
                                    payments or may be entitled to receive
                                    only nominal interest payments.  Interest
                                    payable on the Securities of a Series on
                                    a Distribution Date will include all
                                    interest accrued during the period
                                    specified in the related Prospectus
                                    Supplement.  See "DESCRIPTION OF THE
                                    SECURITIES--Payments of Interest."
    
PRINCIPAL PAYMENTS ..............   All payments of principal of a Series of
                                    Securities will be made in an aggregate
                                    amount determined as set forth in the
                                    related Prospectus Supplement and will be
                                    paid at the times and will be allocated
                                    among the Classes of such Series in the
                                    order and amounts, and will be applied
                                    either on a pro rata or a random lot basis
                                    among all Securities of any such Class, all
                                    as specified in the related Prospectus
                                    Supplement.

FINAL SCHEDULED
 DISTRIBUTION DATE
 OF THE SECURITIES ..............   The Final Scheduled Distribution Date with
                                    respect to each Class of Notes is the date
                                    no later than the date on which principal
                                    thereof will be fully paid and with respect
                                    to each Class of Certificates is the date
                                    after which no Certificates of such Class
                                    are expected to remain outstanding, in each
                                    case calculated on the basis of the
                                    assumptions applicable to such


                                      -6-
   84

                                    Series described in the related Prospectus
                                    Supplement. The Final Scheduled Distribution
                                    Date of a Class may equal the maturity date
                                    of the Primary Asset in the related Trust
                                    Fund which has the latest stated maturity or
                                    will be determined as described herein and
                                    in the related Prospectus Supplement.
   
                                    The actual final Distribution Date of the
                                    Securities of a Series will depend primarily
                                    upon the rate of payment (including
                                    prepayments, liquidations due to default,
                                    the receipt of proceeds from casualty
                                    insurance policies and repurchases) of the
                                    Home Equity Loans in the related Trust Fund.
                                    In general, the actual final Distribution
                                    Date of any Security is likely to occur
                                    earlier and may occur substantially earlier
                                    or, with respect to a Class of Certificates,
                                    may occur later than its Final Scheduled
                                    Distribution Date as a result of the
                                    application of prepayments to the reduction
                                    of the principal balances of the Securities
                                    and as a result of defaults on the Primary
                                    Assets. The rate of payments on the Home
                                    Equity Loans, in the Trust Fund for a Series
                                    will depend on a variety of factors,
                                    including certain characteristics of such
                                    Home Equity Loans and the prevailing level
                                    of interest rates from time to time,
                                    economic, demographic, tax and legal factors
                                    and servicing decisions. No assurance can be
                                    given as to the actual prepayment experience
                                    with respect to a Series. See "RISK
                                    FACTORS--Yield May Vary" and "DESCRIPTION OF
                                    THE SECURITIES--Weighted Average Life of the
                                    Securities."
    
OPTIONAL TERMINATION ............   The Seller, the Master Servicer, or such
                                    other entity that is specified in the
                                    related Prospectus Supplement, may, at
                                    its option, cause an early termination of
                                    one or more Classes of Securities by
                                    purchasing all or part of the Primary
                                    Assets remaining in the Trust Fund on or
                                    after a specified date, or on or after
                                    such time as the aggregate principal
                                    balance of the Securities of the Series
                                    or the Primary Assets relating to such
                                    Series, as specified in the related
                                    Prospectus Supplement, is less than the
                                    amount or percentage, not more than 25%,
                                    specified in the related Prospectus
                                    Supplement.  See "DESCRIPTION OF THE
                                    SECURITIES--Optional Redemption, Purchase
                                    or Termination."

SECURITIES INVOLVE
 RISKS ..........................   An investment in the Securities of any
                                    Series involves material risks and should
                                    only be considered by investors which,
                                    either alone or together with their
                                    investment advisors, have the ability to
                                    understand such risks.  See "RISK
                                    FACTORS" beginning on page __ herein.

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


                                      -7-
   85

 A.  PRIMARY ASSETS .............   The Primary Assets for a Series may consist
                                    of any combination of the following assets,
                                    to the extent and as specified in the
                                    related Prospectus Supplement.

   
   HOME EQUITY
    LOANS .......................   Primary Assets for a Series will consist, in
                                    whole or in part, of "closed-end" home
                                    equity loans secured by first or second
                                    mortgages (the "Home Equity Loans"). The
                                    Home Equity Loans may, as specified in the
                                    related Prospectus Supplement, have various
                                    payment characteristics, including balloon
                                    or other irregular payment features, and may
                                    accrue interest at a fixed rate or an
                                    adjustable rate. Some Home Equity Loans may
                                    be delinquent or non-performing as specified
                                    in the related Prospectus Supplement. The
                                    Home Equity Loans will be originated or
                                    acquired by the Originators in the ordinary
                                    course of their business. The Home Equity
                                    Loans will be nonconventional loans.
                                    Additional Home Equity Loans may be
                                    periodically added to the Trust Fund, or may
                                    be removed from time to time if certain
                                    asset tests are met, all as described herein
                                    under "THE TRUST FUNDS" and in the related
                                    Prospectus Supplement.
    
                                    The Home Equity Loans will be secured by
                                    mortgages or deeds of trust or other similar
                                    security instruments creating a lien on a
                                    Mortgaged Property, which may be
                                    subordinated to one or more senior liens on
                                    such Mortgaged Property, as described herein
                                    under "THE TRUST FUNDS" and in the related
                                    Prospectus Supplement.
   
                                    The related Prospectus Supplement will
                                    describe certain characteristics of the Home
                                    Equity Loans for a Series, including,
                                    without limitation, and to the extent
                                    relevant: (a) the aggregate unpaid principal
                                    balance of the Home Equity Loans; (b) the
                                    range and weighted average Home Equity Loan
                                    Rate on the Home Equity Loans and in the
                                    case of adjustable rate Home Equity Loans,
                                    the range and weighted average of the
                                    Current Home Equity Loan Rates and the
                                    Lifetime Rate Caps, if any; (c) the range
                                    and the average outstanding principal
                                    balance of the Home Equity Loans; (d) the
                                    weighted average original and remaining
                                    term-to-stated maturity of the Home Equity
                                    Loans and the range of original and
                                    remaining terms-to-stated maturity, if
                                    applicable; (e) the range of Combined
                                    Loan-to-Value Ratios of the Home Equity
                                    Loans, computed in the manner described in
                                    the related Prospectus Supplement; (f) the
                                    percentage (by principal balance as of the
                                    Cut-off Date) of Home Equity Loans that
                                    accrue interest at adjustable or fixed
                                    interest rates; (g) any enhancement relating
                                    to the Home Equity Loans; (h) the geographic
                                    distribution of the Mortgaged Properties
                                    securing the Home Equity Loans; (i) the use
                                    and type of each Mortgaged Property securing
                                    a Home Equity Loan; (j) the lien priority of
                                    the Home Equity Loans;
    

                                      -8-
   86

                                    and (k) the delinquency status and year of
                                    origination of the Home Equity Loans.
   
    
B. COLLECTION, CERTIFICATE
     AND DISTRIBUTION ACCOUNTS ..   All payments on or with respect to the
                                    Primary Assets for a Series, net of amounts
                                    permitted to be retained by the Master
                                    Servicer or Sub-Servicer pursuant to the
                                    Agreement, will be remitted by the Master
                                    Servicer or Sub-Servicer directly to an
                                    account (the "Collection Account" or the
                                    "Certificate Account") to be established for
                                    such Series. The Trustee will be required to
                                    apply a portion of the amount in the
                                    Collection Account or the Certificate
                                    Account, to the payment of certain amounts
                                    payable to the Master Servicer or
                                    Sub-Servicer under the related Agreement and
                                    any other person specified in the Prospectus
                                    Supplement, and to deposit a portion of the
                                    amount in the Collection Account into one or
                                    more separate accounts (each, a
                                    "Distribution Account") to be established
                                    for such Series, each in the manner and at
                                    the times established in the related
                                    Prospectus Supplement. All amounts deposited
                                    in such Distribution Account (or, if there
                                    is no Distribution Account, amounts
                                    remaining in the Certificate Account) will
                                    be available for (i) application to the
                                    payment of principal of and interest on such
                                    Series of Securities (or such Class or
                                    Classes specified in the related Prospectus
                                    Supplement) on the next Distribution Date,
                                    (ii) the making of adequate provision for
                                    future payments on certain Classes of
                                    Securities and (iii) any other purpose
                                    specified in the related Prospectus
                                    Supplement. After applying the funds in the
                                    Collection Account or the Certificate
                                    Account as described above, any funds
                                    remaining in such Accounts may be paid over
                                    to the Master Servicer, the Sub-Servicer,
                                    the Seller, any provider of Enhancement with
                                    respect to such Series (an "Enhancer") or
                                    any other person entitled thereto in the
                                    manner and at the times established in the
                                    related Prospectus Supplement.
   
C. PRE-FUNDING AND CAPITALIZED
     INTEREST ACCOUNTS ..........   A Trust Fund may include one or more
                                    segregated trust accounts (each, a
                                    "Pre-Funding Account") for the related
                                    Series. On the closing date for such a
                                    Series, a portion of the proceeds of the
                                    sale of the Securities of such Series (such
                                    amount, the "Pre-Funded Amount") will be
                                    deposited in the Pre-Funding Account and may
                                    be used to purchase additional Primary
                                    Assets during the period of time, not to
                                    exceed six months, specified in the
                                    Agreement and described in the related
                                    Prospectus Supplement (the "Pre-Funding
                                    Period"). The Primary Assets to be so
                                    purchased will be required to have certain
                                    characteristics specified in the related
                                    Prospectus Supplement. 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 Classes of 
    

                                      -9-
   87

                                    Notes and/or the Certificates of the
                                    applicable Series specified in the related
                                    Prospectus Supplement. The amount initially
                                    deposited in a Pre-Funding Account for a
                                    Series of Securities will not exceed fifty
                                    percent of the aggregate principal amount of
                                    such Series of Securities. If a Pre-Funding
                                    Account is established, one or more
                                    segregated trust accounts (each, a
                                    "Capitalized Interest Account") may be
                                    established for the related Series. On the
                                    closing date for such Series, a portion of
                                    the proceeds of the sale of the Securities
                                    of such Series may be deposited in the
                                    Capitalized Interest Account and used to
                                    fund the excess, if any, of (x) the sum of
                                    (i) the amount of interest accrued on the
                                    Classes of Securities of such Series
                                    specified in the related Prospectus
                                    Supplement and (ii) if specified in the
                                    related Prospectus Supplement, certain fees
                                    or expenses during the Pre-Funding Period
                                    such as Trustee fees and credit enhancement
                                    fees, over (y) the amount of interest
                                    available therefor from the Primary Assets
                                    in the Trust Fund. If so specified in the
                                    related Prospectus Supplement, amounts on
                                    deposit in the Capitalized Interest Account
                                    may be released to the Seller prior to the
                                    end of the Pre-Funding Period subject to the
                                    satisfaction of certain tests specified in
                                    the related Prospectus Supplement. 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.

   
SPECIAL PAYMENT FEATURES ........   A portion of the aggregate principal
                                    balance of the Home Equity Loans at any time
                                    may be "balloon loans" that provide for the
                                    payment of the unamortized principal balance
                                    of such Home Equity Loan in a single payment
                                    at maturity ("Balloon Loans"). Such Balloon
                                    Loans provide for equal monthly payments,
                                    consisting of principal and interest,
                                    generally based on a 30-year amortization
                                    schedule, and a single payment of the
                                    remaining balance of the Balloon Loan
                                    generally 5, 7, 10, or 15 years after
                                    origination. See "RISK FACTORS--Risk of
                                    Higher Default Rates for Home Equity Loans
                                    with Balloon Loans."
    
REVOLVING PERIOD AND
AMORTIZATION PERIOD;
 RETAINED INTEREST ..............   If the related Prospectus Supplement so
                                    provides, there may be a period commencing
                                    on the date of issuance of a Class or
                                    Classes of Notes and/or Certificates of a
                                    Series and ending on the date set forth in
                                    the related Prospectus Supplement (each, a
                                    "Revolving Period") during which limited or
                                    no principal payments will be made to one or
                                    more Classes of Notes and/or Certificates of
                                    the related Series as are identified in such
                                    Prospectus Supplement. Some or all
                                    collections of principal otherwise allocated
                                    to such Classes of Notes or Certificates may
                                    be (i) utilized during the Revolving Period
                                    to acquire additional 


                                      -10-
   88
   
                                    Primary Assets which satisfy the criteria
                                    described under "THE TRUST FUNDS" and the
                                    criteria set forth in the Agreement and
                                    described in the related Prospectus
                                    Supplement, (ii) held in an account and
                                    invested in Eligible Investments for later
                                    distribution to Securityholders, (iii)
                                    applied to those Notes or Certificates for
                                    such Series, if any, specified in the
                                    related Prospectus Supplement as then are in
                                    amortization, or (iv) otherwise applied to
                                    another Series if specified in the related
                                    Prospectus Supplement.
    
                                    An "Amortization Period" is the period
                                    during which an amount of principal is
                                    payable to Holders of Securities which,
                                    during the Revolving Period, were not
                                    otherwise entitled to such payments. If so
                                    specified in the related Prospectus
                                    Supplement, during an Amortization Period
                                    all or a portion of principal collections on
                                    the Primary Assets may be applied as
                                    specified above for a Revolving Period and,
                                    to the extent not so applied, will be
                                    distributed to the Classes of Notes and/or
                                    Certificates for such Series specified in
                                    the related Prospectus Supplement as then
                                    being entitled to payments of principal. In
                                    addition, if so specified in the related
                                    Prospectus Supplement, amounts deposited in
                                    certain accounts for the benefit of one or
                                    more Classes of Notes or Certificates for
                                    such Series may be released from time to
                                    time or on a specified date and applied as a
                                    payment of principal on such Classes of
                                    Notes and/or Certificates. The related
                                    Prospectus Supplement will set forth the
                                    circumstances which will result in the
                                    commencement of an Amortization Period.
   
                                    Each Series which has a Revolving Period may
                                    also issue to the Representative or one of
                                    its affiliates a certificate evidencing an
                                    undivided beneficial interest (a "Retained
                                    Interest") in such Series not represented by
                                    the other Securities issued by the related
                                    Trusts, the value of such Retained Interest
                                    will fluctuate as the amount of Notes and
                                    Certificates of the related Series of
                                    Securities outstanding is reduced.
    
ENHANCEMENT .....................   If and to the extent specified in the
                                    related Prospectus Supplement, enhancement
                                    with respect to a Series or any Class of
                                    Securities may include any one or more of
                                    the following: a financial guaranty
                                    insurance policy, overcollateralization, a
                                    letter of credit, a cash reserve fund,
                                    insurance policies, one or more Classes of
                                    Subordinate Securities, derivative products
                                    or other forms of credit enhancement, or any
                                    combination thereof (collectively,
                                    "Enhancement"). The Enhancement with respect
                                    to any Series or any Class of Securities may
                                    be structured to provide protection against
                                    delinquencies and/or losses on the Primary
                                    Assets, against changes in interest rates,
                                    or other risks, to the extent and under the
                                    conditions specified in the related
                                    Prospectus Supplement. Forms of Enhancement
                                    may provide 


                                      -11-
   89

                                    for one or more Classes of Securities to be
                                    paid in foreign currencies. Any form of
                                    Enhancement will have certain limitations
                                    and exclusions from coverage thereunder,
                                    which will be described in the related
                                    Prospectus Supplement. Further information
                                    regarding any Enhancer, including financial
                                    information when material, will be included
                                    in the related Prospectus Supplement. See
                                    "ENHANCEMENT." With respect to any Series of
                                    Securities including one or more Classes of
                                    Notes, distributions in respect of the
                                    Certificates may be subordinated in priority
                                    of payment to payments on the Notes, to the
                                    extent specified in the related Prospectus
                                    Supplement.
   

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

A. FINANCIAL GUARANTY 
     INSURANCE POLICY ...........   Issued by a monoline insurance company and
                                    which, subject to the terms of such policy,
                                    will guarantee timely payment of interest
                                    on, and ultimate (as opposed to timely)
                                    payment of principal, of the applicable
                                    Class or Classes of Securities.

B. OVERCOLLATERALIZATION ........   Overcollateralization equals the excess
                                    of the aggregate principal balance of the
                                    Primary Assets over the aggregate
                                    principal balance of the Securities.
                                    Overcollateralization may take the form
                                    of the initial or subsequent deposit of
                                    Primary Assets to create such excess or
                                    may build over time from the application
                                    of certain excess cash amounts generated
                                    by the Primary Assets to accelerate the
                                    amortization of the applicable Class or
                                    Classes of Securities.

C. LETTER OF CREDIT .............   Issued by a bank or other financial
                                    institution in a maximum amount which may be
                                    permanently reduced as draws are made or may
                                    be replenished as previous draws are repaid
                                    from certain excess cash amounts generated
                                    by the Primary Assets. Draws may be made to
                                    cover shortfalls generally in collections,
                                    with respect to particular types of
                                    shortfalls such as those due to particular
                                    types of losses or with respect to specific
                                    situations such as shortfalls in amounts
                                    necessary to pay current interest.

D. CASH RESERVE FUND ............   Partially or fully funded on the date of
                                    issuance or may be funded over time from
                                    certain excess cash amounts generated by the
                                    Primary Assets. Withdrawals may be made in
                                    circumstances similar to those for which
                                    draws may be made on a letter of credit.

E. INSURANCE POLICIES ...........   Insure a portion of the Home Equity Loans
                                    against credit losses, bankruptcy losses,
                                    fraud losses or special hazard losses not
                                    covered by typical homeowners insurance
                                    policies

    

                                      -12-
   90
   

F. SUBORDINATE SECURITIES .......   Securities may be subordinated in the right
                                    to receive distributions to one or more
                                    other Classes of Securities of the same
                                    Series, some or all of which may themselves
                                    be subordinated to other Classes of such
                                    Series. Subordination may be with respect to
                                    distributions of interest, principal or
                                    both. In addition, all or portions of
                                    certain types of losses on the Primary
                                    Assets may be allocated to one or more
                                    Classes of the Subordinate Securities prior
                                    to the allocation thereof to other Classes
                                    of Subordinate Certificates and/or the
                                    Senior Securities of the applicable Series.
                                    As a result, holders of Subordinate
                                    Securities have a greater risk of loss and
                                    consequently a diminution in yield.

G.  DERIVATIVE PRODUCTS..........   May include a swap to convert floating or
                                    fixed rate payments, as applicable, on the
                                    Primary Assets into fixed or floating rate
                                    payments, as applicable, on the Securities
                                    or a cap or floor agreement intended to
                                    provide protection against changes in
                                    floating rates of interest payable on the
                                    Primary Assets and/or the Securities.

CREDIT QUALITY OF HOME 
  EQUITY LOANS ..................   Throughout 70 years of operating history,
                                    the Originator has focused on lending to
                                    middle and lower middle income individuals
                                    who have an established credit history and
                                    who typically have equity in their homes.
                                    See "RISK FACTORS-- Underwriting Standards
                                    May Affect Performance" and "THE
                                    REPRESENTATIVE," and "THE HOME EQUITY LOAN
                                    PROGRAM - General" and " -- Underwriting
                                    Standards" herein. The Originators have in
                                    the past and will in the future change their
                                    underwriting guidelines and procedures when,
                                    in their business judgment, competition or
                                    other conditions in their market so warrant.
                                    As a result, Home Equity Loans originated at
                                    different times may reflect different
                                    underwriting guidelines and be of different
                                    credit quality. However, any such
                                    differences will be reflected in the levels
                                    of Enhancement for the related Series of
                                    Securities.
    

SERVICING .......................   The Master Servicer will be responsible for
                                    servicing, managing and making collections
                                    on the Home Equity Loans for a Series. The
                                    Master Servicer will enter into
                                    sub-servicing agreements with the
                                    Originators or such other entities as may be
                                    named in a Prospectus Supplement (each a
                                    "Sub-Servicer"). Such sub-servicing
                                    arrangements will not relieve the Master
                                    Servicer of any liability it might otherwise
                                    have, had the sub-servicing arrangement not
                                    been entered into. In addition, the Master
                                    Servicer or a Sub-Servicer, if so specified
                                    in the related Prospectus Supplement, will
                                    act as custodian and will be responsible for
                                    maintaining custody of the Home Equity Loans
                                    and related documentation on behalf of the
                                    Trustee. Advances with respect to delinquent
                                    payments of principal and/or interest on a
                                    Home Equity Loan ("Delinquency Advances")
                                    will be made by the Master


                                      -13-
   91
   

                                    Servicer or a Sub-Servicer if and only to
                                    the extent described in the related
                                    Prospectus Supplement. Such advances will be
                                    intended to provide liquidity only and will
                                    be reimbursable to the extent specified in
                                    the related Prospectus Supplement, from
                                    scheduled payments of principal and/or
                                    interest, late collections, or from the
                                    proceeds of liquidation of the related Home
                                    Equity Loans or from other recoveries
                                    relating to such Home Equity Loans
                                    (including any insurance proceeds or
                                    payments from other credit support) or, to
                                    the extent specified in the related
                                    Prospectus Supplement, from payments or
                                    proceeds from other Home Equity Loans. If
                                    and to the extent specified in the related
                                    Prospectus Supplement, the Master Servicer
                                    or a Sub-Servicer will be entitled to
                                    advance its own funds to pay for any related
                                    expenses of foreclosure and disposition of
                                    any liquidated Home Equity Loan or related
                                    Mortgaged Property (the "Servicer
                                    Advances"). See "SERVICING OF HOME EQUITY
                                    LOANS--Advances and Limitations Thereon."
                                    The Master Servicer or such Sub-Servicer
                                    will be entitled to be reimbursed for any
                                    such Servicer Advances as specified in the
                                    related Prospectus Supplement. In performing
                                    these functions, the Master Servicer and
                                    Sub-Servicer will exercise the same degree
                                    of skill and care that it customarily
                                    exercises with respect to similar Home
                                    Equity Loans owned or serviced by it. Under
                                    certain limited circumstances, the Master
                                    Servicer may resign or be removed, in which
                                    event either the Trustee or a third-party
                                    servicer will be appointed as successor
                                    master servicer. The Master Servicer will
                                    receive a periodic fee as servicing
                                    compensation (the "Servicing Fee") and may,
                                    as specified in the related Prospectus
                                    Supplement, receive certain additional
                                    compensation. The Master Servicer will pay
                                    any fees due the Sub-Servicers from the
                                    Servicing Fee. See "SERVICING OF HOME EQUITY
                                    LOANS--Servicing Compensation and Payment of
                                    Expenses."

FEDERAL INCOME TAX CONSEQUENCES

A.  DEBT SECURITIES AND REMIC 
      RESIDUAL SECURITIES .......   The federal income tax consequences to
                                    Securityholders will vary depending upon
                                    whether one or more elections are made to
                                    treat the Trust Fund or specified portions
                                    thereof as a REMIC under the provisions of
                                    the Internal Revenue Code of 1986, as
                                    amended (the "Code"). The Prospectus
                                    Supplement for each Series of Securities
                                    will specify whether such an election will
                                    be made. If a REMIC election is made,
                                    Securities representing regular interests in
                                    a REMIC (a "Regular Interest") will
                                    generally be taxable to holders in the same
                                    manner as evidences of indebtedness issued
                                    by the REMIC. Stated interest on such
                                    regular interests will be taxable as
                                    ordinary income and taken into account using
                                    the accrual method of accounting, regardless
                                    of the holder's normal accounting method.

    

                                      -14-
   92

                                    Securities that are Compound Interest
                                    Securities, Zero Coupon Securities or
                                    Interest Only Securities will, and certain
                                    other Classes of Securities may, be issued
                                    with original issue discount that is not de
                                    minimis. In such cases, the Holder will be
                                    required to include original issue discount
                                    in gross income as it accrues, which may be
                                    prior to the receipt of cash attributable to
                                    such income. If a Security is issued at a
                                    premium, the Holder may be entitled to make
                                    an election to amortize such premium on a
                                    constant yield method.
   

                                    If a Prospectus Supplement indicates that
                                    one or more REMIC elections will be made
                                    with respect to the related Trust Fund or
                                    certain assets of the related Trust Fund,
                                    assuming that such elections are timely made
                                    and all of the provisions of the applicable
                                    Agreement are complied with, Stroock &
                                    Stroock & Lavan LLP, special tax counsel to
                                    the Seller ("Federal Tax Counsel") is of the
                                    opinion that (a) each segregated pool of
                                    assets specified as a REMIC in such
                                    Agreement will constitute a REMIC for
                                    federal income tax purposes, (b) the Class
                                    or Classes of Securities of the related
                                    Series which are designated as "regular
                                    interests" in such Prospectus Supplement
                                    will be considered "regular interests" in a
                                    REMIC for federal income tax purposes and
                                    (c) the Class of Securities of the related
                                    Series which is designated as the "residual
                                    interest" in such Prospectus Supplement will
                                    be considered the sole class of "residual
                                    interests" in the applicable REMIC for
                                    federal income tax purposes. A REMIC will
                                    not be subject to entity-level tax. Rather,
                                    the taxable income or net loss of a REMIC
                                    will be taken into account by the holders of
                                    residual interests (a "Residual Interest").
                                    In certain circumstances, the Holder of a
                                    Residual Interest may have REMIC taxable
                                    income or tax liability attributable to
                                    REMIC taxable income for a particular period
                                    in excess of cash distributions for such
                                    period or have an after-tax return that is
                                    less than the after-tax return on comparable
                                    debt instruments. In addition, a portion
                                    (or, in some cases, all) of the income from
                                    a Residual Interest (i) may not be subject
                                    to offset by losses from other activities or
                                    investments, (ii) for a Holder that is
                                    subject to tax under the Code on unrelated
                                    business taxable income, may be treated as
                                    unrelated business taxable income and (iii)
                                    for a foreign holder, may not qualify for
                                    exemption from or reduction of withholding.
                                    In addition, (i) Residual Interests are
                                    subject to transfer restrictions and (ii)
                                    certain transfers of Residual Interests will
                                    not be recognized for federal income tax
                                    purposes. Further, individual holders are
                                    subject to limitations on the deductibility
                                    of expenses of the REMIC. See "FEDERAL
                                    INCOME TAX CONSEQUENCES."
    


                                      -15-
   93
   

                                    To the extent the material federal income
                                    tax consequences differ from those disclosed
                                    herein, Federal Tax Counsel will file a tax
                                    opinion and related consent with the
                                    Commission.

B. NON-REMIC PASS-THROUGH 
      SECURITIES ................   If a Prospectus Supplement indicates that a
                                    Trust Fund will be treated as a grantor
                                    trust for federal income tax purposes,
                                    assuming compliance with all of the
                                    provisions of the applicable Agreement,
                                    Federal Tax Counsel is of the opinion that
                                    (a) the Trust Fund will be considered to be
                                    a grantor trust under Subpart E, Part I of
                                    Subchapter J of the Code and will not be
                                    considered to be an association taxable as a
                                    corporation and (b) a Holder of the related
                                    Certificates will be treated for federal
                                    income tax purposes as the owner of an
                                    undivided interest in the Primary Assets
                                    included in the Trust Fund. If so provided
                                    in the Prospectus Supplement, holders of
                                    Securities of such Series ("Pass-Through
                                    Securities") will be treated as owning
                                    directly rights to receive certain payments
                                    of interest or principal, or both, on the
                                    Primary Assets held in the Trust Fund for
                                    such Series. All income with respect to a
                                    Stripped Security (as defined herein) will
                                    be accounted for as original issue discount
                                    and, unless otherwise specified in the
                                    related Prospectus Supplement, will be
                                    reported by the Trustee on an accrual basis,
                                    which may be prior to the receipt of cash
                                    associated with such income.

C. OWNER TRUST SECURITIES .......   If a Prospectus Supplement indicates that
                                    one or more Classes of Securities of the
                                    related Series are to be treated as
                                    indebtedness for federal income tax
                                    purposes, assuming that all of the
                                    provisions of the applicable Agreement are
                                    complied with, Federal Tax Counsel is of the
                                    opinion that the Securities so designated
                                    will be considered indebtedness for federal
                                    income tax purposes. If a Prospectus
                                    Supplement indicates that a Trust Fund is to
                                    be treated as a partnership, assuming that
                                    all the provisions of the applicable
                                    Agreement are complied with, Federal Tax
                                    Counsel is of the opinion that the Trust
                                    Fund will not be treated as an association,
                                    taxable mortgage pool, or a publicly traded
                                    partnership taxable as a corporation. Each
                                    Noteholder, by the acceptance of a Note of a
                                    given Series, will agree to treat such Note
                                    as indebtedness, and each Certificateholder,
                                    by the acceptance of a Certificate of a
                                    given Series, will agree to treat the
                                    related Trust Fund for Federal tax purposes
                                    as a partnership in which such
                                    Certificateholder is a partner if there is
                                    more than one Certificateholder for federal
                                    income tax purposes, or to disregard the
                                    Trust as an entity separate from the
                                    Certificateholder if there is only one
                                    Certificateholder for federal income tax
                                    purposes. Alternative characterizations of
                                    such Trust Fund and such Certificates are
                                    possible, but would not result in materially
                                    adverse tax consequences to
                                    Certificateholders. See "FEDERAL INCOME TAX
                                    CONSEQUENCES."

    

                                      -16-
   94
   

                                    Generally, gain or loss will be recognized
                                    on a sale of Securities in the amount equal
                                    to the difference between the amount
                                    realized and the seller's tax basis in the
                                    Securities sold. The material federal income
                                    tax consequences for investors associated
                                    with the purchase, ownership and disposition
                                    of the Securities are set forth herein under
                                    "FEDERAL INCOME TAX CONSEQUENCES." The
                                    material federal income tax consequences for
                                    investors associated with the purchase,
                                    ownership and disposition of Securities of
                                    any particular Series will be set forth
                                    under the heading "FEDERAL INCOME TAX
                                    CONSEQUENCES" in the related Prospectus
                                    Supplement. See "FEDERAL INCOME TAX
                                    CONSEQUENCES."

ERISA CONSIDERATIONS ............   Subject to the considerations discussed
                                    under "ERISA CONSIDERATIONS" herein and in
                                    the related Prospectus Supplement, the Notes
                                    may be eligible for purchase by employee
                                    benefit plans subject to the Employee
                                    Retirement Income Security Act of 1974, as
                                    amended ("ERISA"). See "ERISA
                                    CONSIDERATIONS" herein and in the related
                                    Prospectus Supplement.

LEGAL INVESTMENT.................   Securities of each Series offered by this
                                    Prospectus and the related Prospectus
                                    Supplement will not constitute "mortgage
                                    related securities" under the Secondary
                                    Mortgage Market Enhancement Act of 1984
                                    ("SMMEA"). See "LEGAL INVESTMENT."

RATINGS .........................   It will be a requirement for issuance of any
                                    Series that each Class of Securities offered
                                    by this Prospectus and the related
                                    Prospectus Supplement be rated by at least
                                    one Rating Agency in one of its four highest
                                    applicable rating categories. The rating or
                                    ratings applicable to Securities of each
                                    Series offered hereby and by the related
                                    Prospectus Supplement will be as set forth
                                    in the related Prospectus Supplement. A
                                    securities rating should be evaluated
                                    independently of similar ratings on
                                    different types of securities. In general, a
                                    securities rating addresses the likelihood
                                    that Holders will receive the distributions
                                    to which they are entitled. A securities
                                    rating is not a recommendation to buy, hold
                                    or sell securities and does not address the
                                    effect that the rate of prepayments on the
                                    Home Equity Loans for a Series may have on
                                    the yield to investors in the Securities of
                                    such Series. There is no assurance that the
                                    rating initially assigned to such Securities
                                    will not be subsequently lowered or
                                    withdrawn by the Rating Agency. In the event
                                    the rating initially assigned to any
                                    Securities is subsequently lowered for any
                                    reason, no person or entity will be
                                    obligated to provide any credit enhancement
                                    in addition to the Enhancement, if any,
                                    specified in the related 
    


                                      -17-
   95
   

                                    Prospectus Supplement. See "RISK
                                    FACTORS--Ratings Are Not Recommendations."

REGISTRATION OF SECURITIES ......   Securities may be represented by global
                                    certificates and notes registered in the
                                    name of Cede & Co. ("Cede"), as nominee of
                                    the Depository Trust Company ("DTC") or
                                    another nominee. In such case,
                                    Securityholders will not be entitled to
                                    receive definitive certificates and/or notes
                                    representing such interests, except in
                                    certain circumstances described in the
                                    related Prospectus Supplement. See
                                    "DESCRIPTION OF THE SECURITIES -- BOOK-ENTRY
                                    SECURITIES" herein.

    


                                      -18-
   96

                                 RISK FACTORS

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

   
      LACK OF SECONDARY MARKET LIMITS LIQUIDITY. There will be no market for the
Securities of any Series prior to the issuance thereof, and there can be no
assurance that a secondary market will develop or, if it does develop, that it
will provide Holders with liquidity of investment or will continue for the life
of the Securities of such Series. Further, if the Securities of a Series are not
listed on an exchange or quoted in the automated quotation system of a
registered securities association, investors may have limited liquidity. See
"PLAN OF DISTRIBUTION."

      PRIMARY ASSETS ARE ONLY SOURCE OF REPAYMENT. The Securities of a Series
will be payable solely from the assets of the Trust Fund for such Securities and
any related Enhancement. There will be no recourse to the Seller, the Master
Servicer, the Representative or any other person for any default on the Notes or
any failure to receive distributions on the Certificates. Further, certain
Primary Assets and/or any balance remaining in the Collection Account,
Certificate Account or Distribution Account immediately after making all
payments due on the Securities of such Series and other payments specified in
the related Prospectus Supplement, may be promptly released or remitted to the
Seller, the Master Servicer, the Enhancer or any other person entitled thereto
and will no longer be available for making payments to Holders. Consequently,
Holders of Securities of each Series must rely solely upon payments with respect
to the Primary Assets and the other assets constituting the Trust Fund for a
Series of Securities, including, if applicable, any amounts available pursuant
to any Enhancement for such Series, for the payment of principal of and interest
on the Securities of such Series.
    

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

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

   
      UNDERWRITING STANDARDS MAY AFFECT PERFORMANCE. As described herein under
"THE HOME EQUITY LOAN PROGRAM -- Underwriting Standards," the Originators'
underwriting standards generally are less stringent than those of traditional
Fannie Mae or Freddie Mac with respect to a borrower's credit history and in
certain other respects. A borrower's past credit history may not preclude an
Originator from making a loan; however, it generally will reduce the size (and
consequently the Combined Loan-to-Value Ratio) of the loan that an Originator is
willing to make. As a result of this approach to underwriting, the Home Equity
Loans may experience higher rates of delinquencies, defaults and foreclosures
than mortgage loans underwritten in a more traditional manner.
    


                                      -19-
   97
   
      SUBORDINATION. The rights of holders of the Subordinate Securities, if
any, of a Series to receive distributions with respect to collections on the
Home Equity Loans will be subordinate to the rights of the holders of certain
more senior Classes of Securities. Accordingly, the yields to maturity of the
Subordinate Securities, if any, will be sensitive, in varying degrees, to
defaults on the Home Equity Loans (and the timing thereof). Investors should
fully consider the risks associated with an investment in the Subordinate
Securities, if any, including the possibility that such investors may not fully
recover their initial investment as a result of Realized Losses on the related
Home Equity Loans. The Subordinate Securities may not be entitled to any
principal distributions until the date specified in the related Prospectus
Supplement. As a result, the weighted average lives of the Subordinate
Securities will be longer than would be the case if distributions of principal
were to be allocated on a pro rata basis among the Senior and Subordinate
Securities. As a result of the longer weighted average lives of the Subordinate
Securities, the Subordinate Securities have a greater risk of suffering a loss
on their investments.
    

      JUNIOR LIENS CREATE ADDITIONAL RISK OF LOSS. If the Home Equity Loans in a
Trust Fund are secured primarily by junior liens subordinate to the rights of
the mortgagee under the related senior mortgage(s) or deed(s) of trust, the
proceeds from any liquidation, insurance or condemnation proceedings will be
available to satisfy the outstanding balance of such Home Equity Loans only to
the extent that the claims of such senior mortgagees or beneficiaries have been
satisfied in full, including any related foreclosure costs. In addition, a
junior mortgagee may not foreclose on the Mortgaged Property securing a junior
mortgage unless it forecloses subject to the senior mortgages, in which case it
must either pay the entire amount due on the senior mortgages to the senior
mortgagees at or prior to the foreclosure sale or undertake the obligation to
make payments on the senior mortgages in the event the mortgagor is in default
thereunder. The Trust Fund will not have any source of funds to satisfy the
senior mortgages or deeds of trust or make payments due to the senior mortgagees
or beneficiaries.

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

      YIELD MAY VARY. The yield to maturity experienced by a Holder of
Securities may be affected by the rate of payment of principal of the Home
Equity Loans. The timing of principal payments of the Securities of a Series
will be affected by a number of factors, including the following: (i) the extent
of prepayments of the Home Equity Loans; (ii) the manner of allocating principal
payments among the Classes of Securities of a Series as specified in the related
Prospectus Supplement; and (iii) the exercise by the party entitled thereto of
any right of optional termination. See "DESCRIPTION OF THE SECURITIES--Weighted
Average Life of the Securities." The rate of prepayments may be affected by the
characteristics of the Home Equity Loans, such as the loans-to-value ratios,
interest rates and purposes of such loans, the prevailing level of interest
rates, demographic, tax, and legal factors and servicing decisions. Prepayments
may also result from repurchases of Home Equity Loans, due to material breaches
of the Representative's and the Originators' representations and warranties.

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


                                      -20-
   98
   
Distribution Date, and the effective yield (at par) to Holders will be less than
the indicated coupon rate. See "DESCRIPTION OF THE SECURITIES--Payments of
Interest."
    

      INSUFFICIENT ADDITIONAL PRIMARY ASSETS MAY ADVERSELY AFFECT YIELD. The
ability of a Trust Fund to invest in additional Home Equity Loans during the
related Pre-Funding Period will be dependent on the ability of the Originators
to originate or acquire Home Equity Loans that satisfy the requirements for
transfer to the Trust Fund specified in the related Prospectus Supplement. The
ability of the Originators to originate or acquire such Loans will be affected
by a variety of factors, including the prevailing level of market interest
rates, unemployment levels and consumer perceptions of general economic
conditions. If the principal balance of additional Primary Assets delivered to
the Trust Fund during the Pre-Funding Period is less than the Pre-Funded Amount,
the Holders of the Securities of the related Series will receive a prepayment of
principal as and to the extent described in the related Prospectus Supplement.
Any such principal prepayment may adversely affect the yield to maturity of the
applicable Securities. Since prevailing interest rates are subject to
fluctuation, there can be no assurance that investors will be able to reinvest
such a prepayment at yields equaling or exceeding the yields on the related
Securities. It is possible that the yield on any such reinvestment will be
lower, and may be significantly lower, than the yield on the related Securities.

      POTENTIAL LIABILITY FOR ENVIRONMENTAL CONDITIONS. Real property pledged as
security to a lender may be subject to certain environmental risks. Under the
laws of certain states, contamination of a property may give rise to a lien on
the property to assure the costs of clean-up. In several states, such a lien has
priority over the lien of an existing mortgage or owner's interest against such
property. In addition, under the laws of some states and under the federal
Comprehensive Environmental Response, Compensation, and Liability Act of 1980
("CERCLA"), a lender may be liable, as an "owner" or "operator," for costs of
addressing releases or threatened releases of hazardous substances that require
remedy at a property, if agents or employees of the lender have become
sufficiently involved in the operations of the borrower, regardless of whether
or not the environmental damage or threat was caused by a prior owner. A lender
also risks such liability on foreclosure of the Mortgaged Property.

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

      The Home Equity Loans are also subject to federal laws, including:

            (i) the federal Truth in Lending Act and Regulation Z promulgated
      thereunder, which require certain disclosures to the borrowers regarding
      the terms of the Home Equity Loans;
    
            (ii) the Equal Credit Opportunity Act and Regulation B promulgated
      thereunder, which prohibit discrimination on the basis of age, race,
      color, sex, religion, marital status, national origin, receipt of public
      assistance or the exercise of any right under the Consumer Credit
      Protection Act, in the extension of credit;

            (iii) the Americans with Disabilities Act, which, among other
      things, prohibits discrimination on the basis of disability in the full
      and equal enjoyment of the goods, services, facilities, privileges,
      advantages or accommodations of any place of public accommodation; and


                                      -21-
   99

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

   
      Violations of certain provisions of these federal laws may limit the
ability of the Master Servicer or a Sub-Servicer to collect all or part of the
principal of or interest on the Home Equity Loans and in addition could subject
the Trust Fund to damages and administrative enforcement. The Home Equity Loans
may be subject to the Home Ownership and Equity Protection Act of 1994 (the
"Act") which amended the Truth in Lending Act as it applies to mortgages subject
to the Act. The Act requires certain additional disclosures, specifies the
timing of such disclosures and limits or prohibits inclusion of certain
provisions in mortgages subject to the Act. The Act also provides that any
purchaser or assignee of a mortgage covered by the Act is subject to all of the
claims and defenses which the borrower could assert against the original lender.
The maximum damages that may be recovered under the Act from an assignee is the
remaining amount of indebtedness plus the total amount paid by the borrower in
connection with the Home Equity Loan. If the Trust Fund includes Home Equity
Loans subject to the Act, it will be subject to all of the claims and defenses
which the borrower could assert against the applicable Originator. Any violation
of the Act which would result in such liability would be a breach of the
Originators' and the Representative's representations and warranties, and the
applicable Originator or the Representative would be obligated to cure,
repurchase or, if permitted by the Agreement, substitute for the Home Equity
Loan in question. In addition, numerous other federal and state statutory
provisions, including the federal bankruptcy laws, the Soldiers' and Sailors'
Civil Relief Act of 1940 and state debtor relief laws, may also adversely affect
the Master Servicer's or a Sub-Servicer's ability to collect the principal of or
interest on the Home Equity Loans and also would affect the interests of the
Securityholders in such Home Equity Loans if such laws result in the Home Equity
Loans being uncollectible. See "CERTAIN LEGAL ASPECTS OF THE HOME EQUITY LOANS."

      RISK OF HIGHER DEFAULT RATES FOR HOME EQUITY LOANS WITH BALLOON LOANS. A
portion of the aggregate principal balance of the Home Equity Loans at any time
may be "balloon loans" that provide for the payment of the unamortized principal
balance of such Home Equity Loan in a single payment at maturity ("Balloon
Loans"). Such Balloon Loans provide for equal monthly payments, consisting of
principal and interest, generally based on a 30-year amortization schedule, and
a single payment of the remaining balance of the Balloon Loan generally 5, 7,
10, or 15 years after origination. Amortization of a Balloon Loan based on a
scheduled period that is longer than the term of the loan results in a remaining
principal balance at maturity that is substantially larger than the regular
scheduled payments. The Seller does not have any information regarding the
default history or prepayment history of payments on Balloon Loans. Because
borrowers of Balloon Loans are required to make substantial single payments upon
maturity, it is possible that the default risk associated with the Balloon Loans
is greater than that associated with fully-amortizing Home Equity Loans.

      INSOLVENCY OF SELLER OR ORIGINATORS MAY CAUSE LOSSES. The Originators
intend that their transfer of the Primary Assets to the Seller and the Seller
intends that its subsequent transfer of the Primary Assets to a Trust Fund will
each constitute a sale, and the Originators, the Seller and the Trust Fund will
agree to treat each such transfer as a sale. In the event of the insolvency of
an Originator or the Seller, the trustee in bankruptcy or the Originator or the
Seller (as applicable), as debtor-in-possession, may attempt to recharacterize
such a sale as a loan by the Trust Fund to the Originator or the Seller, as
applicable, secured by the pledge of the related Primary Assets. If such an
attempt were to be successful, Holders of Securities could receive a prepayment
of all or part of their Securities. Any such prepayment would adversely affect
the yield on such Securities and could result in a loss. Even if such an attempt
were to be unsuccessful, Holders of Securities could experience delays in
distributions which would adversely affect the yield on the related Securities.

      RATINGS ARE NOT RECOMMENDATIONS. It will be a condition to the issuance of
a Series of Securities that each Class be rated in one of the four highest
rating categories by the Rating Agency identified in the related Prospectus
Supplement. Any such rating would be based on, among other things, the adequacy
of the value of the Primary Assets and any Enhancement with respect to such
Series. In general, a securities rating addresses the likelihood that Holders
will receive the distributions to which they are entitled. Such rating should
not be deemed a 
    


                                      -22-
   100

   
recommendation to purchase, hold or sell Securities, inasmuch as it does not
address market price or suitability for a particular investor and does not
address the likelihood of prepayments or the possibility that investors may
receive a lower than anticipated yield. There is also no assurance that any such
rating will remain in effect for any given period of time or may not be lowered
or withdrawn entirely by the Rating Agency if in its judgment circumstances in
the future so warrant. In addition to being lowered or withdrawn due to any
erosion in the adequacy of the value of the Primary Assets, such rating might
also be lowered or withdrawn, among other reasons, because of an adverse change
in the financial or other condition of an Enhancer or a change in the rating of
such Enhancer's long term debt. Any such reduction or withdrawal in the rating
assigned to the Securities may adversely affect the liquidity of and yield on
such Securities.
    

                                   THE SELLER

   
      Avco ABS Receivables Corp. (the "Seller") was incorporated in the State of
Nevada on November 7, 1997, and is a wholly-owned subsidiary of Avco Financial
Services, Inc. The Seller maintains its principal offices at 1727-B Charleston,
Las Vegas, Nevada 89104. Its telephone number is (702) 474-6282.
    

      The Seller does not have, nor is it expected in the future to have, any
significant assets.

   
                               THE REPRESENTATIVE

      Avco Financial Services, Inc., a Delaware corporation ("AFS, Inc.," the
"Representative" or the "Parent") is a consumer finance company that has
engaged, through its United States subsidiaries, in originating, acquiring and
servicing retail installment sales contracts, secured and unsecured consumer
finance loans since 1927 and consumer closed end loans secured by first and
second mortgages ("Closed-End Home Equity Loans") since 1968. More recently, it
has also purchased revolving sales accounts and made revolving consumer and real
estate loans. Throughout its operating history, the Representative and all of
its United States consumer finance subsidiaries have focused on lending to
individuals who have demonstrated reasonably good credit histories and the
capacity to repay the moneys lent to them. The Parent and all of its
subsidiaries make Closed-End Home Equity Loans to these borrowers for a variety
of purposes, including debt consolidation. The Closed-End Home Equity Loans are
secured by first or second mortgages on one-to four-family residential
properties. As of December 31, 1996, AFS, Inc. and all of its subsidiaries had
approximately 7,600 employees and 1,235 finance offices located in all states of
the United States (except Arkansas, Kansas, Mississippi, Oklahoma and Vermont),
the commonwealth of Puerto Rico, the Virgin Islands, all Canadian provinces and
the Yukon Territory, six Australia states and the Australian Capital Territory,
Hong Kong, New Zealand, Spain and the United Kingdom.

      The Representative's headquarters are located at 600 Anton Boulevard,
Costa Mesa, California 92626.  Its telephone number is (714) 435-1200.


                             THE MASTER SERVICER

      Avco Financial Services Management Company (the "Master Servicer") was
incorporated in the State of Delaware on December 1, 1964, and is wholly-owned
subsidiary of Avco Financial Services, Inc. The Master Servicer maintains its
principal offices at 600 Anton Boulevard, Costa Mesa, California 92626. Its
telephone number is (714) 435-1200.

      At December 31, 1996, the Master Servicer serviced a portfolio of
$1,721,008 of Closed-End Home Equity Loans. 75% of the portfolio was serviced in
the Branch Offices and 25% was serviced in the Central Mortgage Center.
    


                                      -23-
   101
   
                           HOME EQUITY LOAN PROGRAM

      The Home Equity Loans will have been originated or purchased by the United
States consumer finance subsidiaries of Avco Financial Services, Inc.
(collectively and individually the "Originator") in accordance with the
underwriting criteria specified below under "Underwriting Standards" and
"Specific Underwriting Criteria; Underwriting Programs." The Home Equity Loans
will have been transferred from the Originators to the Seller.

GENERAL

      The Originator originates Closed-End Home Equity Loans through its full
service offices and supporting sales offices ("Branch Offices"), and acquires
Closed-End Home Equity Loans through its central mortgage center (the "Central
Mortgage Center") from Brokers and Correspondents.

      The Originator has 753 Branch Offices in all states of the United States
except Arkansas, Kansas, Mississippi, Oklahoma and Vermont. The Central Mortgage
Center has __ sales offices ("Sales Offices") located in California, Florida,
Maryland, Nevada, Ohio and Oregon. Substantially all of the Closed-End Home
Equity Loans originated at the Branch Offices ("Branch Originated Loans") are
originated directly with the borrowers. Through its Central Mortgage Center, the
Originator underwrites, acquires and services Closed-End Home Equity Loans
("Brokered Loans") originated in the Sales Offices through licensed mortgage
brokers and other real estate professionals ("Brokers") who submit loan
applications on behalf of the borrower. The Originator also purchases Closed-End
Home Equity Loans ("Correspondent Loans") through its Central Mortgage Center
from approved mortgage bankers and financial institutions ("Correspondents").
    

UNDERWRITING STANDARDS

   
      The Originator operates under certain underwriting standards that have
been approved by the Originator and are generally described below (the
"Originator Standards"). The Representative and each Originator will represent
and warrant that all Home Equity Loans conveyed to the Seller, and subsequently
from the Seller to the Trustee, will have been underwritten in accordance with
the Originator Standards.

      Underwriting standards are applied to evaluate the borrower's credit
standing and repayment ability, and the value and adequacy of the related
Mortgaged Property as collateral. In general, a prospective borrower applying
for a Closed-End Home Equity Loan is required to fill out a detailed application
designed to provide to the underwriting officer pertinent information with
respect to the applicant's liabilities, income, credit history, including the
principal balance and payment history with respect to any senior mortgage, and
employment history, as well as certain other personal information, which, to the
extent specified in the related Prospectus Supplement, have been verified by the
related Originator.
    

      The Originator generally obtains a credit report which summarizes the
borrower's credit history with local and national merchants and lenders,
installment debt payments and any record of defaults, bankruptcies,
repossessions, suits or judgments. The applicant's employment history for the
prior three years is obtained. Current employment status is verified. In most
cases, an employment verification is obtained either through employee ID, a pay
stub or in writing or verbally from the borrower's employer, which verification
reports, among other things, verify the length of employment with that
organization and the borrower's current salary. If a prospective borrower is
self-employed, the borrower may be required to submit copies of signed tax
returns.

      Income is verified by reviewing the borrower's recent paycheck stub
(within the last 60 days), a recent 1040 or W2, written statement of earnings
from employer on business letterhead, a savings bond/bank statement of interest
paid, and retirement income. Verification is not required of present or former
customers if the customer has 


                                      -24-
   102

the same job, at the same place of employment, at the same salary or higher. If
the customer has changed place of employment, the same verification process is
used for a new customer.

   
      A Credit Bureau report is generally required for all Closed-End Home
Equity Loans, regardless of any other conditions. Once all applicable
employment, credit and property information is received, a determination
generally is made, with the assistance of a Debt Ratio, as to whether the
prospective borrower has sufficient monthly gross income available (i) to meet
the borrower's monthly obligations on the proposed mortgage loan (generally
determined on the basis of the monthly payments due in the year of origination)
and other expenses related to the property (such as property taxes and hazard
insurance) and (ii) to meet other financial obligations and monthly living
expenses. The "Debt Ratio" is the ratio of the borrower's total monthly payments
described in (i) and (ii) above to the borrower's gross monthly income. The
maximum monthly Debt Ratio varies depending upon a borrower's credit grade and
loan documentation level (as described below) but does not generally exceed 40%
for Grade A Credits or 45% for Grade B Credits or Grade C Credits (as more
specifically described below). Variations in the maximum monthly Debt Ratios are
permitted based on compensating factors.

      The underwriting standards applied by the Originator, particularly with
respect to the level of loan documentation and the borrower's income and credit
history, may be varied in appropriate cases where factors such as low combined
loan-to value ratios or other favorable credit exist. The maximum Combined
Loan-to-Value Ratio is based upon the type of Mortgaged Property, the occupancy
status and lien priority of the related mortgage. The maximum Combined
Loan-to-Value Ratio is generally 85%. Generally, the Originator requires lower
Combined Loan-to-Value Ratios for non-single family detached and non-owner
occupied properties, second lien mortgages and when the value of the property
increases. The maximum term for Branch Originated Loans is generally 180 months
and for Brokered Loans and Correspondent Loans is 360 months. Balloon Home
Equity Loans may be amortized over 30 years with a maturity date or subject to
call date, as applicable, within fifteen years.
    

APPRAISALS

      In determining the adequacy of the property to be used as collateral, an
appraisal from an approved independent appraiser will generally be made of each
property considered for financing. The appraiser is generally required to
inspect the property, issue a report generally on a FNMA form regarding the
condition of the property and, if applicable, verify the construction, with
respect to new properties, has been completed. The appraisal is based on the
market value of comparable homes, the estimated rental income (if considered
applicable by the appraiser) and the cost of replacing the home. The value of
the property being financed, as indicated by the appraisal, must be such that it
currently supports, and is anticipated to support in the future, the outstanding
loan balance.

   
      The Originator Standards limit the types of property which may serve as
collateral for a Closed-End Home Equity Loan to the following: Single family,
owner-occupied residences, including town homes and condominiums, or rental
properties up to four units. Any exception requires written approval of the
Originator's U.S. Finance Chief Credit Officer. In addition, Closed-End Home
Equity Loans may also be secured by, mixed use properties which are underwritten
to the same standards as Closed-End Home Equity Loans secured by residential
property.

      Appraisals are required for each new or refinanced Home Equity Loan, by an
Originator-approved appraiser. New appraisals are not always required on
refinances, but the most recent appraisal must never by more than two years old.
With respect to Closed-End Home Equity Loans acquired by the Originator through
Brokers or Correspondents, the Originator reviews and re-underwrites each
Closed-End Home Equity Loan. A hazardous waste inspection must be conducted and
the fact that it was conducted must be noted on the appraisal. Title insurance
or an attorney's opinion of title must be obtained where the amount of the
Closed-End Home Equity Loan exceeds $10,000. Dwelling insurance is required in
an amount sufficient to ensure all mortgage/deeds of trust on the property,
including the Originator's mortgage/deed of trust. At the time of origination,
the Originator's policy is 
    


                                      -25-
   103
   
to require that it be named as loss payee on all insurance policies. The
Originator does not, however, track whether dwelling insurance is maintained on
the property or force place insurance.
    

SPECIFIC UNDERWRITING CRITERIA; UNDERWRITING PROGRAMS
   
      The Originator Standards allow for the origination and purchase of
Closed-End Home Equity Loans generally under three underwriting programs, known
as Grade A Credits, Grade B Credits and Grade C Credits, all of which are
summarized in the table below. These programs and their underwriting criteria
may change from time to time. Deviations from the specific criteria of an
underwriting program are permitted to reflect local economic trends and real
estate valuations, as well as other credit factors specific to each Closed-End
Home Equity Loan application and/or each portfolio acquired. Some Closed-End
Home Equity Loans may be to borrowers whose creditworthiness may not coincide
with program criteria. Overall, the goal is to maintain the integrity of these
programs and simultaneously provide lending officers and correspondent networks
with the flexibility to consider the specific circumstances of each Closed-End
Home Equity Loan. However, the minimum standards must be adhered to without
prior approval.
    
                      BRANCH ORIGINATED HOME EQUITY LOANS:
   



                         GRADE A                           GRADE B                        GRADE C
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Maximum Debt Ratio       40% of gross monthly income       45% of gross monthly income    45% of gross monthly income

Credit Report            During the last 3 years no        During the last 3 years no     No account is currently more than
                         account was more than 60 days     account was more than 90       90 days contractually past due
                         contractually past due            days contractually past due

                         First mortgage must be current    First mortgage must be         First mortgage must be current and
                         and not more than 30 days         current and not more than 30   not be more than 30 days
                         contractually past due during     days contractually past due    contractually past due twice during
                         the last 12 months                more than twice during the     the last two months.
                                                           last 12 months

                         No judgments or repossessions     No judgments or collections    No collections over $300 during the
                         or collections over $200          over $300 during the last 2    last 2 years
                                                           years

                         No foreclosures                   No foreclosures                No foreclosures
- ------------------------------------------------------------------------------------------------------------------------------
Employment
    Wage Earner:         3 years same occupation           2 years same occupation        2 years same occupation

    Self-Employed        4 years same occupation           3 years same occupation        No self employed
    Professional:

    Self-Employed        4 years same occupation;          3 years same occupation;
    Non-Professional:    reduces maximum CLTV by 10%       reduces maximum CLTV by 10%    No self employed


    

                                      -26-
   104
   

- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Property Types           Residential 1-4, single family    Residential 1-4, single        Residential 1-4, single family
                         residence, Condo, Townhome        family residence, Condo,       residence, Condo, Townhome; Rural
                                                           Townhome                       properties 65% maximum CLTV, 1%
                                                                                          increase in rate
- ------------------------------------------------------------------------------------------------------------------------------
Occupancy                Owner/non-owner; non-owner 70%    Owner/non-owner; non-owner     Owner only
                         maximum CLTV                      65% maximum CLTV
- ------------------------------------------------------------------------------------------------------------------------------


      The Originator will provide Closed-End Home Equity Loans to persons who
have obtained a discharge of debts under the Bankruptcy Code provided the
discharge has not resulted in a credit loss to the Originator. The origination
of Closed-End Home Equity Loans to such persons requires the approval of the
Originator's applicable credit manager.
    

      The Originator's underwriting criteria differs slightly in the case of
Brokered Loans and Correspondent Loans. Generally, in the case of Brokered
Loans, the Originator allows a maximum debt ratio not to exceed 50% of gross
monthly income, a minimum gross monthly income of $2,000, up to 4 accounts which
are 120 days contractually delinquent and on mortgage debt up to 4 occasions
which are not more than 30 days contractually past due or not more than 30 days
delinquent on 2 occasions and 60 days delinquent on 1 occasion in the last 12
months, non medical collections or liens of $5,000 or more. On Correspondent
Loans the criteria is substantially the same.

      The Originator controls quality of lending by limiting the lending
authority of its employees to prescribed ranges with specific lending authority
based on the individual's experience. Lending quality and compliance is audited
regularly by supervisors of the Branch Offices and the Central Mortgage Center
and periodically by the Originator's Management Audit Department. The Originator
has recently added credit supervisors and field auditors at various locations in
the United States to further monitor quality and compliance.

SERVICING
   
      The Originator owns and services with employees of the Master Servicer all
of the Closed-End Home Equity Loans that it has originated or purchased except
those which it has sold in bulk to other companies. Servicing involves, among
other things, collecting payments when due, enforcing the Originator's rights
with respect to the Closed-End Home Equity Loans, including, recovering
delinquent payments, instituting foreclosure and liquidating the underlying
collateral.
    

      The Originator generally services all Branch Originated Loans out of its
Branch Offices throughout the United States and the Brokered Loans and
Correspondent Loans out of its Central Mortgage Center, utilizing a system
("BOSCMS") which was developed in 1975 and has been updated from time to time to
include a ledgerless computer tracking system. The Originator's servicing
offices include Branch Offices and the Central Mortgage Center. BOSCMS is used
to provide detailed tracking of all key events in foreclosure and bankruptcy on
a loan-by-loan and portfolio-wide basis.

   
      Centralized controls and standards have been established by the Originator
for the servicing and collection of Closed-End Home Equity Loans in its
portfolio. The Originator revises such policies and procedures from time to time
in connection with changing economic and market conditions and changing legal
and regulatory requirements.
    


                                      -27-
   105

   
      The Originator's collections policy is designed to identify payment
problems sufficiently early to permit the Originator to quickly address
delinquency problems. The Originator believes that these policies, combined with
the experience level of independent appraisers engaged by the Originator, help
to reduce the incidence of charge-offs of first or second Closed-End Home Equity
Loans.

      With the exception of "360 day amortized loans", borrowers are billed on a
monthly basis in advance of the due date. 360 day amortization Closed-End Home
Equity Loans annually are sent a set of 12 payment coupons. Collection
procedures commence upon identification of a past due account by the
Originator's BOSCMS. If timely payment is not received, BOSCMS automatically
places the Closed-End Home Equity Loan in collection "queue" and collection
procedures are generally initiated on the day immediately following the grace
period. The account returns to the queue whenever payment is not made on the
date promised. The Originator generally initiates its pre-foreclosure process if
a payment is not received on an account within 90 days following its due date.

      When a Closed-End Home Equity Loan appears in a collection queue, a
collector will telephone to remind the borrower that a payment is due. Follow-up
telephone contacts are attempted until the account is current, the debtor
requests no further contact or foreclosure is instituted or other payment
arrangements have been made. Standard form letters are utilized when attempts to
reach the borrower by telephone fail and/or, in some circumstances, to
supplement the phone contacts. Company collectors have computer access to
telephone numbers, payment histories, loan information and all past collection
notes. All collection activity, including the date collection letters were sent
and detailed notes on the substance of each collection telephone call, is
entered into a permanent collection history for each account on BOSCMS.
Additional guidance with the collection process is derived through frequent
communication with the Originator's supervision and management.

      For those Closed-End Home Equity Loans in which collection efforts have
been exhausted without success, the office manager recommends the Closed-End
Home Equity Loan be sent to foreclosure and the Company's supervisors review and
approve or instruct the action to be taken. Supervisors determine whether
foreclosure proceedings are appropriate, based upon their analysis of all
relevant factors, including a market value analysis, reason for default and
efforts by the borrower to cure the default.
    

      Regulations and practices regarding the liquidation of properties (e.g.,
foreclosure) and the rights of a borrower in default vary greatly from state to
state. As such, all foreclosures are assigned to outside counsel or a
foreclosure specialist, located in the same state as the secured property.
Bankruptcies filed by borrowers are generally assigned to appropriate local
counsel. All aspects of foreclosures and bankruptcies are closely monitored by
the Originator.

   
      Prior to foreclosure sale, the Originator performs an in-depth market
value analysis on all defaulted Closed-End Home Equity Loans. This analysis
includes: (i) a current valuation of the property obtained through a drive-by
appraisal or broker's price opinion conducted by an independent appraiser and/or
a broker from the Originator's network of real estate brokers, complete with a
description of the condition of the property, recent price lists of comparable
properties, recent closed comparables, estimated marketing time and required or
suggested repairs, and an estimate of the sales price; (ii) an evaluation of the
amount owed, if any, for real estate taxes; (iii) an evaluation of the amount
owed, if any, to a senior mortgagee; and (iv) estimated carrying costs, broker
fees, repair costs and other related costs associated with real estate owned
properties. The Originator bases the amount it will bid at foreclosure sales on
this analysis.
    

      If the Originator acquires title to a property at a foreclosure sale or
otherwise, the Originator immediately begins working the file by obtaining an
estimate of the sale price of the property by sending a local real estate broker
to inspect the premises, and then hiring one to begin marketing the property. If
the property is not vacant when acquired, local eviction attorneys are hired to
commence eviction proceedings and/or negotiations are held with occupants in an
attempt to get them to vacate without incurring the additional time and cost of
eviction. 


                                      -28-
   106

Repairs are performed if it is determined that they will increase the
net liquidation proceeds, taking into consideration the cost of repairs, the
carrying costs during the repair period and the marketability of the property
both before and after the repairs.

DELINQUENCY AND LOSS EXPERIENCE

   
      The following table sets forth information relating to the delinquency and
loss experience of the Originator for its servicing portfolio of home equity
loans (including home equity loans serviced for others) for the periods
indicated. This table includes lines of credit with outstanding principal
balances of $544,051,000, $411,818,000 and $300,128,000 for the years ended
December 31, 1994, 1995 and 1996, respectively. While the Originator believes
that the lines of credit perform similarly with the home equity loans, there is
no assurance that the delinquency and foreclosure and loss experiences on the
lines of credit will be similar to that of the home equity loans.
    

                                 ORIGINATOR'S
                   HISTORIC SERVICING PORTFOLIO INFORMATION

   


                                                                 Year Ended December 31,
                                                  -------------------------------------------------
                                                     1994               1995               1996
                                                  -----------        -----------        -----------
                                                                                       
Total Outstanding Principal Balance ........      $ 1,737,606        $ 1,696,090        $ 1,721,008
Average Outstanding (1) ....................      $ 1,666,892        $ 1,710,669        $ 1,693,389

DELINQUENCY
30-59 Days:
Principal Balance ..........................      $    42,059        $    56,978        $    61,374
Percent of Delinquency by Dollar (2)  ......             2.34%              3.35%              3.47%

60 Days or more:
Principal Balance ..........................      $    26,014        $    32,838        $    35,441
Percent of Delinquency by Dollar (2)  ......             1.45%              1.93%              2.01%

REO (3) ....................................      $    24,662        $    32,143        $    35,585
Gross Losses ...............................      $    15,851        $    14,773        $    15,021
Recoveries .................................      $      (830)       $      (847)       $      (623)
Net Losses (4) .............................      $    15,021        $    13,926        $    14,398
Percentage of Net Losses
 (based on Average Outstanding
 Principal Balance) .........................             .90%               .81%               .85%

    

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

(1)   Calculated by summing the monthly average receivable balances (sum of
      beginning and ending of the month principal balance divided by two) and
      dividing the total by the number of months in the applicable period.

(2)   Represents home equity loans on which one or more installments were 30
      -59 or 60 or more days, as applicable, delinquent on a contractual
      basis (expressed as a percentage of the related gross receivables
      outstanding).

(3)   Foreclosed home equity loans are transferred out of receivables into REO
      which are included in other assets at the lower of fair value (less
      estimated cost to sell) or the outstanding loan balance.

(4)   Net Losses equal Gross Losses less recoveries.


                                      -29-

   107

      While the above delinquency and foreclosure and loss experiences reflect
the Originator's experiences for the periods indicated, there can be no
assurance that the delinquency and foreclosure and loss experiences on the Home
Equity Loans, included in the Trust will be similar. Accordingly, this
information should not be considered to reflect the credit quality of the Home
Equity Loans included in the Trust, or as a basis of assessing the likelihood,
amount or severity of losses on the Home Equity Loans, included in the Trust.
The statistical data in the table is based on all of the loans in the
Originator's servicing portfolio.

                        DESCRIPTION OF THE SECURITIES

GENERAL

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

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

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

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


                                      -30-
   108

   
      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. All payments with respect to the Primary Assets
for a Series, together with reinvestment income thereon, amounts withdrawn from
any Reserve Fund, and amounts available pursuant to any other Enhancement will
be deposited into the Collection Account or the Certificate Account as specified
in the related Agreement. If provided in the related Prospectus Supplement, such
amounts may be net of certain amounts payable to the Master Servicer and any
other person specified in the Prospectus Supplement. Such amounts thereafter may
be deposited into the Distribution Account and will be available to make
payments on the Securities of such Series on the next applicable Distribution
Date. See "THE TRUST FUNDS--Collection, Certificate and Distribution Accounts."
    

BOOK-ENTRY SECURITIES

   
      If specified in the related Prospectus Supplement, one or more Classes of
Securities may be issued in book-entry form (the "Book-Entry Securities").
Persons acquiring beneficial ownership interests in the Book-Entry Securities
("Owners") will hold their Securities through the Depository Trust Company
("DTC") in the United States, or Cedel Bank, societe anonyme, ("Cedel") or the
Euroclear System ("Euroclear") (in Europe) if they are participants of such
systems, or indirectly through organizations which are participants in such
systems. The Book-Entry Securities will be issued in one or more certificates
which equal the aggregate principal balance of the applicable Class or Classes
of Securities and will initially be registered in the name of Cede & Co., the
nominee of DTC. Cedel and Euroclear will hold omnibus positions on behalf of
their participants through customers" securities accounts in Cedel's and
Euroclear's names on the books of their respective depositaries which in turn
will hold such positions in customers" securities accounts in the depositaries"
names on the books of DTC. Citibank N.A. ("Citibank") will act as depositary for
Cedel and The Chase Manhattan Bank ("Chase") will act as depositary for
Euroclear (in such capacities, individually the "Relevant Depositary" and
collectively the "European Depositaries"). Except as described below, no person
acquiring a Book-Entry Security will be entitled to receive a physical
certificate representing such Security (a "Definitive Security"). Unless and
until Definitive Securities are issued, it is anticipated that the only
"Certificateholder" or Noteholder, as applicable, will be Cede & Co., as nominee
of DTC. Owners are only permitted to exercise their rights indirectly through
Participants and DTC.

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

      Owners will receive all distributions of principal of, and interest on,
the Book-Entry Securities from the Trustee through DTC and DTC participants.
While the Book-Entry Securities are outstanding (except under the circumstances
described below), under the rules, regulations and procedures creating and
affecting DTC and its operations (the "Rules"), DTC is required to make
book-entry transfers among Participants on whose behalf it acts with respect to
the Securities and is required to receive and transmit distributions of
principal of, and interest on, the Securities. Participants and indirect
participants with whom Certificate Owners have accounts with respect to
Securities are similarly required to make book-entry transfers and receive and
transmit such distributions on behalf of their respective 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
interest.

      Owners will not receive or be entitled to receive certificates
representing their respective interests in the Securities, except under the
limited circumstances described below. Unless and until Definitive Securities
are issued, Owners who are not Participants may transfer ownership of Securities
only through Participants and indirect participants by instructing such
Participants and indirect participants to transfer Securities, by book-entry
transfer, through DTC for the account of the purchasers of such Securities,
which account is maintained with their respective 


                                      -31-
   109
Participants. Under the Rules and in accordance with DTC's normal procedures,
transfers of ownership of Securities will be executed through DTC and the
accounts of the respective Participants at DTC will be debited and credited.
Similarly, the Participants and indirect participants will make debits or
credits, as the case may be, on their records on behalf of the selling and
purchasing Owners.

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

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

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

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

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

      Euroclear was created in 1968 to hold securities for its participants
("Euroclear Participants") and to clear and settle transactions between
Euroclear Participants through simultaneous electronic book-entry delivery
against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous 


                                      -32-
   110
transfers of securities and cash. Transactions may be settled in any of 32
currencies, including United States dollars. Euroclear includes various other
services, including securities lending and borrowing and interfaces with
domestic markets in several countries generally similar to the arrangements for
cross-market transfers with DTC described above. Euroclear is operated by the
Brussels, Belgium office of Morgan Guaranty Trust Company of New York (the
"Euroclear Operator"), under contract with Euroclear Clearance Systems S.C., a
Belgian cooperative corporation (the "Cooperative"). All operations are
conducted by the Euroclear Operator, and all Euroclear securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear Operator,
not the Cooperative. The Cooperative establishes policy for Euroclear on behalf
of Euroclear participants. Euroclear Participants include banks (including
central banks), securities brokers and dealers and other professional financial
intermediaries. Indirect access to Euroclear is also available to other firms
that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

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

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

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

   
      Under a book-entry format, Owners may experience some delay in their
receipt of payments, since such payments will be forwarded by the Trustee to
Cede. Distributions with respect to Securities held through Cedel or Euroclear
will be credited to the cash accounts of Cedel Participants or Euroclear
Participants in accordance with the relevant system's rules and procedures, to
the extent received by the Relevant Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws and
regulations. Because DTC can only act on behalf of Financial Intermediaries, the
ability of an Owner to pledge Book-Entry Securities to persons or entities that
do not participate in the Depository system, or otherwise take actions in
respect of such Book-Entry Securities, may be limited due to the lack of
physical certificates for such Book-Entry Securities. In addition, issuance of
the Book-Entry Securities in book-entry form may reduce the liquidity of such
Securities in the secondary market since certain potential investors may be
unwilling to purchase Securities for which they cannot obtain physical
certificates.
    

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

   
      DTC has advised the Trustee that, unless and until Definitive Securities
are issued, DTC will take any action permitted to be taken by the holders of the
Book-Entry Securities under the Agreement only at the direction of one or more
Financial Intermediaries to whose DTC accounts the Book-Entry Securities are
credited, to the 
    


                                      -33-
   111
   
extent that such actions are taken on behalf of Financial Intermediaries whose
holdings include such Book-Entry Securities. Cedel or the Euroclear Operator, as
the case may be, will take any other action permitted to be taken by a Holder
under the Agreement on behalf of a Cedel Participant or Euroclear Participant
only in accordance with its relevant rules and procedures and subject to the
ability of the Relevant Depositary to effect such actions on its behalf through
DTC. DTC may take actions, at the direction of the related Participants, with
respect to some Securities which conflict with actions taken with respect to
other Securities.
    

      Definitive Securities will be issued to Owners, or their nominees, rather
than to DTC, only if (a) DTC or the Seller advises the Trustee in writing that
DTC is no longer willing, qualified or able to discharge properly its
responsibilities as nominee and depository with respect to the Book-Entry
Securities and the Seller or the Trustee is unable to locate a qualified
successor, (b) the Seller, at its sole option, elects to terminate a book-entry
system through DTC or (c) after the occurrence of an Event of Default (as
defined herein), Owners owning a majority in principal amount of the applicable
Securities advise the Trustee and DTC through the Financial Intermediaries and
the DTC participants in writing that the continuation of a book-entry system
through DTC (or a successor thereto) is no longer in the best interests of
Owners.

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

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

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

VALUATION OF THE PRIMARY ASSETS

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

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


                                      -34-
   112

PAYMENTS OF INTEREST
   
      The Securities of each Class by their terms entitled to receive interest
will bear interest (which is generally calculated, on the basis of a 360 day
year of twelve 30-day months) from the date and at the rate per annum specified,
or calculated in the method described, in the related Prospectus Supplement.
Interest on such Securities of a Series will be payable on the Distribution Date
specified in the related Prospectus Supplement. If so specified in the related
Prospectus Supplement, the Distribution Date for the payment of interest of a
Class may be different from, or occur more or less frequently than, the
Distribution Date for the payment of principal of such Class. The rate of
interest on Securities of a Series may be variable or may change with changes in
the annual percentage rates of the Home Equity Loans included in the related
Trust Fund and/or as prepayments occur with respect to such Home Equity 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 the principal thereof on such
Distribution Date.
    
      Interest payable on the Securities on a Distribution Date will include all
interest accrued during the period specified in the related Prospectus
Supplement. In the event interest accrues during the calendar month preceding a
Distribution Date, the effective yield to Holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the Securities were to
accrue through the day immediately preceding such Distribution Date.

PAYMENTS OF PRINCIPAL

      On each Distribution Date for a Series, principal payments will be made to
the Holders of the Securities of such Series on which principal is then payable,
to the extent set forth in the related Prospectus Supplement. Such payments will
be made in an aggregate amount determined as specified in the related Prospectus
Supplement and will be allocated among the respective Classes of a Series in the
manner, at the times and in the priority set forth in the related Prospectus
Supplement. The Holders of one or more Classes of Securities may have the right
to request that principal distributions allocable to such Holder's Class of
Securities be distributed to such Holder. If the requests of Holders exceed the
amount of principal to be distributed, the requests generally will be filled in
the order in which they were received. If the amount of principal to be
distributed exceeds the amount of requests, the Trustee will select random lots
of $1,000 each to receive such principal distribution. Thus, some Holders of the
applicable Class of Securities may receive no principal distributions or a
disproportionate amount of such principal distributions. If so specified in the
related Prospectus Supplement, the Distribution Date for the payment of
principal of a Class may be different from, or occur more or less frequently
than, the Distribution Date for the payment of interest for such Class.

FINAL SCHEDULED DISTRIBUTION DATE

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


                                      -35-
   113

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

OPTIONAL REDEMPTION, PURCHASE OR TERMINATION
   
      The Seller, the Master Servicer, or another entity designated in the
related Prospectus Supplement may, at its option, cause an early termination of
one or more Classes of Securities by purchasing all or part of the Primary
Assets from such Trust Fund on or after a date specified in the related
Prospectus Supplement, or on or after such time as the aggregate outstanding
principal amount of the Securities or Primary Assets, as specified in the
related Prospectus Supplement is less than the amount or percentage, not more
than 25%, specified in the related Prospectus Supplement) at a price equal to
the sum of the outstanding Pool Balance (subject to reduction of the purchase
price based in part on the appraised value of any REO Property included in the
Trust if such appraised value is less than the Principal Balance of the related
Home Equity Loan, as provided in the Agreement) and accrued and unpaid interest
thereon at the weighted average of the Home Equity Loan Rates through the end of
the related Due Period together with all amounts due and owing to the Enhancer,
if any. There will be sufficient proceeds to pay off the then current principal
balance of any Securities of such Series outstanding. In addition, if so
specified in the related Prospectus Supplement upon certain events of insolvency
or receivership of the Seller or another affiliated entity specified in the
related Prospectus Supplement, the related Primary Assets of the Trust Fund will
be liquidated and the Trust Fund will be terminated, subject to the conditions
set forth in the related Prospectus Supplement. In each such event, the
Securities of the related Series will experience a prepayment. If specified in
the related Prospectus Supplement, in the event that a REMIC election has been
made, the Trustee will receive a satisfactory opinion of counsel that the
optional redemption, purchase or termination will be conducted so as to
constitute a "qualified liquidation" under Section 860F of the Code. Following
the sale of the Primary Assets, neither the Trust, nor the holders of Securities
will have any continuing direct of indirect liability as sellers of the Primary
Assets.

      If so specified in the related Prospectus Supplement, the Master Servicer
may have the option to purchase from the Trust Fund any Home Equity Loan 90 days
or more delinquent at a purchase price equal to the outstanding Principal
Balance of such Home Equity Loan as of the date of purchase, plus all accrued
and unpaid interest thereon computed at the Home Equity Loan Rate through the
end of the related Due Period, together with all unreimbursed amounts owing to
the Enhancer with respect to such Home Equity Loan, if any.
    

WEIGHTED AVERAGE LIFE OF THE SECURITIES
   
      Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. Generally, the weighted average
life of a Class of the Securities will be influenced by the rate at which the
amount financed under the Home Equity Loans included in the Trust Fund for a
Series is paid, which may be in the form of scheduled amortization or
prepayments.
    

                                      -36-
   114
   
      Prepayments on loans and other receivables can be measured relative to a
prepayment standard or model. The Prospectus Supplement for a Series of
Securities will describe the prepayment standard or model, if any, used and may
contain tables setting forth the weighted average life of each Class of
Securities of such Series, and the percentage of the original principal amount
of each Class of Securities of such Series that would be outstanding on
specified Distribution Dates for such Series, in each case based on the
assumptions stated in such Prospectus Supplement, including assumptions that
prepayments on the Home Equity Loans included in the related Trust Fund are made
at rates corresponding to various percentages of the prepayment standard or
model specified in such Prospectus Supplement.

      There is, however, no assurance that prepayment of the Home Equity Loans
included in the related Trust Fund will conform to any level of any prepayment
standard or model specified in the related Prospectus Supplement. The rate of
principal prepayments on pools of loans may be influenced by a variety of
factors, including job related factors such as transfers, layoffs or promotions
and personal factors such as divorce, disability or prolonged illness. Economic
conditions, either generally or within a particular geographic area or industry,
also may affect the rate of principal prepayments. Demographic and social
factors may influence the rate of principal prepayments in that some borrowers
have greater financial flexibility to move or refinance than do other borrowers.
The deductibility of mortgage interest payments, and servicing decisions also
affect the rate of principal prepayments. As a result, there can be no assurance
as to the rate or timing of principal prepayments of the Home Equity Loans
either from time to time or over the lives of such Home Equity 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
Home Equity Loans for a Series, such loans are likely to prepay at rates higher
than if prevailing interest rates remain at or above the interest rates borne by
such loans. In this regard, it should be noted that the Home Equity Loans for a
Series may have different interest rates. In addition, the weighted average life
of the Securities may be affected by the varying maturities of the Home Equity
Loans. If any Home Equity Loans for a Series have actual terms-to-stated
maturity of less than those assumed in calculating the Final Scheduled
Distribution Date of the related Securities, one or more Classes of the Series
may be fully paid prior to their respective Final Scheduled Distribution Date,
even in the absence of prepayments and a reinvestment return higher than the
Assumed Reinvestment Rate.
    
                               THE TRUST FUNDS
GENERAL

      The Notes of each Series will be secured by the pledge of the assets of
the related Trust Fund, and the Certificates of each Series will represent
interests in the assets of the related Trust Fund. The Trust Fund of each Series
will include (i) the Primary Assets, (ii) amounts available from the
reinvestment of payments on such Primary Assets at the Assumed Reinvestment
Rate, if any, specified in the related Prospectus Supplement, (iii) any
Enhancement or the rights thereto, (iv) any Mortgaged Property that secured a
Home Equity Loan but which is acquired by foreclosure or deed in lieu of
foreclosure or repossession and (v) the amount, if any, initially deposited in
the Pre-Funding Account, Capitalized Interest Account, Collection Account,
Certificate Account or Distribution Account 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, will serve as collateral only for that Series of
Securities unless the related Prospectus Supplement specifies that such assets
will serve as collateral for another Series. Holders of a Series of Notes may
only proceed against such collateral securing such Series of Notes in the case
of a default with respect to such Series of Notes and may not proceed against
any assets of the Seller or the related Trust Fund not pledged to secure such
Notes.
    

                                      -37-
   115
   
      The Primary Assets for a Series will be transferred by the Originators to
the Seller and from the Seller to the Trust Fund. Home Equity Loans relating to
a Series will be master serviced by the Master Servicer pursuant to a Pooling
and Servicing Agreement, with respect to a Series consisting of only
Certificates or a Sale and Servicing Agreement (each, a "Sale and Servicing
Agreement") between the Seller, the Trust Fund, the Originators, the
Representative and the Master Servicer, with respect to a Series that includes
Notes.
    
      As used herein, "Agreement" means, with respect to a Series of
Certificates, the Pooling and Servicing Agreement or Trust Agreement, and with
respect to a Series that includes Notes, the Indenture and the Sale and
Servicing Agreement, as the context requires.

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

      With respect to each Trust Fund, prior to the initial offering of the
related Series of Securities, the Trust Fund will have no assets or liabilities.
No Trust Fund is expected to engage in any activities other than acquiring,
managing and holding the related Primary Assets and other assets contemplated
herein and in the related Prospectus Supplement and the proceeds thereof,
issuing Securities and making payments and distributions thereon and certain
related activities. No Trust Fund is expected to have any source of capital
other than its assets and any related Enhancement.
   
      An Agreement may provide that additional Home Equity Loans may be added to
the Trust Fund if such Home Equity Loans were originated or acquired by an
Originator in the ordinary course of its business, the inclusion of such Home
Equity Loans will maintain or increase the level of overcollateralization and
the inclusion of such Home Equity Loans will not result in the withdrawal or
downgrading of the ratings then assigned to the Securities of the related
Series. In addition, an Agreement may provide that Home Equity Loans may be
removed from a Trust Fund from time to time if the actual level of
overcollateralization exceeds the amount of overcollateralization required to be
maintained and such removal will not result in the withdrawal or downgrading of
the ratings then assigned to the Securities of the related Series.

THE HOME EQUITY LOANS

      The Primary Assets for a Series may consist, in whole or in part, of
closed-end home equity loans (the "Home Equity Loans") secured by first or
second mortgages primarily on Single Family Mortgaged Properties which may be
subordinated to other mortgages on the same Mortgaged Property. The Home Equity
Loans may have fixed interest rates or adjustable interest rates and may provide
for other payment characteristics as described below.

      The full principal amount of a Home Equity 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. As more fully described in the related Prospectus Supplement, interest
on each Home Equity Loan is calculated on the basis of the outstanding principal
balance of such loan multiplied by the Home Equity Loan Rate thereon and, in the
case of simple interest loans, 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 is the number of days in the annual
period for which interest accrues on such loan. Interest on Home Equity Loans
also may be calculated on the actuarial basis, in which case each monthly
payment consists of a decreasing amount of interest and an increasing amount of
principal, and the payment either earlier or later then the due date therefor
will not affect the relative applications of principal and interest. The Home
Equity Loans for a Series may include Home Equity 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 
    

                                      -38-
   116

Prospectus Supplement. The original terms to stated maturity of Home Equity
Loans will generally not exceed 360 months.
   
      The Mortgaged Properties will include Single Family Property (i.e., one-
to four-family residential housing, including Condominium Units and Cooperative
Dwellings) and may include mixed-use property. Mixed-use properties will consist
of structures of no more than three stories, which include one to four
residential dwelling units and space used for retail, professional or other
commercial uses. Such uses, which will not involve more than 50% of the space in
the structure, may include doctor, dentist or law offices, real estate agencies,
boutiques, newsstands, convenience stores or other similar types of uses
intended to cater to individual customers as specified in the related Prospectus
Supplement. The properties may be located in suburban or metropolitan districts.
Any such non-residential use will be in compliance with local zoning laws and
regulations. The Mortgaged Properties may consist of detached individual
dwellings, individual condominiums, townhouses, duplexes, row houses, individual
units in planned unit developments and other attached dwelling units. The
Mortgaged Properties also may include module or manufactured homes which are
treated as real estate under local law. Except for Condominium Units and
Cooperative Dwellings, 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 as long as the term of the related Home Equity 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. Mortgages on Cooperative Dwellings
consist of a lien on the shares issued by such Cooperative Dwelling and the
proprietary lease or occupancy agreement relating to such Cooperative Dwelling.

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

      ADDITIONAL INFORMATION. The related Prospectus Supplement for each Series
will provide information with respect to the Home Equity Loans that are Primary
Assets as of the Cut-off Date, including, among other things, and to the extent
relevant: (a) the aggregate unpaid principal balance of the Home Equity Loans
(b) the range and weighted average Home Equity Loan Rate on the Home Equity
Loans, and, in the case of adjustable rate Home Equity Loans, the range and
weighted average of the current Home Equity Loan Rates and the Lifetime Rate
Caps, if any; (c) the range and average outstanding principal balance of the
Home Equity Loans; (d) the weighted average original and remaining
term-to-stated maturity of the Home Equity Loans and the range of original and
remaining terms-to-stated maturity, if applicable; (e) the range and weighted
average of Combined Loan-to-Value Ratios for the Home Equity Loans; (f) the
percentage (by outstanding principal balance as of the Cut-off Date) of Home
Equity Loans that accrue interest at adjustable or fixed interest rates; (g) any
special hazard insurance policy or bankruptcy bond or other enhancement relating
to the Home Equity Loans; (h) the geographic distribution of the Mortgaged
Properties securing the Home Equity Loans; (i) the percentage of Home Equity
Loans (by principal balance as of the Cut-off Date) that are secured by Single
Family Mortgaged Properties, shares relating to Cooperative Dwellings,
Condominium Units, investment property and vacation or second homes; (j) the
lien priority of the Home Equity Loans; and (k) the delinquency status and year
of origination of the Home Equity Loans. The related Prospectus Supplement will
also specify any other limitations on the types or characteristics of Home
Equity Loans for a Series.
    

                                      -39-
   117
   
      If information of the nature described above respecting the Home Equity
Loans is not known to the Seller at the time the Securities are initially
offered, approximate or more general information of the nature described above
will be provided in the Prospectus Supplement and additional information will be
set forth in a Current Report on Form 8-K to be available to investors on the
date of issuance of the related Series and to be filed with the Commission
within 15 days after the initial issuance of such Securities.
    

COLLECTION, CERTIFICATE AND DISTRIBUTION ACCOUNTS

      A separate Collection Account or Certificate Account will be established
for each Series of Securities for receipt of all amounts received on or with
respect to the Primary Assets. Certain amounts on deposit in such Collection
Account and certain amounts available pursuant to any Enhancement, as provided
in the related Prospectus Supplement, may be deposited in one or more
Distribution Accounts. Funds in the Collection, Certificate and Distribution
Accounts generally will be invested 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 in the
Distribution Account or otherwise distributed and, in the case of funds in the
Distribution Account and the Certificate Account, than the day preceding the
next Distribution Date for the related Series of Securities. See "--Eligible
Investments" below.

PRE-FUNDING AND CAPITALIZED INTEREST ACCOUNTS

      If specified in the related Prospectus Supplement, a Trust Fund will
include one or more segregated trust accounts (each, a "Pre-Funding Account")
established and maintained with the Trustee for the related Series. If so
specified, on the closing date for such Series, a portion of the proceeds of the
sale of the Securities of such Series not to exceed fifty percent of the
aggregate principal amount of such Series (such amount, the "Pre-Funded Amount")
may be deposited in the Pre-Funding Account and may be used to purchase
additional Primary Assets during the period of time not to exceed six months
specified in the related Prospectus Supplement (the "Pre-Funding Period").
Pending the purchase of such additional Primary Assets, funds deposited in the
Pre-Funding Account will be invested in Eligible Investments. 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.

      Each additional Primary Asset must satisfy the eligibility criteria
specified in the related Prospectus Supplement and related Agreements. Such
eligibility criteria will be determined in consultation with each Rating Agency
(and/or any Enhancer) prior to the issuance of the related Series and are
designed to ensure that if such additional Primary Assets were included as part
of the initial Primary Assets, the credit quality of such assets would be
consistent with the initial rating of the Securities of such Series. The
eligibility criteria will apply to the pool of Primary Assets, including the
subsequent Primary Assets, and will include a minimum weighted average interest
rate, a maximum weighted average remaining term to maturity and a maximum
weighted average Combined Loan-to-Value Ratio. Depending on the composition of
the original Primary Assets and the type of Enhancement, additional eligibility
criteria such as a minimum interest rate, a maximum principal balance, a
limitation on geographic concentration and a limit on certain types of Primary
Assets such as Balloon Loans or loans secured by other than primary residences.
The Seller and the Representative will certify to the Trustee that all
conditions precedent to the transfer of the additional Primary Assets, including
the satisfaction of the eligibility criteria to the Trust Fund, have been
satisfied. It is a condition to the transfer of any additional Primary Assets to
the Trust Fund that each Rating Agency, after receiving prior notice of the
proposed transfer of the additional Primary Assets to the Trust Fund, shall not
have advised the Seller or the Trustee or any Enhancer that the conveyance of
such additional Primary Assets will result in a qualification, modification or
withdrawal of its then current rating of any Class of Notes or Certificates of
such Series. Following the transfer of additional Primary Assets to the Trust
Fund, the aggregate characteristics of the Primary Assets then held in the Trust
Fund may vary from those of the initial Primary Assets of such Trust Fund. As a
result, the additional Primary Assets may adversely affect the performance of
the related Securities.


                                      -40-
   118

      If a Pre-Funding Account is established, one or more segregated trust
accounts (each, a "Capitalized Interest Account") may be established and
maintained with the Trustee for the related Series. On the closing date for such
Series, a portion of the proceeds of the sale of the Securities of such Series
will be deposited in the Capitalized Interest Account and used to fund the
excess, if any, of the sum of (i) the amount of interest accrued on the
Securities of such Series and (ii) if specified in the related Prospectus
Supplement, certain fees or expenses during the Pre-Funding Period such as
Trustee fees and credit enhancement fees, over the amount of interest available
therefor from the Primary Assets in the Trust Fund. If so specified in the
related Prospectus Supplement, amounts on deposit in the Capitalized Interest
Account may be released to the Seller prior to the end of the Pre-Funding Period
subject to the satisfaction of certain tests specified in the related Prospectus
Supplement. 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.

ELIGIBLE INVESTMENTS

      Each Agreement generally will define Eligible Investments to include the
following:

            (i) direct obligations of, or obligations fully guaranteed as to
      timely payment of principal and interest by, the United States or any
      agency or instrumentality thereof, provided that such obligations are
      backed by the full faith and credit of the United States;

            (ii) repurchase agreements on obligations specified in clause (i)
      maturing not more than three months from the date of acquisition thereof,
      provided that the short-term unsecured debt obligations of the party
      agreeing to repurchase such obligations are at the time rated by each
      Rating Agency in its highest short-term rating category;

            (iii) certificates of deposit, time deposits and bankers"
      acceptances of any U.S. depository institution or trust company
      incorporated under the laws of the United States or any state thereof and
      subject to supervision and examination by federal and/or state banking
      authorities, provided that the unsecured short-term debt obligations of
      such depository institution or trust company at the date of acquisition
      thereof have been rated by each Rating Agency in its highest unsecured
      short-term debt rating category;

            (iv) commercial paper (having original maturities of not more than
      90 days) of any corporation incorporated under the laws of the United
      States or any state thereof which on the date of acquisition has been
      rated by each Rating Agency in their highest short-term rating categories;

            (v) short-term investment funds ("STIFS") sponsored by any trust
      company or national banking association incorporated under the laws of the
      United States or any state thereof which on the date of acquisition has
      been rated by each Rating Agency in their respective highest rating
      category of long-term unsecured debt; and

            (vi) interests in any money market fund which at the date of
      acquisition of the interests in such fund and throughout the time as the
      interest is held in such fund has a rating of "Aaa" by Moody's Investors
      Service, Inc., and either "AAAm" or "AAAm-G" by Standard & Poor's Ratings
      Group, a division of The McGraw-Hill Companies, Inc.;

provided that no instrument described above may evidence either the right to
receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument and the interest and principal payments with respect
to such instrument provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; and provided, 


                                      -41-
   119

further, that no instrument described above may be purchased at a price greater
than par if such instrument may be prepaid or called at a price less than its
purchase price prior to its stated maturity.

      To the extent any such investment would require registration of the Trust
Fund as an investment company, such investment will not constitute an Eligible
Investment.

REVOLVING PERIOD AND AMORTIZATION PERIOD; RETAINED INTEREST

      If the related Prospectus Supplement so provides, there may be a period
commencing on the date of issuance of a Class or Classes of Notes and/or
Certificates of a Series and ending on the date set forth in the related
Prospectus Supplement (each, a "Revolving Period") during which limited or no
principal payments will be made to one or more Classes of Notes or Certificates
of the related Series as are identified in such Prospectus Supplement. Some or
all collections of principal otherwise allocated to such Classes of Notes or
Certificates may be (i) utilized during the Revolving Period to acquire
additional Primary Assets which satisfy the criteria specified above and the
criteria set forth in the related Prospectus Supplement, (ii) held in an account
and invested in Eligible Investments for later distribution to Securityholders,
(iii) applied to those Notes or Certificates for such Series, if any, specified
in the related Prospectus Supplement as then are in amortization, or (iv)
otherwise applied as specified in the related Prospectus Supplement.

      An "Amortization Period" is the period during which an amount of principal
is payable to Holders of a Series which, during the Revolving Period, were not
otherwise entitled to such payments. If so specified in the related Prospectus
Supplement, during an Amortization Period all or a portion of principal
collections on the Primary Assets may be applied as specified above for a
Revolving Period and, to the extent not so applied, will be distributed to the
Classes of Notes or Certificates for such Series specified in the related
Prospectus Supplement as then being entitled to payments of principal. In
addition, if so specified in the related Prospectus Supplement, amounts
deposited in certain accounts for the benefit of one or more Classes of Notes or
Certificates for such Series may be released from time to time or on a specified
date and applied as a payment of principal on such Classes of Notes or
Certificates. The related Prospectus Supplement will set forth the circumstances
which will result in the commencement of an Amortization Period.

      Each Series which has a Revolving Period may also issue to the
Representative or one of its affiliates a certificate evidencing an undivided
beneficial interest (a "Retained Interest") in such Series not represented by
the other Securities issued by the Representative. As further described in the
related Prospectus Supplement, the value of such Retained Interest will
fluctuate as the amount of Notes and Certificates of the related Series of
Securities outstanding is reduced.

                                 ENHANCEMENT

      The amounts and types of credit enhancement ("Enhancement") arrangements
and the provider thereof, if applicable, with respect to a Series or any Class
of Securities will be set forth in the related Prospectus Supplement. If
specified in the applicable Prospectus Supplement, Enhancement for any Series of
Securities may cover one or more Classes of Notes or Certificates, and
accordingly may be exhausted for the benefit of a particular Class of Notes or
Certificates and thereafter be unavailable to such other Classes of Notes or
Certificates. Further information regarding any provider of credit enhancement,
including financial information when material, will be included in the related
Prospectus Supplement.

      If and to the extent provided in the related Prospectus Supplement,
Enhancement may include one or more of the following or any combination thereof:


                                      -42-
   120

      Financial Guaranty Insurance Policy which will be issued by a monoline
insurance company and which, subject to the terms of such policy, will guarantee
timely payment of interest on, and ultimate (as opposed to timely) payment of
principal of, the applicable Class or Classes of Securities;

      Overcollateralization which will equal the excess of the aggregate
principal balance of the Primary Assets over the aggregate principal balance of
the Securities. Overcollateralization may take the form of the initial or
subsequent deposit of Primary Assets to create such excess or may build over
time from the application of certain excess cash amounts generated by the
Primary Assets to accelerate the amortization of the applicable Class or Classes
of Securities;

      Letter of Credit which will be issued by a bank or other financial
institution in a maximum amount which may be permanently reduced as draws are
made or may be replenished as previous draws are repaid from certain excess cash
amounts generated by the Primary Assets. Draws may be made to cover shortfalls
generally in collections, with respect to particular types of shortfalls such as
those due to particular types of losses or with respect to specific situations
such as shortfalls in amounts necessary to pay current interest;

      Cash Reserve Fund which may be partially or fully funded on the date of
issuance or may be funded over time from certain excess cash amounts generated
by the Primary Assets. Withdrawals may be made in circumstances similar to those
for which draws may be made on a letter of credit;

      Insurance Policies which may insure a portion of the Home Equity Loans
against credit losses, bankruptcy losses, fraud losses or special hazard losses
not covered by typical homeowners insurance policies;

      Subordinate Securities which will be subordinated in the right to receive
distributions to one or more other Classes of Securities of the same Series,
some or all of which may themselves be subordinated to other Classes of such
Series. Subordination may be with respect to distributions of interest,
principal or both. In addition, all or portions of certain types of losses on
the Primary Assets may be allocated to one or more Classes of the Subordinate
Securities prior to the allocation thereof to other Classes of Subordinate
Certificates and/or the Senior Securities of the applicable Series; or

      Derivative Products which may include a swap to convert floating or fixed
rate payments, as applicable, on the Primary Assets into fixed or floating rate
payments, as applicable, on the Securities or a cap or floor agreement intended
to provide protection against changes in floating rates of interest payable on
the Primary Assets and/or the Securities.

      The presence of Enhancement is intended to increase the likelihood of
receipt by the Certificateholders and the Noteholders of the full amount of
principal and interest due thereon and to decrease the likelihood that the
Certificateholders and the Noteholders will experience losses, or may be
structured to provide protection against changes in interest rates or against
other risks, to the extent and under the conditions specified in the related
Prospectus Supplement. Forms of Enhancement may provide for one or more Classes
of Securities to be paid in foreign currencies. The Enhancement for a Class of
Securities generally will not provide protection against all risks of loss and
may not guarantee repayment of the entire principal and interest thereon. If
losses occur which exceed the amount covered by any Enhancement or which are not
covered by any Enhancement, Securityholders will bear their allocable share of
deficiencies. In addition, if a form of Enhancement covers more than one Class
of Securities of a Series, Securityholders of any such Class will be subject to
the risk that such Enhancement will be exhausted by the claims of
Securityholders of other Classes.


                                      -43-
   121
   

                        SERVICING OF HOME EQUITY LOANS
    

GENERAL
   

      The Home Equity Loans comprising the Primary Assets in the Trust Fund will
be master serviced by the Master Servicer pursuant to the related Sale and
Servicing Agreement or Pooling and Servicing Agreement, as the case may be, with
respect to a Series of Securities. It is expected that the Master Servicer will
enter into sub-servicing agreements with the Originators pursuant to which each
Originator will act as sub-servicer with respect to the Home Equity Loans sold
by such Originator to the Seller. No such sub-servicing agreement will relieve
the Master Servicer of any liability it might otherwise have, had the
sub-servicing arrangement not been entered into. As used in this section, the
term "Servicer" refers to both the Master Servicer and each Originator in its
role as a Sub-Servicer.
    

COLLECTION PROCEDURES; ESCROW ACCOUNTS
   

      The Servicer will make reasonable efforts to collect all payments required
to be made under the Home Equity 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 Home Equity Loan and (ii) arrange with an obligor a schedule for the
liquidation of delinquencies by extending the Due Dates for Scheduled Payments
on such Home Equity Loan.
    

      The Servicer will not establish or maintain escrow or impound accounts
("Escrow Accounts") with respect to Home Equity Loans for any purpose.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT OR THE CERTIFICATE
ACCOUNT
   

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

      The funds held in the Collection Account or the Certificate Account may be
invested, pending remittance to the Trustee, in Eligible Investments. The
Servicer will be entitled to receive as additional compensation any interest or
other income earned on funds in the Collection Account or Certificate Account.
   

      The Servicer, the Seller or the Trustee will deposit into the Collection
Account for each Series, within the period specified in the related Prospectus
Supplement, the following payments and collections received or made by it (other
than, in respect of principal of and interest on the related Primary Assets due
or, in the case of simple interest Home Equity Loans, received, on or before
such Cut-off Date):
    

            (i) all payments on account of principal, including prepayments, on
      such Primary Assets;

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


                                      -44-
   122

            (iii) all amounts received by the Servicer in connection with the
      liquidation of Primary Assets or property acquired in respect thereof,
      whether through foreclosure sale, repossession or otherwise, including
      payments in connection with such Primary Assets received from the obligor,
      other than amounts required to be paid or refunded to the obligor pursuant
      to the terms of the applicable loan documents or otherwise pursuant to law
      ("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 or the Certificate Account in accordance with the
      related Agreement, the Servicing Fee, if any, in respect of the related
      Primary Asset and, to the extent specified in the related Prospectus
      Supplement, net of reimbursements for related Delinquency Advances and
      Servicer Advances;

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

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

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

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

      The Master Servicer is permitted, from time to time, to make withdrawals
from the Collection Account or the Certificate Account for each Series for the
following purposes:

            (i) to reimburse itself for Delinquency Advances and Servicing
      Advances for such Series made by it pursuant to the related Agreement; the
      Servicer's right to reimburse itself for Delinquency Advances and
      Servicing Advances is limited to amounts received on or in respect of
      particular Home Equity Loans (including, for this purpose, Liquidation
      Proceeds and amounts representing proceeds of insurance policies covering
      the related Property) which represent late recoveries of Scheduled
      Payments respecting which any such advance was made;
    

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

            (iii) 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 Home Equity Loan prior to
      the deposit of such Scheduled Payment, late payment or recovery into the
      Collection Account, to pay to itself the Servicing Fee, as adjusted
      pursuant to the related Agreement, from any such Scheduled Payment, late
      payment or such other recovery, to the extent permitted by the related
      Agreement;

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

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


                                      -45-
   123

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

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

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

ADVANCES AND LIMITATIONS THEREON
   

      The related Prospectus Supplement will describe the circumstances, if any,
under which the Servicer will make advances with respect to delinquent payments
of principal and/or interest on Home Equity Loans ("Delinquency Advances"). If
specified in the related Prospectus Supplement, the Servicer will be obligated
to make Delinquency Advances, and such obligation may be limited in amount, or
may not be activated until a certain portion of a specified Reserve Fund is
depleted. Such 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, to the extent specified in the related
Prospectus Supplement, any funds advanced are recoverable by the Servicer out of
amounts received on particular Home Equity Loans which represent late recoveries
of principal or interest, proceeds of insurance policies or Liquidation Proceeds
respecting which any such Delinquency Advance was made or, to the extent
provided in the Prospectus Supplement, from payments or proceeds from other Home
Equity Loans. If and to the extent specified in the related Prospectus
Supplement, the Servicer will advance its own funds to pay for any related
expenses of foreclosure and disposition of any liquidated Mortgage Home Equity
Loan or related Property (the "Servicing Advances"). The Servicer will be
entitled to be reimbursed for any such Servicing Advances to the extent provided
in the Prospectus Supplement. If a Servicing Advance is made and subsequently
determined to be nonrecoverable from late collections, proceeds of insurance
policies, or Liquidation Proceeds from the related Home Equity Loan, the
Servicer may be entitled to reimbursement from other funds in the Collection
Account, Certificate Account or Distribution Account, 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

      Except as otherwise specified in the related Prospectus Supplement, all
Mortgages will contain provisions requiring the obligor on each Home Equity Loan
to maintain a hazard insurance policy naming the Servicer as loss payee
thereunder and providing for extended coverage of the standard form of fire
insurance with extended coverage for certain other hazards as is customary in
the state in which the related Mortgaged Property is located. Except as
specified in the related Prospectus Supplement, the Servicer will not be
required to maintain or to cause the obligor on each Home Equity Loan to
maintain a hazard insurance policy. 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 Home Equity Loans.

      In general, the standard form of fire and extended coverage insurance
policy covers physical damage to or destruction of the improvements on the
Mortgaged Property by fire, lightning, explosion, smoke, windstorm and hail, and
riot, strike and civil commotion, subject to the conditions and exclusions
specified in each policy. Although the policies relating to the Home Equity
Loans will be underwritten by different insurers under different state laws in
accordance with different applicable state forms and therefore will not contain
identical terms and conditions, the basic terms thereof are dictated by
respective state laws, and most such policies typically do not cover any
physical damage resulting from any of the following: war, revolution,
governmental actions, floods and other water-related causes, earth movement
(including earthquakes, landslides and mudflows), nuclear reactions, 


                                      -46-
   124

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.

      The hazard insurance policies initially covering the Mortgaged Properties
typically contain a co-insurance clause that in effect requires the insured at
all times to carry insurance of a specified percentage (generally 80% to 90% of
the full replacement value of the improvements on the property in order to
recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, such clause generally provides that the
insurer's liability in the event of partial loss does not exceed the greater of
(i) the replacement cost of the improvements less physical depreciation or (ii)
such proportion of the loss as the amount of insurance carried bears to the
specified percentage of the full replacement cost of such improvements.
   

      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 plus
the balance of any senior mortgage. The Servicer will also maintain on REO
Property that secured a defaulted Home Equity Loan and that has been acquired
upon foreclosure, deed in lieu of foreclosure, or repossession, a standard
hazard insurance policy in an amount that is equal to the maximum insurable
value of such REO Property. No earthquake or other additional insurance will be
required of any obligor or will be maintained on REO Property acquired in
respect of a default Home Equity Loan, other than pursuant to such applicable
laws and regulations as shall at any time be in force and shall require such
additional insurance.
    

      The ability of the Servicer to assure that hazard insurance proceeds are
appropriately applied may depend on its being named as an additional insured
under any hazard insurance policy and under any flood insurance policy, or upon
the extent to which information in this regard is furnished to the Servicer by a
borrower. Except as described below, all amounts collected by the Servicer under
any hazard policy (except for amounts applied or expected to be applied to the
restoration or repair of the Mortgaged Property or released to the borrower in
accordance with the Servicer's normal servicing procedures), will be deposited
in the Collection Account.
   

REALIZATION UPON DEFAULTED HOME EQUITY LOANS

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

ENFORCEMENT OF DUE-ON-SALE CLAUSES

      When a Borrower on a Home Equity Loan notifies the Servicer that the
Mortgaged Property is being conveyed by the obligor, the Servicer will be
obligated to exercise its rights to accelerate the maturity of the related Home
Equity Loan under the applicable "due-on-sale" clause, if any, unless such
exercise is not permitted under applicable law or if the enforcement of such
clause would result in loss of coverage under any primary mortgage 


                                      -47-
   125
   

insurance policy. In such event, the Servicer is authorized to accept from or
enter into an assumption agreement with the person to whom such property has
been or is about to be conveyed, pursuant to which such person becomes liable
under the Home Equity Loan. To the extent permitted by applicable law, such
assumption will not release the original borrower from its obligation under the
Home Equity Loan. Any fee collected in connection with an assumption will be
retained by the Servicer as additional servicing compensation. The terms of a
Home Equity Loan may not be changed in connection with an assumption except to
the extent specified in the related Prospectus Supplement.
    

SERVICING COMPENSATION AND PAYMENT OF EXPENSES
   

      The Master Servicer will be entitled to a periodic fee as servicing
compensation (the "Servicing Fee") in an amount to be determined as specified in
the related Prospectus Supplement. The Servicing Fee may be fixed or variable,
as specified in the related Prospectus Supplement. In addition, the Master
Servicer will be entitled to servicing compensation in the form of assumption
fees, late payment charges and similar items, or excess proceeds following
disposition of Property in connection with defaulted Home Equity Loans. The
Master Servicer will pay any fees due the Sub-Servicers from the Servicing Fee.

      Except to the extent otherwise specified in the related Prospectus
Supplement, the Servicer will pay certain expenses incurred in connection with
the servicing of the Home Equity Loans, including, without limitation, the
payment of the fees and expenses of the Trustee and independent accountants, and
the cost of credit support, if any, and payment of expenses incurred in
preparation of reports to Holders.

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

      The Servicer will be entitled to reimbursement for Servicing Advances. The
related Holders will suffer no loss by reason of such Servicing Advances to the
extent expenses are covered under related insurance policies or from excess
Liquidation Proceeds. If claims are either not made or paid under the applicable
insurance policies or if coverage thereunder has been exhausted, the related
Holders will suffer a loss to the extent that Liquidation Proceeds, after
reimbursement of the Servicing Advances, are less than the outstanding principal
balance of and unpaid interest on the related Home Equity Loan which would be
distributable to Holders. The Servicer is generally also entitled to
reimbursement from the Collection Account for Servicing Advances. In addition,
the Servicer will be entitled to reimbursement for Delinquency Advances as
described above under "--Advances and Limitations Thereon."

      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 Delinquency Advances and Servicing Advances, expenses or
otherwise, are not subordinate to the rights of Holders of such Series.

EVIDENCE AS TO COMPLIANCE
   

      The applicable Agreement for each Series will provide that each year, a
firm of independent public accountants will furnish a statement to the Trustee
to the effect that such firm has examined certain documents and records relating
to the servicing of the Home Equity Loans by the Master Servicer and that such
examination, which has been conducted substantially in compliance with either
(i) the audit guide for audits of non-supervised 
    


                                      -48-
   126

mortgagees approved by the Department of Housing and Urban Development or (ii)
the requirements of the Uniform Single Attestation Program for Mortgage Bankers,
has disclosed no items of non-compliance with the provisions of the applicable
Agreement that, in the opinion of the firm, are material, except for such items
of non-compliance as shall be referred in the report.

      The applicable Agreement for each Series will also provide for delivery to
the Trustee for such Series of an annual statement signed by an officer of the
Master Servicer to the effect that the Master Servicer has fulfilled its
material obligations under such Agreement throughout the preceding calendar
year.
   

CERTAIN MATTERS REGARDING THE MASTER SERVICER

      If an Event of Default occurs under either a Sale and Servicing Agreement
or a Pooling and Servicing Agreement, the Master Servicer may be replaced by the
Trustee or a successor Master Servicer. Such Events of Default and the rights of
the Trustee upon such a default under the Agreement for the related Series will
be substantially similar to those described under "THE AGREEMENTS--Events of
Default; Rights Upon Event of Default--Pooling and Servicing Agreement; Sale and
Servicing Agreement."
    

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

      The Master Servicer will not be under any liability to the Trust Fund or
the Securityholders for taking any action or for refraining from taking any
action in good faith pursuant to the Agreement, or for errors in judgment;
provided, however, that the Master Servicer will not be protected against any
liability that otherwise would be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of duties or by reason of its
reckless disregard of its obligations and duties thereunder. Except to the
extent otherwise provided therein, each Agreement further will provide that the
Master Servicer and any director, officer, employee or agent of the Master
Servicer will be entitled to indemnification by the Trust Fund and will be held
harmless to the extent provided in the Agreement against any loss, liability or
expense incurred in connection with any legal action relating to the Agreement
or the Securities, other than any loss, liability or expense related to any
specific Home Equity Loan or Loans (except any such loss, liability or expense
otherwise reimbursable pursuant to the Agreement) and any loss, liability or
expense incurred by the Master Servicer by reason of its willful misfeasance,
bad faith or gross negligence in the performance of its duties thereunder or by
reason of the Master Servicer's reckless disregard of its obligations and duties
thereunder.

      Each Agreement will provide that the Master Servicer will not be under any
obligation to appear in, prosecute or defend any legal action that is not
incidental to its duties under the Agreement and that in its opinion 


                                      -49-
   127

may involve it in any expense or liability. The Master Servicer, however, in its
discretion, may 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 interest of the Securityholders and the Enhancer, if any,
thereunder. In such event, the legal expenses and costs of such action and any
liability resulting therefrom will be expenses, costs and liabilities of the
Trust Fund and the Master Servicer will be entitled to be reimbursed therefor to
the extent provided in the Agreement. The Master Servicer's right to such
indemnity or reimbursement will survive any resignation or termination of the
Master Servicer with respect to any losses, expenses, costs or liabilities
arising prior to such resignation or termination (or arising from events that
occurred prior to such resignation or termination). Any claims by or on behalf
of the Securityholders or the Trust Fund will be made only against the Master
Servicer, who will be liable with respect to its own acts and omissions as well
as the acts and omissions of its directors, officer, employees and agents.

                                 THE AGREEMENTS
   

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

GENERAL

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

ASSIGNMENT OF HOME EQUITY LOANS

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

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

      Each Home Equity Loan will be identified in a schedule appearing as an
exhibit to the related Agreement (the "Home Equity Loan Schedule"). Such Home
Equity Loan Schedule will specify with respect to each Home Equity Loan: the
original principal amount and unpaid principal balance as of the Cut-off Date;
the current interest 
    


                                      -50-
   128
   

rate; the current Scheduled Payment of principal and interest; the maturity
date, if any, of the related Mortgage Note; and if the Home Equity Loan is an
adjustable rate Home Equity Loan, the Lifetime Rate Cap, if any, and the index.
The Seller does not intend to file the Home Equity Loan Schedules or the related
Agreements.
    

REPURCHASE AND SUBSTITUTION OF NON-CONFORMING PRIMARY ASSETS
   

      If any document relating to the Primary Assets which is required to be
delivered 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 Representative does not cure such
defect within 90 days, or within such other period specified in the related
Prospectus Supplement, the Representative will, not later than 90 days or within
such other period specified in the related Prospectus Supplement, after the
Trustee's notice to the Seller and the Representative of the defect, repurchase
or cause the applicable Originator to repurchase the related Primary Asset or
any property acquired in respect thereof from the Trustee at a price equal to,
(a) the outstanding principal balance of such Primary Asset and (b) accrued and
unpaid interest to the date of the repurchase/substitution of such Primary Asset
at the rate set forth in the related Agreement.
    

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

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

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

REPORTS TO HOLDERS

      The 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:


                                      -51-
   129

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

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

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

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

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

            (vi) the number and aggregate principal balance of Home Equity Loans
      that were delinquent (a) one monthly payment, (b) two monthly payments and
      (c) three or more monthly payments, as of the end of the prior collection
      period;

            (vii) the number and aggregate principal balance of Home Equity
      Loans in foreclosure, as of the end of the prior collection period;

            (viii) the aggregate principal balance of Home Equity Loans which
      became REO during the prior collection period;
    

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

            (x) the amount of losses realized during the prior collection
      period;
   

            (xi) the aggregate principal balance of Home Equity Loans
      repurchased during the prior collection period;

    
            (xii) the amount of the Servicing Fee for the prior collection
      period;

            (xiii) during the Pre-Funding Period, the remaining Pre-Funded
      Amount and the portion of the Pre-Funding Amount used to acquire
      additional Primary Assets since the preceding Distribution Date;

            (xiv) during the Pre-Funding Period, the amount remaining in the
      Capitalized Interest Account; and

            (xv) 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 Trustee, will furnish to each Holder of record at any time
during such calendar year (a) the aggregate of amounts reported pursuant to (i),
(ii), and (iv)(d) above for such calendar year and (b) such information
specified in the related Agreement to enable Holders to prepare their tax
returns including, without limitation, the amount of original issue discount
accrued on 
    


                                      -52-
   130
   

the Securities, if applicable. Information in the Distribution Date and annual
statements provided to the Holders will not have been examined and reported upon
by an independent public accountant. However, the Master Servicer will provide
to the Trustee a report by independent public accountants with respect to the
Master Servicer's servicing of the Home Equity Loans. See "SERVICING OF HOME
EQUITY LOANS--Evidence as to Compliance."
    

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT
   

      POOLING AND SERVICING AGREEMENT; SALE AND SERVICING AGREEMENT. Events of
Default under the Pooling and Servicing Agreement or Sale and Servicing
Agreement for each Series of Securities relating to Home Equity Loans include
(i) any failure by the Master Servicer to deposit amounts in the Collection
Account and/or Certificate Account and/or Distribution Account required to be
made thereunder, which failure continues unremedied for three business days
after the giving of written notice of such failure to the Master Servicer by the
Trustee for such Series, or to the Master Servicer and the Trustee by the
Enhancer or by the Holders of such Series evidencing not less than 51% of the
aggregate voting rights of the Securities for such Series, (ii) any failure by
the Master Servicer, duly to observe or perform in any material respect any
other of its covenants or agreements in the applicable Agreement which continues
unremedied for 30 days after the giving of written notice of such failure to the
Master Servicer by the Trustee, or to the Master Servicer and the Trustee by the
Enhancer or by the Holders of such Series evidencing not less than 51% of the
aggregate voting rights of the Securities for such Series, and (iii) certain
events of insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceedings and certain actions by the Master 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 Home Equity
Loans, the Enhancer, if any, the Trustee for such Series or Holders of
Securities of such Series evidencing not less than 51% of the aggregate voting
rights of the Securities for such Series with, if specified in the related
Prospectus Supplement, the consent of the Enhancer, may terminate all of the
rights and obligations of the Master Servicer as servicer under the applicable
Agreement (other than its right to recovery of other expenses and amounts
advanced pursuant to the terms of such Agreement which rights the Master
Servicer will retain under all circumstances), whereupon the Trustee will
succeed to all the responsibilities, duties and liabilities of the Master
Servicer under such Agreement and will be entitled to reasonable servicing
compensation not to exceed the applicable servicing fee, together with other
servicing compensation in the form of assumption fees, late payment charges or
otherwise as provided in such Agreement.
    

      In the event that the Trustee is unwilling or unable so to act, it may
select, or petition a court of competent jurisdiction to appoint, a finance
institution, bank or loan servicing institution with a net worth of at least
$15,000,000 to act as successor Master Servicer under the provisions of the
applicable Agreement. The successor Master 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 the other
servicing compensation in the form of assumption fees, late payment charges or
otherwise, as provided in such Agreement.
   

      During the continuance of any Event of Default of a Master Servicer under
an Agreement for a Series of Securities, the Trustee for such Series will have
the right to take action to enforce its rights and remedies and to protect and
enforce the rights and remedies of the Holders of such Series, and, unless the
related Prospectus Supplement specifies that they cannot, Holders of Securities
evidencing not less than 51% of the aggregate voting 
    


                                      -53-
   131

rights of the Securities for such 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 that 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 such Holders have offered the Trustee reasonable
security or indemnity against the cost, expenses and liabilities which may be
incurred by the Trustee therein or thereby. The Trustee may decline to follow
any such direction if the Trustee determines that the action or proceeding so
directed may not lawfully be taken or would involve it in personal liability or
be unjustly prejudicial to the nonassenting Holders.
   

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

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

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

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


                                      -54-
   132
   

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

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

THE TRUSTEE

      The identity of the commercial bank, savings and loan association or trust
company named as the Trustee for each Series of Securities will be set forth in
the related Prospectus Supplement. The entity serving as Trustee may have normal
banking relationships with the Seller and its affiliates. In addition, for the
purpose of meeting the legal requirements of certain local jurisdictions, the
Trustee will have the power to appoint co-trustees or separate trustees of all
or any part of the Trust Fund relating to a Series of Securities. In the event
of such appointment, all rights, powers, duties and obligations conferred or
imposed upon the Trustee by the Agreement relating to such Series will be
conferred or imposed upon the Trustee and each such 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 such 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 the responsibilities of the Trustee, which
agents will have any or all of the rights, powers, duties and obligations of the
Trustee conferred on them by such appointment; provided that the Trustee will
continue to be responsible for its duties and obligations under the Agreement.
In the event a Series includes both Notes and Certificates, a separate Trustee
identified in the related Prospectus Supplement will serve as Trustee for the
Certificateholders and for the Notes.

DUTIES OF THE TRUSTEE
   

      The Trustee will not make any representations as to the validity or
sufficiency of the 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 Trustee is 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 is 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 Master Servicer under the Agreement.
    

      The Trustee may be held liable for its own negligent action or failure to
act, or for its own misconduct; provided, however, that the Trustee will not be
personally liable with respect to any action taken, suffered or omitted to be
taken by it in good faith in accordance with the direction of the Holders in an
Event of Default. The Trustee is not required to expend or risk its own funds or
otherwise incur any financial liability in the performance of any of its duties
under the 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.


                                      -55-
   133

RESIGNATION OF TRUSTEE

      The Trustee may, upon written notice to the Representative, and if
specified in the related Prospectus Supplement, the Enhancer, if any, resign at
any time, in which event the Representative will be obligated to use its best
efforts to appoint a successor Trustee. If no successor Trustee has been
appointed and has accepted the appointment within the period specified in the
Agreement after the giving of such notice of resignation, the resigning Trustee
may petition any court of competent jurisdiction for appointment of a successor
Trustee. The Trustee may also be removed at any time (i) if the Trustee ceases
to be eligible to continue as such under the Agreement, (ii) if the Trustee
becomes insolvent or (iii) by the Holders of Securities evidencing over 50% of
the aggregate voting rights of the Securities in the Trust Fund upon written
notice to the Trustee and to the Representative. 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.

AMENDMENT OF AGREEMENT
   

      The Agreement for each Series of Securities may be amended by the Seller,
the Master Servicer, the Representative, the Originators and the Trustee with
respect to such Series, without notice to or consent of the Holders (i) to cure
any ambiguity, (ii) to correct any defective provisions or to correct or
supplement any provision therein, (iii) to add to the duties of the Seller, the
Trust Fund, the Representative, the Master Servicer, the Originators or the
Trustee, (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
Seller, the Representative, the Master Servicer, the Originators or Trustee is
obligated to maintain or improve such rating), or (vi) to comply with any
requirements imposed by the Code; provided that any such amendment except
pursuant to clause (vi) above will not materially and adversely affect the
interests of any Holders of such Series or, if specified in the related
Prospectus Supplement, the Enhancer, as evidenced by an opinion of counsel. Any
such amendment except pursuant to clause (vi) of the preceding sentence shall be
deemed not to adversely affect in any material respect the interests of any
Holder if the Trustee receives written confirmation from each Rating Agency
rating such Securities that such amendment will not cause such Rating Agency to
withdraw or reduce the then current rating thereof. The Agreement for each
Series may also be amended by the Trustee, the Master Servicer, the
Representative, the Originators and the Seller with respect to such Series with
the consent of the Enhancer, if specified in the related Prospectus Supplement
or the Holders possessing not less than 51% of the aggregate outstanding
principal amount of the Securities of such Series or, if only certain Classes of
such Series are affected by such amendment, 51% of the aggregate outstanding
principal amount of the Securities of each Class of such Series affected
thereby, for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of such Agreement or modifying in any
manner the rights of Holders of such Series; provided, however, that no such
amendment may (a) reduce the amount or delay the timing of payments on any
Security without the consent of the Holder of such Security; or (b) reduce the
aforesaid percentage of the aggregate outstanding principal amount of Securities
of each Class, the Holders of which are required to consent to any such
amendment or (c) if specified in the related Prospectus Supplement, adversely
affect the interests of the Enhancer, without, in the case of clauses (a) or
(b), the consent of the Holders of 100% of the aggregate outstanding principal
amount of each Class of Securities affected thereby.
    

VOTING RIGHTS
   

      The related Prospectus Supplement will set forth the method of determining
allocation of voting rights with respect to a Series. No Holder of Securities of
a Series, solely by virtue of such Holder's status as a Holder, will have any
right under the applicable Agreement for such Series to institute any proceeding
with respect to such Agreement, unless such Holder previously has given to the
Trustee for such Series written notice of default and unless the Holders of
Securities evidencing not less than 51% of the aggregate voting rights of the
Securities for 
    


                                      -56-
   134

such Series have made written request upon the Trustee to institute such
proceeding in its own name as Trustee thereunder and have offered to the Trustee
reasonable indemnity, and the Trustee for 60 days has neglected or refused to
institute any such proceeding.

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 which
such Holders propose to transmit, the Trustee will afford such Holders 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 Prospectus Supplement for a Series of Securities, such
Series or one or more Classes of such Series may be issued in book-entry form.
In such event, beneficial owners of such Securities will not be considered
"Holders" under the Agreements and may exercise the rights of Holders only
indirectly through the participants in the applicable book-entry system.

REMIC ADMINISTRATOR

      For any Series with respect to which a REMIC election is made, preparation
of certain reports and certain other administrative duties with respect to the
Trust Fund may be performed by a REMIC administrator, who may be the Seller or
an affiliate of the Seller.

TERMINATION
   

      POOLING AND SERVICING AGREEMENT; TRUST AGREEMENT. The obligations created
by the Pooling and Servicing Agreement or Trust Agreement for a Series will
terminate upon the distribution to Holders of all amounts distributable to them
pursuant to such Agreement after the earlier of (i) the later of (a) the final
payment or other liquidation of the last Primary Asset remaining in the Trust
Fund for such Series and (b) the disposition of all property acquired upon
foreclosure or deed in lieu of foreclosure or repossession in respect of any
Primary Asset or (ii) the repurchase, as described below, by the Master Servicer
or other entity specified in the related Prospectus Supplement from the Trustee
for such Series of all Primary Assets and other property at that time subject to
such Agreement. The Agreement for each Series permits, but does not require, the
Master Servicer or other entity specified in the related Prospectus Supplement
to purchase from the Trust Fund for such Series all remaining Primary Assets at
a price equal to, 100% of the aggregate Principal Balance of such Primary Assets
plus, with respect to any property acquired in respect of a Primary Asset, if
any, the outstanding Principal Balance of the related Primary Asset at the time
of foreclosure, less, in either case, related unreimbursed Advances (in the case
of the Primary Assets, only to the extent not already reflected in the
computation of the aggregate Principal Balance of such Primary Assets) and
unreimbursed expenses (that are reimbursable pursuant to the terms of the
Pooling and Servicing Agreement) plus, in either case, accrued interest thereon
at the weighted average rate on the related Primary Assets through the last day
of the Due Period in which such repurchase occurs; provided, however, that if an
election is made for treatment as a REMIC under the Code, the repurchase price
may equal the greater of (a) 100% of the aggregate Principal Balance of such
Primary Assets, plus accrued interest thereon at the applicable net rates on the
Primary Assets through the last day of the month of such repurchase and (b) the
aggregate fair market value of such Primary Assets plus the fair market value of
any property acquired in respect of a Primary Asset and remaining in the Trust
Fund. The exercise of such right will effect early retirement of the Securities
of such Series, but such entity's right to so purchase is subject to the
aggregate Principal Balance of the Primary Assets at the time of repurchase
being less than a fixed percentage, not more than 25%, to be set forth in the
related Prospectus 
    


                                      -57-
   135

Supplement, of the aggregate Principal Balance of the Primary Assets as of the
Cut-off Date. In no event, however, will the trust created by the Agreement
continue beyond the expiration of 21 years from the death of the last survivor
of certain persons identified therein. For each Series, the Master Servicer or
the Trustee, as applicable, will give written notice of termination of the
Agreement to each Holder, and the final distribution will be made only upon
surrender and cancellation of the Securities at an office or agency specified in
the notice of termination. If so provided in the related Prospectus Supplement
for a Series, the Master Servicer or another entity may effect an optional
termination of the Trust Fund under the circumstances described in such
Prospectus Supplement. See "DESCRIPTION OF THE SECURITIES--Optional Redemption,
Purchase or Termination."

      INDENTURE. The Indenture will be discharged with respect to a Series of
Notes (except with respect to certain continuing rights specified in the
Indenture) upon the delivery to the Trustee for cancellation of all the Notes of
such Series or, with certain limitations, upon deposit with the Trustee of funds
sufficient for the payment in full of all of the Notes of such Series.

      In addition to such discharge with certain limitations, the Indenture will
provide that, if so specified with respect to the Notes of any Series, the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such Series (except for certain obligations relating to temporary
Notes and exchange of Notes, to register the transfer of or exchange Notes of
such Series, to replace stolen, lost or mutilated Notes of such Series, to
maintain paying agencies and to hold monies for payment in trust) upon the
deposit with the Trustee, in trust, of money and/or direct obligations of or
obligations guaranteed by the United States of America which, through the
payment of interest and principal in respect thereof in accordance with their
terms, will provide money in an amount sufficient to pay the principal of and
each installment of interest on the Notes of such Series on the Final Scheduled
Distribution Date for such Notes and any installment of interest on such Notes
in accordance with the terms of the Indenture and the Notes of such Series. In
the event of any such defeasance and discharge of Notes of such Series, holders
of Notes of such Series would be able to look only to such money and/or direct
obligations for payment of principal and interest, if any, on their Notes until
maturity.
   

                 CERTAIN LEGAL ASPECTS OF THE HOME EQUITY LOANS

      The following discussion contains summaries of certain legal aspects of
mortgage loans which are general in nature. Because certain of such legal
aspects are governed by applicable state law (which laws may differ
substantially), the summaries do not purport to be complete or to reflect the
laws of any particular state (other than the State of California where it is
anticipated that a material percentage of the Mortgaged Properties will be
located), or to encompass the laws of all states in which the properties
securing the Home Equity Loans are situated.
    

MORTGAGES

      The Home Equity Loans for a Series will be secured by either mortgages,
deeds of trust, deeds to secure debt or similar security instruments (such Home
Equity Loans 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. In California, the prevailing practice is
to use deeds of trust. The filing of a mortgage, deed of trust, deed to secure
debt or similar security instrument creates a lien or title interest upon the
real property covered by such instrument and represents the security for the
repayment of an obligation that is customarily evidenced by a promissory note.
The priority of the liens is important because, among other things, the
foreclosure of a senior lien will extinguish a junior lien, and because the
holder of a senior lien generally will have a right to receive insurance,
condemnation or other proceeds before the holder of a junior lien.

      Priority between mortgages and deeds of trust (or other instruments of
record) generally depends in the first instance on the order of filing with the
appropriate government records office. Priority also may be affected by the
express terms of the mortgage or the deed of trust and any subordination
agreement among the lenders.


                                      -58-
   136

      Although priority among liens on the same property generally depends in
the first instance on the order of filing, there are a number of ways in which a
lien that is a senior lien when it is filed can become subordinate to a lien
filed at a later date. A deed of trust or mortgage generally is not prior to any
liens for real estate taxes and assessments, certain federal liens (including
certain federal criminal liens, environmental liens and tax liens), certain
mechanics and materialmen's liens, and other liens given priority by applicable
law.

      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. Under a deed of trust or
similar security instrument, the homeowner or borrower, called the "grantor,"
grants the security property to a third-party grantee, called the "trustee," for
the benefit of the lender, called the "beneficiary." The deed of trust gives the
trustee the authority, if the borrower defaults and upon the instructions of the
beneficiary, to sell the security property in a "foreclosure" or "trustee's
sale" and to apply the sale proceeds to the secured debt. 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,
particularly in deed of trust transactions, the directions of the beneficiary.

FORECLOSURE

      Foreclosure of a mortgage is generally accomplished by judicial action,
and foreclosure of a deed of trust may be 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 effecting
service on 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 or 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.

      If a borrower defaults under a loan secured by a deed of trust, the lender
generally may bring suit against the borrower. The lender generally also may
attempt to collect the loan by causing the deed of trust to be enforced against
the property it encumbers. Enforcement of a deed of trust is accomplished in
most cases by a trustee's sale in which the trustee, upon default of the
grantor, and subject to the expiration of applicable cure periods, sells the
security property at a public sale under the terms of the loan documents and
subject to the applicable procedural provisions of state law. In certain states,
the lender must exhaust the security through foreclosure (either judicially or
non-judicially) prior to other efforts to collect the balance of the promissory
note. Whether a lender may thereafter collect on the unpaid balance of the loan
is governed by the anti-deficiency statute in the applicable state governing the
collectibility of deficiency balances.

      The trustee's sale generally must be conducted by public auction in the
county or city in which all or some part of the security property is located. At
the sale, the trustee generally requires a bidder to deposit with the trustee a
set amount or a percentage of the full amount of the bidder's final bid in cash
(or an equivalent thereto satisfactory to the trustee) prior to and as a
condition to recognizing such bid, and may conditionally accept and hold these
amounts for the duration of the sale. The beneficiary of the deed of trust
generally need not bid cash at the sale, but may instead make a "credit bid" up
to the extent of the total amount due under the deed of trust, including costs
and expenses actually incurred in enforcing the deed of trust, as well as the
trustee's fees and expenses. The trustee will sell the security property to the
highest proper bidder at the sale.


                                      -59-
   137

      A sale conducted in accordance with the terms of the power of sale
contained in the deed of trust generally is presumed to be conducted regularly
and fairly, and, on a conveyance of the property by trustee's deed, confers
absolute legal title to the property to the purchaser, free of all junior deeds
of trust and free of all other liens and claims subordinate to the deed of trust
under which the sale is made. The purchaser's title, however, is subject to all
senior liens and other senior claims. Thus, if the deed of trust being enforced
is a junior deed of trust, the trustee will convey title to the property to the
purchaser subject to the first deed of trust and any other prior liens and
claims. A trustee's sale or judicial foreclosure under a junior deed of trust
generally has no effect on the first deed of trust, with the possible exception
of the right of a senior beneficiary to accelerate its indebtedness under a
default clause or a "due-on-sale" clause contained in the senior deed of trust.
See "--Due-on-Sale Clauses in Home Equity Loans" below.

      Because a potential buyer at the sale may find it difficult to determine
the exact status of title and other facts about the security property, and
because the physical condition of the security property may have deteriorated,
it generally is more common for the lender, rather than an unrelated third
party, to purchase the security property at a trustee's sale or judicial
foreclosure sale. The lender (or other purchaser at the judicial foreclosure or
trustee's sale) will be subject to the burdens of ownership, including the
obligations to service any senior mortgage or deed of trust, to obtain hazard
insurance and to make such repairs at its own expense as are necessary to render
the security property suitable for resale. The lender commonly will attempt to
resell the security property and obtain the services of a real estate broker and
agree to pay the broker a commission in connection with the resale. Depending
upon market conditions, the ultimate proceeds of the resale of the security
property may not be high enough to equal the lender's investment.

      The proceeds received by the trustee from the sale generally are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the deed of trust under which the sale was conducted.
Any remaining proceeds generally are payable to the holders of junior deeds of
trust and other liens and claims in order of their priority. Any balance
remaining generally is payable to the grantor. Following the sale, if there are
insufficient proceeds to repay the secured debt, the beneficiary under the
foreclosed lien generally may obtain a deficiency judgment against the grantor.
See "--Deficiency Judgments" below.

      Some courts have been faced with the issue of whether federal or state
constitutional due process requires that borrowers under deeds of trust receive
notices in addition to the statutorily prescribed minimum. For the most part,
the courts in these cases have upheld the notice provisions and procedures
described above.

      An action to foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes and rules and subject throughout to the court's equitable powers.
Generally, a mortgagor is bound by the terms of the related mortgage note and
the mortgage as made and cannot be relieved from his default if the mortgagee
has exercised his rights in a commercially reasonable manner. However, since a
foreclosure action is 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 excusable or the mortgagee's
action established a waiver, fraud, bad faith, or oppressive or unconscionable
conduct such as to warrant a court of equity to refuse affirmative relief to the
mortgagee. Under certain circumstances a court of equity may relieve the
mortgagor from an entirely technical default where such default was not willful.

      A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses or counterclaims are interposed, sometimes requiring
up to several years to complete. Moreover, a non-collusive, regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties' intent, if a court determines that the sale was for less than fair
consideration and such sale occurred while the mortgagor was insolvent and
within one year (or within the state statute of limitations if the trustee in
bankruptcy elects to proceed under state fraudulent conveyance law) of the
filing of bankruptcy. Similarly, a suit against the debtor on the related
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.


                                      -60-
   138

      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 relatively uncommon for a third party to purchase the
property at a foreclosure sale. Rather, it is more common for the lender to
purchase the property from the trustee or referee for an amount which 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 can be
obtained. 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.

RIGHTS OF REDEMPTION

      In some states, after foreclosure of a mortgage, the 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 statutory or
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, expenses of foreclosure and reasonable
expenses incurred in maintaining the property. 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
will defeat the title of any purchaser at a foreclosure sale, or of any
purchaser from the lender subsequent to foreclosure. 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 many
states, there is no right to redeem property after a trustee's sale under a deed
of trust, unless a deficiency judgment is sought by the lender.

      In California, the debtor (or anyone on the debtor's behalf) may cure a
default by paying the past due amount of the debt, plus costs and expenses
actually incurred in enforcing the obligation and statutorily limited trustee's
fees prior to the trustee's sale. In California, the right of redemption is
forever barred by a valid foreclosure by private power of sale.

      When the lender under a junior mortgage or deed of trust cures the default
and reinstates or redeems the senior mortgage or deed of trust, the amount paid
by the lender for such cure generally becomes a part of the indebtedness secured
by the junior 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 junior to one or more other mortgages or deeds of trust held by other
lenders or institutional investors. The rights of the Trust Fund (and therefore
the Holders), as mortgagee under a junior mortgage, are subordinate to those of
the mortgagee under the senior mortgage, including the prior rights of the
senior mortgagee to receive hazard insurance and condemnation proceeds and to
cause the property securing the mortgage loan to be sold upon default of the
mortgagor, thereby extinguishing the junior mortgagee's lien unless the junior
mortgagee asserts its subordinate interest in the property in foreclosure
litigation and, possibly, satisfies the defaulted senior mortgage. A junior
mortgagee may satisfy a defaulted senior loan in full 


                                      -61-
   139
   

and, in some states, may cure such default and bring the senior loan current, in
either event adding the amounts expended to the balance due on the junior loan.
In some states, absent a provision in the mortgage or deed of trust, no notice
of default is required to be given to a junior mortgagee. In addition, as
described above, the rights of the Trust Fund may be or become subject to liens
for real estate taxes and other obligations. Although the Originator generally
does not cure defaults under a senior deed of trust or other lien, it is the
Originator's standard practice to protect its interest by monitoring any such
sale of which it is aware and bidding for property if it determines that it is
in the Originator's best interests to do so.

      The standard form of the mortgage or deed of trust used by most
institutional lenders, like that used by the Originator, confers on the
mortgagee or beneficiary the right both to receive all proceeds collected under
any hazard insurance policy required to be maintained by the borrower and all
awards made in connection with condemnation proceedings. The lender generally
has the right, subject to the specific provisions of the mortgage or deed of
trust securing its loan, to apply such proceeds and awards to repair of any
damage to the security property or to payment of any indebtedness secured by the
mortgage or deed of trust, in such order as the mortgagee or beneficiary 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 or deeds of trust. If available, proceeds in excess of the amount of
senior mortgage indebtedness, in most cases, will be applied to the junior
indebtedness.
    

      Another provision typically found in the form of the mortgage or deed of
trust used by institutional lenders obligates the grantor or mortgagor to pay
before delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property which appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee or beneficiary under the
mortgage. Upon a failure of the grantor or mortgagor to perform any of these
obligations, the mortgagee or beneficiary is given the right to perform the
obligation itself, at its election, with the mortgagor or grantor agreeing to
reimburse the mortgagee or beneficiary for any sums expended by the mortgagee or
beneficiary on behalf of the mortgagor or grantor. The mortgage or deed of trust
typically provides that all sums so expended by the mortgagee or beneficiary
become part of the indebtedness secured by the mortgage or deed of trust.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

      Certain states have imposed statutory prohibitions which limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some states, including California, 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. However, some states calculate the
deficiency as the difference between the outstanding indebtedness and the
greater of the fair market value of the property and the sales price of the
property. Other states require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against the borrower on the debt without first exhausting such security;
however, in some of these states, the lender, following judgment on such
personal action, may be deemed to have elected a remedy and may be precluded
from exercising remedies with respect to the security. Consequently, the
practical effect of the election requirement, when applicable, is that lenders
will usually proceed first against the security rather than bringing a personal
action against the borrower. Finally, other statutory provisions limit any
deficiency judgment against the former borrower following a foreclosure sale to
the excess of the outstanding debt over the fair market value of the property at
the time of the public sale. The purpose of these 


                                      -62-
   140

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 California, no deficiency judgment may be
obtained after exercise of a private power of sale.

      In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the federal bankruptcy laws, the Federal
Soldiers' and Sailors' Civil Relief Act and state laws affording relief to
debtors, may interfere with or affect the ability of the secured lender to
realize upon collateral and/or enforce a deficiency judgment. For example, with
respect to federal bankruptcy law, the filing of a petition acts as a stay
against the enforcement of remedies for collection of a debt. Foreclosure is
permitted during the pendency of this proceeding only with court permission
Moreover, a court with federal bankruptcy jurisdiction may permit a debtor
through a Chapter 13 Bankruptcy Code rehabilitative plan to cure a monetary
default with respect to a loan on a debtor's residence by paying arrearages
within a reasonable time period and reinstating the original loan payment
schedule even though the lender accelerated the loan and the lender has taken
all steps to realize upon 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 cannot be applied to the terms of a
loan secured by property that is the principal residence of the debtor. In all
cases, the secured creditor is entitled to the value of its security plus
post-petition interest, attorney's fees and costs to the extent the value of the
security exceeds the debt.

      In a Chapter 11 case under the Bankruptcy Code, the lender is precluded
from foreclosing without authorization from the bankruptcy court. The lender's
lien may be transferred to other collateral and/or be limited in amount to the
value of the lender's interest in the collateral as of the date of the
bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the priority of the loan may be subordinated to bankruptcy
court-approved financing. The bankruptcy court can, in effect, invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.
   

      The Bankruptcy Code provides priority to certain tax liens over the
lender's security. This may delay or interfere with the enforcement of rights in
respect of a defaulted Home Equity 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 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 most cases, this liability will affect assignees of
the loans.

DUE-ON-SALE CLAUSES IN HOME EQUITY 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


                                      -63-
   141

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 which a lender may
collect from a borrower for delinquent payments. Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid. 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 its
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. 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.


                                      -64-
   142

APPLICABILITY OF USURY LAWS
   

      Many states have usury laws which limit the interest and other amounts
that may be charged under certain loans. 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. 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. State laws apply to residential
second mortgages; however, some state usury limitations do not apply to
residential second mortgages.
    

ENVIRONMENTAL LEGISLATION

      A federal statute, the Comprehensive Environmental Response, Compensation,
and Liability Act, and a growing number of state laws impose a statutory lien
for associated costs on property that is the subject of a cleanup action on
account of hazardous wastes or hazardous substances released or disposed of on
the property. Such a lien generally will have priority over all subsequent liens
on the property and, in certain of these states, will have priority over prior
recorded liens, including the lien of a mortgage or deed of trust. The priority
of the environmental lien under federal law depends on the time of perfection of
the federal lien compared to the time of perfection of any competing liens under
applicable state law. In addition, under federal environmental legislation and
possibly under state law in a number of states, a secured party that takes a
deed in lieu of foreclosure or acquires a property at a foreclosure sale may be
liable for the costs of cleaning up a contaminated site. Although such costs
could be substantial, they would probably not be imposed on a secured lender
(such as the applicable Trust Fund) if it promptly marketed the foreclosed
property for resale. In the event that a Trust Fund acquired title to a property
securing a Mortgage Home Equity Loan and cleanup costs were incurred in respect
of the property, the holders of the Securities might incur a delay in the
payment if such costs were required to be paid by such Trust Fund.

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 Home Equity 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 has not been materially
impaired by military service, the court may apply equitable principles
accordingly. If a borrower's obligation to repay amounts otherwise due on a Home
Equity 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 Seller nor the Trustee will be required to advance such amounts,
and any loss in respect thereof may reduce the amounts available to be paid to
the Holders of the Securities of such Series. Any shortfalls in interest
collections on Home Equity 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 such Series that is entitled to receive
interest in respect of such Home Equity Loans in proportion to the interest that
each such Class of Securities would have otherwise been entitled to receive in
respect of such Home Equity Loans had such interest shortfall not occurred
unless the related Prospectus Supplement allocates such shortfalls to particular
Classes.
    


                                      -65-
   143

                                 USE OF PROCEEDS

      The Seller will apply all or substantially all of the net proceeds from
the sale of each Series of Securities for one or more of the following purposes:
(i) to establish any Reserve Fund, Pre-Funding Account or Capitalized Interest
Account, (ii) to pay costs of structuring and issuing such Securities, including
the costs of obtaining Enhancement, and (iii) to acquire the Primary Assets from
the Originators, who in turn will use such proceeds for general corporate
purposes.
   
                         FEDERAL INCOME TAX CONSEQUENCES
    
GENERAL
   
      This section sets forth (i) certain federal income tax opinions of Stroock
& Stroock & Lavan LLP, special counsel to the Seller ("Federal Tax Counsel"),
and (ii) a summary, based on the advice of Federal Tax Counsel, of the material
federal income tax consequences of the purchase, ownership and disposition of
Securities. The summary does not purport to deal with all aspects of federal
income taxation that may affect particular investors in light of their
individual circumstances, nor with certain types of investors subject to special
treatment under the federal income tax laws. The 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 of the Internal
Revenue Code of 1986, as amended (the "Code"), but much of the discussion is
applicable to other investors as well. Because tax consequences may vary based
on the status or tax attributes of the owner of a Security, prospective
investors are advised to consult their own tax advisers concerning the federal,
state, local and any other tax consequences to them of the purchase, ownership
and disposition of the Securities. For purposes of this tax discussion (except
with respect to information reporting, or where the context indicates
otherwise), any reference to the "Holder" means the beneficial owner of a
Security.
    
      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 federal income tax consequences to Holders will vary depending on
whether (i) the Securities of a Series are classified as indebtedness for
federal income tax purposes; (ii) an election is made to treat the Trust Fund
(or certain assets of the Trust Fund) relating to a particular Series of
Securities as a real estate mortgage investment conduit ("REMIC") under the
Code; (iii) the Securities represent an ownership interest for federal income
tax purposes in some or all of the assets included in the Trust Fund for a
Series; or (iv) for federal income tax purposes the Trust Fund relating to a
particular Series of Certificates is classified as a partnership or is
disregarded as an entity separate from its owner. 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.

OPINIONS

      Federal Tax Counsel is of the opinion that:

            (i) If a Prospectus Supplement indicates that one or more Classes of
      Securities of the related Series are to be treated as indebtedness for
      federal income tax purposes, assuming that all of the provisions of the
      applicable Agreement are complied with, the Securities so designated will
      be considered indebtedness for federal income tax purposes;


                                      -66-
   144

            (ii) If a Prospectus Supplement indicates that one or more REMIC
      elections will be made with respect to the related Trust Fund, assuming
      that such elections are timely made and all of the provisions of the
      applicable Agreement are complied with (a) each segregated pool of assets
      specified as a REMIC in such Agreement will constitute a REMIC for federal
      income tax purposes, (b) the Class or Classes of Securities of the related
      Series which are designated as "regular interests" in such Prospectus
      Supplement will be considered "regular interests" in a REMIC for federal
      income tax purposes and (c) the Class of Securities of the related Series
      which is designated as the "residual interest" in such Prospectus
      Supplement will be considered the sole class of "residual interests" in
      the applicable REMIC for federal income tax purposes;
   
            (iii) If a Prospectus Supplement indicates that a Trust Fund will be
      treated as a grantor trust for federal income tax purposes, assuming
      compliance with all of the provisions of the applicable Agreement, (a) the
      Trust Fund will be a grantor trust under Subpart E, Part I of Subchapter J
      of the Code and will not be an association taxable as a corporation and
      (b) a Holder of the related Certificates will be treated for federal
      income tax purposes as the owner of an undivided interest in the Primary
      Assets included in the Trust Fund; and

            (iv) If a Prospectus Supplement indicates that a Trust Fund is to be
      treated as a partnership for federal income tax purposes, assuming that
      all of the provisions of the applicable Agreements are complied with, such
      Trust Fund will not be an association, publicly traded partnership, or
      taxable mortgage pool taxable as a corporation.

      Each such opinion is an expression of an opinion only, is not a guarantee
of results and is not binding on the Internal Revenue Service ("IRS") or any
third-party.
    

TAXATION OF DEBT SECURITIES (INCLUDING REGULAR INTEREST SECURITIES)
   
      INTEREST AND ACQUISITION DISCOUNT. Securities representing regular
interest in a REMIC ("Regular Interest Securities") are generally taxable to
Holders in the same manner as evidences of indebtedness issued by the REMIC.
Stated interest on the Regular Interest Securities will be taxable as ordinary
income and taken into account using the accrual method of accounting, regardless
of the Holder's normal accounting method. Interest (other than original issue
discount ("OID")) 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."

      Debt Securities that are Compound Interest Securities will, and certain of
the other Debt Securities may, be issued with OID. The following discussion is
based in part on the rules governing OID which are set forth in Sections
1271-1275 of the Code and the Treasury regulations issued thereunder (the "OID
Regulations"). A 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. A Holder of
a Debt Security must include such OID in gross income as ordinary interest
income as it accrues under a prescribed method which takes 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.


                                      -67-
   145

      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 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, interest payments will not be qualified stated
interest unless the interest payments are "unconditionally payable." The OID
Regulations state that interest is unconditionally payable if reasonable legal
remedies exist to compel timely payment or the debt instrument otherwise
provides terms and conditions that make the likelihood of late payment of
interest (other than late payment that occurs within a reasonable grace period)
or nonpayment of interest a remote contingency. It is unclear whether the terms
and conditions of the debt instruments underlying the Debt Securities or of the
Debt Securities themselves are determinative of whether the likelihood of late
payment or non-payment is a remote contingency. Accordingly, Federal Tax Counsel
is unable to opine whether the interest with respect to a Debt Security is
qualified stated interest, and consequently whether a Debt Security has OID as a
result of the failure of such interest to be treated as qualified stated
interest.
   
      Certain Debt Securities will provide for distributions of interest based
on a period that is the same length as the interval between Distribution Dates
but ends prior to each Distribution Date. Any interest that accrues prior to the
Closing Date may be treated under the OID Regulations either (i) as part of the
issue price and the stated redemption price at maturity of the Debt Securities
or (ii) as not included in the issue price or stated redemption price. The OID
Regulations provide a special application of the de minimis rule for debt
instruments with long first accrual periods where the interest payable for the
first period is at a rate which is effectively less than that which applies in
all other periods. In such cases, for the sole purpose of determining whether
OID is de minimis, the OID Regulations provide that the stated redemption price
is equal to the instrument's issue price plus the greater of the amount of
foregone interest or the excess (if any) of the instrument's stated principal
amount over its issue price.
    
      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.
See "--Election to Treat All Interest as Original Issue Discount."
   
      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 OID. 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 OID 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 Home Equity 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 of OID,
reduced by the total payments made with respect to such Debt Security in all
prior periods, other than qualified stated interest payments.
    

                                      -68-
   146
   
      The amount of OID to be included in income by a Holder of a debt
instrument, such as certain Classes of the Debt Securities, that is subject to
acceleration due to prepayments on other debt obligations securing such
instruments (a "Pay-Through Security"), is computed by taking into account the
anticipated rate of prepayments assumed in pricing the debt instrument (the
"Prepayment Assumption"). The amount of OID that will accrue during an accrual
period on a Pay-Through Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through Security
as of the close of the accrual period and (b) the payments during the accrual
period of amounts included in the stated redemption price of the Pay-Through
Security, over the adjusted issue price of the Pay-Through Security at the
beginning of the accrual period. The present value of the remaining payments is
to be determined on the basis of three factors: (i) the original yield to
maturity of the Pay-Through Security (determined on the basis of compounding at
the end of each accrual period and properly adjusted for the length of the
accrual period), (ii) events which have occurred before the end of the accrual
period and (iii) the assumption that the remaining payments will be made in
accordance with the original Prepayment Assumption. The effect of this method is
to increase the portions of OID required to be included in income by a Holder to
take into account prepayments with respect to the Home Equity 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 Home
Equity 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 Home Equity
Loans will be prepaid at that rate or at any other rate.

      The Seller may adjust the accrual of OID on a Class of Regular Interest
Securities (or other regular interests in a REMIC) in a manner that it believes
to be appropriate, to take account of realized losses on the Home Equity 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 the applicable Prospectus Supplement
specifies otherwise, the Trustee intends, based on the OID Regulations, to
calculate OID on such Securities as if, solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

      A subsequent Holder of a Debt Security will also be required to include
OID in gross income, but such a Holder who purchases such Debt Security for an
amount that exceeds its adjusted issue price will be entitled (as will an
initial Holder who pays more than a Debt Security's issue price) to offset such
OID by comparable economic accruals of portions of such excess.
   
      EFFECTS OF DEFAULTS AND DELINQUENCIES. Holders will be required to report
income with respect to the related Securities under an accrual method without
giving effect to delays and reductions in distributions attributable to a
default or delinquency on the Home Equity 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 Home Equity 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
on Debt Securities 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 Home Equity Loans underlying Pass-Through Securities ("Interest
Weighted Securities"). The Trust Fund 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 
    

                                      -69-
   147

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 IRS could assert that income derived
from an Interest Weighted Security should be calculated as if the Security were
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 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.

      VARIABLE RATE DEBT SECURITIES. Under the OID Regulations, Debt Securities
paying interest at a variable rate (a "Variable Rate Debt Security") are subject
to special rules. A Variable Rate Debt Security will qualify as a "variable rate
debt instrument" if (i) its issue price does not exceed the total noncontingent
principal payments due under the Variable Rate Debt Security by more than a
specified de minimis amount, (ii) it provides for stated interest, paid or
compounded at least annually, at (a) one or more qualified floating rates, (b) a
single fixed rate and one or more qualified floating rates, (c) a single
objective rate or (d) a single fixed rate and a single objective rate that is a
qualified inverse floating rate, and (iii) it does not provide for any principal
payments that are contingent, as defined in the OID Regulations, except as
provided in clause (i) above.

      A "qualified floating rate" is any variable rate where variations in the
value of such rate can reasonably be expected to measure contemporaneous
variations in the cost of newly borrowed funds in the currency in which the
Variable Rate Debt Security is denominated. A multiple of a qualified floating
rate will generally not itself constitute a qualified floating rate for purposes
of the OID Regulations. However, a variable rate equal to (i) the product of a
qualified floating rate and a fixed multiple that is greater than 0.65 but not
more than 1.35 or (ii) the product of a qualified floating rate and a fixed
multiple that is greater than 0.65 but not more than 1.35, increased or
decreased by a fixed rate will constitute a qualified floating rate for purposes
of the OID Regulations. In addition, under the OID Regulations, two or more
qualified floating rates that can reasonably be expected to have approximately
the same values throughout the term of the Variable Rate Debt Security will be
treated as a single qualified floating rate (a "Presumed Single Qualified
Floating Rate"). Two or more qualified floating rates with values within 25
basis points of each other as determined on the Variable Rate Debt Security's
issue date will be conclusively presumed to be a Presumed Single Qualified
Floating Rate. Notwithstanding the foregoing, a variable rate that would
otherwise constitute a qualified floating rate but which is subject to one or
more restrictions such as a cap or floor, will not be a qualified floating rate
for purposes of the OID Regulations unless the restriction is fixed throughout
the term of the Variable Rate Debt Security or the restriction will not
significantly affect the yield of the Variable Rate Debt Security.
   
      An "objective rate" is a rate that is not itself a qualified floating rate
but which is determined using a single fixed formula and which is based upon
objective financial or economic information. The OID Regulations also provide
that other variable rates may be treated as objective rates if so designated by
the IRS in the future. Despite the foregoing, a variable rate of interest on a
Variable Rate Debt Security will not constitute an objective rate if it is
reasonably expected that the average value of such rate during the first half of
the Variable Rate Debt Security's term will be either significantly less than or
significantly greater than the average value of the rate during the final half
of the Variable Rate Debt Security's term. Further, an objective rate does not
include a rate that is based on information that is within the control of or
unique to the circumstances of the issuer or a party related to the issuer. An
objective rate will qualify as a "qualified inverse floating rate" if such rate
is equal to a fixed rate minus a qualified floating rate and variations in the
rate can reasonably be expected to inversely reflect contemporaneous variations
in the qualified floating rate. The OID Regulations also provide that if a
Variable Rate Debt Security provides for stated interest at a fixed rate for an
initial period of less than one year followed by a variable rate that is either
a qualified floating rate or an objective rate and if the variable rate on the
Variable Rate Debt Security's issue date is intended to approximate the fixed
rate, then the fixed rate and the variable rate together will constitute either
a single qualified floating rate or objective rate, as the case may be (a
"Presumed Single Variable Rate"). If the value of the variable rate and the
initial fixed rate are within 25 basis points of each other as determined on the
    


                                      -70-
   148

Variable Rate Debt Security's issue date, the variable rate will be conclusively
presumed to approximate the fixed rate.
   
      For Variable Rate Debt Securities that qualify as a "variable rate debt
instrument" under the OID Regulations and provide for interest at either a
single qualified floating rate, a single objective rate, a Presumed Single
Qualified Floating Rate or a Presumed Single Variable Rate throughout the term
(a "Single Variable Rate Debt Security"), OID is computed as described above
based on the following: (i) stated interest on the Single Variable Rate Debt
Security which is unconditionally payable in cash or property (other than debt
instruments of the issuer) at least annually will constitute qualified stated
interest; (ii) by assuming that the variable rate on the Single Variable Debt
Security is a fixed rate equal to: (a) in the case of a Single Variable Rate
Debt Security with a qualified floating rate or a qualified inverse floating
rate, the value, as of the issue date, of the qualified floating rate or the
qualified inverse floating rate or (b) in the case of a Single Variable Rate
Debt Security with an objective rate (other than a qualified inverse floating
rate), a fixed rate which reflects the reasonably expected yield for such Single
Variable Debt Security; and (iii) the qualified stated interest allocable to an
accrual period is increased (or decreased) if the interest actually paid during
an accrual period exceeds (or is less than) the interest assumed to be paid
under the assumed fixed rate described in clause (ii) above.

      In general, any Variable Rate Debt Security other than a Single Variable
Rate Debt Security (a "Multiple Variable Rate Debt Security") that qualifies as
a "variable rate debt instrument" will be converted into an "equivalent" fixed
rate debt instrument for purposes of determining the amount and accrual of OID
and qualified stated interest on the Multiple Variable Rate Debt Security. The
OID Regulations generally require that such a Multiple Variable Rate Debt
Security be converted into an "equivalent" fixed rate debt instrument by
substituting any qualified floating rate or qualified inverse floating rate
provided for under the terms of the Multiple Variable Rate Debt Security with a
fixed rate equal to the value of the qualified floating rate or qualified
inverse floating rate, as the case may be, as of the Multiple Variable Rate Debt
Security's issue date. Any objective rate (other than a qualified inverse
floating rate) provided for under the terms of the Multiple Variable Rate Debt
Security is converted into a fixed rate that reflects the yield that is
reasonably expected for the Multiple Variable Rate Debt Security. In the case of
a Multiple Variable Rate Debt Security that qualifies as a "variable rate debt
instrument" and provides for stated interest at a fixed rate in addition to
either one or more qualified floating rates or a qualified inverse floating
rate, the fixed rate is initially converted into a qualified floating rate (or a
qualified inverse floating rate, if the Multiple Variable Rate Debt Security
provides for a qualified inverse floating rate). Under such circumstances, the
qualified floating rate or qualified inverse floating rate that replaces the
fixed rate must be such that the fair market value of the Multiple Variable Rate
Debt Security as of the Multiple Variable Rate Debt Security's issue date is
approximately the same as the fair market value of an otherwise identical debt
instrument that provides for either the qualified floating rate or qualified
inverse floating rate rather than the fixed rate. Subsequent to converting the
fixed rate into either a qualified floating rate or a qualified inverse floating
rate, the Multiple Variable Rate Debt Security is then converted into an
"equivalent" fixed rate debt instrument in the manner described above.

      Once the Multiple Variable Rate Debt Security is converted into an
"equivalent" fixed rate debt instrument pursuant to the foregoing rules, the
amount of OID and qualified stated interest, if any, are determined for the
"equivalent" fixed rate debt instrument by applying the OID rules to the
"equivalent" fixed rate debt instrument in the manner described above. A Holder
of the Multiple Variable Rate Debt Security will account for such OID and
qualified stated interest as if the Holder held the "equivalent" fixed rate debt
instrument. Each accrual period appropriate adjustments will be made to the
amount of qualified stated interest or OID assumed to have been accrued or paid
with respect to the "equivalent" fixed rate debt instrument in the event that
such amounts differ from the accrual amount of interest accrued or paid on the
Multiple Variable Rate Debt Security during the accrual period.
    
      If a Variable Rate Debt Security does not qualify as a "variable rate debt
instrument" under the OID Regulations, then the Variable Rate Debt Security
would be treated as a contingent payment debt obligation. It is 


                                      -71-
   149

not clear under current law how a Variable Rate Debt Security would be taxed if
such Debt Security were treated as a contingent payment debt obligation.
   

      The IRS has issued final regulations (the "Contingent Regulations")
governing the calculation of OID on instruments having contingent interest
payments. The Contingent Regulations specifically do not apply however to debt
instruments to which Code Section 1272(a)(6) is applicable, such as a
Pay-Through Security. Additionally, the OID Regulations do not contain
provisions specifically interpreting Code Section 1272(a)(6). Until the Treasury
issues guidelines to the contrary, the Trustee intends to base its computation
of OID on Pay-Through Securities as described in this Prospectus. However,
because no regulatory guidance exists under Code Section 1272(a)(6), there can
be no assurance that such methodology represents the correct manner of
calculating OID.

      MARKET DISCOUNT. A purchaser of a Security may be subject to the market
discount rules of Sections 1276-1278 of the Code. A Holder that acquires a Debt
Security with more than a prescribed de minimis amount of "market discount"
(generally, the excess of the principal amount of the Debt Security over the
purchaser's purchase price) will be required to include accrued market discount
in income as ordinary income in each month, but limited to an amount not
exceeding the principal payments on the Debt Security received in that month
and, if the Securities are sold, the gain realized. Such market discount would
accrue in a manner to be provided in Treasury regulations but, until such
regulations are issued, such market discount would in general accrue either (i)
on the basis of a constant yield (in the case of a Pay-Through Security, taking
into account a prepayment assumption) or (ii) in the ratio of (a) in the case of
Securities (or in the case of a Pass-Through Security, as set forth below, the
Home Equity Loans underlying such Security) not originally issued with OID,
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
Home Equity 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 Home
Equity 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 Home Equity 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 Home Equity Loan). A
Holder may elect to include market discount in income currently as it accrues,
on all market discount obligations acquired by such Holder during the taxable
year such election is made and thereafter, in which case the interest deferral
rule will not apply.

      PREMIUM. A Holder who purchases a Debt Security (other than an Interest
Weighted Security to the extent described above) at a cost greater than its
stated redemption price at maturity, generally will be considered to have
purchased the Security at a premium, which it may elect to amortize as an offset
to interest income on such Security (and not as a separate deduction item) on a
constant yield method. Although no regulations addressing the computation of
premium accrual on securities similar to the Securities have been issued, the
legislative history of the 1986 Act indicates that premium is to be accrued in
the same manner as market discount. Accordingly, it appears that the accrual of
premium on a Class of Pay-Through Securities will be calculated using the
prepayment assumption used in pricing such Class. If a Holder makes an election
to amortize premium on a Debt Security, such election will apply to all taxable
debt instruments (including all REMIC 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.

    

                                      -72-
   150

      On June 27, 1996 the IRS issued proposed regulations (the "Amortizable
Bond Premium Regulations") dealing with amortizable bond premium. These
regulations specifically do not apply to prepayable debt instruments subject to
Code Section 1272(a)(6) such as the Pay-Through Securities. Absent further
guidance from the IRS, the Trustee intends to account for amortizable bond
premium in the manner described above. Prospective purchasers of the Securities
should consult their tax advisors regarding the possible application of the
proposed 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 OID) 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.
    

      SALE OR EXCHANGE. A Holder's tax basis in its Debt Security is the price
such Holder pays for a Debt Security, plus amounts of OID 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 Debt Security, measured by the difference
between the amount realized and the Debt Security's basis as so adjusted, will
generally be capital gain or loss, assuming that the Debt Security is held as a
capital asset. In the case of a Debt 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 Debt 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.

TAXATION OF THE REMIC AND ITS HOLDERS
   

      STATUS OF REGULAR INTEREST SECURITIES. Regular Interest Securities and
Securities representing a residual interest in a REMIC (both types of securities
collectively referred to as "REMIC Securities") will be "real estate assets" for
purposes of Section 856(c)(4)(A) of the Code and assets described in Section
7701(a)(19)(C) of the Code (assets qualifying under one or more of those
sections, applying each section separately, "qualifying assets") to the extent
that the REMIC's assets are qualifying assets. However, if at least 95 percent
of the REMIC's assets are qualifying assets, then 100 percent of the REMIC
Securities will be qualifying assets. Similarly, income on the REMIC Securities
will be treated as "interest on obligations secured by mortgages on real
property" within the meaning of Section 856(c)(3)(B) of the Code, subject to the
limitations of the preceding two sentences. In addition to Home Equity Loans,
the REMIC's assets will include payments on Home Equity Loans held pending
distribution to Holders of REMIC Securities, amounts in reserve accounts (if
any), other credit enhancements (if any) and possibly buydown funds ("Buydown
Funds"). The Home Equity Loans generally will be qualifying assets under all
three of the foregoing sections of the Code. However, Home Equity Loans that are
not secured by residential real property or real property used primarily for
church purposes may not constitute qualifying assets under Section
7701(a)(19)(C)(v) of the Code. In addition, to the extent that the principal
amount of a Home Equity Loan exceeds the value of the property securing the Home
Equity Loan, it is unclear and Federal Tax Counsel is unable to opine whether
the Home Equity Loans will be qualifying assets. The regulations under Sections
860A through 860G of the Code (the "REMIC Regulations") treat credit
enhancements as part of the mortgage or pool of mortgages to which they relate,
and therefore credit enhancements generally should be qualifying assets.
Regulations issued in 
    


                                      -73-
   151

conjunction with the REMIC Regulations provide that amounts paid on loans and
held pending distribution to Holders of Regular Interest Securities ("cash flow
investments") will be treated as qualifying assets. It is unclear whether
reserve funds or Buydown Funds would also constitute qualifying assets under any
of those provisions.

REMIC EXPENSES; SINGLE CLASS REMICS

   
      As a general rule, all of the expenses of a REMIC will be taken into
account by Holders of the Residual Interest Securities. In the case of a "single
class REMIC," however, the expenses will be allocated, under Treasury
regulations, among the Holders of the Regular Interest Securities and the
Holders of the Residual Interest Securities 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 and such Holder
may not be able to deduct such fees and expenses to any extent in computing such
Holder's alternative minimum tax liability. In addition, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount 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. For taxable years beginning after December 31, 1997, in the
case of a partnership that has 100 or more partners and elects to be treated as
an "electing large partnership," 70% of such partnership's miscellaneous
itemized deductions will be disallowed, although the remaining deductions will
generally be allowed at the partnership level and will not be subject to the 2%
floor that would otherwise be applicable to individual partners. The reduction
or disallowance of this deduction may have a significant impact on the yield of
the Regular Interest Security to such a Holder. In general terms, a single class
REMIC is one that either (i) would qualify, under existing Treasury regulations,
as a grantor trust if it were not a REMIC (treating all interests as ownership
interests, even if they would be classified as debt for federal income tax
purposes) or (ii) is similar to such a trust and which is structured with the
principal purpose of avoiding the single class REMIC rules. Unless otherwise
stated in the applicable Prospectus Supplement, the expenses of the REMIC will
be allocated to Holders of the related Residual Interest Securities.
    

TAXATION OF THE REMIC

      GENERAL. Although a REMIC is a separate entity for federal income tax
purposes, a REMIC is not generally subject to entity-level tax. Rather, the
taxable income or net loss of a REMIC is taken into account by the Holders of
residual interests. As described above, the regular interests are generally
taxable as debt of the REMIC.

      TIERED REMIC STRUCTURES. For certain Series of Securities, two or more
separate elections may be made to treat designated portions of the related Trust
Fund as REMICs ("Tiered REMICs") for federal income tax purposes. Solely for
purposes of determining whether the REMIC Certificates will be "real estate
assets" within the meaning of Section 856(c)(4)(A) of the Code, and "loans
secured by an interest in real property" under Section 7701(a)(19)(C) of the
Code, and whether the income on such Certificates is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

   
      CALCULATION OF REMIC INCOME. The taxable income or net loss of a REMIC is
determined under an accrual method of accounting and in the same manner as in
the case of an individual, with certain adjustments. In general, the taxable
income or net loss will be the difference between (i) the gross income produced
by the REMIC's assets, including stated interest and any OID or market discount
on loans and other assets, and (ii) deductions, including stated interest and
OID accrued on Regular Interest Securities, amortization of any premium with
respect to Home Equity 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 Home Equity Loans or other administrative expenses of the REMIC
for a given taxable year, to the extent that such expenses, when 
    

                                      -74-
   152
   

aggregated with such Holder's other miscellaneous itemized deductions for that
year, do not exceed 2% of such Holder's adjusted gross income and such Holder
may not be able to deduct such fees and expenses to any extent in computing such
holders alternative minimum tax liability. For taxable years beginning after
December 31, 1997, in the case of a partnership that has 100 or more partners
and elects to be treated as an "electing large partnership," 70% of such
partnership's miscellaneous itemized deductions will be disallowed, although the
remaining deductions will generally be allowed at the partnership level and will
not be subject to the 2% floor that would otherwise be applicable to individual
partners.
    

      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). Such 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. 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 (Including Regular Interest Securities)"
above. 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 (presumably 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
Startup Day. The Holders of Residual Interest Securities will generally be
responsible for the payment of any such taxes imposed on the REMIC. To the
extent not paid by such Holders or otherwise, however, such taxes will be paid
out of the Trust Fund and will be allocated pro rata to all outstanding Classes
of Securities of such REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

      The Holder of a Security representing a residual interest (a "Residual
Interest Security") will take into account the "daily portion" of the taxable
income or net loss of the REMIC for each day during the taxable year on which
such Holder held the Residual Interest Security. The daily portion is determined
by allocating to each day in any calendar quarter its ratable portion of the
taxable income or net loss of the REMIC for such quarter, and by allocating that
amount among the Holders (on such day) of the Residual Interest Securities in
proportion to their respective holdings on such day.


                                      -75-
   153
   

      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 Home Equity Loans held by the REMIC were
issued or acquired at a discount, since mortgage prepayments cause recognition
of discount income, while the corresponding portion of the prepayment could be
used in whole or in part to make principal payments on REMIC Regular Interests
issued without any discount or at an insubstantial discount. (If this occurs, it
is likely that cash distributions will exceed taxable income in later years.)
Taxable income may also be greater in earlier years of certain REMIC issues as a
result of the fact that interest expense deductions, as a percentage of
outstanding principal on REMIC Regular Interest Securities, will typically
increase over time as lower yielding Securities are paid, whereas interest
income with respect to loans will generally remain constant over time as a
percentage of loan principal.
    

      In any event, because the Holder of a residual interest is taxed on the
net income of the REMIC, the taxable income derived from a Residual Interest
Security in a given taxable year will not be equal to the taxable income
associated with investment in a corporate bond or stripped instrument having
similar cash flow characteristics and pretax yield. Therefore, the after-tax
yield on the Residual Interest Security may be less than that of such a bond or
instrument.

      LIMITATION ON LOSSES. The amount of the REMIC's net loss that a Holder may
take into account currently is limited to the Holder's adjusted basis at the end
of the calendar quarter in which such loss arises. A Holder's basis in a
Residual Interest Security will initially equal such Holder's purchase price,
and will subsequently be increased by the amount of the REMIC's taxable income
allocated to the Holder, and decreased (but not below zero) by the amount of
distributions made and the amount of the REMIC's net loss allocated to the
Holder. Any disallowed loss may be carried forward indefinitely, but may be used
only to offset income of the REMIC generated by the same REMIC. The ability of
Holders of Residual Interest Securities to deduct net losses may be subject to
additional limitations under the Code, as to which such Holders should consult
their tax advisers.

      DISTRIBUTIONS. Distributions on a Residual Interest Security (whether at
their scheduled times or as a result of prepayments) will generally not result
in any additional taxable income or loss to a Holder of a Residual Interest
Security. If the amount of such payment exceeds a Holder's adjusted basis in the
Residual Interest Security, however, the Holder will recognize gain (treated as
gain from the sale of the Residual Interest Security) to the extent of such
excess.

      SALE OR EXCHANGE. A Holder of a Residual Interest Security will recognize
gain or loss on the sale or exchange of a Residual Interest Security equal to
the difference, if any, between the amount realized and such Holder's adjusted
basis in the Residual Interest Security at the time of such sale or exchange.
Except to the extent provided in regulations, which have not yet been issued,
any loss upon disposition of a Residual Interest Security will be disallowed if
the selling Holder acquires any residual interest in a REMIC or similar mortgage
pool within six months before or after such disposition.

      EXCESS INCLUSIONS. The portion of the REMIC taxable income of a Holder of
a Residual Interest Security consisting of "excess inclusion" income may not be
offset by other deductions or losses, including net operating losses, on such
Holder's federal income tax return. Further, if the Holder of a Residual
Interest Security is an organization subject to the tax on unrelated business
income imposed by Code Section 511, such Holder's excess inclusion income will
be treated as unrelated business taxable income of such Holder. In addition,
under Treasury regulations yet to be issued, if a real estate investment trust,
a regulated investment company, a common trust fund, or certain cooperatives
were to own a Residual Interest Security, a portion of dividends (or other
distributions) paid by the real estate investment trust (or other entity) would
be treated as excess inclusion income. If a Residual Security is owned by a
foreign person, excess inclusion income is subject to tax at a rate of 30% which
may not be reduced by treaty, is not eligible for treatment as "portfolio
interest" and is subject to certain additional limitations. See "Tax Treatment
of Foreign Investors."


                                      -76-
   154

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

      If a Residual Interest Security is transferred to a Disqualified
Organization (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 (including, among others, a partnership,
trust, real estate investment trust, regulated investment company, or any person
holding as nominee an interest in a pass-through entity), 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. For taxable
years beginning after December 31, 1997, all partners of certain electing
partnerships having 100 or more partners ("electing large partnerships") will be
treated as disqualified organizations for purposes of the tax imposed on
pass-


                                      -77-
   155

through entities if such electing large partnerships hold residual interests in
a REMIC. However, the electing large partnership would be entitled to exclude
the excess inclusion income from gross income for purposes of determining the
taxable income of the partners.

      The REMIC Regulations provide that a transfer of a "noneconomic residual
interest" will be disregarded for all federal income tax purposes unless
impeding the assessment or collection of tax was not a significant purpose of
the transfer. A residual interest will be treated as a "noneconomic residual
interest" unless, at the time of the transfer (1) the present value of the
expected future distributions on the residual interest at least equals the
product of (x) the present value of all anticipated excess inclusions with
respect to the residual interest and (y) the highest corporate tax rate,
currently 35 percent, and (2) the transferor reasonably expects that for each
anticipated excess inclusion, the transferee will receive distributions from the
REMIC, at or after the time at which taxes on such excess inclusion accrue,
sufficient to pay the taxes thereon. A significant purpose to impede the
assessment or collection of tax exists if the transferor, at the time of the
transfer, either knew or should have known (had "improper knowledge") that the
transferee would be unwilling or unable to pay taxes due on its share of the
taxable income of the REMIC. A transferor will be presumed not to have improper
knowledge if (i) the transferor conducts, at the time of the transfer, a
reasonable investigation of the financial condition of the transferee and, as a
result of the investigation, the transferor finds that the transferee has
historically paid its debts as they came due and finds no significant evidence
to indicate that the transferee will not continue to pay its debts as they come
due in the future, and (ii) the transferee represents to the transferor that (A)
the transferee understands that it might incur tax liabilities in excess of any
cash received with respect to the residual interest and (B) the transferee
intends to pay the taxes associated with owning the residual interest as they
come due. A different formulation of this rule applies to transfers of Residual
Interest Security by or to foreign transferees. See "Tax Treatment to Foreign
Investors".

      MARK TO MARKET RULES. Treasury regulations provide that any REMIC Residual
Interest acquired after January 3, 1995 is not a security and cannot be marked
to market under Section 475.

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 described below, each Holder of a Security issued by a
grantor trust (a "Pass-Through Security") must report on its federal income tax
return the gross income from the portion of the Home Equity Loans that is
allocable to such Pass-Through Security and may deduct the portion of the
expenses incurred or accrued by the Trust Fund that is allocable to such
Pass-Through Security, at the same time and to the same extent as such items
would be reported by such Holder if it had purchased and held directly such
interest in the Home Equity Loans and received or accrued directly its share of
the payments on the Home Equity Loans and incurred or accrued directly its share
of expenses incurred or accrued by the Trust Fund when those amounts are
received, incurred or accrued by the Trust Fund.

      A Holder of a Pass-Through Security that is an individual, estate, or
trust will be allowed deductions for such expenses only to the extent that the
sum of those expenses and the Holder's other miscellaneous itemized deductions
exceeds 2% of such Holder's adjusted gross income. Further, the amount of
itemized deductions otherwise allowable for the taxable year for an individual
whose adjusted gross income exceeds a prescribed amount will be reduced by the
lesser of (i) 3% of the excess of adjusted gross income over the prescribed
amount, or (ii) 80% of the amount of itemized deductions otherwise allowable for
such taxable year. For taxable years beginning after December 31, 1997, in the
case of a partnership that has 100 or more partners and elects to be treated as
an 

    

                                      -78-
   156
   

"electing large partnership," 70% of such partnership's miscellaneous itemized
deductions will be disallowed, although the remaining deductions will generally
be allowed at the partnership level and will not be subject to the 2% floor that
would otherwise be applicable to individual partners. Moreover, a Holder of a
Pass-Through Security that is not a corporation cannot deduct such expenses for
purposes of the alternative minimum tax (if applicable). Such deductions will
include servicing, guarantee and administrative fees paid to the servicer of the
Mortgage Home Equity Loans. As a result, the Trust Fund will report additional
taxable income to Holders of Pass-Through Securities in an amount equal to their
allocable share of such deductions, and certain holders of Pass-Through
Securities may have taxable income in excess of the cash received.
    

      STATUS OF THE PASS-THROUGH SECURITIES. The Pass-Through Securities will be
"real estate assets" for purposes 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 (assets qualifying under one or both of those
sections, applying each section separately, "qualifying assets") to the extent
that the Trust Fund's assets are qualifying assets. The Pass-Through Securities
may not be qualifying assets under any of the foregoing sections of the Code to
the extent that the Trust Fund's assets include Buydown Funds, reserve funds, or
payments on mortgages held pending distribution to Certificateholders. Further,
the Pass-Through Securities may not be "real estate assets" to the extent loans
held by the trust are not secured by real property, and may not be "loans
secured by an interest in real property" to the extent loans held by the trust
are not secured by residential real property or real property used primarily for
church purposes. In addition, to the extent that the principal amount of a loan
exceeds the value of the property securing the loan, it is unclear and Federal
Tax Counsel is unable to opine whether the loans will be qualifying assets.
   

      TAXATION OF PASS-THROUGH SECURITIES UNDER STRIPPED BOND RULES. The federal
income tax treatment of the Pass-Through Securities will depend on whether they
are Securities ("Stripped Securities") subject to the "stripped bond" rules of
section 1286 of the Code. The Pass-Through Securities will be Stripped
Securities if stripped interest-only Certificates are issued. In addition,
whether or not stripped interest-only Certificates are issued, the IRS may
contend that the stripped bond rules apply on the ground that the Master
Servicer's servicing fee, or other amounts, if any, paid to (or retained by) the
Master Servicer or its affiliates, as specified in the applicable Prospectus
Supplement, represent greater than an arm's length consideration for servicing
the Home Equity Loans and should be characterized for federal income tax
purposes as an ownership interest in the Home Equity Loans. The IRS has taken
the position in Revenue Ruling 91-46 that a retained interest in excess of
reasonable compensation for servicing is treated as a "stripped coupon" under
the rules of Code Section 1286.

      If interest retained for the Master Servicer's servicing fee or other
interest is treated as a "stripped coupon," the Pass-Through Securities will
either be subject to the OID rules or the market discount rules. A Holder of a
Pass- Through Security will account for any discount on the Pass-Through
Security as market discount rather than OID if either (i) the amount of OID with
respect to the Pass-Through Security was treated as zero under the OID de
minimis rule when the Pass-Through Security was stripped or (ii) no more than
100 basis points (including any amount of servicing in excess of reasonable
servicing) is stripped off from the Home Equity Loans. If neither of the above
exceptions applies, the OID rules will apply to the Pass-Through Securities.

      If the OID rules apply, the Holder of a Pass-Through Security (whether a
cash or accrual method taxpayer) will be required to report interest income from
the Pass-Through Security in each taxable year equal to the income that accrues
on the Pass-Through Security in that year calculated under a constant yield
method based on the yield of the Pass-Through Security (or, possibly, the yield
of each Mortgage underlying such Pass-Through Security) to such Holder. Such
yield would be computed at the rate (assuming monthly compounding) that, if used
in discounting the Holder's share of the payments on the Mortgages, would cause
the present value of those payments to equal the price at which the Holder
purchased the Pass-Through Security. With respect to certain categories of debt
instruments including "any pool of debt instruments the yield on which may be
affected by reason of prepayments (or to the extent provided in regulations, by
reason of other events)," Section 1272(a)(6) of the Code requires that OID be
accrued based on a prepayment assumption determined in a manner prescribed by
forthcoming regulations. If required to report interest income on the
Pass-Through Securities to the IRS under the stripped bond 
    


                                      -79-
   157
   
rules, it is anticipated that the Trustee will calculate the yield of the
Pass-Through Securities based on a representative initial offering price of the
Pass-Through Securities and a reasonable assumed rate of prepayment of the Home
Equity Loans (although such yield may differ from the yield to any particular
Holder that would be used in calculating the interest income of such Holder).
The Prospectus Supplement for each series of Pass-Through Securities will
describe the prepayment assumption that will be used for this purpose, but no
representation is made that the Home Equity Loans will prepay at that rate or at
any other rate.

      If a Home Equity Loan is prepaid in full, the Holder of a Pass-Through
Security acquired at a discount or premium generally will recognize ordinary
income or loss equal to the difference between the portion of the prepaid
principal amount of the Home Equity Loan that is allocable to the Pass-Through
Security and the portion of the adjusted basis of the Pass-Through Security (see
"Sales of Pass-Through Securities" below) that is allocable to the Home Equity
Loan. It is not clear whether any other adjustments would be required to reflect
differences between the prepayment rate that was assumed in calculating yield
and the actual rate of prepayments.

      TAXATION OF PASS-THROUGH SECURITIES IF STRIPPED BOND RULES DO NOT APPLY.
If the stripped bond rules do not apply to a Pass-Through Security, then the
Holder will be required to include in income its share of the interest payments
on the Home Equity Loans in accordance with its tax accounting method. In
addition, if the Holder purchased the Pass-Through Security at a discount or
premium, the Holder will be required to account for such discount or premium in
the manner described below. The treatment of any discount will depend on whether
the discount is OID as defined in the Code and, in the case of discount other
than OID, whether such other discount exceeds a de minimis amount. In the case
of OID, the Holder (whether a cash or accrual method taxpayer) will be required
to report as additional interest income in each month the portion of such
discount that accrues in that month, calculated based on a constant yield
method. In general it is not anticipated that the amount of OID to be accrued in
each month, if any, will be significant relative to the interest paid currently
on the Home Equity Loans. However, OID could arise with respect to a Home Equity
Loan ("ARM") that provides for interest at a rate equal to the sum of an index
of market interest rates and a fixed number. The OID for ARMs generally will be
determined under the principles discussed in "Taxation of Debt Securities
(Including Regular Interest Securities)--Variable Rate Debt Securities."

      The Taxpayer Relief Act of 1997 amended the OID provisions of the Code to
provide that for "any pool of debt instruments, the yield on which may be
affected by reason of prepayments," OID is to be accrued based on a prepayment
assumption determined in a manner prescribed by forthcoming regulations. The
Prospectus Supplement for each series of Pass-Through Securities will describe
the prepayment assumption that will be used for this purpose, but no
representation is made regarding the actual rate at which prepayments will
occur.

      If discount other than OID exceeds a de minimis amount (described below),
the Holder will also generally be required to include in income in each month
the amount of such discount accrued through such month and not previously
included in income, but limited, with respect to the portion of such discount
allocable to any Home Equity Loan, to the amount of principal on such Home
Equity Loan received by the Trust Fund in that month. Because the Home Equity
Loans will provide for monthly principal payments, such discount may be required
to be included in income at a rate that is not significantly slower than the
rate at which such discount accrues (and therefore at a rate not significantly
slower than the rate at which such discount would be included in income if it
were OID). The Holder may elect to accrue such discount under a constant yield
method based on the yield of the Pass-Through Security to such Holder (or
possibly based on the yields of each Home Equity Loan). In the absence of such
an election, it may be necessary to accrue such discount under a more rapid
straight-line method. Under the de minimis rule, market discount with respect to
a Pass-Through Security will be considered to be zero if it is less than the
product of (i) 0.25% of the principal amount of the Home Equity Loans allocable
to the Pass-Through Security and (ii) the weighted average life (in complete
years) of the Home Equity Loans remaining at the time of purchase of the
Pass-Through Security.
    

                                      -80-
   158

      If a Holder purchases a Pass-Through Security at a premium, such Holder
may elect under Section 171 of the Code to amortize the portion of such premium
that is allocable to a Home Equity Loan under a constant yield method based on
the yield of the Home Equity Loan to such Holder, provided that such Home Equity
Loan was originated after September 27, 1985. Premium allocable to a Home Equity
Loan originated on or before that date should be allocated among the principal
payments on the Home Equity Loan and allowed as an ordinary deduction as
principal payments are made or, perhaps, upon termination.

   
      It is not clear whether the foregoing adjustments for market discount or
premium would be made based on the scheduled payments on the Home Equity Home
Equity Loans or taking account of a reasonable prepayment assumption, and
Federal Tax Counsel is unable to opine on this issue.

      If a Home Equity Loan is prepaid in full, the Holder of a Pass-Through
Security acquired at a discount or premium will recognize ordinary income or
loss equal to the difference between the portion of the prepaid principal amount
of the Home Equity Loan that is allocable to the Pass-Through Security and the
portion of the adjusted basis of the Pass-Through Security (see "Sales of
Pass-Through Securities" below) that is allocable to the Home Equity Loan.
Adjustments might be required to reflect differences between the prepayment rate
that was assumed in accounting for discount or premium and the actual rate of
prepayments.
    

MISCELLANEOUS TAX ASPECTS
   
      BACKUP WITHHOLDING. A Holder, other than a Holder of a Residual Interest
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
Securities to or through brokers that represent interest or OID on the
Securities. This withholding generally applies if the Holder of a Security (i)
fails to furnish the Trustee with its taxpayer identification number ("TIN");
(ii) furnishes the Trustee an incorrect TIN; (iii) fails to report properly
interest, dividends or other "reportable payments" as defined in the Code; or
(iv) under certain circumstances, fails to provide the Trustee or such Holder's
securities broker with a certified statement, signed under penalty of perjury,
that the TIN provided is its correct number and that the Holder is not subject
to backup withholding. Backup withholding will not apply, however, with respect
to certain payments made to Holders, including payments to certain exempt
recipients (such as exempt organizations) and to certain Foreign Investors (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.

      Treasury regulations (the "Final Withholding Regulations"), which are
generally effective with respect to payments made after December 31, 1998,
consolidate and modify the current certification requirements and means by which
a holder may claim exemption from United States federal income tax withholding
and provide certain presumptions regarding the status of holders when payments
to the holders cannot be reliably associated with appropriate documentation
provided to the payor. All holders should consult their tax advisers regarding
the application of the Final Withholding Regulations.

      The Trustee will report to the Holders and to the Master Servicer for each
calendar year the amount of any "reportable payments" during such year and the
amount of tax withheld, if any, with respect to payments on the Securities.
    

TAX TREATMENT OF FOREIGN INVESTORS

      Subject to the discussion below with respect to Trust Funds which are
treated as partnerships for federal income tax purposes 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 Foreign Investor, 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. For this 


                                      -81-
   159
   
purpose, a Foreign Investor is any Holder that is not (i) a citizen or resident
of the United States; (ii) a corporation or partnership organized in or under
the laws of the United States (unless, in the case of a partnership, future
Treasury regulations provide otherwise); (iii) an estate the income of which is
includible in gross income regardless of its source; or (iv) a trust other than
a "foreign trust," as defined in Section 7701(a)(31) of the Code. See "--Tax
Consequences to Holders of the Certificates Issued by a Partnership--Tax
Consequences to Foreign Certificateholders". 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 Foreign
Investors. Holders of Pass- Through Securities however, may be subject to
withholding to the extent that the Home Equity Loans were originated on or
before July 18, 1984.
    

      Interest and OID of a Foreign Investor are not subject to withholding if
they are effectively connected with a United States business conducted by the
Holder and the Holder timely provides an IRS Form 4224. They will, however,
generally be subject to the regular United States income tax.

   
      The Final Withholding Regulations consolidate and modify the current
certification requirements and means by which a non-United States person may
claim exemption from United States federal income tax withholding. All Foreign
Investors should consult their tax advisors regarding the application of the
Final Withholding Regulations, which are generally effective with respect to
payments made after December 31, 1998.
    

      Payments to Holders of Residual Interest Securities who are Foreign
Investors will generally be treated as interest for purposes of the 30% (or
lower treaty rate) United States withholding tax. Holders should assume that
such income does not qualify for exemption from United States withholding tax as
"portfolio interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes excess inclusion income, a
Holder of a Residual Interest Security will not be entitled to an exemption from
or reduction of the 30% (or lower treaty rate) withholding tax rule. If the
payments are subject to United States withholding tax, they generally will be
taken into account for withholding tax purposes only when paid or distributed
(or when the Residual Interest Security is disposed of). The Treasury has
statutory authority, however, to promulgate regulations which would require such
amounts to be taken into account at an earlier time in order to prevent the
avoidance of tax. Such regulations could, for example, require withholding prior
to the distribution of cash in the case of Residual Interest Securities that do
not have significant value. Under the REMIC Regulations, if a Residual Interest
Security has tax avoidance potential, a transfer of a Residual Interest Security
to a Foreign Investor 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 Foreign Investor transfers a
Residual Interest Security to a United States person (that is, a person that is
not a Foreign Investor), 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 "Taxation of Holders of Residual Interest Securities--Excess
Inclusions."

      Subject to the discussion in the previous paragraph, any capital gain
realized on the sale, redemption, retirement or other taxable disposition of a
Security 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.


                                      -82-
   160

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP OR DIVISION

      If a Trust Fund is intended to be a partnership for federal income tax
purposes the applicable Agreements will provide 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
will be 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, and that no action will be taken that is inconsistent with the
treatment of the Trust Fund as a partnership (such as election to treat the
Trust Fund as a corporation for federal income tax purposes). If, however, the
Trust Fund has a single owner for federal income tax purposes, it will be
treated as a division of its owner and as such will be disregarded as an entity
separate from its owner for federal income tax purposes, assuming no election
will be made to treat the Trust Fund as a corporation for federal income tax
purposes.

   
      Certain entities classified as "taxable mortgage pools" are subject to
corporate level tax on their net income. A "taxable mortgage pool" is generally
defined as an entity that meets the following requirements: (i) the entity is
not a REMIC (or, after September 1, 1997, a FASIT), (ii) substantially all of
the assets of the entity are debt obligations, and more than 50 percent of such
debt obligations consists of real estate mortgages (or interests therein), (iii)
the entity is the obligor under debt obligations with two or more maturities,
and (iv) payments on the debt obligations on which the entity is the obligor
bear a relationship to the payments on the debt obligations which the entity
holds as assets. With respect to requirement (iii), the Code authorizes the IRS
to provide by regulations that equity interests may be treated as debt for
purposes of determining whether there are two or more maturities. If the Trust
Fund were treated as a taxable mortgage pool, it would be ineligible to file
consolidated returns with any other corporation and could be liable for
corporate tax. Treasury regulations do not provide for the recharacterization of
equity as debt for purposes of determining whether an entity has issued debt
with two maturities, except in the case of transactions structured to avoid the
taxable mortgage pool rules. Federal Tax Counsel will deliver its opinion for a
Trust Fund which is intended to be a partnership for federal income tax
purposes, as specified in the related Prospectus Supplement, generally to the
effect that the Trust Fund will not be a taxable mortgage pool. This opinion
will be based on the assumption that the terms of the Agreements and related
documents will be complied with, and on Federal Tax Counsel's conclusion that
either the number of classes of debt obligations issued be the Trust Fund, or
the nature of the assets held by the Trust Fund will exempt the Trust Fund from
treatment as a taxable mortgage pool.
    

TAX CONSEQUENCES TO HOLDERS OF THE NOTES ISSUED BY A PARTNERSHIP OR DIVISION

      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. Except as otherwise provided in the related
Prospectus Supplement, Federal Tax Counsel will advise the Seller that the Notes
will be classified as debt for federal income tax purposes. Consequently,
Holders of Notes will be subject to taxation as described in "Taxation of Debt
Securities (Including Regular Interest Securities)" above for Debt Securities
which are not Regular Interest Securities.

      POSSIBLE ALTERNATIVE TREATMENT OF THE NOTES. If, contrary to the opinion
of Federal 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
would likely 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 Foreign Investors generally would be subject to U.S. federal
income tax and U.S. federal income tax return filing and withholding
requirements, income to certain tax-exempt entities would be "unrelated business
taxable income," and individual Holders might be subject to certain limitations
on their ability to deduct their share of the Trust Fund's expenses.


                                      -83-
   161

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES ISSUED BY A PARTNERSHIP

      TREATMENT OF THE TRUST FUND AS A PARTNERSHIP. In the case of a Trust Fund
intended to qualify as a partnership for federal income tax purposes, the Trust
Fund and the Seller 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, if any, being debt of the partnership, or if
there is a single Certificateholder for federal income tax purposes, to
disregard the Trust Fund as an entity separate from the Certificateholder.
However, the proper characterization of the arrangement involving 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. Generally, provided
such Certificates are issued at or close to face value, 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. The following discussion also assumes that all payments on the
Certificates are denominated in U.S. dollars, none of the Certificates have
interest rates which would qualify as contingent interest under the OID
regulations, and that a Series of Securities includes a single Class of
Certificates. If these conditions are not satisfied with respect to any given
Series of Certificates, additional tax considerations with respect to such
Certificates will be disclosed in the applicable Prospectus Supplement.
   

      PARTNERSHIP TAXATION. As a partnership, the Trust Fund will not be subject
to federal income tax. Rather, each Certificateholder will be required to
separately take into account such Holder's allocated share of income, gains,
losses, deductions and credits of the Trust Fund. The Trust Fund's income will
consist primarily of interest and finance charges earned on the Home Equity
Loans (including appropriate adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Home Equity Loans. The
Trust Fund's deductions will consist primarily of interest and OID accruing with
respect to the Notes, servicing and other fees, and losses or deductions upon
collection or disposition of Home Equity Loans.

      The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Trust Agreement and related documents). The Trust Agreement will provide, in
general, that the Certificateholders will be allocated taxable income of the
Trust Fund for each month equal to the sum of (i) the interest that accrues on
the Certificates in accordance with their terms for such month, including
interest accruing at the Pass-Through Rate for such month and interest on
amounts previously due on the Certificates but not yet distributed; (ii) any
Trust Fund income attributable to discount on the Home Equity 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 Home Equity 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 Seller.
Based on the economic arrangement of the parties, this approach for allocating
Trust Fund income should be permissible under applicable Treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to Certificateholders. Moreover, even under the
foregoing method of allocation, Certificateholders may be allocated income equal
to the entire Pass-Through Rate plus the other items described above even though
the Trust Fund might not have sufficient cash to make current cash distributions
of such amount. Thus, cash basis Holders will in effect be required to report
income from the Certificates on the accrual basis and Certificateholders may
become liable for taxes on Trust Fund income even if they have not received cash
from the Trust Fund to pay such taxes. In addition, because tax allocations and
tax reporting will be done on a uniform basis for all Certificateholders but
Certificateholders may be purchasing Certificates at different times and at
different 

    

                                      -84-
   162

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.

      If Notes are also issued, all of the taxable income allocated to a
Certificateholder that is a pension, profit sharing or employee benefit plan or
other tax-exempt entity (including an individual retirement account) will
constitute "unrelated business taxable income" generally taxable to such a
Holder under the Code.

      An individual taxpayer's share of expenses of the Trust Fund (including
fees to the Servicer but not interest expense) would be miscellaneous itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part and might result in such Holder being taxed on an amount of income that
exceeds the amount of cash actually distributed to such Holder over the life of
the Trust Fund.
   

      The Trust Fund intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Home Equity 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 Home Equity Loans will not
have been issued with OID and, therefore, the Trust should not have OID income.
However, the purchase price paid by the Trust Fund for the Home Equity Loans may
be greater or less than the remaining principal balance of the Home Equity Loans
at the time of purchase. If so, the Home Equity 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 Home Equity Loan by Home Equity Loan basis.)

      If the Trust Fund acquires the Home Equity 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 Home Equity Loans or to offset any
such premium against interest income on the Home Equity Loans. As indicated
above, a portion of such market discount income or premium deduction may be
allocated to Certificateholders.
    

      SECTION 708 TERMINATION. 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. If such a termination occurs, the Trust Fund will be
considered to distribute its assets to the partners, who would then be treated
as recontributing those assets to the Trust Fund as a new partnership. The Trust
Fund will not comply with certain technical requirements that might apply when
such a constructive termination occurs. As a result, the Trust Fund may be
subject to certain tax penalties and may incur additional expenses if it is
required to comply with those requirements. Furthermore, the Trust Fund might
not be able to comply due to lack of data.

      DISPOSITION OF CERTIFICATES. Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates sold.
A Certificateholder's tax basis in a Certificate will generally equal the
Holder's cost increased by the Holder's share of Trust Fund income (includible
in income) and decreased by any distributions received with respect to such
Certificate. In addition, both the tax basis in the Certificates and the amount
realized on a sale of a Certificate would include the Holder's share of the
Notes and other liabilities of the Trust Fund. A Holder acquiring Certificates
at different prices may be required to maintain a single aggregate adjusted tax
basis in such Certificates, and, upon sale or other disposition of some of the
Certificates, allocate a portion of such aggregate tax basis to the Certificates
sold (rather than maintaining a separate tax basis in each Certificate for
purposes of computing gain or loss on a sale of that Certificate).
   

      Any gain on the sale of a Certificate attributable to the Holder's share
of unrecognized accrued market discount on the Home Equity Loans would generally
be treated as ordinary income to the Holder and would give 

    

                                      -85-
   163

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 SELLERS 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 currently does not
intend to make such election. As a result, Certificateholders might be allocated
a greater or lesser amount of Trust Fund income than would be appropriate based
on their own purchase price for Certificates.

      ADMINISTRATIVE MATTERS. The Owner Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the Trust Fund will be the calendar year. The Trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
Trust Fund and will report each Certificateholder's allocable share of items of
Trust Fund income and expense to Holders and the IRS on Schedule K-1. The Trust
Fund will provide the Schedule K-1 information to nominees that fail to provide
the Trust Fund with the information statement described below and such nominees
will be required to forward such information to the beneficial owners of the
Certificates. Generally, Holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the Holder notifies the IRS of all such inconsistencies.

      Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement containing certain information on the nominee, the beneficial
owners and the Certificates so held. Such information includes (i) the name,
address and taxpayer identification number of the nominee and (ii) as to each
beneficial owner (x) the name, address and identification number of such person,
(y) whether such person is a United States person, a tax-exempt entity or a
foreign government, an international organization, or any wholly owned agency or
instrumentality of either of the foregoing, and (z) certain information on
Certificates that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to themselves and their ownership of Certificates. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Trust Fund. The information referred to above
for any calendar year must be furnished to the Trust 


                                      -86-
   164

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 Seller 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 Foreign
Investors 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 pursuant to Section
1446 of the Code on the portion of its taxable income that is allocable to
Certificateholders that are Foreign Investors, 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.

      Each Certificateholder that is a Foreign Investor 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.
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 Investor 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 probably 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%, unless reduced or
eliminated pursuant to an applicable treaty. In such case, a Foreign Investor
would only be entitled to claim a refund for that portion of the taxes, if any,
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 and, if necessary, adequately demonstrates
such status.

                             STATE TAX CONSEQUENCES

      In addition to the federal income tax consequences described in "FEDERAL
INCOME TAX CONSEQUENCES," potential investors should consider the state and
local income tax consequences of the acquisition, ownership, and disposition of
the Securities. State and local income tax law may differ substantially from the
corresponding federal law, and this discussion does not purport to describe any
aspect of the income tax laws of any state or locality. Therefore, potential
investors should consult their own tax advisors with respect to the various
state and local tax consequences of an investment in the Securities.

    

                                      -87-
   165

                              ERISA CONSIDERATIONS
   

      A fiduciary of an employee benefit plan subject to Title I of the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), should consider
the fiduciary standards under ERISA in the context of the plan's particular
circumstances before authorizing an investment of a portion of such plan's
assets in the Securities. Accordingly, among other factors, such fiduciary
should consider (i) whether the investment is for the exclusive benefit of plan
participants and their beneficiaries; (ii) whether the investment satisfies the
diversification requirements of Section 404 of ERISA; (iii) whether the
investment is in accordance with the documents and instruments governing the
plan; and (iv) whether the investment is prudent, considering the nature of the
investment. Fiduciaries of such plans also should consider ERISA's prohibition
on improper delegation of control over, or responsibility for, plan assets.

      In addition, fiduciaries of employee benefit plans subject to Title I of
ERISA, as well as certain plans or other retirement arrangements not subject to
ERISA, but which are subject to Section 4975 of the Code (such as individual
retirement accounts and Keogh plans covering only a sole proprietor or
partners), or any entity (including an insurance company general account) whose
underlying assets include plan assets by reason of a plan or account investing
in such entity (collectively, "Plans(s)") are prohibited from engaging in a
broad range of transactions involving Plan assets and persons having certain
specified relationships to a Plan ("parties in interest" and "disqualified
persons"). Such transactions are treated as "prohibited transactions" under
Sections 406 and 407 of ERISA and excise taxes are imposed upon such persons by
Section 4975 of the Code. The Seller, the related Trustee and any underwriter of
the offered Securities and certain of their affiliates might be considered
"parties in interest" or "disqualified persons" with respect to a Plan. If so,
the acquisition, holding or transfer of Securities by, or on behalf of, such
Plan could be considered to give rise to a "prohibited transaction" within the
meaning of ERISA and the Code unless a regulatory exception or administrative
exemption is available. In addition, the Department of Labor ("DOL") has issued
a regulation (29 C.F.R. Section 2510.3-101) (the "Plan Assets Regulation")
concerning the definition of what constitutes the assets of a Plan, which
provides that, as a general rule, the underlying assets and properties of
corporations, partnerships, trusts and certain other entities in which a Plan
makes an "equity" investment will be deemed for purposes of ERISA to be assets
of the investing Plan unless certain exceptions apply. If an investing Plan's
assets were deemed to include an interest in the Trust Fund and not merely an
interest in the Securities, transactions occurring in connection with the
servicing, management and operation of the Trust Fund between the Seller, the
related Trustee, the Master Servicer (or any other servicer), any insurer or any
of their respective affiliates might constitute prohibited transactions, and the
assets of the Trust Fund would become subject to the fiduciary investment
standards of ERISA, unless a regulatory exception or administrative exemption
applies.

      With respect to offered Securities which are Certificates, the DOL has
issued to a number of underwriters of pass-through certificates, similar to the
Certificates, administrative exemptions (collectively, the "Exemption"), which
generally exempt from the application of the prohibited transaction provisions
of Section 406(a), Section 406(b)(1) and Section 406(b)(2) of ERISA, and the
excise taxes imposed pursuant to Section 4975(a) and (b) of the Code, the
initial purchase, holding and subsequent resale of mortgage-backed or
asset-backed pass-through certificates representing a beneficial undivided
interest in certain fixed pools of assets held in a trust (as defined in
paragraph III. B of Section III of the Exemption), along with certain
transactions relating to the servicing and operation of such asset pools,
provided that certain conditions set forth in the Exemption are satisfied.
Paragraph III. B of Section III of the Exemption provides in part that a trust
means an investment pool the corpus of which is held in trust and consists
solely of: (1) secured consumer receivables, (2) secured credit instruments, (3)
obligations secured by residential or commercial real property, (4) obligations
secured by motor vehicles or equipment or qualified motor vehicle leases, (5)
guaranteed governmental mortgage pool certificates or (6) an undivided
fractional interest in any of the obligations listed in clauses (1)--(5) above.
If the general conditions of Section II of the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Section
4975(a) and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of
the Code) in connection with the direct or indirect sale, exchange or transfer
of Certificates by Plans in the initial issue of Certificates, the holding of
Certificates by Plans or the direct or 
    


                                      -88-
   166
   

indirect acquisition or disposition in the secondary market of Certificates by
Plans. However, no exemption is provided from the restrictions of Sections
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of a
Certificate on behalf of an "Excluded Plan" by any person who has discretionary
authority or renders investment advice with respect to the assets of such
Excluded Plan. For purposes of the Certificates, an Excluded Plan is a Plan
sponsored by (1) an underwriter which has been granted an Exemption (or certain
specified entities affiliated or associated with such underwriter)
("Underwriter"), (2) the Seller, (3) the Master Servicer (or any other
servicer), (4) the related Trustee, (5) any obligor with respect to Home Equity
Loans constituting more than 5 percent of the aggregate unamortized principal
balance of the Home Equity Loans as of the date of initial issuance, (6) any
insurer and (7) any affiliate or successor of a person described in (1) to (6)
above (the "Restricted Group").

      If the specific conditions of paragraph I.B of Section I of the Exemption
are also satisfied, the Exemption may provide an exemption from the restrictions
imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the
Code in connection with (1) the direct or indirect sale, exchange or transfer of
Certificates in the initial issuance of Certificates between the Seller or
Underwriter and a Plan when the person who has discretionary authority or
renders investment advice with respect to the investment of Plan assets in
Certificates is (a) an obligor with respect to 5 percent or less of the fair
market value of the Home Equity Loans or (b) an affiliate of such a person, (2)
the direct or indirect acquisition or disposition in the secondary market of
Certificates by Plans and (3) the holding of Certificates by Plans.

      If the specified conditions of paragraph I.C of Section I of the Exemption
are satisfied, the Exemption may provide an exemption from the restrictions
imposed by Sections 406(a), 406(b) and 407(a) of ERISA, and the taxes imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c) of the Code
for transactions in connection with the servicing, management and operation of
the Trust Fund and the assets of the Trust Fund.

      The Exemption may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code
if such restrictions are deemed to otherwise apply merely because a person is
deemed to be a "party in interest" or a "disqualified person" with respect to an
investing Plan by virtue of providing services to the Plan (or by virtue of
having certain specified relationships to such a person) solely as a result of
such Plan's ownership of Certificates.

      The Exemption sets forth the following seven general conditions which must
be satisfied for a transaction to be eligible for exemptive relief thereunder.

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

       (2)  The rights and interests evidenced by the Certificates acquired by
            the Plan are not subordinated to the rights and interests evidenced
            by other Securities issued by the Trust Fund;

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

       (4)  The Trustee is not an affiliate of any other member of the
            Restricted Group (as defined above);

       (5)  The sum of all payments made to and retained by the Underwriter in
            connection with the distribution of Certificates represents not more
            than reasonable compensation for underwriting the Certificates. The
            sum of all payments made and retained by the Seller pursuant to the
            assignment of the loans to the Trust Fund represents not more than
            the fair market value of such loans. The sum of all payments made to
            and retained by the Master Servicer or any other servicer represents
            not more than reasonable compensation for such person's services
            under the pooling and servicing agreement and reimbursement of such
            person's reasonable expenses in connection therewith; and

    

                                      -89-
   167
   

       (6)  The Plan investing in the certificates is an "accredited investor"
            as defined in Rule 501(a)(1) of Regulation D under the Securities
            Act of 1933. The Seller assumes that only Plans which are accredited
            investors under the federal securities laws will be permitted to
            purchase the Certificates.

       (7)  The Trust Fund must also meet the following requirements: 

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

            (ii)  certificates in such other investment pools must have been
                  rated in one of the three highest rating categories of one of
                  the National Credit Rating Agencies for at least one year
                  prior to the Plan's acquisition of Certificates; and

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

      On July 21, 1997, the DOL published in the Federal Register a final
amendment to the Exemption which extends exemptive relief to certain
mortgage-backed and asset-backed securities transactions using pre-funding
accounts for trusts issuing pass-through certificates. With respect to the
Certificates, the amendment generally allows a portion of the mortgages or
receivables ("Loans") supporting payments to Certificateholders and having a
principal amount equal to no more than 25% of the total principal amount of the
Certificates to be transferred to the Trust within a 90-day or three-month
period following the Closing Date ("Pre-Funding Period"), instead of requiring
that all such Loans be either identified or transferred on or before the Closing
Date. The relief is effective for transactions occurring on or after May 23,
1997, provided that 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
            ("Pre-Funding Limit") must not exceed twenty-five percent (25%).

       (2)  All Loans transferred after the Closing Date ("Additional Loans")
            must meet the same terms and conditions for eligibility as the
            original Loans used to create the Trust Fund, which terms and
            conditions have been approved by each Rating Agency.

       (3)  The transfer of such Additional Loans to the Trust Fund during the
            Pre-Funding Period must not result in the Certificates receiving a
            lower credit rating from any Rating Agency upon termination of the
            Pre-Funding Period than the ratings that were obtained at the time
            of the initial issuance of the Certificates by the Trust Fund.

       (4)  Solely as a result of the use of pre-funding, the weighted average
            annual percentage interest rate (the "average interest rate") for
            all of the Loans in the Trust Fund at the end of the Pre-Funding
            Period must not be more than 100 basis points lower than the average
            interest rate for the Loans which were transferred to the Trust Fund
            on the Closing Date.

       (5)  Either: (i) the characteristics of the Additional Loans must be
            monitored by an insurer or other credit support provider which is
            independent of the Seller; or (ii) an independent accountant
            retained by the Seller must provide the Seller with a letter (with
            copies provided to each Rating Agency, the Underwriter and the
            Trustee) stating whether or not the characteristics of the
            Additional Loans conform to the characteristics described in the
            Prospectus, Prospectus Supplement, Private Placement Memorandum
            ("Offering Documents") and/or Pooling and Servicing Agreement
            ("Pooling Agreement"). In preparing such letter, the independent
            accountant must use the same type of procedures as were applicable
            to the Loans which were transferred as of the Closing Date.

       (6)  The Pre-Funding Period must end no later than three months or 90
            days after the Closing Date or earlier, in certain circumstances, if
            the amount on deposit in the Pre-Funding Account is reduced below
            the minimum level specified in the Pooling Agreement or an event of
            default occurs under the Pooling Agreement.

       (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 investments which are permitted by each Rating
            Agency and (i) are direct obligations of, or obligations fully
            guaranteed as to timely payment of principal and interest by, the
            United States or any agency or instrumentality thereof

    

                                      -90-
   168
   
            (provided that such obligations are backed by the full faith and
            credit of the United States); or (ii) have been rated (or the
            obligor has been rated) in one of the three highest generic rating
            categories by each Rating Agency ("Permitted Investments").

       (8)  The Offering Documents must describe: (i) any Pre-Funding Account
            and/or Capitalized Interest Account used in connection with a
            Pre-Funding Account; (ii) the duration of the Pre-Funding Period;
            (iii) the percentage and/or dollar amount of the Pre-Funding Limit
            for the Trust Fund; and (iv) that the amounts remaining in the
            Pre-Funding Account at the end of the Pre-Funding Period will be
            remitted to Certificateholders as repayments of principal.

       (9)  The Pooling and Servicing Agreement must describe the Permitted
            Investments for the Pre-Funding Account and Capitalized Interest
            Account and, if not disclosed in the Offering Documents, the terms
            and conditions for eligibility of the Additional Loans.

      The Exemption may apply to a Plan's purchase, holding and transfer of
Certificates and the operation, management and servicing of the Trust Fund and
the assets of the Trust Fund as specified in the related Prospectus Supplement.
In addition, in the event the Exemption is not available, certain exemptions
from the prohibited transaction rules may be applicable depending on the type
and circumstances of the plan fiduciary making the decision to acquire a
Certificate. Included among these exemptions are: Prohibited Transaction Class
Exemption ("PTCE") 90-1, regarding investments by insurance company pooled
separate accounts; PTCE 91-38 regarding investments by bank collective
investment funds PTCE 95-60, regarding investments by insurance company general
accounts; PTCE 96-23, regarding transactions affected by in-house asset
managers; and PTCE 84-14, regarding transactions effected by "qualified
professional asset managers".

      Certain transactions involving the purchase of Securities which are Notes
might be deemed to constitute prohibited transactions under ERISA and the Code
if the assets of the Trust Fund were deemed to be assets of a Plan. Under the
Plan Assets Regulation, the assets of the Trust Fund would be treated as plan
assets of a Plan for the purposes of ERISA and the Code only if the Plan
acquires an "Equity Interest" in the Trust Fund and none of the exceptions
contained in the Plan Assets Regulation is applicable. An equity interest is
defined under the Plan Assets Regulation as an interest other than an instrument
which is treated as indebtedness under applicable local law and which has no
substantial equity features. The Seller believes that the Notes should be
treated as indebtedness without substantial equity features for purposes of the
Plan Assets Regulation. In addition, even in the event that the Notes are deemed
to be an Equity Interest in the Trust Fund, the Exemption may be applicable to
both a Plan's purchase, holding and transfer of Notes (which in this situation
are considered Certificates for purposes of the Exemption) and the operation,
management and servicing of the Trust Fund and the assets of the Trust Fund, if
so specified in the related Prospectus Supplement.

      Without regard to whether the Notes are characterized as Equity Interests,
the acquisition, transfer or holding of Notes by or on behalf of a Plan could be
considered to give rise to a prohibited transaction if the Trust Fund, the
related Trustee or any of their respective affiliates is or becomes a party in
interest or a disqualified person with respect to such Plan or in the event that
a Note is purchased in the secondary market and such purchase constitutes a sale
or exchange between a Plan and a party in interest or disqualified person with
respect to such Plan. In such case, PTCE 90-1, PTCE 91-38, PTCE 95-60, PTCE
96-23 and PTCE 84-14 may be applicable depending on the type and circumstances
of the plan fiduciary making the decision to acquire a Note.

      Any Plan fiduciary considering the purchase of Securities should consult
with its counsel with respect to the potential applicability of the fiduciary
responsibility and prohibited transaction provisions of ERISA and the Code to
such investment.

    

                                      -91-
   169

                                LEGAL INVESTMENT
   

      The Securities will not constitute "mortgage-related securities" within
the meaning of SMMEA unless the related Prospectus Supplement specifies that the
Securities will constitute "mortgage related Securities." Accordingly, investors
whose investment authority is subject to legal restrictions should consult their
own legal advisors to determine whether and the extent to which the Securities
constitute legal investments for them.
    

                              PLAN OF DISTRIBUTION

      On the terms and conditions set forth in an underwriting agreement (the
"Underwriting Agreement") with respect to each Trust Fund, the Seller will agree
to sell to each of the underwriters named therein and in the related Prospectus
Supplement, and each of such underwriters will severally agree to purchase from
the Seller, the principal amount of each Class of Securities of the related
Series set forth therein and in the related Prospectus Supplement.

      In each Underwriting Agreement, the several underwriters will agree,
subject to the terms and conditions set forth therein, to purchase all of the
Securities described therein which are offered hereby and by the related
Prospectus Supplement if any of such Securities are purchased. In the event of a
default by any such underwriter, each Underwriting Agreement will provide that,
in certain circumstances, purchase commitments of the nondefaulting underwriters
may be increased, or the Underwriting Agreement may be terminated.

      Each Prospectus Supplement will either (i) set forth the price at which
each Class of Securities being offered thereby will be offered to the public and
any concessions that may be offered to certain dealers participating in the
offering of such Securities or (ii) specify that the related Securities are to
be resold by the underwriters in negotiated transactions at varying prices to be
determined at the time of such sale. After the initial public offering of any
Securities, the public offering price and such concessions may be changed.

      Each Underwriting Agreement will provide that the Representative will
indemnify underwriters against certain liabilities, including liabilities under
the Securities Act.

      Under each Underwriting Agreement, the closing of the sale of any Class of
Securities subject thereto will be conditioned on the closing of the sale of all
other such Classes.

      The place and time of delivery for the Securities in respect of which this
Prospectus is delivered will be set forth in the related Prospectus Supplement.

                                  LEGAL MATTERS

      Unless otherwise specified in the related Prospectus Supplement, certain
legal matters in connection with the Securities will be passed upon for the
Seller by Stroock & Stroock & Lavan LLP, New York, New York.


                                      -92-
   170

                              GLOSSARY OF TERMS

      The following are abbreviated definitions of certain capitalized terms
used in this Prospectus. Unless otherwise provided in a "Supplemental Glossary"
or "Index of Principal Terms" in the Prospectus Supplement for a Series, such
definitions will apply to capitalized terms used in such Prospectus Supplement.
The definitions may vary from those in the related Agreement for a Series and
the related Agreement for a Series generally provides a more complete definition
of certain of the terms. Reference should be made to the related Agreement for a
Series for a more complete definition of such terms.

      "Accrual Termination Date" means, with respect to a Class of Compound
Interest Securities, the Distribution Date on which accrued interest on such
Securities becomes payable currently.

      "Agreement" means, with respect to a Series of Certificates, the Pooling
and Servicing Agreement or Trust Agreement, and, with respect to a Series of
Notes, the Indenture and the Sale and Servicing Agreement, as the context
requires.
   

      "Appraised Value" means, with respect to property securing a Home Equity
Loan, the lesser of the appraised value determined in an appraisal obtained at
origination of the Home Equity Loan or sales price of such property at such
time.
    

      "Asset Group" means, with respect to the Primary Assets and other assets
comprising the Trust Fund of a Series, a group of such Primary Assets and other
assets having the characteristics described in the related Prospectus
Supplement.

      "Assumed Reinvestment Rate" means, with respect to a Series, the per annum
rate or rates specified in the related Prospectus Supplement for a particular
period or periods as the "Assumed Reinvestment Rate" for funds held in any fund
or account for the Series.

      "Available Distribution Amount" means the amount in the Distribution
Account (including amounts deposited therein from any reserve fund or other fund
or account) eligible for distribution to Holders on a Distribution Date.

      "Bankruptcy Code" means the federal bankruptcy code, 11 United States Code
101 et seq., and related rules and regulations promulgated thereunder.

      "Business Day" means a day that, in the City of New York or in the city or
cities in which the corporate trust office of the Trustee are located, is
neither a legal holiday nor a day on which banking institutions are authorized
or obligated by law, regulations or executive order to be closed.

      "Certificates" means the Asset-Backed Certificates.

      "Certificate Account" or "Collection Account" means, with respect to a
Series, the account established for the deposit by the Servicer of payments
received from the Primary Assets.

      "Class" means a Class of Securities of a Series.

      "Closing Date" means, with respect to a Series, the date specified in the
related Prospectus Supplement as the date on which Securities of such Series are
first issued.

      "Code" means the Internal Revenue Code of 1986, as amended, and
regulations (including proposed regulations) or other pronouncements of the
Internal Revenue Service promulgated thereunder.


                                      -93-
   171
   

      "Combined Home Equity Loan-to-Value Ratio" or "CLTV" means, with respect
to a Home Equity Loan, the percentage equivalent of a fraction, the numerator of
which is the sum of (i) the original principal amount of such Home Equity Loan
at the date of origination thereof and (ii) the outstanding principal amount of
any senior loan on the Mortgaged Property at the time of origination of such
Home Equity Loan, and the denominator of which is the Appraised Value of such
Mortgaged Property at such date of origination.
    

      "Commission" means the Securities and Exchange Commission.

      "Compound Interest Security" means any Security of a Series on which all
or a portion of the interest accrued thereon is added to the principal balance
of such Security on each Distribution Date, through the Accrual Termination
Date, and with respect to which no interest shall be payable until such Accrual
Termination Date, after which interest payments will be made on the Compound
Value thereof.

      "Compound Value" means, with respect to a Class of Compound Interest
Securities, the original principal balance of such Class, plus all accrued and
unpaid interest, if any, previously added to the principal balance thereof and
reduced by any payments of principal previously made on such Class of Compound
Interest Securities.

      "Condominium" means a form of ownership of real property wherein each
owner is entitled to the exclusive ownership and possession of his or her
individual Condominium Unit and also owns a proportionate undivided interest in
all parts of the Condominium Building (other than the individual Condominium
Units) and all areas or facilities, if any, for the common use of the
Condominium Units.

      "Condominium Association" means the person(s) appointed or elected by the
Condominium Unit owners to govern the affairs of the Condominium.

      "Condominium Building" means a multi-unit building or buildings, or a
group of buildings whether or not attached to each other, located on property
subject to Condominium ownership.
   

      "Condominium Home Equity Loan" means a Home Equity Loan secured by a
Mortgage on a Condominium Unit (together with its appurtenant interest in the
common elements).
    

      "Condominium Unit" means an individual housing unit in a Condominium
Building.

      "Cooperative" means a corporation owned by tenant-stockholders who,
through the ownership of stock, shares or membership securities in the
corporation, receive proprietary leases or occupancy agreements which confer
exclusive rights to occupy specific units and which is described in Section 216
of the Code.

      "Cooperative Dwelling" means an individual housing unit in a building
owned by a Cooperative.
   

      "Cooperative Home Equity Loan" means a housing loan made with respect to a
Cooperative Dwelling and secured by an assignment by the borrower
(tenant-stockholder) or security interest in shares issued by the applicable
Cooperative.
    

      "Cut-off Date" means the date designated as such in the related Prospectus
Supplement for a Series.

      "Debt Securities" means Securities characterized as indebtedness for
federal income tax purposes, and Regular Interest Securities.


                                      -94-
   172

      "Deferred Interest" means the excess of the interest accrued on the
outstanding principal balance of a Home Equity Loan during a specified period
over the amount of interest required to be paid by an obligor on such Home
Equity Loan on the related Due Date.

      "Delinquency Advance" means cash advanced by the Servicer in respect of
delinquent payments of principal of and/or interest on a Home Equity Loan to the
extent specified in the related Prospectus Supplement.

      "Disqualified Organization" means the United States, any State or
political subdivision thereof, any possession of the United States, any foreign
government, any international organization, or any agency or instrumentality of
any of the foregoing, a rural electric or telephone cooperative described in
section 1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
sections 1-1399 of the Code, if such entity is not subject to tax on its
unrelated business income.

      "Distribution Account" means, with respect to a Series, the account or
accounts established for the deposit of remittances from the Collection Account
for distribution to Securityholders.

      "Distribution Date" means, with respect to a Series or Class of
Securities, each date specified as a distribution date for such Series or Class
in the related Prospectus Supplement.

      "Due Date" means each date, as specified in the related Prospectus
Supplement for a Series, on which any payment of principal or interest is due
and payable by the obligor on any Primary Asset pursuant to the terms thereof.

      "Eligible Investments" means any one or more of the obligations or
securities described herein under "THE TRUST FUNDS--Eligible Investments."

      "Enhancement" means a mechanism or instrument which is intended to provide
limited protection to Holders of the applicable Class or Classes of Securities
against losses on the related Primary Assets or other shortfalls in funds
necessary to make required distributions on such Class or Classes of Securities.

      "Enhancer" means the provider of the Enhancement for a Series specified
in the related Prospectus Supplement.

      "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.
   

      "Escrow Account" means an account, established and maintained by the
Servicer for a Home Equity Loan, into which payments by borrowers to pay taxes,
assessments, mortgage and hazard insurance premiums and other comparable items
required to be paid to the mortgagee are deposited.
    

      "FDIC" means the Federal Deposit Insurance Corporation.
   

      "FHLMC" or "Freddie Mac" means the Federal Home Equity Loan Mortgage
Corporation.
    

      "Final Scheduled Distribution Date" means, with respect to a Class of
Notes of a Series, the date no later than which principal thereof will be fully
paid and with respect to a Class of Certificates of a Series, the date after
which no Certificates of such Class will remain outstanding, in each case based
on the assumptions set forth in the related Prospectus Supplement.

      "FNMA" or "Fannie Mae" means the Federal National Mortgage Association.

      "Holder" or "Securityholder" means the person or entity in whose name a
Security is registered.


                                      -95-
   173

      "Home Equity Loan" means a closed-end home equity loan secured by a
Mortgaged Property.
   

      "Home Equity Loan Rate" means, the interest rate borne by a Home Equity
Loan.
    

      "HUD" means the United States Department of Housing and Urban
Development.

      "Indenture" means the indenture relating to a Series of Notes between the
Trust Fund and the Trustee.
   

      "Insurance Policies" means certain mortgage insurance, hazard insurance
and other insurance policies required to be maintained with respect to Home
Equity Loans.
    

      "Insurance Proceeds" means amount paid by the insurer under any of the
Insurance Policies covering any Home Equity Loan or Mortgaged Property.

      "Interest Only Securities" means a Class of Securities entitled solely or
primarily to distributions of interest and which is identified as such in the
related Prospectus Supplement.

      "IRS" means the Internal Revenue Service.
   

      "Lifetime Rate Cap" means the lifetime limit if any, on the Home Equity
Loan Rate during the life of each adjustable rate Home Equity Loan.

      "Liquidation Proceeds" means amounts received by the Servicer in
connection with the liquidation of a Home Equity Loan, net of liquidation
expenses.

      "Master Servicer" means Avco Financial Services Management Company, or
its successors or assigns.

      "Minimum Rate" means the lifetime minimum Home Equity Loan Rate during the
life of each adjustable rate Home Equity Loan.
    

      "Mixed-Use Properties" means structures of no more than three stories,
which include one to four residential dwelling units and 50% or less of the
space in which is used for retail, professional or other commercial uses
including doctor, dentist or law offices, real estate agencies, boutiques,
newsstands, convenience stores or other uses intended to cater to individual
customers.

      "Mortgage" means the mortgage, deed of trust or other similar security
instrument securing a Mortgage Note.

      "Mortgaged Property" means the real property and improvements thereon
securing a Home Equity Loan.
   

      "Mortgage Note" means the note or other evidence of indebtedness of a
Mortgagor under the Home Equity Loan.
    

      "Mortgagor" means the obligor on a Mortgage Note.

      "1986 Act" means the Tax Reform Act of 1986.

      "Notes" means the Asset-Backed Notes.


                                      -96-
   174

      "Notional Amount" means the amount set forth in the related Prospectus
Supplement for a Class of Interest Only Securities.

      "Originator" means any affiliate of the Seller that originates or
acquires Primary Assets.

      "OTS" means the Office of Thrift Supervision.

      "PAC" ("Planned Amortization Class Securities") means a Class of
Securities of a Series on which payments of principal are made in accordance
with a schedule specified in the related Prospectus Supplement, based on certain
assumptions stated therein.

      "Pay Through Security" means Regular Interest Securities and certain Debt
Securities that are subject to acceleration due to prepayment on the underlying
Primary Assets.

      "Person" means any individual, corporation, partnership, joint venture,
association, joint stock company, trust (including any beneficiary thereof),
unincorporated organization, or government or any agency or political
subdivision thereof.
   

      "Pooling and Servicing Agreement" means the pooling and servicing
agreement relating to a Series of Certificates among the Seller, the Master
Servicer and the Originators (if such Series relates to Home Equity Loans) and
the Trustee.

      "Primary Assets" means the Home Equity Loans which are included in the
Trust Fund for such Series. A Primary Asset refers to a specific Home Equity
Loan.
    

      "Principal Balance" means, with respect to a Primary Asset and as of a Due
Date, the original principal amount of the Primary Asset, plus the amount of any
Deferred Interest added to such principal amount, reduced by all payments, both
scheduled or otherwise, received on such Primary Asset prior to such Due Date
and applied to principal in accordance with the terms of the Primary Asset.

      "Principal Only Securities" means a Class of Securities entitled solely or
primarily to distributions of principal and identified as such in the Prospectus
Supplement.
   
    

      "Qualified Insurer" means a mortgage guarantee or insurance company duly
qualified as such under the laws of the states in which the Mortgaged Properties
are located duly authorized and licensed in such states to transact the
applicable insurance business and to write the insurance provided.

      "Rating Agency" means the nationally recognized statistical rating
organization (or organizations) which was (or were) requested by the Seller to
rate the Securities upon the original issuance thereof.

      "Regular Interest" means a regular interest in a REMIC.

      "REMIC" means a real estate mortgage investment conduit.

      "REMIC Administrator" means the Person, if any, specified in the related
Prospectus Supplement for a Series for which a REMIC election is made, to serve
as administrator of the Series.

      "REMIC Provisions" means the provisions of the federal income tax law
relating to real estate mortgage investment conduits, which appear at sections
860A through 860G of Subchapter M of Chapter 1 of the Code, and related
provisions, and regulations, including proposed regulations and rulings, and
administrative pronouncements promulgated thereunder, as the foregoing may be in
effect from time to time.


                                      -97-
   175
   

      "REO Property" means real property which secured a defaulted Home Equity
Loan, beneficial ownership of which has been acquired upon foreclosure, deed in
lieu of foreclosure, repossession or otherwise.

      "Representative" means Avco Financial Services, Inc., or its successors
or assigns.
    

      "Reserve Fund" means, with respect to a Series, a segregated trust account
into which funds may be deposited on the Closing Date and/or over time in order
to provide a source of funds to provide limited protection to the Holders of one
or more Classes of Securities against losses on the related Primary Assets or
other shortfalls in amounts necessary to make required distributions to such
Holders.

      "Residual Interest" means a residual interest in a REMIC.

      "Retained Interest" means, with respect to a Primary Asset, the amount or
percentage specified in the related Prospectus Supplement which is not included
in the Trust Fund for the related Series.

      "Scheduled Payments" means the scheduled payments of principal and
interest to be made by the borrower on a Primary Asset.

      "Securities" means the Notes or the Certificates.

      "Seller" means Avco ABS Receivables Corp., or its successors.

      "Senior Securityholder" means a holder of a Senior Security.

      "Senior Securities" means a Class of Securities as to which the holders"
rights to receive distributions of principal and interest are senior to the
rights of holders of Subordinate Securities, to the extent specified in the
related Prospectus Supplement.

      "Series" means a separate series of Securities sold pursuant to this
Prospectus and the related Prospectus Supplement.

      "Servicing Fee" means the fee payable to the Master Servicer on a periodic
basis for servicing and administering the Primary Assets in a Trust Fund and
calculated at the rate and on the basis set forth in the related Prospectus
Supplement.

      "Single Family Property" means property securing a Home Equity Loan
consisting of one- to four-family attached or detached residential housing,
including Cooperative Dwellings.

      "Stripped Securities" means Pass-Through Securities representing interests
in Primary Assets with respect to which all or a portion of the principal
payments have been separated from all or a portion of the interest payments.

      "Subordinated Securities" means a Class of Securities as to which the
rights of holders to receive distributions of principal, interest or both is
subordinated to the rights of holders of Senior Securities or other Classes of
securities which are themselves subordinate to other Classes, and may be
allocated losses and shortfalls prior to the allocation thereof to other Classes
of Securities, to the extent and under the circumstances specified in the
related Prospectus Supplement.

      "Trustee" means the trustee under the applicable Agreement and its
successors.


                                      -98-
   176

      "Trust Fund" means, with respect to any Series of Securities, the trust
holding all money, instruments, securities and other property, including all
proceeds thereof, which are, with respect to a Series of Certificates, held for
the benefit of the Holders by the Trustee under the Pooling and Servicing
Agreement or Trust Agreement or, with respect to a Series of Notes, pledged to
the Trustee under the Indenture as a security for such Notes, including, without
limitation, the Primary Assets (except any Retained Interests), rights to all
amounts in the Distribution Account Collection Account, Certificate Account,
Pre-Funding Account, Capitalized Interest Account or Reserve Funds, if any,
distributions on the Primary Assets (net of servicing fees), and reinvestment
earnings on such net distributions and rights to any Enhancement and all other
property and interest held by or pledged to the Trustee pursuant to the related
Agreement for such Series.

      "UCC" means the Uniform Commercial Code.
   

      "Variable Interest Security" means a Security on which interest accrues at
a rate that is adjusted, based upon a predetermined index, at fixed periodic
intervals, all as set forth in the related Prospectus Supplement.
    

      "Variable Interest Securities" means a Class of Securities on which
interest will accrue at a per annum rate that will vary from Distribution Date
to Distribution Date based on changes in the weighted average of the interest
rates borne by the related Primary Assets or changes in the level of an index
used to calculate such per annum rate of interest.

      "Zero Coupon Security" means a Security entitled to receive payments of
principal only.


                                      -99-
   177
================================================================================

NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS, OTHER THAN THOSE CONTAINED IN THIS
PROSPECTUS SUPPLEMENT OR THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION
OR REPRESENTATIONS MUST NOT BE RELIED UPON. THIS PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY OF THE SECURITIES OFFERED HEREBY TO ANYONE IN ANY JURISDICTION IN WHICH
THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO
ANYONE TO WHOM IT IS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER
THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE MADE
HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT INFORMATION
HEREIN OR THEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE OF THIS
PROSPECTUS SUPPLEMENT OR PROSPECTUS.

                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT
   



                                                                     
                                                                            PAGE
                                                                            ----

Summary ................................................................      S-
Risk Factors ...........................................................      S-
The Certificate Insurer ................................................      S-
Description of the Mortgage Loans ......................................      S-
Prepayment and Yield Considerations ....................................      S-
Description of the Certificates ........................................      S-
Use of Proceeds ........................................................      S-
Federal Income Tax Consequences ........................................      S-
State Taxes ............................................................      S-
ERISA Considerations ...................................................      S-
Legal Investment Considerations ........................................      S-
Underwriting ...........................................................      S-
Experts ................................................................      S-
Legal Matters ..........................................................      S-
Ratings ................................................................      S-
Index of Principal Terms ...............................................      S-
Annex I ................................................................      S-

                                   PROSPECTUS

Prospectus Supplement ..................................................
Reports to Holders .....................................................
Available Information ..................................................
Incorporation of Certain Documents by Reference ........................
Summary of Terms .......................................................
Risk Factors ...........................................................
The Seller .............................................................
The Representative .....................................................
The Master Servicer ....................................................
Description of the Securities ..........................................
The Trust Funds ........................................................
Enhancement ............................................................
Servicing of Home Equity Loans .........................................
The Agreements .........................................................
Certain Legal Aspects of the Home Equity Loans .........................
Use of Proceeds ........................................................
Federal Income Tax Consequences ........................................
State Tax Consequences .................................................
ERISA Considerations ...................................................
Legal Investment .......................................................
Plan of Distribution ...................................................
Legal Matters ..........................................................
Glossary of Terms ......................................................

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

================================================================================
   
    
                                 $_____________

                           AVCO FINANCIAL HOME EQUITY
                                LOAN TRUST 199_-_


                           AVCO ABS RECEIVABLES CORP.
                                     SELLER


                   AVCO FINANCIAL SERVICES MANAGEMENT COMPANY
                                 MASTER SERVICER
   


                          AVCO FINANCIAL SERVICES, INC.
                                 REPRESENTATIVE


                              [NAME OF UNDERWRITER]


                              PROSPECTUS SUPPLEMENT
                            DATED _________ __, 199_
    

================================================================================
   178
   

                                     PART II
    
                     INFORMATION NOT REQUIRED IN PROSPECTUS
              ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

The following is an itemized list of the estimated expenses to be incurred in
connection with the offering of the securities being offered hereunder other
than underwriting discounts and commissions.


                                                       
           SEC Registration Fee..............         $303.04
           Printing and Engraving............            *
           Trustee's Fees....................            *
           Legal Fees and Expenses...........            *
           Blue Sky Fees and Expenses........            *
           Accountant's Fees and Expenses....            *
           Rating Agency Fees................            *
           Miscellaneous Fees and Expenses...            *
                                                      -------
                 Total Expenses..............            *
                                                      =======


*  To be filed by Amendment.

            ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

Article 12 of the Articles of Incorporation of the Seller provides for the
indemnification of any person who is or was an officer or director of the Seller
with respect to actions taken or omitted by such person in any capacity in which
such person serves or served the Issuer, to the full extent authorized or
permitted by the Nevada Private Corporation Law. Reference is made to the
Articles of Incorporation filed as an exhibit to this Registration Statement for
the complete text of Article 12 of the Articles of Incorporation.

The Registrant maintains liability insurance policies such that each of the
directors and officers of the Registrant is insured against certain liabilities
which they might incur in their capacity as a director or officer.

The Underwriting Agreement filed as Exhibit 1.1 hereto provides for
indemnification by the Underwriters of the Registrant and its directors,
officers and controlling persons for certain liabilities arising under the
Securities Act of 1933 or otherwise.

The general effect of any statute, charter provision, by-law, contract or other
arrangement under which any controlling person, director or officer of the
Registrant is insured or indemnified against liability when acting on behalf of
the Registrant is to reduce the deterrent effect for such indemnified
individuals for violating the Securities Act of 1933.

The Registrant is aware that the Securities and Exchange Commission takes the
position that indemnification of directors and officers is against public policy
and is therefore unenforceable.

            ITEM 16.  EXHIBITS


   
1.1.  Form of Underwriting Agreement**
3.1.  Articles of Incorporation of Avco ABS Receivables Corp.*
3.2.  By-laws of Avco ABS Receivables Corp.**
4.1.  Form of Pooling and Servicing Agreement**
4.2.  Form of Certificate (included as part of Exhibit 4.1)**
4.3   Form of Indenture**
4.4   Form of Trust Agreement**
5.1.  Opinion of Stroock & Stroock & Lavan LLP with respect to legality**



                                     II-1
   179


   
8.1.  Opinion of Stroock & Stroock & Lavan LLP with respect to federal income tax matters
      (contained in Exhibit 5.1)**
10.1  Form of Sale and Servicing Agreement**
23.1. Consent of Stroock & Stroock & Lavan LLP (contained in Exhibit 5.1)**
24.1. Powers of Attorney (included as part of signature page)* 
25.1  Statement of Eligibility and Qualification of Indenture Trustee (Form T-1)**


- --------------------
   
 * Previously Filed.
    

** To be filed by amendment.

            ITEM 17.  UNDERTAKINGS

   The undersigned registrant hereby undertakes that:

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

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

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

      (4) For purposes of determining any liability under the Securities Act,
      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 (the
      "Exchange Act") that is incorporated by reference in the registration
      statement shall be deemed to be a new registration statement relating to
      the securities offered therein, and the offering of such securities at
      that time shall be deemed to be the initial bona fide offering thereof.

      (5) To provide to the Underwriters at the closing specified in the
      Underwriting Agreement certificates in such denominations and registered
      in such names as required by the Underwriters to permit prompt delivery to
      each purchaser.

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


                                     II-2
   180

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

            (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.

      (7) That, for the purpose of determining any liability under the
      Securities Act of 1933, 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.

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


                                      II-3
   181

                                   SIGNATURES
   

Pursuant to the requirements of the Securities Act of 1933, Avco ABS Receivables
Corp. certifies that it has reasonable grounds to believe that it meets all of
the requirements for filing on Form S-3, it believes that the securities rating
requirement for use of Form S-3 will be met by the time of sale of the
securities and it has duly caused this Amendment No. 1 to the Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the State of Nevada on February 27, 1998.

                                    AVCO ABS RECEIVABLES CORP.

                                    By: /S/ Eugene R. Schutt, Jr.
                                        ----------------------------------------
                                        Name: Eugene R.  Schutt, Jr.
                                        Title: President

    

                                POWER OF ATTORNEY
   

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

Signature                  Title                     Date


           *               President and Director    February 27, 1998
- ------------------------   (principal executive
Eugene R.  Schutt, Jr.     officer)

           *               Executive Vice President  February 27, 1998
- ------------------------   and Director (principal
Ronald Bukow               financial officer)

           *               Executive Vice President  February 27, 1998
- ------------------------   and Director (principal
Gary L.  Fite              accounting officer)

*By:   /S/ Jon C. Frojen
       -------------------
       Jon C. Frojen
       Attorney-in-Fact

    

                                      II-4
   182

                                INDEX TO EXHIBITS



Exhibit
Number          Exhibit                                                            Page
- -------         -------                                                            ----
                                                                             
  1.1.          Form of Underwriting Agreement**

  3.1.          Articles of Incorporation of Avco ABS Receivables Corp.*

  3.2.          By-laws of Avco ABS Receivables Corp.**

  4.1.          Form of Pooling and Servicing Agreement**

  4.2.          Form of Certificate (included as part of Exhibit 4.1)**

  4.3.          Form of Indenture**

  4.4           Form of Trust Agreement**

  5.1.          Opinion of Stroock & Stroock & Lavan LLP with respect to legality**

  8.1           Opinion of Stroock & Stroock & Lavan LLP with respect to federal
                income tax matters (contained in Exhibit 5.1)**

  10.1          Form of Sale and Servicing Agreement**

  23.1.         Consent of Stroock & Stroock & Lavan LLP (contained in 
                Exhibit 5.1)**

  24.1.         Powers of Attorney (included as part of signature page)*

  25.1.         Statement of Eligibility and Qualification of Indenture Trustee 
                (Form T-1)**


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

 * Previously Filed.

** To be filed by Amendment.
    





                                       1